Docoh
Loading...

Benchmark 2021-B24 Mortgage Trust

Filed: 28 Feb 21, 7:00pm

  FREE WRITING PROSPECTUS
  FILED PURSUANT TO RULE 433
  REGISTRATION FILE NO.: 333-226123-11
   

 

Free Writing Prospectus dated February [26], 2021

 

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-226123) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling (800) 408-1016 or by emailing the ABS Syndicate Desk at abs_synd@jpmorgan.com.

 

The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled "Certain Characteristics of the Mortgage Loans and Mortgaged Properties" to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision.

 

The information in this File may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

 

Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.

 

Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another email system.

  

 

 

ANNEX A-1                                                              
                                                                
                                                   HISTORICAL FINANCIALS
                     Original Current     Net                                   
        Number ofProperty  Property Year  Unit of    Occupancy Appraised Appraisal CurrentOriginalBalanceCurrent  Balance% of InitialCrossed Related  Interest  Admin.Mortgage Monthly DebtAnnual Debt First  Partial IOPartial IO LoanRem.Rem.  PaymentGrace PeriodGrace Period  Final  Maturity/ARD MaturityPrepayment201720172017201820182018201920192019Most RecentMost RecentMost Recent 
Loan #SellerProperty NameStreet AddressCityStateZip CodeCountyPropertiesTypeSubtypeYear BuiltRenovatedUnits Measure Occupancy %DateValue ($)DateLTV %Balance ($)per Unit ($)Balance ($)per Unit ($)Pool BalanceLoanBorrowerRate %Fee %Rate %Accrual TypeService ($)Service ($)Note DatePayment DateLast IO PaymentFirst P&I PaymentTerm Amort I/O PeriodSeasoningDue Date (Late Payment) (Default)Maturity DateARD LoanMat DateBalance ($) LTV %Provision (Payments)Revenues ($)Total Expenses ($)NOI ($)Revenues ($)Total Expenses ($)NOI ($)Revenues ($)Total Expenses ($)NOI ($) Revenues ($) Total Expenses ($)NOI ($)As of
1JPMCB410 Tenth Avenue410 Tenth AvenueNew YorkNY10001New York1OfficeCBD19272020631,944Square Feet99.2%12/16/20955,000,00012/01/2039.8%80,000,00060180,000,0006016.9%NoNo2.591590.012512.57908Actual/360175,172.292,102,067.4812/18/2002/01/21  82084210001/01/28Yes03/01/3280,000,000 39.8%L(26),Def(54),O(4)             
2CREFI/GACCMGM Grand & Mandalay BayVariousLas VegasNVVariousClark2HotelFull ServiceVarious 9,748Rooms71.4%09/30/204,600,000,00001/10/2035.5%79,985,667167,64579,985,667167,6456.9%NoNo3.558000.010643.54737Actual/360240,451.362,885,416.3202/14/2004/05/20  10801201250003/05/30Yes03/05/3279,985,667 35.5%Grtr0.5%orYM(35),DeforGrtr0.5%orYM(78),O(7)2,161,960,1651,556,922,957605,037,2082,191,540,5301,574,171,264617,369,2662,106,295,4881,586,215,135520,080,3531,157,516,861935,475,514222,041,34709/30/20
2.01CREFI/GACCMGM Grand3799 South Las Vegas BoulevardLas VegasNV89109Clark1HotelFull Service1993 4,998Rooms68.5%09/30/202,505,000,00001/10/20 43,592,189 43,592,189 3.8%                      43,592,189   1,179,680,639834,995,842344,684,7971,226,105,346854,539,115371,566,2311,161,850,748879,242,083282,608,665662,869,240533,910,560128,958,68009/30/20
2.02CREFI/GACCMandalay Bay3950 South Las Vegas BoulevardLas VegasNV89119Clark1HotelFull Service1999 4,750Rooms74.8%09/30/202,095,000,00001/10/20 36,393,478 36,393,478 3.1%                      36,393,478   982,279,526721,927,115260,352,411965,435,184719,632,149245,803,035944,444,740706,973,052237,471,688494,647,621401,564,95493,082,66709/30/20
3GSMCPhillips Point777 South Flagler DriveWest Palm BeachFL33401Palm Beach1OfficeCBD1985, 19882018-2020448,885Square Feet90.5%12/01/20289,000,00012/15/2068.7%75,000,00044275,000,0004426.5%NoNo3.340030.011263.32877Actual/360211,650.892,539,810.6801/15/2103/06/21  1190120165 days grace, once per 12-month period, other than the payment due on the Maturity Date002/06/31No02/06/3175,000,000 68.7%L(25),Def(90),O(5)23,410,0188,783,99814,626,02025,191,7749,017,79116,173,98325,024,4869,421,01715,603,46926,444,3489,026,74117,417,60711/30/20
4CREFI141 Livingston141 Livingston StreetBrooklynNY11201Kings1OfficeCBD19592015213,745Square Feet100.0%02/01/21182,300,00002/01/2154.9%75,000,00046875,000,0004686.5%NoNo3.210000.011263.19874Actual/360203,411.462,440,937.5202/18/2104/06/21  1200120060003/06/31No03/06/3175,000,000 54.9%L(24),Def(92),O(4)11,740,4713,188,7198,551,75211,375,3143,307,7388,067,57611,956,4053,852,4198,103,98612,497,9704,283,3978,214,57309/30/20
5JPMCBPittock Block921 Southwest Washington StreetPortlandOR97205Multnomah1Mixed UseOffice/Retail/Data Center19132001297,698Square Feet71.4%12/21/20329,000,00012/07/2042.9%66,000,00047466,000,0004745.7%NoNo3.299400.021263.27814Actual/360183,987.602,207,851.2012/30/2002/01/21  1180120210001/01/31No01/01/3166,000,000 42.9%L(4),Grtr1%orYM(112),O(4)13,166,4693,537,7679,628,70214,107,3195,034,8769,072,44315,357,1445,337,32910,019,81516,674,6005,627,16211,047,43811/30/20
6CREFI/JPMCBThe Galleria Office TowersVariousHoustonTX77056Harris3OfficeCBDVariousVarious1,067,672Square Feet68.1%01/20/21185,000,00001/06/2148.6%65,000,0008465,000,000845.6%NoNo4.460000.011264.44874Actual/360327,802.403,933,628.7502/17/2104/06/21  1203600060003/06/31No03/06/3152,481,454 39.3%L(24),Def(91),O(5)26,749,29213,278,24213,471,05028,701,34313,539,62415,161,71926,285,76713,909,98412,375,78325,710,71813,251,71412,459,00412/31/20
6.01CREFI/JPMCBGalleria Tower I2700 Post Oak BoulevardHoustonTX77056Harris1OfficeCBD19742002, 2020493,695Square Feet78.1%01/20/2185,544,60001/06/21 30,056,211 30,056,211 2.6%                      24,267,594   11,076,2416,085,5144,990,72813,159,8146,172,9686,986,84613,355,5466,322,0967,033,45014,475,0066,136,7418,338,26512/31/20
6.02CREFI/JPMCBGalleria Tower II5051 Westheimer RoadHoustonTX77056Harris1OfficeCBD19701992, 2005, 2020320,687Square Feet68.1%01/20/2155,566,78101/06/21 19,523,464 19,523,464 1.7%                      15,763,381   8,621,7293,923,6864,698,0438,239,6314,058,6604,180,9717,540,5394,118,5723,421,9677,275,5703,976,2063,299,36412/31/20
6.03CREFI/JPMCBGalleria Financial Center5065-5075 Westheimer RoadHoustonTX77056Harris1OfficeCBD19772020253,290Square Feet48.7%01/20/2143,888,61901/06/21 15,420,326 15,420,326 1.3%                      12,450,478   7,051,3213,269,0423,782,2797,301,8983,307,9963,993,9025,389,6823,469,3161,920,3663,960,1423,138,768821,37412/31/20
7GSMCU.S. Industrial Portfolio VIVariousVariousVariousVariousVarious10IndustrialVariousVariousVarious2,981,955Square Feet95.9%02/01/21136,500,000Various59.3%60,000,0002760,000,000275.2%NoNo3.716000.011263.70474Actual/360188,380.562,260,566.7202/08/2104/06/21  1200120060003/06/31No03/06/3160,000,000 59.3%L(24),Def(92),O(4)             
7.01GSMCTrue Value308 South Division StreetHarvardIL60033McHenry1IndustrialWarehouse/Distribution194219821,331,727Square Feet100.0%02/01/2136,100,00001/06/21 16,044,444 16,044,444 1.4%                      16,044,444                
7.02GSMCBelnick4350 Ball Ground HighwayCantonGA30114Cherokee1IndustrialWarehouse/Distribution19992011477,152Square Feet100.0%02/01/2128,900,00001/05/21 12,844,444 12,844,444 1.1%                      12,844,444                
7.03GSMCTufco - 3161 South Ridge Road3161 South Ridge RoadAshwaubenonWI54304Brown1IndustrialManufacturing1978 226,900Square Feet100.0%02/01/2114,900,00012/28/20 6,622,222 6,622,222 0.6%                      6,622,222                
7.04GSMCPro Con - 109 Maplewood Drive109 Maplewood DriveHazle TownshipPA18202Luzerne1IndustrialManufacturing1987, 1997, 2001 205,320Square Feet100.0%02/01/2112,920,00012/29/20 5,742,222 5,742,222 0.5%                      5,742,222                
7.05GSMCTotal Logistics2900 Granada Lane NorthOakdaleMN55128Washington1IndustrialWarehouse1994200886,460Square Feet100.0%02/01/2110,800,00012/21/20 4,747,407 4,747,407 0.4%                      4,747,407                
7.06GSMCPro Con - 2441 East Glendale Avenue2441 East Glendale AvenueAppletonWI54911Outagamie1IndustrialManufacturing19782002172,261Square Feet100.0%02/01/219,440,00012/28/20 4,149,630 4,149,630 0.4%                      4,149,630                
7.07GSMCAmaray1300 West Park RoadElizabethtownKY42701Hardin1IndustrialManufacturing1975 194,519Square Feet100.0%02/01/219,200,00012/30/20 4,043,704 4,043,704 0.3%                      4,043,704                
7.08GSMCPro Con - 2430 East Glendale Avenue2430 East Glendale AvenueAppletonWI54911Outagamie1IndustrialManufacturing1968, 1974, 1995, 1997 122,500Square Feet100.0%02/01/216,720,00012/28/20 2,954,074 2,954,074 0.3%                      2,954,074                
7.09GSMCTufco - 1205 Burris Road1205 Burris RoadNewtonNC28658Catawba1IndustrialWarehouse1971 121,096Square Feet0.0%02/01/214,650,00012/23/20 1,576,296 1,576,296 0.1%                      1,576,296                
7.10GSMCTufco - 1055 Parkview Road1055 Parkview RoadAshwaubenonWI54304Brown1IndustrialManufacturing1983 44,020Square Feet100.0%02/01/212,870,00012/28/20 1,275,556 1,275,556 0.1%                      1,275,556                
8CREFIBoca Office PortfolioVariousBoca RatonFL33433Palm Beach4Mixed UseOffice/RetailVariousVarious514,527Square Feet90.4%01/23/21155,900,00011/13/2063.5%50,000,00019250,000,0001924.3%NoNo4.020000.011264.00874Actual/360169,826.392,037,916.6802/17/2104/06/21  60060060003/06/26No03/06/2650,000,000 63.5%L(24),Def(33),O(3)11,976,3795,035,2736,941,10613,568,3075,056,1538,512,15414,625,3105,697,6758,927,63513,895,1915,846,9698,048,22212/31/20
8.01CREFIBoardwalk @ 18th6909 Southwest 18th Street Boca RatonFL33433Palm Beach1Mixed UseOffice/Retail19862017132,132Square Feet91.8%01/23/2149,500,00010/22/20 15,151,515 15,151,515 1.3%                      15,151,515   2,129,8181,303,210826,6083,984,5651,248,8162,735,7494,494,0331,328,6563,165,3773,992,3871,521,7842,470,60312/31/20
8.02CREFIFountains Center7000-7700 West Camino RealBoca RatonFL33433Palm Beach1Mixed UseOffice/Retail1983 188,666Square Feet84.5%01/23/2144,500,00011/13/20 14,393,939 14,393,939 1.2%                      14,393,939   4,717,1081,845,2972,871,8114,595,1371,911,7292,683,4084,608,7602,215,4702,393,2904,444,7682,140,2942,304,47412/31/20
8.03CREFICity National Park7000 Palmetto Park Road and 22125 Powerline RoadBoca RatonFL33433Palm Beach1Mixed UseOffice/Retail1986, 1991, 1998 132,207Square Feet97.4%01/23/2139,200,00011/13/20 14,393,939 14,393,939 1.2%                      14,393,939   3,821,6351,309,0852,512,5503,526,4541,319,3632,207,0913,987,8121,490,0222,497,7903,692,5761,598,1812,094,39512/31/20
8.04CREFIGrove Centre21301 Powerline RoadBoca RatonFL33433Palm Beach1Mixed UseOffice/Retail1983201761,522Square Feet90.8%01/23/2117,500,00010/22/20 6,060,606 6,060,606 0.5%                      6,060,606   1,307,818577,682730,1361,462,151576,246885,9051,534,705663,527871,1781,765,460586,7111,178,74912/31/20
9CREFIGestamp Automocion SLB3063 Hickory Valley RoadChattanoogaTN37421Hamilton1IndustrialManufacturing2014 637,750Square Feet100.0%03/06/2178,900,00002/01/2162.7%49,500,0007849,500,000784.3%NoNo3.610000.011263.59874Actual/360225,327.692,703,932.2802/19/2104/06/2103/06/2604/06/2612036060060003/06/31No03/06/3144,619,939 56.6%Grtr4%orYM(24),DeforGrtr1%orYM(89),O(7)             
10JPMCB30 Hudson Yards 67500 West 33rd StreetNew YorkNY10001New York1OfficeCBD2019 44,954Square Feet100.0%03/07/21110,000,00002/01/2164.5%45,000,0001,57945,000,0001,5793.9%NoNo3.371000.011263.35974Actual/360128,168.231,538,018.7602/19/2104/07/21  1200120070003/07/31No03/07/3145,000,000 64.5%L(24),Def(93),O(3)             
11GSMCDawson MarketplaceGA-400 & Dawson Forest Road EastDawsonvilleGA30534Dawson1RetailAnchored2017-2020 352,418Square Feet97.3%12/31/2068,000,00011/17/1955.4%43,800,00012443,800,0001243.8%NoNo3.550000.011263.53874Actual/360131,374.651,576,495.8002/03/2003/06/20  10701201360002/06/30No02/06/3043,800,000 64.4%L(37),Def(79),O(4)   4,313,060839,5353,473,5254,922,998957,6373,965,3614,587,733916,7213,671,01212/31/20
12GACC8670 Wilshire8670 Wilshire BoulevardBeverly HillsCA90211Los Angeles1OfficeMedical1986200250,520Square Feet100.0%02/21/2170,400,00001/04/2160.4%42,500,00084142,500,0008413.7%NoNo3.784000.011263.77274Actual/360135,878.011,630,536.1202/19/2104/06/21  1200120060003/06/31No03/06/3142,500,000 60.4%L(24),Def(91),O(5)3,530,532885,9072,644,6253,708,2991,074,2982,634,0013,954,4641,103,8052,850,6583,925,2441,099,5812,825,66312/31/20
13GSMCJW Marriott Nashville201 8th Avenue SouthNashvilleTN37203Davidson1HotelFull Service2018 533Rooms44.1%09/30/20301,000,00011/10/2061.5%35,000,000347,09235,000,000347,0923.0%NoNo3.139000.011263.12774Actual/36092,825.751,113,909.0003/06/2004/06/20  10801201260003/06/30No03/06/3035,000,000 61.5%L(36),Def(77),O(7)      93,677,19765,123,52728,553,67048,245,22140,461,8207,783,40109/30/20
14CREFIMorgan Stanley Tower150 2nd Avenue NorthSaint PetersburgFL33701Pinellas1OfficeCBD19852015187,694Square Feet94.7%12/15/2054,100,00012/16/2062.8%34,000,00018134,000,0001812.9%NoNo3.500000.011263.48874Actual/360152,675.191,832,102.2802/12/2104/06/2103/06/2404/06/2412036036065 (One time only)003/06/31No03/06/3129,042,251 53.7%L(24),Def(90),O(6)4,812,7971,947,4772,865,3195,062,0672,045,7333,016,3345,267,9532,071,1983,196,7555,565,1582,192,1043,373,05312/31/20
15JPMCBThe Village at Meridian1600-2300 North Eagle RoadMeridianID83642Ada1RetailAnchored2012 841,927Square Feet79.3%10/01/20197,000,00010/06/2033.5%30,995,0007830,995,000782.7%NoNo3.499000.021263.47774Actual/36091,631.481,099,577.7601/14/2103/05/21  1190120150002/05/31No02/05/3130,995,000 33.5%L(24),Grtr1%orYM(1),DeforGrtr1%orYM(91),O(4)19,006,6968,151,81310,854,88318,970,1398,128,28010,841,85920,491,1967,886,17312,605,02321,395,6167,579,29413,816,32210/31/20
16GSMCMillennium Corporate Park18200-18700 Northeast Union Hill RoadRedmondWA98052King1OfficeSuburban1999-2000, 2014 537,046Square Feet100.0%10/01/20216,700,00011/18/2060.9%27,000,00024627,000,0002462.3%NoNo3.032000.011263.02074Actual/36069,167.50830,010.0012/17/2002/06/21  58060265001/06/26No01/06/2627,000,000 60.9%L(26),Def(29),O(5)12,492,1372,779,1479,712,99013,171,3553,120,39210,050,96314,163,5013,148,26611,015,23514,590,4823,260,79911,329,68310/31/20
17GSMC711 Fifth Avenue711 5th AvenueNew YorkNY10022New York1Mixed UseOffice/Retail19272013-2019340,024Square Feet76.5%01/31/201,000,000,00001/23/2054.5%26,500,0001,60326,500,0001,6032.3%NoNo3.160000.012513.14749Actual/36070,752.55849,030.6003/06/2004/06/20  10801201260003/06/30No03/06/3026,500,000 54.5%L(36),Def(77),O(7)62,723,55517,358,03745,365,51863,038,69518,950,12944,088,56669,563,59020,967,24148,596,34969,551,47522,478,88347,072,59209/30/20
18JPMCBOakland Commons I&II20700 & 20750 Civic Center DriveSouthfieldMI48076Oakland1OfficeSuburban1999 315,839Square Feet77.7%01/18/2134,900,00002/01/2169.6%24,300,0007724,300,000772.1%NoNo4.215000.060014.15499Actual/360119,044.011,428,528.1202/19/2104/01/2103/01/2304/01/23120360240105 (Once per year)03/01/31No03/01/3120,595,926 59.0%L(24),Def(92),O(4)   4,537,0612,250,6392,286,4224,486,0441,999,7432,486,3014,577,5231,992,1782,585,34512/31/20
19GACCOrlando Technology Park100, 200, 250, 255 & 525 Technology ParkwayLake MaryFL32746Seminole1OfficeFlex1986, 1998, 19992015-2020297,386Square Feet86.9%11/30/2035,000,00001/19/2169.0%24,150,0008124,150,000812.1%NoNo3.501000.011263.48974Actual/360108,457.771,301,493.2402/24/2104/06/2103/06/2404/06/2412036036065 (Once per every 366 day period)003/06/31No03/06/3120,629,072 58.9%L(24),Def(92),O(4)2,407,985911,0991,496,8872,834,2831,058,1791,776,1043,641,0461,058,1082,582,9383,717,6081,120,1112,597,49711/30/20
20GACCWoodbury Crossing Phase II530 Greenwood Drive SouthwestOlympiaWA98502Thurston1MultifamilyGarden2019-2020 90Units95.6%01/31/2132,800,00012/18/2062.1%20,380,000226,44420,380,000226,4441.8%NoNo4.267370.011264.25611Actual/36073,480.75881,769.0002/11/2104/06/21  1200120060003/06/31No03/06/3120,380,000 62.1%L(24),Def(92),O(4)         1,104,528281,915822,61312/31/20
21CREFIAdvanced Energy2424 Midpoint Drive and 1625 Sharp Point DriveFort CollinsCO80525Larimer1IndustrialR&D/Flex1987, 20001994, 2015115,627Square Feet100.0%03/06/2130,650,00012/10/2060.0%18,390,00015918,390,0001591.6%NoNo3.870000.011263.85874Actual/36086,424.011,037,088.1202/12/2104/06/2103/06/2404/06/2412036036060003/06/31No03/06/3115,856,059 51.7%L(24),Def(93),O(3)   1,749,114524,5201,224,5941,795,172587,3041,207,8671,860,489617,7031,242,78511/30/20
22CREFIValue Store It Miami5900 Northwest 102nd AvenueDoralFL33178Miami-Dade1Self StorageSelf Storage20102017119,850Square Feet93.1%01/11/2127,200,00001/08/2162.5%17,000,00014217,000,0001421.5%NoNo3.610000.041263.56874Actual/36051,851.97622,223.6402/11/2104/06/21  1200120060003/06/31No03/06/3117,000,000 62.5%L(24),Def(92),O(4)      1,789,933646,2501,143,6831,948,939645,3671,303,57201/31/21
23GSMCWilloughby Commons36363 Euclid AvenueWilloughbyOH44094Lake1RetailPower Center1997-2000 351,581Square Feet98.9%09/30/2051,700,00011/22/1971.5%16,950,00010516,950,0001051.5%NoNo4.038000.021264.01674Actual/36081,293.66975,523.9212/20/1902/06/2001/06/2402/06/24106360481460001/06/30No01/06/3015,042,338 63.4%L(38),Def(77),O(5)4,700,6191,259,3093,441,3104,806,4321,218,1023,588,330   4,230,4761,041,5123,188,96409/30/20
24JPMCBCamellia Trace100 Trace DriveJacksonTN38305Madison1MultifamilyGarden2002 212Units99.1%02/02/2124,700,00001/06/2163.4%15,655,00073,84415,655,00073,8441.4%NoYes - Group 13.457000.041263.41574Actual/36045,725.83548,709.9602/12/2104/01/21  1200120010003/01/31No03/01/3115,655,000 63.4%L(25),Grtr1%orYM(91),O(4)         2,364,409941,1581,423,25112/31/20
25GACCDollar General PortfolioVariousVariousVariousVariousVarious15RetailFreestandingVarious 139,012Square Feet100.0%03/06/2121,320,00001/19/2165.0%13,850,00010013,850,0001001.2%NoNo3.151000.011263.13974Actual/36036,872.90442,474.8002/02/2103/06/21  1190120160002/06/31No02/06/3113,850,000 65.0%L(25),Def(90),O(5)             
25.01GACCRobinsonville13060 Highway 61 NorthRobinsonvilleMS38664Tunica1RetailFreestanding2020 9,100Square Feet100.0%03/06/211,720,00001/12/21 1,126,069 1,126,069 0.1%                      1,126,069                
25.02GACCSaint Mary's5056 South Pleasants HighwayBelmontWV26170Pleasants1RetailFreestanding2020 9,100Square Feet100.0%03/06/211,540,00001/13/21 1,008,225 1,008,225 0.1%                      1,008,225                
25.03GACCAlexandria (Carlos)4480 County Road 13 NortheastCarlosMN56319Douglas1RetailFreestanding2020 9,002Square Feet100.0%03/06/211,520,00001/03/21 995,131 995,131 0.1%                      995,131                
25.04GACCSt. Martinville4009 Catahoula HighwaySaint MartinvilleLA70582Saint Martin1RetailFreestanding2020 9,100Square Feet100.0%03/06/211,440,00001/13/21 942,756 942,756 0.1%                      942,756                
25.05GACCFife Lake6950 U.S. 131Fife LakeMI49633Grand Traverse1RetailFreestanding2020 9,100Square Feet100.0%03/06/211,430,00001/13/21 936,209 936,209 0.1%                      936,209                
25.06GACCWaubun3185 U.S. 59WaubunMN56589Mahnomen1RetailFreestanding2020 9,100Square Feet100.0%03/06/211,420,00001/12/21 929,662 929,662 0.1%                      929,662                
25.07GACCLake Village612 U.S. 65Lake VillageAR71653Chicot1RetailFreestanding2020 10,566Square Feet100.0%03/06/211,410,00001/13/21 923,115 923,115 0.1%                      923,115                
25.08GACCNew Era4121 South Oceana DriveNew Era MI49446Oceana1RetailFreestanding2020 9,026Square Feet100.0%03/06/211,400,00001/13/21 916,568 916,568 0.1%                      916,568                
25.09GACCMooers2593 U.S. 11MooersNY12958Clinton1RetailFreestanding2020 9,026Square Feet100.0%03/06/211,380,00001/12/21 903,474 903,474 0.1%                      903,474                
25.10GACCHinckley304 Fire Monument RoadHinckleyMN55037Pine1RetailFreestanding2020 9,100Square Feet100.0%03/06/211,370,00001/12/21 896,927 896,927 0.1%                      896,927                
25.11GACCCenter308 Lignite Avenue CenterND58530Oliver1RetailFreestanding2020 9,026Square Feet100.0%03/06/211,370,00001/12/21 896,927 896,927 0.1%                      896,927                
25.12GACCLepanto330 West Broad StreetLepantoAR72354Poinsett1RetailFreestanding2020 10,640Square Feet100.0%03/06/211,350,00001/11/21 883,834 883,834 0.1%                      883,834                
25.13GACCEdgemont11116 U.S. 18EdgemontSD57735Fall River1RetailFreestanding2019 9,000Square Feet100.0%03/06/211,320,00001/13/21 867,466 867,466 0.1%                      867,466                
25.14GACCLouisa31 Spankem Branch RoadLouisaKY41230Lawrence1RetailFreestanding2019 9,100Square Feet100.0%03/06/211,290,00001/12/21 844,552 844,552 0.1%                      844,552                
25.15GACCPrue11152 New Prue RoadPrueOK74054Osage1RetailFreestanding2020 9,026Square Feet100.0%03/06/211,190,00001/03/21 779,083 779,083 0.1%                      779,083                
26CREFI9633 Westheimer Road9633 Westheimer RoadHoustonTX77063Harris1Mixed UseSelf Storage/Retail1973202182,000Square Feet100.0%02/01/2121,890,00001/21/2162.5%13,681,25016713,681,2501671.2%NoNo3.890000.011263.87874Actual/36044,966.03539,592.3602/17/2104/06/21  1200120060003/06/31No03/06/3113,681,250 62.5%L(24),Def(92),O(4)             
27CREFI46-50 East 167th Street46-50 East 167th StreetBronxNY10452Bronx1RetailAnchored1931 26,500Square Feet100.0%11/01/2020,900,00012/21/2065.0%13,585,00051313,585,0005131.2%NoNo3.840000.011263.82874Actual/36044,075.78528,909.3602/08/2104/06/21  1200120060003/06/31No03/06/3113,585,000 65.0%L(2),Grtr1%orYM(115),O(3)   1,325,543247,8011,077,7421,380,859301,2061,079,6531,408,614334,1841,074,43012/31/20
28CREFIBridgeport Distribution Center5425 Dixie HighwayBridgeportMI48601Saginaw1IndustrialWarehouse/Distribution19741994610,808Square Feet100.0%09/30/2016,800,00001/25/2169.6%11,700,0001911,700,000191.0%NoNo3.820000.011263.80874Actual/36054,650.30655,803.6002/17/2104/06/2103/06/2404/06/2412036036060003/06/31No03/06/3110,075,345 60.0%L(24),Def(92),O(4)         2,227,759717,3511,510,40812/31/20
29CREFI303 3rd Street303 3rd StreetHuntington BeachCA92648Orange1Mixed UseOffice/Retail19962018-201915,095Square Feet100.0%02/01/2118,050,00012/31/2052.6%9,500,0006299,500,0006290.8%NoNo3.670000.011263.65874Actual/36029,457.70353,492.4002/11/2104/06/21  1200120060003/06/31No03/06/319,500,000 52.6%L(24),Def(91),O(5)      459,965120,962339,003597,433137,716459,71712/31/20
30CREFI5501 New Utrecht Avenue5501 New Utrecht AvenueBrooklynNY11219Kings1OfficeCBD2020 21,152Square Feet100.0%11/01/2016,600,00011/04/2057.2%9,500,0004499,500,0004490.8%NoNo3.780000.011263.76874Actual/36030,340.63364,087.5612/18/2002/06/21  1180120260001/06/31No01/06/319,500,000 57.2%L(26),Def(91),O(3)             
31CREFIHamden Self Storage1315 Dixwell AvenueHamdenCT06514New Haven1Mixed UseSelf Storage/Retail2002 113,115Square Feet95.3%02/04/2115,300,00012/07/2057.2%9,500,000849,500,000840.8%NoNo3.870000.011263.85874Actual/36044,645.36535,744.3202/12/2104/06/21  1203600060003/06/31No03/06/317,511,012 49.1%L(24),Def(92),O(4)1,312,388511,011801,3781,445,300614,060831,2401,394,820557,091837,7281,430,631520,463910,16812/31/20
32JPMCBBristol Park1141 Glen Iris DriveFayettevilleNC28314Cumberland1MultifamilyGarden2009 112Units94.6%02/02/2113,000,00012/29/2065.5%8,515,00076,0278,515,00076,0270.7%NoYes - Group 13.507000.051263.45574Actual/36025,230.71302,768.5202/16/2104/01/21  1200120010003/01/31No03/01/318,515,000 65.5%L(25),Grtr1%orYM(91),O(4)         1,362,204598,956763,24812/31/20
33GACC6450 Industrial6450 Technology DriveSalemVA24153Roanoke1IndustrialWarehouse/Distribution19972018283,000Square Feet100.0%03/06/2112,850,00012/21/2059.5%7,650,000277,650,000270.7%NoNo4.094000.011264.08274Actual/36036,938.05443,256.6002/19/2104/06/2103/06/2604/06/2612036060060003/06/31No03/06/316,954,011 54.1%L(24),Def(91),O(5)      807,913 807,9131,089,69217,7391,071,95212/31/20
34CREFI651 Bushwick Avenue651 Bushwick AvenueBrooklynNY11221Kings1Mixed UseMultifamily/Office/Retail2019 20Rooms100.0%02/01/2112,400,00001/04/2156.5%7,000,000350,0007,000,000350,0000.6%NoNo3.920000.011263.90874Actual/36023,184.26278,211.1202/12/2104/06/21  1200120060003/06/31No03/06/317,000,000 56.5%L(24),Def(93),O(3)             
35GSMCGrocery Outlet Truckee11213 Donner Pass RoadTruckeeCA96161Nevada1Mixed UseRetail/Multifamily2020 18,021Square Feet100.0%02/18/2113,200,00001/23/2150.0%6,600,0003666,600,0003660.6%NoNo3.841000.011263.82974Actual/36021,418.91257,026.9202/19/2104/06/21  1200120060003/06/31No03/06/316,600,000 50.0%L(24),Def(89),O(7)             
36JPMCBHoliday Inn Philadelphia South1 Pureland DriveSwedesboroNJ08085Gloucester1HotelFull Service19872019161Rooms44.8%01/31/2110,000,00009/01/1862.9%6,500,00040,3736,287,79739,0550.5%NoNo5.212000.011265.20074Actual/36035,740.41428,884.9210/15/1812/01/18  9233202810011/01/28No11/01/285,380,813 53.8%L(25),Grtr1%orYM(92),O(3)4,495,2733,920,032575,2414,653,6033,828,948824,6553,958,1553,634,530323,6252,830,1152,524,561305,55401/31/21
37CREFICVS Valley Stream44 North Central AvenueValley StreamNY11580Nassau1RetailSingle Tenant1990 11,352Square Feet100.0%03/06/2110,200,00012/29/2060.6%6,180,0005446,180,0005440.5%NoNo4.000000.011263.98874Actual/36020,886.11250,633.3202/16/2104/06/21  1200120060003/06/31No03/06/316,180,000 60.6%L(24),Def(92),O(4)767,687196,986570,701810,210196,990613,220833,750187,230646,520879,778186,221693,55711/30/20
38CREFIDeschutes Business Center20370 Empire AvenueBendOR97703Deschutes1IndustrialFlex1981 53,874Square Feet88.7%01/25/219,500,00012/08/2057.9%5,500,0001025,500,0001020.5%NoNo3.780000.011263.76874Actual/36017,565.63210,787.5602/17/2104/06/21  1200120060003/06/31No03/06/315,500,000 57.9%L(24),Def(92),O(4)      797,054367,671429,383902,955313,178589,77712/31/20
39CREFIThe Cove Storage Portfolio VariousVariousALVariousMadison3Self StorageSelf StorageVarious 110,850Square Feet98.2%11/30/207,800,00012/09/2065.3%5,090,000465,090,000460.4%NoYes - Group 23.830000.011263.81874Actual/36023,804.24285,650.8802/12/2104/06/2103/06/2404/06/2412036036060003/06/31No03/06/314,384,297 56.2%L(24),Def(92),O(4)   677,961206,874471,087681,821203,312478,509688,891221,936466,95510/31/20
39.01CREFIJames Road485 James RoadOwens Cross RoadsAL35763Madison1Self StorageSelf Storage2006 50,450Square Feet97.5%11/30/202,900,00012/09/20 2,165,000 2,165,000 0.2%                      1,864,834      277,56386,497191,066281,08983,834197,255280,95483,342197,61210/31/20
39.02CREFIGreen Cove Road1610 Green Cove Road SoutheastHuntsvilleAL35803Madison1Self StorageSelf Storage1997 37,000Square Feet98.6%11/30/203,000,00012/09/20 1,920,000 1,920,000 0.2%                      1,653,802      249,88262,010187,872250,19662,190188,006253,25474,486178,76810/31/20
39.03CREFITaylor Lane111 Taylor LaneOwens Cross RoadsAL35763Madison1Self StorageSelf Storage2006 23,400Square Feet99.1%11/30/201,900,00012/09/20 1,005,000 1,005,000 0.1%                      865,662      150,51658,36792,149150,53657,28793,249154,68364,10890,57510/31/20
40CREFIScotsman Self Storage1956 Quality BoulevardHuntsvilleTX77320Walker1Self StorageSelf Storage2001, 2003 44,500Square Feet90.6%11/30/204,400,00012/03/2070.1%3,085,200693,085,200690.3%NoYes - Group 23.680000.011263.66874Actual/36014,165.77169,989.2401/29/2103/06/2102/06/2403/06/2411936036160002/06/31No02/06/312,647,543 60.2%L(25),Def(91),O(4)      424,591113,488311,102415,327118,466296,86110/31/20

 

 

 

  

 

 

ANNEX A-1                                                   
                                                     
                   UPFRONT ESCROW MONTHLY ESCROW RESERVE CAPS  LARGEST TENANT 2nd LARGEST TENANT 
   UW                                                 
   EconomicUWUW TotalUWUW CapitalUWUWUW NCFUW NOIUW NCF Ground LeaseGround LeaseFranchise  Upfront CapexUpfront Engin.Upfront Envir.Upfront TI/LCUpfront RE TaxUpfront Ins.Upfront Debt ServiceUpfront OtherOther Upfront Monthly CapexMonthly Envir.Monthly TI/LCMonthly RE TaxMonthly Ins.Monthly OtherOther Monthly  CapExEnvir.TI/LCRE TaxInsur.Debt ServiceOther Single   Lease   Lease
Loan #SellerProperty NameOccupancy %Revenues ($)Expenses ($)NOI ($) Items ($)NCF ($) NOI DSCRDSCRDebt Yield % Debt Yield %Title Type Expiration Extension TermsExpiration DatePML % Reserve ($)Reserve ($) Reserve ($)Reserve ($)Reserve ($)Reserve ($)Reserve ($)Reserve ($) Description ($) Reserve ($)Reserve ($)Reserve ($)Reserve ($)Reserve ($)Reserve ($)Description ($)  Reserve Cap ($) Reserve Cap ($) Reserve Cap ($) Reserve Cap ($) Reserve Cap ($) Reserve Cap ($) Reserve Cap ($) TenantLargest TenantUnit SizeExpiration 2nd Largest TenantUnit SizeExpiration
1JPMCB410 Tenth Avenue98.0%63,431,01314,141,03749,289,976284,37549,005,6014.944.9113.0%12.9%Fee     10,6470053,233379,54878,467092,879,875Free Rent Reserve: 57,700,000; Outstanding TI/LC Reserve: 35,179,874.66 10,6470Springing378,49678,467SpringingBase Building Capital Expenditure Reserve         NoAmazon335,40805/31/37 First Republic211,52108/31/36
2CREFI/GACCMGM Grand & Mandalay Bay92.1%2,106,295,4881,586,215,135520,080,35332,774,592487,305,7614.954.9517.9%17.9%Fee     00000000  Springing00SpringingSpringing0          No       
2.01CREFI/GACCMGM Grand91.4%1,161,850,748879,242,083282,608,66516,011,953266,596,712    Fee                               No       
2.02CREFI/GACCMandalay Bay92.8%944,444,740706,973,052237,471,68816,762,639220,709,049    Fee                               No       
3GSMCPhillips Point92.5%28,497,5049,339,81519,157,689491,78518,665,9042.852.789.7%9.4%Fee     0768,88106,650,0000001,556,161Unfunded Obligations Reserve 00SpringingSpringingSpringing0    6,650,000     NoGunster, Yoakley, Valdes-Fauli50,80008/31/24 Akerman, Senterfitt & Eidson48,67809/30/28
4CREFI141 Livingston95.0%14,702,0755,797,6458,904,430701,5518,202,8792.742.528.9%8.2%Fee     000070,582000  Springing0017,646SpringingSpringingRenewal Tenant Reserve         NoCity of New York Department of Citywide Administrative Services206,08412/26/25 Smith & Livingston Parking7,56806/30/27
5JPMCBPittock Block72.5%18,158,6265,574,34612,584,281803,78811,780,4932.672.508.9%8.4%Fee   16% 0000001,512,0307,500,000Holdback Reserve Springing0SpringingSpringingSpringing0          NoLS Networks15,23807/31/21 Hennebery Eddy Architects13,69607/31/27
6CREFI/JPMCBThe Galleria Office Towers68.7%25,273,33113,960,63211,312,6991,979,4109,333,2892.081.7112.6%10.4%Fee     0006,000,0001,133,321002,290,985Unfunded Obligations Reserve: 2,192,842; Condo Reserve: 98,143.16 21,990088,973283,330SpringingSpringingCondo Reserve   8,000,000     No       
6.01CREFI/JPMCBGalleria Tower I78.4%14,068,7466,512,2907,556,4561,000,1256,556,331    Fee                               NoWeWork Companies, Inc.100,14111/30/33 Citigroup Technology49,74012/31/28
6.02CREFI/JPMCBGalleria Tower II65.3%6,843,7314,135,6792,708,052708,8171,999,236    Fee                               NoQuanta Services56,34503/31/22 Hoover, Slovacek49,07603/31/32
6.03CREFI/JPMCBGalleria Financial Center51.9%4,360,8553,312,6641,048,191270,468777,722    Fee                               NoSitus Holdings, LLC18,24007/31/22 Southwest Risk, LP12,16905/31/26
7GSMCU.S. Industrial Portfolio VI91.9%8,943,989268,3208,675,669857,8957,817,7752.842.5610.7%9.7%Fee     0000000701,088Unfunded Obligations Reserve Springing0SpringingSpringingSpringing0  894,587 1,789,173     Yes       
7.01GSMCTrue Value92.9%2,406,94672,2082,334,737396,5191,938,218    Fee                               YesTrue Value1,331,72702/28/29    
7.02GSMCBelnick95.6%1,779,18453,3761,725,809141,4281,584,381    Fee                               YesBelnick477,15206/01/29    
7.03GSMCTufco - 3161 South Ridge Road95.0%1,130,86733,9261,096,94176,6921,020,249    Fee                               YesTufco226,90007/21/37    
7.04GSMCPro Con - 109 Maplewood Drive97.0%824,58424,738799,84760,818739,029    Fee                               YesPro Con205,32012/30/30    
7.05GSMCTotal Logistics96.3%754,06122,622731,43925,454705,985    Fee                               YesTotal Logistics86,46008/31/32    
7.06GSMCPro Con - 2441 East Glendale Avenue97.0%691,81620,754671,06251,072619,990    Fee                               YesPro Con172,26112/30/30    
7.07GSMCAmaray95.0%645,16419,355625,80956,520569,289    Fee                               YesAmaray194,51910/31/33    
7.08GSMCPro Con - 2430 East Glendale Avenue97.0%491,97214,759477,21236,626440,586    Fee                               YesPro Con122,50012/30/30    
7.09GSMCTufco - 1205 Burris Road0.0%00000    Fee                               Yes       
7.10GSMCTufco - 1055 Parkview Road95.0%219,3956,582212,81312,766200,047    Fee                               YesTufco44,02007/21/37    
8CREFIBoca Office Portfolio92.6%16,623,4466,161,98110,461,465538,8469,922,6192.592.4610.6%10.0%Fee     018,7556,7501,500,000609,7581,008,9481,000,000211,000Unfunded Obligations Reserve 10,614042,877152,43984,0790    3,000,000     No       
8.01CREFIBoardwalk @ 18th95.0%4,793,0551,573,7413,219,314165,6673,053,647    Fee                               NoWomen's Health Partners, LLC16,66212/31/27 Carraba's Tropical Coast5,92104/30/23
8.02CREFIFountains Center86.9%5,288,4442,332,3142,956,130167,7042,788,425    Fee                               NoUniversity of Miami12,98710/31/25 Madsen, Kneepers & Associates6,35012/31/24
8.03CREFICity National Park97.6%4,752,9271,662,8363,090,091149,4832,940,608    Fee                               NoBelux LLC (Aka Opus)17,90212/31/30 TDL Centers Inc14,06707/14/30
8.04CREFIGrove Centre91.6%1,789,020593,0911,195,93055,9921,139,938    Fee                               NoSoberinves Sober Investments, LLC10,88506/30/24 Kabbalah Center4,50002/28/26
9CREFIGestamp Automocion SLB95.0%5,177,982823,1124,354,870248,1824,106,6871.611.528.8%8.3%Fee/Leasehold     00000000  Springing00SpringingSpringing0          YesGestamp Automocion637,75012/31/40    
10JPMCB30 Hudson Yards 6795.0%6,405,9451,700,4254,705,52053,9454,651,5751.941.926.6%6.6%Fee     0000143,65097,65304,868,592Outstanding TI/LC Reserve: 4,799,293; Condominium Reserve: 69,299 Springing0047,8837,5120          YesRelated Companies L.P.44,95402/28/39    
11GSMCDawson Marketplace94.5%5,493,0941,083,9654,409,129347,6324,061,4982.802.5810.1%9.3%Fee     0000139,820006,475,815Unfunded Obligations Reserve 2,944011,77634,955Springing0    706,540     NoHobby Lobby55,00002/29/32 Burlington40,23202/29/28
12GACC8670 Wilshire95.0%4,407,2861,104,4283,302,85860,6243,242,2342.031.997.8%7.6%Fee   17% 0000039,3660617,517Rent Holdback Reserve: 373,770.96; Rent Replication Reserve: 243,746 8420Springing17,5614,3740  200,000       NoCedars-Sinai Medical Center28,83111/30/26 Specialty Surgical Center of Beverly Hills, L.P. 16,87907/31/30
13GSMCJW Marriott Nashville85.8%94,449,84366,104,69828,345,1453,777,99424,567,1514.814.1715.3%13.3%Fee/Leasehold03/06/2030Four, 10-year options07/01/2048  1,875,692000008,831,7070  Springing00SpringingSpringing0          No       
14CREFIMorgan Stanley Tower93.0%5,714,3072,078,5013,635,806278,8133,356,9931.981.8310.7%9.9%Fee/Leasehold07/30/2059None   000643,632185,636122,1330489,553Unfunded Obligations Reserve: 356,368; Rent Concessions Reserve: 133,185 3,128023,46237,1279,395SpringingParking Lease Reserve: Springing; Morgan Stanley Rent Concession Reserve: Springing   2,000,000     NoMorgan Stanley Smith Barney 21,85404/30/29 Enstar (US) Inc21,04403/31/26
15JPMCBThe Village at Meridian81.4%20,128,0937,548,85512,579,238547,25312,031,9855.375.1419.1%18.2%Fee     00000003,742,823Gap Rent Springing0SpringingSpringingSpringing0  126,288 1,683,864     NoBig Al's65,91308/31/27 Village Cinema55,30910/31/33
16GSMCMillennium Corporate Park96.0%16,787,5093,539,01613,248,492528,01012,720,4833.263.1310.0%9.6%Fee   9% 00000009,568,123Unfunded Obligations Reserve Springing0SpringingSpringingSpringingSpringingMicrosoft Rollover Reserve         NoMicrosoft Corp.479,19304/30/28 Golder Associates, Inc.36,96503/31/24
17GSMC711 Fifth Avenue90.6%74,193,55322,888,76951,304,783629,35650,675,4272.942.909.4%9.3%Fee     00000003,048,024TCO Renewal Reserve: 2,000,000; Unfunded Obligations Reserve: 1,048,024.18 Springing0SpringingSpringingSpringingSpringingDowngraded Tenant Reserve 170,012 1,020,072     NoSunTrust Banks84,51604/30/24 Allen & Company70,97209/30/33
18JPMCBOakland Commons I&II77.2%4,486,2322,020,5202,465,712132,2712,333,4411.731.6310.1%9.6%Fee     5,26430,36001,400,000331,6700092,202Outstanding TI Reserve: 74,622; Free Rent Reserve: 17,580 5,264035,53264,835Springing0    1,750,000     NoLivingston International Tech35,34303/31/27 State Farm Mutual Automobile Insurance Company26,19312/31/22
19GACCOrlando Technology Park90.7%4,071,8331,281,1772,790,656152,7782,637,8782.142.0311.6%10.9%Fee     0001,000,000135,9020325,373456,925Outstanding TI/LC Reserve: 396,441.50; Free Rent Reserve: 60,483 2,9740Springing27,180Springing0    1,000,000 unless the DSCR falls below 1.50x     NoPriority Healthcare54,59008/01/22 FARO Tech46,48103/01/25
20GACCWoodbury Crossing Phase II95.0%2,279,577526,1841,753,39222,5001,730,8921.991.968.6%8.5%Fee   7% 000078,669000  1,8750015,7342,5580  67,500       No       
21CREFIAdvanced Energy95.0%2,312,818627,1511,685,66748,8291,636,8381.631.589.2%8.9%Fee     100,00000800,00029,339005,203,215Unfunded Obligations Reserve Springing0Springing29,339Springing0  100,000 800,000     YesAdvanced Energy Industries, Inc.115,62712/31/35    
22CREFIValue Store It Miami88.6%2,105,866663,5481,442,31811,9851,430,3332.322.308.5%8.4%Fee     000017,539000  9990017,539Springing0  35,955       No       
23GSMCWilloughby Commons95.0%5,143,7741,681,9133,461,862168,2023,293,6591.631.559.4%8.9%Fee     0110,0000825,000152,94100566,188Critical Tenant Reserve: 496,188; Unfunded Obligations Reserve: 70,000 5,2740Springing21,849Springing0  350,000 825,000     NoBJ's Wholesale Club109,75103/28/30 Giant Eagle77,50007/31/28
24JPMCBCamellia Trace95.0%2,423,878949,4291,474,44853,0001,421,4482.692.599.4%9.1%Fee     4,41771900122,71152,31900  4,4170020,4525,8130          No       
25GACCDollar General Portfolio95.0%1,302,02339,0611,262,96220,8521,242,1102.852.819.1%9.0%Fee   Various 011,0630050,00094500  Springing0Springing20,000945SpringingLease Sweep Reserve         Yes       
25.01GACCRobinsonville          Fee                               YesDollar General9,10005/31/35    
25.02GACCSaint Mary's          Fee                               YesDollar General9,10012/13/35    
25.03GACCAlexandria (Carlos)          Fee                               YesDollar General9,00210/31/35    
25.04GACCSt. Martinville          Fee                               YesDollar General9,10004/30/35    
25.05GACCFife Lake          Fee                               YesDollar General9,10010/31/35    
25.06GACCWaubun          Fee                               YesDollar General9,10011/30/35    
25.07GACCLake Village          Fee                               YesDollar General10,56610/31/35    
25.08GACCNew Era          Fee                               YesDollar General9,02611/30/35    
25.09GACCMooers          Fee                               YesDollar General9,02604/30/35    
25.10GACCHinckley          Fee                               YesDollar General9,10012/31/35    
25.11GACCCenter          Fee                               YesDollar General9,02611/30/35    
25.12GACCLepanto          Fee   6%                           YesDollar General10,64011/30/35    
25.13GACCEdgemont          Fee                               YesDollar General9,00010/31/34    
25.14GACCLouisa          Fee                               YesDollar General9,10011/30/34    
25.15GACCPrue          Fee                               YesDollar General9,02601/31/35    
26CREFI9633 Westheimer Road95.0%1,725,297520,0201,205,27765,5901,139,6872.232.118.8%8.3%Fee     01,25000103,03640,77700  1,0250Springing20,6075,825SpringingRoof Replacement Reserve 24,600       NoSwiss International42,00001/31/31 Tesla Motors TX, Inc.40,00001/31/31
27CREFI46-50 East 167th Street97.4%1,475,871359,4001,116,47124,5361,091,9352.112.068.2%8.0%Fee     000073,1594,754260,832172,000Designated Tenant Reserve: 100,000; Unfunded Obligations Reserve: 72,000 33102,76024,3862,3770    165,600     NoCVS Pharmacy15,77001/31/34 Rainbow Apparel Companies8,23001/31/27
28CREFIBridgeport Distribution Center95.0%2,211,721760,6721,451,049148,6131,302,4372.211.9912.4%11.1%Fee     000650,00064,8988,60100  5,090012,72521,6334,3010    800,000     NoL & B Cartage, Inc.416,03811/30/30 Central Warehouse Operations, Inc.194,77005/31/22
29CREFI303 3rd Street95.0%1,134,345295,003839,34246,975792,3672.372.248.8%8.3%Fee   8% 000019,5810174,325467,562Unfunded Obligations Reserve: 395,580; Gap Rent Reserve: 71,982 37701,8876,527Springing0          NoCompass California8,32502/28/29 The House Salon1,96807/31/26
30CREFI5501 New Utrecht Avenue95.0%923,884126,423797,46136,055761,4062.192.098.4%8.0%Fee     000016,9394,180179,550200,259ICAP Tax Reserve 35302,6528,4691,393SpringingCondominium Assessment Reserve   159,120     NoJoseph Oberlander3,32502/28/31 H Friedman & Associates CPA3,32512/31/30
31CREFIHamden Self Storage81.7%1,430,631566,999863,63241,184822,4481.611.549.9%9.4%Fee     0168,50022,500100,00045,12614,70601,275,000Economic Holdback Reserve: 750,000; Roof Replacement Reserve: 500,000; Subway HVAC Replacement Reserve: 25,000 1,41402,82011,2814,9020    338,000     NoCreative Kids25,00011/30/27 Rent-A-Center4,80002/28/22
32JPMCBBristol Park94.5%1,397,074587,820809,25428,000781,2542.672.589.5%9.2%Fee     2,33300076,06233,94400  2,3330010,8663,7720          No       
33GACC6450 Industrial95.0%1,243,812215,0631,028,74957,049971,6992.322.1913.4%12.7%Fee     06,6170005,2800589,825HVAC Work Reserve: 479,820; Roof Work Reserve: 110,005 5,42407,07511,9902,6400          YesMack Trucks283,00008/31/24    
34CREFI651 Bushwick Avenue95.0%679,531135,327544,20415,567528,6381.961.907.8%7.6%Fee     06,3750019,31811,3990409,023Section 421(a) Reserve: 226,823; Rent Concession Reserve: 182,200 49708014,8291,425SpringingSection 421(a) Reserve         NoAdrian Fanus Grooming, Inc.3,02411/30/29 Ferebe Supplies, LLC1,90001/31/26
35GSMCGrocery Outlet Truckee95.0%848,803192,797656,00610,535645,4712.552.519.9%9.8%Fee   8% 000003,95300  26400Springing1,9760  9,516       NoGrocery Outlet16,14706/30/35 Residential Master Lease1,87406/24/25
36JPMCBHoliday Inn Philadelphia South59.8%4,653,6033,874,359779,2440779,2441.821.8212.4%12.4%Fee  10/15/2033  000011,8000427,0002,427,500PIP Reserve 7,4920012,253Springing0          No       
37CREFICVS Valley Stream97.5%675,544175,710499,8357,868491,9661.991.968.1%8.0%Fee     000010,030000  Springing0Springing10,030Springing0          YesCVS Pharmacy11,35201/31/31    
38CREFIDeschutes Business Center88.1%877,062323,053554,00936,702517,3072.632.4510.1%9.4%Fee   4% 026,6790300,00031,829000  1,34702,7766,366Springing0  60,450       NoEvoke At Cascades, Inc.4,99512/31/22 Bob Chaney Service Physics, Inc.3,18106/30/21
39CREFIThe Cove Storage Portfolio 81.9%688,891238,375450,51611,085439,4311.581.548.9%8.6%Fee     71,346165,444009,756000  924001,951Springing0          No       
39.01CREFIJames Road82.6%280,95490,436190,5185,045185,473    Fee                               No       
39.02CREFIGreen Cove Road79.9%253,25481,214172,0413,700168,341    Fee                               No       
39.03CREFITaylor Lane84.3%154,68366,72687,9572,34085,617    Fee                               No       
40CREFIScotsman Self Storage90.0%404,447122,888281,5594,450277,1091.661.639.1%9.0%Fee     96,67510,594004,613000  371002,307Springing0          No       

 

 

  

 

 

ANNEX A-1                                                    
                                                      
    3rd LARGEST TENANT 4th LARGEST TENANT 5th LARGEST TENANT      Pari Passu Debt Additional Debt Total Debt HOTEL OPERATING STATISTICS 
                      Pari PassuPari PassuPari PassuTotal Cut-off    Additional   Total Debt Total Debt                 
      Lease   Lease   Lease Loan LockboxLockboxCashPari PassuNote ControlPiece  In Trust Piece Non Trust Date Pari  Addit Debt Addit Debt AdditionalDebt Cut off Additional Debt Total Debt UW NCFTotal Debt UW NOI 201720172017201820182018201920192019Most RecentMost RecentMost RecentUW UWUW 
Loan #SellerProperty Name 3rd Largest TenantUnit SizeExpiration 4th Largest TenantUnit SizeExpiration 5th Largest TenantUnit SizeExpiration PurposePrincipal / Carveout Guarantor (Y/N) TypeManagement(Y/N) (Y/N)Cut-Off BalanceCut-Off BalancePassu Debt Permitted (Y/N) Exist (Y/N)Debt Type(s)Date BalanceInterest Rate  Cut-off Balance  DSCRCurrent LTV % Debt Yield %  Occupancy % ADR ($) RevPAR ($) Occupancy % ADR ($) RevPAR ($) Occupancy % ADR ($) RevPAR ($) Occupancy %  ADR ($) RevPAR ($)Occupancy % ADR ($) RevPAR ($)Loan #
1JPMCB410 Tenth Avenue Related70,85210/31/45 Rocky's Bar & Grill2,83412/31/26 Café Maman1,95512/31/30 AcquisitionMark Karasick, Michael SilberbergYesHardIn PlaceYesNo80,000,000300,000,000380,000,000 NoYesB-Note/Mezzanine Loans325,000,0003.58598 705,000,0002.2573.8%7.0%                1
2CREFI/GACCMGM Grand & Mandalay Bay             AcquisitionBREIT Operating Partnership L.P., MGM Growth Properties Operating Partnership LPYesHardSpringingYesNo79,985,6671,554,214,3331,634,200,000 YesYesB-Notes (804,400,000)/C-Notes (561,400,000)/Permitted Mezzanine1,365,800,0003.55800 3,000,000,0002.7065.2%9.7% 91.0%193.58176.2491.5%192.62176.1892.1%196.52180.9471.4%187.46133.7692.1%196.52180.942
2.01CREFI/GACCMGM Grand                               2.7065.2%9.7% 92.1%181.76167.3692.7%182.10168.7691.4%190.29173.8568.5%184.50126.3391.4%190.29173.852.01
2.02CREFI/GACCMandalay Bay                               2.7065.2%9.7% 90.0%206.28185.5790.2%203.96183.9692.8%202.98188.4074.8%190.71142.6992.8%202.98188.402.02
3GSMCPhillips Point Affiliated Managers Group (AMG)38,49903/31/26 Greenberg Traurig30,25411/30/27 Morgan Stanley26,46310/31/24 AcquisitionThe Related Companies, Inc.YesHardSpringingYesNo75,000,000123,520,000198,520,000 NoYesMezzanine Loan30,540,0007.00000 229,060,0002.1079.3%8.4%                3
4CREFI141 Livingston AT&T Mobility012/31/23         RefinanceClipper Realty Inc., Clipper Realty L.P.YesSpringingSpringingYesYes75,000,00025,000,000100,000,000 NoNoNAPNAPNAP 100,000,0002.5254.9%8.9%                4
5JPMCBPittock Block Sagacity Media Inc.11,93603/31/23 Oregon Symphony10,70110/31/23 DCI - D'Amato, Conversano, Inc.7,98108/31/26 Acquisition1547 Data Center Real Estate Fund II, L.P.YesHardSpringingYesNo66,000,00075,000,000141,000,000 YesYesB-Note/Permitted Mezzanine22,470,0005.85000 163,470,0001.9549.7%7.7%                5
6CREFI/JPMCBThe Galleria Office Towers             RefinanceAzrieli Group Ltd.YesHardSpringingYesYes65,000,00025,000,00090,000,000 NoNoNAPNAPNAP 90,000,0001.7148.6%12.6%                6
6.01CREFI/JPMCBGalleria Tower I Westlake Management40,58808/31/25 BKD, LLP29,69006/30/29 Ascende, Inc.27,51104/30/22                   1.7148.6%12.6%                6.01
6.02CREFI/JPMCBGalleria Tower II Kane Russell Coleman & Logan PC25,39003/31/22 Capgemini U.S. LLC21,65101/31/27 Infrastructure Network15,87903/31/22                   1.7148.6%12.6%                6.02
6.03CREFI/JPMCBGalleria Financial Center GSA11,54402/28/31 Banorte -IXE Securities10,06302/29/28 Fusion Learning, Inc9,53603/31/25                   1.7148.6%12.6%                6.03
7GSMCU.S. Industrial Portfolio VI             RefinanceBIG STNL II LLCYesHardSpringingYesYes60,000,00021,000,00081,000,000 YesNoPermitted MezzanineNAPNAP 81,000,0002.5659.3%10.7%                7
7.01GSMCTrue Value                               2.5659.3%10.7%                7.01
7.02GSMCBelnick                               2.5659.3%10.7%                7.02
7.03GSMCTufco - 3161 South Ridge Road                               2.5659.3%10.7%                7.03
7.04GSMCPro Con - 109 Maplewood Drive                               2.5659.3%10.7%                7.04
7.05GSMCTotal Logistics                               2.5659.3%10.7%                7.05
7.06GSMCPro Con - 2441 East Glendale Avenue                               2.5659.3%10.7%                7.06
7.07GSMCAmaray                               2.5659.3%10.7%                7.07
7.08GSMCPro Con - 2430 East Glendale Avenue                               2.5659.3%10.7%                7.08
7.09GSMCTufco - 1205 Burris Road                               2.5659.3%10.7%                7.09
7.10GSMCTufco - 1055 Parkview Road                               2.5659.3%10.7%                7.10
8CREFIBoca Office Portfolio             Recapitalization; AcquisitionCarlos Ulloa, Debra Corchia, Daniel Statlander, James CapirioYesHardSpringingYesYes50,000,00049,000,00099,000,000 NoNoNAPNAPNAP 99,000,0002.4663.5%10.6%                8
8.01CREFIBoardwalk @ 18th Wild Hair Salon5,88911/30/21 Boca Pointe Community Assoc.5,55111/30/25 Rooms For Prince & Princess4,92008/31/24                   2.4663.5%10.6%                8.01
8.02CREFIFountains Center Gil Lichtshein5,98707/31/26 Salt Academy5,95008/31/28 Cohen & Sheinker, MD, PA5,06602/28/23                   2.4663.5%10.6%                8.02
8.03CREFICity National Park Hellenic Petroleum LLC8,38102/28/25 Harbinger Capital Group8,28106/30/21 Revamp Healthcare Partners7,62208/31/27                   2.4663.5%10.6%                8.03
8.04CREFIGrove Centre Big Boca Smiles4,49511/30/26 Sequoia Insurance4,37110/31/24 Skin Apeel, Inc.3,16201/31/24                   2.4663.5%10.6%                8.04
9CREFIGestamp Automocion SLB             AcquisitionAG Net Lease IV Corp., AG Net Lease IV (Q) Corp., AG Net Lease Realty Fund IV Investments (H-1), L.P.YesHardSpringingNoNAPNAPNAPNAP YesNoPermitted MezzanineNAPNAP NAPNAPNAPNAP                9
10JPMCB30 Hudson Yards 67             RefinanceMassa Nova GmbHYesHardSpringingYesYes45,000,00026,000,00071,000,000 NoNoNAPNAPNAP 71,000,0001.9264.5%6.6%                10
11GSMCDawson Marketplace One Life Fitness35,00012/31/37 Restoration Hardware Outlet30,00001/31/28 Marshalls23,50003/31/27 RecapitalizationJ. Kenneth DunnYesSpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP NAPNAPNAPNAP                11
12GACC8670 Wilshire Screening Services Group, LLC3,91003/31/26 Alexander Café LLC90009/30/23     RefinanceAndrew Brooks, Randhir TuliYesHardSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP NAPNAPNAPNAP                12
13GSMCJW Marriott Nashville             RefinanceJacquelyn SofferYesHardSpringingYesNo35,000,000150,000,000185,000,000 NoNoNAPNAPNAP 185,000,0004.1761.5%15.3%       85.5%294.74251.8644.1%277.42122.2985.8%295.53253.6913
14CREFIMorgan Stanley Tower DCR Loan Servicing, LLC 13,46007/31/28 UBS Financial Services, Inc 13,31009/30/23 Manning & Napier Advisors 10,43812/31/22 RefinanceLawrence FeldmanYesHardSpringingNoNAPNAPNAPNAP YesNoPermitted Mezzanine/Preferred EquityNAPNAP NAPNAPNAPNAP                14
15JPMCBThe Village at Meridian OpSec Online LLC40,80502/28/25 Axiom Fitness37,69903/31/24 Boise Co-Op25,03611/30/35 RecapitalizationNoneYesHardSpringingYesNo30,995,00035,000,00065,995,000 NoNoNAPNAPNAP 65,995,0005.1433.5%19.1%                15
16GSMCMillennium Corporate Park Quantrarium, LLC11,79807/31/24 People Tech Group7,99208/31/24 CBRE Management Office1,09812/31/39 AcquisitionVanbarton Group LLCYesHardSpringingYesNo27,000,000105,000,000132,000,000 NoNoNAPNAPNAP 132,000,0003.1360.9%10.0%                16
17GSMC711 Fifth Avenue Ralph Lauren38,63806/30/29 Loro Piana USA24,38808/31/25 Sandler Capital17,20006/30/27 RefinanceBayerische Versorgungskammer, Deutsche Finance America LLC, DF Deutsche Finance Holding AG, Hessen Lawyers Pension FundYesHardSpringingYesNo26,500,000518,500,000545,000,000 YesNoPermitted MezzanineNAPNAP 545,000,0002.9054.5%9.4%                17
18JPMCBOakland Commons I&II Moncur Design, Inc.13,83303/31/26 Aerotek, Inc.13,61110/31/21 Grede Holdings LLC13,31212/31/25 RefinanceThe Farbman Family #3, LLCYesHardSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP NAPNAPNAPNAP                18
19GACCOrlando Technology Park Metric Engineering26,09604/01/26 AOE21,17411/01/27 Carestream19,45002/01/26 AcquisitionTCM Technology Park LLC, Somerset Real Estate Opportunity Fund II, L.P., Benjamin M. AdamsYesHardSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP NAPNAPNAPNAP                19
20GACCWoodbury Crossing Phase II             RefinanceRonald D. Newman, Leonard Brandon SmithYesHardIn PlaceNoNAPNAPNAPNAP NoYesMezzanine Loan3,120,00012.00000 23,500,0001.3771.6%7.5%                20
21CREFIAdvanced Energy             AcquisitionLouis J. RogersYesHardSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP NAPNAPNAPNAP                21
22CREFIValue Store It Miami             RefinanceTodd A. RudermanYesSpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP NAPNAPNAPNAP                22
23GSMCWilloughby Commons Regal Cinemas66,96310/31/32 PetSmart26,25906/30/23 Office Max23,80607/31/28 RefinanceMitchell C. SchneiderYesSpringingSpringingYesNo16,950,00020,000,00036,950,000 NoNoNAPNAPNAP 36,950,0001.5571.5%9.4%                23
24JPMCBCamellia Trace             RefinanceAnthony Kassis, Gary Shahid, Blevins Family Properties, LLCYesSoftSpringingNoNAPNAPNAPNAP YesNoPermitted MezzanineNAPNAP NAPNAPNAPNAP                24
25GACCDollar General Portfolio             AcquisitionWilliam O. Fuller, Martin A. Pinilla IIYesSpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP NAPNAPNAPNAP                25
25.01GACCRobinsonville                               NAPNAPNAP                25.01
25.02GACCSaint Mary's                               NAPNAPNAP                25.02
25.03GACCAlexandria (Carlos)                               NAPNAPNAP                25.03
25.04GACCSt. Martinville                               NAPNAPNAP                25.04
25.05GACCFife Lake                               NAPNAPNAP                25.05
25.06GACCWaubun                               NAPNAPNAP                25.06
25.07GACCLake Village                               NAPNAPNAP                25.07
25.08GACCNew Era                               NAPNAPNAP                25.08
25.09GACCMooers                               NAPNAPNAP                25.09
25.10GACCHinckley                               NAPNAPNAP                25.10
25.11GACCCenter                               NAPNAPNAP                25.11
25.12GACCLepanto                               NAPNAPNAP                25.12
25.13GACCEdgemont                               NAPNAPNAP                25.13
25.14GACCLouisa                               NAPNAPNAP                25.14
25.15GACCPrue                               NAPNAPNAP                25.15
26CREFI9633 Westheimer Road             RefinanceAria MehrabiYesSpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP NAPNAPNAPNAP                26
27CREFI46-50 East 167th Street Crab Du Jour2,50001/31/33         RefinanceShmuel KairyYesSpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP NAPNAPNAPNAP                27
28CREFIBridgeport Distribution Center             AcquisitionBob YariYesHardSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP NAPNAPNAPNAP                28
29CREFI303 3rd Street Jay Birds LBX1,67807/31/30 Mahkin Thai & Sushi1,66612/31/25 Hummus Bean1,45806/30/26 RefinanceJayne M. Flinn, Michael A. SaltmanYesHardSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP NAPNAPNAPNAP                29
30CREFI5501 New Utrecht Avenue Royal Bag3,32512/31/30 E&D Childrens Center3,32512/31/30 Care Design NY3,32511/30/30 RefinanceBinyamin BeitelYesSpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP NAPNAPNAPNAP                30
31CREFIHamden Self Storage Subway3,00005/31/25 Hull's Art Supply1,00004/22/21     RefinanceIra SchwartzYesSpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP NAPNAPNAPNAP                31
32JPMCBBristol Park             RefinanceAnthony Kassis, Gary Shahid, Blevins Family Properties, LLCYesSoftSpringingNoNAPNAPNAPNAP YesNoPermitted MezzanineNAPNAP NAPNAPNAPNAP                32
33GACC6450 Industrial             AcquisitionMariano Weil, Federico Weil, Federico WilenskyYesHardSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP NAPNAPNAPNAP                33
34CREFI651 Bushwick Avenue Arline Almonte76001/31/23 Charlene New York LLC47001/31/22 Briana Rolan25001/31/22 RefinanceAlbert Farhi, David Farhi, Leon FarhiYesSoftSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP NAPNAPNAPNAP                34
35GSMCGrocery Outlet Truckee             AcquisitionMordecai ("Max") SchiresonYesHard (Commercial) / Soft (Residential)SpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP NAPNAPNAPNAP                35
36JPMCBHoliday Inn Philadelphia South             RefinanceWilliam B. McNamaraYesSpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP NAPNAPNAPNAP 57.6%108.2562.3559.8%106.4763.6957.2%94.4254.0544.8%89.7240.2159.8%106.4763.6936
37CREFICVS Valley Stream             RecapitalizationGeoffrey S. Serota, Eric Oppenheimer Credit Shelter Trust, Karen SerotaYesSpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP NAPNAPNAPNAP                37
38CREFIDeschutes Business Center Matt deMontegre / High Desert3,14001/24/24 Jazzercise Bend OR Fitness Center2,67502/28/22 Nashelle Jewelry dba Nashelle, LLC2,25204/30/24 RefinanceKenneth Levy, Kenneth Levy, As Trustee of the Levy Family Trust Dated February 18, 1983, as AmendedYesSpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP NAPNAPNAPNAP                38
39CREFIThe Cove Storage Portfolio              AcquisitionGeorge Thacker, Lawrence Charles Kaplan, Richard SchontzYesSpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP NAPNAPNAPNAP                39
39.01CREFIJames Road                               NAPNAPNAP                39.01
39.02CREFIGreen Cove Road                               NAPNAPNAP                39.02
39.03CREFITaylor Lane                               NAPNAPNAP                39.03
40CREFIScotsman Self Storage             AcquisitionGeorge Thacker, Lawrence Charles Kaplan, Richard SchontzYesSpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP NAPNAPNAPNAP                40