FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-226123-08 | ||
Free Writing Prospectus dated February 26, 2020
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 atabs_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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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
Loan # | Seller(1) | Property Name | Street Address | City | State | Zip Code | County | Number of Properties | Property Type(2) | Property Subtype | Year Built | Year Renovated | Units(3) | Unit of Measure | Occupancy %(4) |
1 | GACC | Murphy Crossing | 1011 & 1033 McCarthy Boulevard and 915, 933, & 1001 Murphy Ranch Road | Milpitas | CA | 95035 | Santa Clara | 1 | Office | Suburban | 1994 | 2015 | 363,567 | Square Feet | 100.0% |
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | Various | Sunnyvale | CA | 94089 | Santa Clara | 3 | Office | Suburban | 2008 | 951,498 | Square Feet | 100.0% | |
2.01 | GACC/JPMCB | Moffett Towers Building B | 1020 Enterprise Way | Sunnyvale | CA | 94089 | Santa Clara | 1 | Office | Suburban | 2008 | 317,166 | Square Feet | 100.0% | |
2.02 | GACC/JPMCB | Moffett Towers Building C | 1050 Enterprise Way | Sunnyvale | CA | 94089 | Santa Clara | 1 | Office | Suburban | 2008 | 317,166 | Square Feet | 100.0% | |
2.03 | GACC/JPMCB | Moffett Towers Building A | 1000 Enterprise Way | Sunnyvale | CA | 94089 | Santa Clara | 1 | Office | Suburban | 2008 | 317,166 | Square Feet | 100.0% | |
3 | JPMCB | 1633 Broadway | 1633 Broadway | New York | NY | 10019 | New York | 1 | Office | CBD | 1972 | 2013 | 2,561,512 | Square Feet | 98.4% |
4 | CREFI | 650 Madison Avenue | 650 Madison Avenue | New York | NY | 10022 | New York | 1 | Mixed Use | Office/Retail | 1957, 1987 | 2015 | 600,415 | Square Feet | 97.4% |
5 | GACC | CBM Portfolio | Various | Various | Various | Various | Various | 52 | Hotel | Limited Service | Various | Various | 7,677 | Rooms | 70.8% |
5.01 | GACC | Courtyard Larkspur Landing Marin County | 2500 Larkspur Landing Circle | Larkspur | CA | 94939 | Marin | 1 | Hotel | Limited Service | 1987 | 2013 | 146 | Rooms | 81.8% |
5.02 | GACC | Courtyard San Mateo Foster City | 550 Shell Boulevard | Foster City | CA | 94404 | San Mateo | 1 | Hotel | Limited Service | 1987 | 2016 | 147 | Rooms | 76.5% |
5.03 | GACC | Courtyard San Jose Cupertino | 10605 North Wolfe Road | Cupertino | CA | 95014 | Santa Clara | 1 | Hotel | Limited Service | 1988 | 2017 | 149 | Rooms | 63.8% |
5.04 | GACC | Courtyard Boulder | 4710 Pearl East Circle | Boulder | CO | 80301 | Boulder | 1 | Hotel | Limited Service | 1987 | 2013 | 149 | Rooms | 66.7% |
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | 2633 Sepulveda Boulevard | Torrance | CA | 90505 | Los Angeles | 1 | Hotel | Limited Service | 1988 | 2013 | 149 | Rooms | 85.8% |
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | 1905 South Azusa Avenue | Hacienda Heights | CA | 91745 | Los Angeles | 1 | Hotel | Limited Service | 1990 | 2013 | 150 | Rooms | 79.5% |
5.07 | GACC | Courtyard Seattle South Center | 400 Andover Park West | Tukwila | WA | 98188 | King | 1 | Hotel | Limited Service | 1989 | 2013 | 149 | Rooms | 78.7% |
5.08 | GACC | Courtyard Nashville Airport | 2508 Elm Hill Pike | Nashville | TN | 37214 | Davidson | 1 | Hotel | Limited Service | 1988 | 2013 | 145 | Rooms | 74.7% |
5.09 | GACC | Courtyard Palm Springs | 1300 East Tahquitz Canyon Way | Palm Springs | CA | 92262 | Riverside | 1 | Hotel | Limited Service | 1988 | 2013 | 149 | Rooms | 74.3% |
5.10 | GACC | Courtyard Portland Beaverton | 8500 Southwest Nimbus Avenue | Beaverton | OR | 97008 | Washington | 1 | Hotel | Limited Service | 1989 | 2014 | 149 | Rooms | 67.7% |
5.11 | GACC | Courtyard Atlanta Perimeter Center | 6250 Peachtree Dunwoody Road | Atlanta | GA | 30328 | Fulton | 1 | Hotel | Limited Service | 1987 | 2013 | 145 | Rooms | 72.0% |
5.12 | GACC | Courtyard Detroit Livonia | 17200 North Laurel Park Drive | Livonia | MI | 48152 | Wayne | 1 | Hotel | Limited Service | 1988 | 2014 | 149 | Rooms | 68.8% |
5.13 | GACC | Courtyard St. Louis Creve Coeur | 828 North New Ballas Road | Creve Coeur | MO | 63146 | Saint Louis | 1 | Hotel | Limited Service | 1987 | 2013 | 154 | Rooms | 67.3% |
5.14 | GACC | Courtyard Lincroft Red Bank | 245 Half Mile Road | Red Bank | NJ | 07701 | Monmouth | 1 | Hotel | Limited Service | 1988 | 2013 | 146 | Rooms | 77.5% |
5.15 | GACC | Courtyard Rye | 631 Midland Avenue | Rye | NY | 10580 | Westchester | 1 | Hotel | Limited Service | 1988 | 2016 | 145 | Rooms | 72.5% |
5.16 | GACC | Courtyard Fresno | 140 East Shaw Avenue | Fresno | CA | 93710 | Fresno | 1 | Hotel | Limited Service | 1990 | 2013 | 146 | Rooms | 76.9% |
5.17 | GACC | Courtyard Tampa Westshore | 3805 West Cypress Street | Tampa | FL | 33607 | Hillsborough | 1 | Hotel | Limited Service | 1989 | 2013 | 145 | Rooms | 82.5% |
5.18 | GACC | Courtyard Boston Andover | 10 Campanelli Drive | Andover | MA | 01810 | Essex | 1 | Hotel | Limited Service | 1989 | 2014 | 146 | Rooms | 68.5% |
5.19 | GACC | Courtyard Detroit Metro Airport | 30653 Flynn Drive | Romulus | MI | 48174 | Wayne | 1 | Hotel | Limited Service | 1987 | 146 | Rooms | 79.7% | |
5.20 | GACC | Courtyard Denver Tech Center | 6565 South Boston Street | Greenwood Village | CO | 80111 | Arapahoe | 1 | Hotel | Limited Service | 1987 | 2010 | 155 | Rooms | 59.3% |
5.21 | GACC | Courtyard Charlottesville North | 638 Hillsdale Drive | Charlottesville | VA | 22901 | Albemarle | 1 | Hotel | Limited Service | 1989 | 2014 | 150 | Rooms | 62.8% |
5.22 | GACC | Courtyard St. Petersburg Clearwater | 3131 Executive Drive | Clearwater | FL | 33762 | Pinellas | 1 | Hotel | Limited Service | 1988 | 2013 | 149 | Rooms | 72.8% |
5.23 | GACC | Courtyard Fort Lauderdale Plantation | 7780 Southwest 6th Street | Fort Lauderdale | FL | 33324 | Broward | 1 | Hotel | Limited Service | 1988 | 149 | Rooms | 77.8% | |
5.24 | GACC | Courtyard West Palm Beach | 600 Northpoint Parkway | West Palm Beach | FL | 33407 | Palm Beach | 1 | Hotel | Limited Service | 1986 | 2012 | 149 | Rooms | 79.7% |
5.25 | GACC | Courtyard Chicago Lincolnshire | 505 Milwaukee Avenue | Lincolnshire | IL | 60069 | Lake | 1 | Hotel | Limited Service | 1987 | 146 | Rooms | 57.4% | |
5.26 | GACC | Courtyard Phoenix Mesa | 1221 South Westwood Avenue | Mesa | AZ | 85210 | Maricopa | 1 | Hotel | Limited Service | 1985 | 2013 | 149 | Rooms | 75.0% |
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | 3800 Northpoint Boulevard | Waukegan | IL | 60085 | Lake | 1 | Hotel | Limited Service | 1986 | 149 | Rooms | 63.6% | |
5.28 | GACC | Courtyard Chicago Highland Park | 1505 Lake Cook Road | Highland Park | IL | 60035 | Lake | 1 | Hotel | Limited Service | 1988 | 149 | Rooms | 57.0% | |
5.29 | GACC | Courtyard Bakersfield | 3601 Marriott Drive | Bakersfield | CA | 93308 | Kern | 1 | Hotel | Limited Service | 1988 | 2013 | 146 | Rooms | 77.4% |
5.30 | GACC | Courtyard Norwalk | 474 Main Avenue | Norwalk | CT | 06851 | Fairfield | 1 | Hotel | Limited Service | 1990 | 2013 | 145 | Rooms | 75.5% |
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | 11301 Metcalf Avenue | Overland Park | KS | 66210 | Johnson | 1 | Hotel | Limited Service | 1989 | 2014 | 149 | Rooms | 61.5% |
5.32 | GACC | Courtyard Silver Spring North | 12521 Prosperity Drive | Silver Spring | MD | 20904 | Montgomery | 1 | Hotel | Limited Service | 1988 | 2013 | 146 | Rooms | 64.6% |
5.33 | GACC | Courtyard Raleigh Cary | 102 Edinburgh Drive South | Cary | NC | 27511 | Wake | 1 | Hotel | Limited Service | 1988 | 2019 | 149 | Rooms | 59.0% |
5.34 | GACC | Courtyard New Haven Wallingford | 600 Northrop Road | Wallingford | CT | 06492 | New Haven | 1 | Hotel | Limited Service | 1990 | 2013 | 149 | Rooms | 66.0% |
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | 6 Transam Plaza Drive | Oakbrook Terrace | IL | 60181 | DuPage | 1 | Hotel | Limited Service | 1986 | 147 | Rooms | 67.4% | |
5.36 | GACC | Courtyard Indianapolis Castleton | 8670 Allisonville Road | Indianapolis | IN | 46250 | Marion | 1 | Hotel | Limited Service | 1987 | 146 | Rooms | 66.6% | |
5.37 | GACC | Courtyard Annapolis | 2559 Riva Road | Annapolis | MD | 21401 | Anne Arundel | 1 | Hotel | Limited Service | 1989 | 2013 | 149 | Rooms | 63.8% |
5.38 | GACC | Courtyard Greenville Haywood Mall | 70 Orchard Park Drive | Greenville | SC | 29615 | Greenville | 1 | Hotel | Limited Service | 1988 | 2019 | 146 | Rooms | 63.7% |
5.39 | GACC | Courtyard Minneapolis St Paul Airport | 1352 Northland Drive | Mendota Heights | MN | 55120 | Dakota | 1 | Hotel | Limited Service | 1987 | 2014 | 146 | Rooms | 73.7% |
5.40 | GACC | Courtyard San Antonio Downtown Market Square | 600 Santa Rosa South Avenue | San Antonio | TX | 78204 | Bexar | 1 | Hotel | Limited Service | 1990 | 2013, 2014 | 149 | Rooms | 75.6% |
5.41 | GACC | Courtyard Denver Stapleton | 7415 East 41st Avenue | Denver | CO | 80216 | Denver | 1 | Hotel | Limited Service | 1987 | 2015 | 146 | Rooms | 67.7% |
5.42 | GACC | Courtyard St. Louis Westport Plaza | 11888 Westline Industrial Drive | St Louis | MO | 63146 | Saint Louis | 1 | Hotel | Limited Service | 1987 | 2014 | 149 | Rooms | 68.7% |
5.43 | GACC | Courtyard Dallas Plano Parkway | 4901 West Plano Parkway | Plano | TX | 75093 | Collin | 1 | Hotel | Limited Service | 1988 | 2013 | 149 | Rooms | 60.0% |
5.44 | GACC | Courtyard Phoenix North Metrocenter | 9631 North Black Canyon Highway | Phoenix | AZ | 85021 | Maricopa | 1 | Hotel | Limited Service | 1987 | 2015 | 146 | Rooms | 62.0% |
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | 1000 South Sherman Street | Richardson | TX | 75081 | Dallas | 1 | Hotel | Limited Service | 1988 | 2015 | 149 | Rooms | 72.2% |
5.46 | GACC | Courtyard Birmingham Homewood | 500 Shades Creek Parkway | Birmingham | AL | 35209 | Jefferson | 1 | Hotel | Limited Service | 1988 | 2013 | 140 | Rooms | 78.7% |
5.47 | GACC | Courtyard Atlanta Airport South | 2050 Sullivan Road | Atlanta | GA | 30337 | Clayton | 1 | Hotel | Limited Service | 1986 | 2013 | 144 | Rooms | 76.5% |
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | 3550 Venture Parkway Northwest | Duluth | GA | 30096 | Gwinnett | 1 | Hotel | Limited Service | 1987 | 2015 | 146 | Rooms | 77.9% |
5.49 | GACC | Courtyard Poughkeepsie | 2641 South Road | Poughkeepsie | NY | 12601 | Dutchess | 1 | Hotel | Limited Service | 1988 | 2013 | 149 | Rooms | 80.1% |
5.50 | GACC | Courtyard Memphis Airport | 1780 Nonconnah Boulevard | Memphis | TN | 38132 | Shelby | 1 | Hotel | Limited Service | 1987 | 2014 | 145 | Rooms | 76.8% |
5.51 | GACC | Courtyard Charlotte South Park | 6023 Park South Drive | Charlotte | NC | 28210 | Mecklenburg | 1 | Hotel | Limited Service | 1988 | 2013 | 149 | Rooms | 65.2% |
5.52 | GACC | Courtyard Philadelphia Devon | 762 West Lancaster Avenue | Wayne | PA | 19087 | Chester | 1 | Hotel | Limited Service | 1989 | 2013 | 149 | Rooms | 64.1% |
6 | JPMCB | 1501 Broadway | 1501 Broadway | New York | NY | 10036 | New York | 1 | Mixed Use | Office/Retail | 1926 | 2018 | 737,471 | Square Feet | 77.8% |
7 | JPMCB | Apollo Education Group HQ Campus | 4025, 4035, 4045, 4050, and 4055 South Riverpoint Parkway | Phoenix | AZ | 85040 | Maricopa | 1 | Office | Suburban | 2007, 2008 | 2019 | 599,664 | Square Feet | 100.0% |
8 | JPMCB | Bellagio Hotel and Casino | 3600 South Las Vegas Boulevard | Las Vegas | NV | 89109 | Clark | 1 | Hotel | Full Service | 1997 | 2019 | 3,933 | Rooms | 94.8% |
9 | JPMCB | 3500 Lacey | 3500 Lacey Road | Downers Grove | IL | 60515 | DuPage | 1 | Office | Suburban | 1992 | 2014-2018 | 583,982 | Square Feet | 92.8% |
10 | JPMCB | Kings Plaza | 5100 Kings Plaza | Brooklyn | NY | 11234 | Kings | 1 | Retail | Super Regional Mall | 1969 | 2018 | 811,797 | Square Feet | 96.7% |
11 | CREFI | The Westin Book Cadillac | 1114 Washington Boulevard | Detroit | MI | 48226 | Wayne | 1 | Hotel | Full Service | 1924 | 2008 | 453 | Rooms | 77.6% |
12 | CREFI | East Village Multifamily Pool 3 | Various | New York | NY | Various | New York | 2 | Multifamily | Mid-Rise | Various | Various | 55 | Units | 96.4% |
12.01 | CREFI | 329-335 East 9th Street | 329-335 East 9th Street | New York | NY | 10003 | New York | 1 | Multifamily | Mid-Rise | 1900 | 1983 | 35 | Units | 97.1% |
12.02 | CREFI | 516-518 East 13th Street | 516-518 East 13th Street | New York | NY | 10009 | New York | 1 | Multifamily | Mid-Rise | 1910 | 2009 | 20 | Units | 95.0% |
13 | GACC | Crenshaw Plaza | 3210-3314 West Slauson Avenue and 5804-5870 Crenshaw Boulevard | Los Angeles | CA | 90043 | Los Angeles | 1 | Retail | Anchored | 1967-2004 | 137,794 | Square Feet | 100.0% | |
14 | GACC | Staples Headquarters | 500 Staples Drive | Framingham | MA | 01702 | Middlesex | 1 | Office | Suburban | 1997 | 666,088 | Square Feet | 100.0% | |
15 | JPMCB | 3000 Post Oak | 3000 Post Oak Boulevard | Houston | TX | 77056 | Harris | 1 | Office | CBD | 1979 | 2014 | 441,523 | Square Feet | 99.4% |
16 | GACC | 3205 Eastern Market | 3201 and 3205 East Market Street and 3400 Eastern Boulevard | York | PA | 17402 | York | 1 | Multifamily | Garden | 1963, 1970 | 371 | Units | 93.8% | |
17 | CREFI | Mitchellville Plaza | 12100-12224 Central Avenue | Mitchellville | MD | 20721 | Prince George’s | 1 | Retail | Anchored | 1991 | 156,414 | Square Feet | 83.8% | |
18 | JPMCB | Stonemont Net Lease Portfolio | Various | Various | Various | Various | Various | 66 | Various | Various | Various | Various | 6,097,587 | Square Feet | 100.0% |
18.01 | JPMCB | Motorola Solutions | 1299 & 1303 East Algonquin Road | Schaumburg | IL | 60196 | Cook | 1 | Office | Suburban | 1977, 1980 | 2016 | 517,000 | Square Feet | 100.0% |
18.02 | JPMCB | MetLife - Bridgewater, NJ | 501 U.S. Highway 22 | Bridgewater | NJ | 08807 | Somerset | 1 | Office | Suburban | 1978 | 2011 | 419,727 | Square Feet | 100.0% |
18.03 | JPMCB | Baxalta | 1200 Lakeside Drive | Bannockburn | IL | 60015 | Lake | 1 | Office | Suburban | 1999 | 2016 | 260,084 | Square Feet | 100.0% |
18.04 | JPMCB | Amerigroup Corporation | 5800 Northampton Boulevard | Norfolk | VA | 23502 | Norfolk City | 1 | Office | Suburban | 1993 | 2014 | 314,778 | Square Feet | 100.0% |
18.05 | JPMCB | MetLife - Warwick, RI | 700 Quaker Lane | Warwick | RI | 02818 | Kent | 1 | Office | Suburban | 1976 | 2016-2018 | 370,298 | Square Feet | 100.0% |
18.06 | JPMCB | DST Output - El Dorado Hills, CA | 5220 Robert J. Mathews Parkway | El Dorado Hills | CA | 95762 | El Dorado | 1 | Industrial | Flex | 1988 | 1998, 2004, 2011 | 555,219 | Square Feet | 100.0% |
18.07 | JPMCB | Tate & Lyle | 5450 Prairie Stone Parkway | Hoffman Estates | IL | 60192 | Cook | 1 | Office | Suburban | 2008 | 2012 | 114,213 | Square Feet | 100.0% |
18.08 | JPMCB | MetLife - Aurora, IL | 177 South Commons Drive | Aurora | IL | 60504 | DuPage | 1 | Office | Suburban | 1976 | 273,070 | Square Feet | 100.0% | |
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | 1831 Chestnut Street | Saint Louis | MO | 63103 | Saint Louis City | 1 | Office | CBD | 1947 | 2013, 2019 | 336,392 | Square Feet | 100.0% |
18.10 | JPMCB | DST Output - South Windsor, CT | 125 Ellington Road | South Windsor | CT | 06074 | Hartford | 1 | Industrial | Flex | 1999 | 2002, 2006 | 304,837 | Square Feet | 100.0% |
18.11 | JPMCB | DST Output - Kansas City, MO | 2600 Southwest Boulevard | Kansas City | MO | 64108 | Jackson | 1 | Industrial | Flex | 1900, 2002 | 2007 | 317,594 | Square Feet | 100.0% |
18.12 | JPMCB | MetLife - Oriskany, NY | 5950 Airport Road | Oriskany | NY | 13424 | Oneida | 1 | Office | Suburban | 1971, 1990 | 2014 | 212,326 | Square Feet | 100.0% |
18.13 | JPMCB | MetLife - Dayton, OH | 9797 Springboro Pike | Dayton | OH | 45342 | Montgomery | 1 | Office | Suburban | 1976 | 2014, 2019 | 219,019 | Square Feet | 100.0% |
18.14 | JPMCB | Weatherford | 19685 Interstate 37 South | Elmendorf | TX | 78211 | Bexar | 1 | Industrial | Flex | 2012, 2013, 2014 | 241,525 | Square Feet | 100.0% | |
18.15 | JPMCB | Anthem | 2 & 39 Gannett Drive | South Portland | ME | 04106 | Cumberland | 1 | Office | Suburban | 1992 | 207,638 | Square Feet | 100.0% | |
18.16 | JPMCB | AAA Club Alliance | 200 Commerce Drive | Newark | DE | 19713 | New Castle | 1 | Office | Suburban | 1998 | 2004 | 68,034 | Square Feet | 100.0% |
18.17 | JPMCB | MetLife - Convent Station, NJ | 334 Madison Avenue | Convent Station | NJ | 07960 | Morris | 1 | Office | Suburban | 1976 | 2010 | 76,413 | Square Feet | 100.0% |
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | 920 Irwin Run Road | West Mifflin | PA | 15122 | Allegheny | 1 | Industrial | Flex | 1982, 1984, 1990, 1999, 2001, 2005, 2011 | 147,212 | Square Feet | 100.0% | |
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | 2085 East Michigan Avenue | Ypsilanti | MI | 48198 | Washtenaw | 1 | Industrial | Warehouse/Distribution | 1962, 1980, 2008 | 250,000 | Square Feet | 100.0% | |
18.20 | JPMCB | Capital One | 30 7th Avenue South | Saint Cloud | MN | 56301 | Stearns | 1 | Office | Suburban | 2007 | 72,966 | Square Feet | 100.0% | |
18.21 | JPMCB | Eby-Brown - Springfield, OH | 1982 Commerce Circle | Springfield | OH | 45504 | Clark | 1 | Industrial | Warehouse/Distribution | 1982, 1983, 1996, 2008 | 200,505 | Square Feet | 100.0% | |
18.22 | JPMCB | Anthem Virginia | 602 South Jefferson Street | Roanoke | VA | 24011 | Roanoke City | 1 | Office | CBD | 1980 | 2018 | 130,938 | Square Feet | 100.0% |
18.23 | JPMCB | SKF USA | 41-45 Harmon Avenue | Falconer | NY | 14733 | Chautauqua | 1 | Industrial | Flex | 2011, 2012 | 82,000 | Square Feet | 100.0% | |
18.24 | JPMCB | United Wisconsin | 15200 West Small Road | New Berlin | WI | 53151 | Waukesha | 1 | Office | Suburban | 2009 | 56,014 | Square Feet | 100.0% | |
18.25 | JPMCB | Mylan Technologies | 20 Houghton Street | Saint Albans | VT | 05478 | Franklin | 1 | Office | Suburban | 1991 | 2014 | 41,046 | Square Feet | 100.0% |
18.26 | JPMCB | First Midwest Bank - Lockport, IL | 800 South State Street | Lockport | IL | 60441 | Will | 1 | Retail | Bank Branch | 1974 | 22,468 | Square Feet | 100.0% |
A-1-1
ANNEX A-1
Loan # | Seller(1) | Property Name | Street Address | City | State | Zip Code | County | Number of Properties | Property Type(2) | Property Subtype | Year Built | Year Renovated | Units(3) | Unit of Measure | Occupancy %(4) |
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | 24509 West Lockport Street | Plainfield | IL | 60544 | Will | 1 | Retail | Bank Branch | 2007 | 20,589 | Square Feet | 100.0% | |
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | 12600 South Harlem Avenue | Palos Heights | IL | 60463 | Cook | 1 | Retail | Bank Branch | 1991 | 24,708 | Square Feet | 100.0% | |
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | 12015 Western Avenue | Blue Island | IL | 60406 | Cook | 1 | Retail | Bank Branch | 1971 | 20,278 | Square Feet | 100.0% | |
18.30 | JPMCB | First Midwest Bank - Highland , IN | 10322 Indianapolis Boulevard | Highland | IN | 46322 | Lake | 1 | Retail | Bank Branch | 1997 | 15,423 | Square Feet | 100.0% | |
18.31 | JPMCB | First Midwest Bank - Morris, IL | 220 West Main Street | Morris | IL | 60450 | Grundy | 1 | Retail | Bank Branch | 1979 | 22,318 | Square Feet | 100.0% | |
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | 2801 West Jefferson Street | Joliet | IL | 60435 | Will | 1 | Retail | Bank Branch | 1981 | 15,922 | Square Feet | 100.0% | |
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | 1030 Dixie Highway | Chicago Heights | IL | 60411 | Cook | 1 | Retail | Bank Branch | 1964 | 11,382 | Square Feet | 100.0% | |
18.34 | JPMCB | First Midwest Bank - Peotone, IL | 200 West Corning Avenue | Peotone | IL | 60468 | Will | 1 | Retail | Bank Branch | 1962 | 7,786 | Square Feet | 100.0% | |
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | 130 West Lincoln Highway | DeKalb | IL | 60115 | DeKalb | 1 | Retail | Bank Branch | 2012 | 9,708 | Square Feet | 100.0% | |
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | 302 East Main Street | Galesburg | IL | 61401 | Knox | 1 | Retail | Bank Branch | 1996 | 8,190 | Square Feet | 100.0% | |
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | 2601 West Schaumburg Road | Schaumburg | IL | 60194 | Cook | 1 | Retail | Bank Branch | 1994 | 4,943 | Square Feet | 100.0% | |
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | 4101 183rd Street | Country Club Hills | IL | 60478 | Cook | 1 | Retail | Bank Branch | 1978 | 2017 | 6,489 | Square Feet | 100.0% |
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | 1500 Allanson Road | Mundelein | IL | 60060 | Lake | 1 | Retail | Bank Branch | 2002 | 4,824 | Square Feet | 100.0% | |
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | 16051 Weber Road | Crest Hill | IL | 60403 | Will | 1 | Retail | Bank Branch | 2006 | 4,823 | Square Feet | 100.0% | |
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | 1415 West Jefferson Street | Joliet | IL | 60435 | Will | 1 | Retail | Bank Branch | 1960 | 6,299 | Square Feet | 100.0% | |
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | 324 East Main Street | Knoxville | IL | 61448 | Knox | 1 | Retail | Bank Branch | 1978 | 6,731 | Square Feet | 100.0% | |
18.43 | JPMCB | First Midwest Bank - Lansing, IL | 18120 Torrence Avenue | Lansing | IL | 60438 | Cook | 1 | Retail | Bank Branch | 1995 | 5,971 | Square Feet | 100.0% | |
18.44 | JPMCB | First Midwest Bank - Zion, IL | 3303 Sheridan Road | Zion | IL | 60099 | Lake | 1 | Retail | Bank Branch | 1965 | 7,677 | Square Feet | 100.0% | |
18.45 | JPMCB | First Midwest Bank - Genoa, IL | 601 Pearson Drive | Genoa | IL | 60135 | DeKalb | 1 | Retail | Bank Branch | 2004 | 4,565 | Square Feet | 100.0% | |
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | 1425 DeKalb Avenue | Sycamore | IL | 60178 | DeKalb | 1 | Retail | Bank Branch | 1968 | 2008 | 4,900 | Square Feet | 100.0% |
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | 411 North Seymour Avenue | Mundelein | IL | 60060 | Lake | 1 | Retail | Bank Branch | 1970 | 3,952 | Square Feet | 100.0% | |
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | 1308 North Richmond Road | McHenry | IL | 60050 | McHenry | 1 | Retail | Bank Branch | 1979 | 2014 | 8,045 | Square Feet | 100.0% |
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | 170 North Illinois Route 31 | Crystal Lake | IL | 60014 | McHenry | 1 | Retail | Bank Branch | 1994 | 4,156 | Square Feet | 100.0% | |
18.50 | JPMCB | First Midwest Bank - Hammond, IN | 6611 Kennedy Avenue | Hammond | IN | 46323 | Lake | 1 | Retail | Bank Branch | 1958 | 1975 | 4,563 | Square Feet | 100.0% |
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | 3805 North Johnsburg Road | Johnsburg | IL | 60051 | McHenry | 1 | Retail | Bank Branch | 1992 | 4,252 | Square Feet | 100.0% | |
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | 1011 14th Street | North Chicago | IL | 60064 | Lake | 1 | Retail | Bank Branch | 1987 | 5,405 | Square Feet | 100.0% | |
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | 4000 Northpoint Boulevard | Waukegan | IL | 60085 | Lake | 1 | Retail | Bank Branch | 1981 | 4,085 | Square Feet | 100.0% | |
18.54 | JPMCB | First Midwest Bank - Dyer, IN | 820 Joliet Street | Dyer | IN | 46311 | Lake | 1 | Retail | Bank Branch | 1985 | 3,336 | Square Feet | 100.0% | |
18.55 | JPMCB | First Midwest Bank - Seneca, IL | 224 North Main Street | Seneca | IL | 61360 | LaSalle | 1 | Retail | Bank Branch | 1974 | 3,123 | Square Feet | 100.0% | |
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | 1301 North Larkin Avenue | Joliet | IL | 60435 | Will | 1 | Retail | Bank Branch | 1988 | 3,922 | Square Feet | 100.0% | |
18.57 | JPMCB | First Midwest Bank - Crete, IL | 1290 East Steger Road | Crete | IL | 60417 | Will | 1 | Retail | Bank Branch | 2005 | 3,447 | Square Feet | 100.0% | |
18.58 | JPMCB | First Midwest Bank - Champaign, IL | 812 West Springfield Avenue | Champaign | IL | 61820 | Champaign | 1 | Retail | Bank Branch | 1996 | 3,800 | Square Feet | 100.0% | |
18.59 | JPMCB | First Midwest Bank - East Moline, IL | 4150 Kennedy Drive | East Moline | IL | 61244 | Rock Island | 1 | Retail | Bank Branch | 1980 | 4,941 | Square Feet | 100.0% | |
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | 321 East Church Street | Sandwich | IL | 60548 | DeKalb | 1 | Retail | Bank Branch | 2012 | 2,400 | Square Feet | 100.0% | |
18.61 | JPMCB | First Midwest Bank - Gary, IN | 1975 West Ridge Road | Gary | IN | 46408 | Lake | 1 | Retail | Bank Branch | 1969 | 1998 | 2,597 | Square Feet | 100.0% |
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | 10858 Pike Street | Crown Point | IN | 46307 | Lake | 1 | Retail | Bank Branch | 1997 | 2,875 | Square Feet | 100.0% | |
18.63 | JPMCB | First Midwest Bank - Griffith, IN | 915 West Glen Park Avenue | Griffith | IN | 46319 | Lake | 1 | Retail | Bank Branch | 1969 | 2,708 | Square Feet | 100.0% | |
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | 7645 West Saint Francis Road | Frankfort | IL | 60423 | Will | 1 | Retail | Bank Branch | 1981 | 1,553 | Square Feet | 100.0% | |
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | 4502 West Crystal Lake Road | McHenry | IL | 60050 | McHenry | 1 | Retail | Bank Branch | 1983 | 1,818 | Square Feet | 100.0% | |
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | 2 Main Street | Park Forest | IL | 60466 | Cook | 1 | Retail | Bank Branch | 2000 | 1,767 | Square Feet | 100.0% | |
19 | JPMCB | Drayton Tower | 102 East Liberty Street | Savannah | GA | 31401 | Chatham | 1 | Multifamily | High-Rise | 1951 | 2017 | 99 | Units | 94.9% |
20 | CREFI | Michigan Multifamily Portfolio | Various | Various | MI | Various | Various | 5 | Multifamily | Garden | Various | Various | 616 | Units | 91.6% |
20.01 | CREFI | Gale Gardens | 30 Gale Boulevard | Melvindale | MI | 48122 | Wayne | 1 | Multifamily | Garden | 1966, 1975 | 233 | Units | 82.0% | |
20.02 | CREFI | Midtown Square | 33095 Forest Street | Wayne | MI | 48184 | Wayne | 1 | Multifamily | Garden | 1973 | 108 | Units | 100.0% | |
20.03 | CREFI | Carriage House | 902 Burlington Drive | Flint | MI | 48503 | Genesee | 1 | Multifamily | Garden | 1964, 1966 | 119 | Units | 98.3% | |
20.04 | CREFI | Morris Square | 750 Jefferson Street | Mount Morris | MI | 48458 | Genesee | 1 | Multifamily | Garden | 1988 | 96 | Units | 94.8% | |
20.05 | CREFI | Silverstone | 5800 Streefkerk Drive | Warren | MI | 48092 | Macomb | 1 | Multifamily | Garden | 1956 | 2014 | 60 | Units | 95.0% |
21 | GACC | Lone Star Court | 10901 Domain Drive | Austin | TX | 78758 | Travis | 1 | Hotel | Select Service | 2013 | 123 | Rooms | 75.6% | |
22 | CREFI | 25 Jay Street | 25 Jay Street | Brooklyn | NY | 11201 | Kings | 1 | Mixed Use | Multifamily/Retail | 1920 | 2010 | 32 | Units | 100.0% |
23 | CREFI | Katie Reed Building | 301 East Hopkins Avenue | Aspen | CO | 81611 | Pitkin | 1 | Mixed Use | Retail/Office/Multifamily | 1995 | 22,432 | Square Feet | 100.0% | |
24 | JPMCB | Veranda at Cinco Ranch | 23922-24022 Cinco Village Center Boulevard | Katy | TX | 77494 | Fort Bend | 1 | Office | Suburban | 2006, 2007 | 61,995 | Square Feet | 95.6% | |
25 | CREFI | Alabama Hilton Portfolio | Various | Daphne | AL | 36526 | Baldwin | 3 | Hotel | Various | Various | 2018-2019 | 360 | Rooms | 69.9% |
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | 29474 North Main Street | Daphne | AL | 36526 | Baldwin | 1 | Hotel | Extended Stay | 2008 | 2018-2019 | 104 | Rooms | 73.9% |
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | 29451 US Highway 98 | Daphne | AL | 36526 | Baldwin | 1 | Hotel | Limited Service | 1994 | 2018-2019 | 132 | Rooms | 68.5% |
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | 29546 North Main Street | Daphne | AL | 36526 | Baldwin | 1 | Hotel | Select Service | 2004 | 2018-2019 | 124 | Rooms | 68.0% |
26 | CREFI | 3431-3491 Merrick Road | 3431-3491 Merrick Road | Wantagh | NY | 11793 | Nassau | 1 | Retail | Anchored | 1963 | 2018 | 42,346 | Square Feet | 87.9% |
27 | CREFI | River Ranch | 5071 & 5073 FM 2673 | Canyon Lake | TX | 78133 | Comal | 1 | Multifamily | Garden | 2011, 2017 | 104 | Units | 95.2% | |
28 | JPMCB | Holiday Inn Express Trinidad | 3130 Santa Fe Trail Drive | Trinidad | CO | 81082 | Las Animas | 1 | Hotel | Limited Service | 2008 | 86 | Rooms | 76.5% | |
29 | CREFI | 2177 East 21st Street | 2177 East 21st Street | Brooklyn | NY | 11229 | Kings | 1 | Mixed Use | Multifamily/Retail | 1926 | 45 | Units | 100.0% | |
30 | CREFI | Walgreens Nyack, NY | 16 Route 59 | Nyack | NY | 10960 | Rockland | 1 | Retail | Freestanding | 2012 | 13,152 | Square Feet | 100.0% | |
31 | CREFI | 8-44 Brighton 11th Street | 8 Brighton 11th Street | Brooklyn | NY | 11235 | Kings | 1 | Mixed Use | Office/Retail | 1931 | 39,500 | Square Feet | 100.0% | |
32 | CREFI | 725 Southern Boulevard | 725 Southern Boulevard | Bronx | NY | 10455 | Bronx | 1 | Multifamily | Mid-Rise | 1925 | 2017-2019 | 58 | Units | 96.6% |
33 | JPMCB | 144 Willow Street | 144 Willow Street | Brooklyn | NY | 11201 | Kings | 1 | Multifamily | Mid-Rise | 1851 | 2018 | 10 | Units | 100.0% |
34 | CREFI | The Mark | 801-899 Market Street | San Diego | CA | 92101 | San Diego | 1 | Retail | Unanchored | 2007 | 8,526 | Square Feet | 86.9% | |
35 | GACC | The Woods | 113 Magnolia Lane | Longview | TX | 75605 | Gregg | 1 | Multifamily | Garden | 2015, 2017 | 57 | Units | 94.7% |
A-1-2
ANNEX A-1
Loan # | Seller(1) | Property Name | Occupancy Date | Appraised Value ($)(5) | Appraisal Date | Current LTV %(5) | Original Balance ($)(6)(7) | Original Balance per Unit ($) | Current Balance ($)(6)(7) | Current Balance per Unit ($) | % of Initial Pool Balance | Crossed Loan | Related Borrower(8) | Interest Rate %(9) | Admin.Fee %(9) | Net Mortgage Rate %(9) | Accrual Type | Monthly Debt Service ($)(10)(11) | Annual Debt Service ($)(11) | Note Date | First Payment Date |
1 | GACC | Murphy Crossing | 12/31/19 | 131,000,000 | 01/06/20 | 64.9% | 85,000,000 | 234 | 85,000,000 | 234 | 9.0% | No | No | 3.58000 | 0.01503 | 3.56497 | Actual/360 | 257,105.32 | 3,085,263.84 | 02/14/20 | 04/06/20 |
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | 01/01/21 | 1,145,000,000 | 10/01/21 | 38.7% | 79,450,000 | 466 | 79,450,000 | 466 | 8.4% | No | No | 3.49000 | 0.01168 | 3.47832 | Actual/360 | 234,276.35 | 2,811,316.20 | 02/06/20 | 03/06/20 |
2.01 | GACC/JPMCB | Moffett Towers Building B | 01/01/21 | 390,000,000 | 10/01/21 | 27,343,182 | 27,343,182 | 2.9% | |||||||||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | 01/01/21 | 383,000,000 | 05/01/21 | 27,343,182 | 27,343,182 | 2.9% | |||||||||||||
2.03 | GACC/JPMCB | Moffett Towers Building A | 01/01/21 | 348,000,000 | 01/03/20 | 24,763,636 | 24,763,636 | 2.6% | |||||||||||||
3 | JPMCB | 1633 Broadway | 10/31/19 | 2,400,000,000 | 10/24/19 | 41.7% | 50,000,000 | 391 | 50,000,000 | 391 | 5.3% | No | No | 2.99000 | 0.01168 | 2.97832 | Actual/360 | 126,313.66 | 1,515,763.92 | 11/25/19 | 01/06/20 |
4 | CREFI | 650 Madison Avenue | 10/01/19 | 1,210,000,000 | 10/31/19 | 48.5% | 50,000,000 | 977 | 50,000,000 | 977 | 5.3% | No | No | 3.48600 | 0.01168 | 3.47432 | Actual/360 | 147,267.36 | 1,767,208.32 | 11/26/19 | 01/08/20 |
5 | GACC | CBM Portfolio | 09/30/19 | 1,184,500,000 | 11/01/20 | 33.6% | 50,000,000 | 51,843 | 50,000,000 | 51,843 | 5.3% | No | No | 3.772298 | 0.01168 | 3.760618 | Actual/360 | 159,362.13 | 1,912,345.56 | 01/15/20 | 03/06/20 |
5.01 | GACC | Courtyard Larkspur Landing Marin County | 09/30/19 | 53,000,000 | 11/01/20 | 2,307,018 | 2,307,018 | 0.2% | |||||||||||||
5.02 | GACC | Courtyard San Mateo Foster City | 09/30/19 | 52,000,000 | 11/01/20 | 2,263,889 | 2,263,889 | 0.2% | |||||||||||||
5.03 | GACC | Courtyard San Jose Cupertino | 09/30/19 | 47,000,000 | 11/01/20 | 2,046,053 | 2,046,053 | 0.2% | |||||||||||||
5.04 | GACC | Courtyard Boulder | 09/30/19 | 37,000,000 | 11/01/20 | 1,611,111 | 1,611,111 | 0.2% | |||||||||||||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | 09/30/19 | 35,000,000 | 11/01/20 | 1,523,392 | 1,523,392 | 0.2% | |||||||||||||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | 09/30/19 | 34,000,000 | 11/01/20 | 1,480,263 | 1,480,263 | 0.2% | |||||||||||||
5.07 | GACC | Courtyard Seattle South Center | 09/30/19 | 33,500,000 | 11/01/20 | 1,458,333 | 1,458,333 | 0.2% | |||||||||||||
5.08 | GACC | Courtyard Nashville Airport | 09/30/19 | 27,500,000 | 11/01/20 | 1,197,368 | 1,197,368 | 0.1% | |||||||||||||
5.09 | GACC | Courtyard Palm Springs | 09/30/19 | 25,500,000 | 11/01/20 | 1,110,380 | 1,110,380 | 0.1% | |||||||||||||
5.10 | GACC | Courtyard Portland Beaverton | 09/30/19 | 24,500,000 | 11/01/20 | 1,067,251 | 1,067,251 | 0.1% | |||||||||||||
5.11 | GACC | Courtyard Atlanta Perimeter Center | 09/30/19 | 24,500,000 | 11/01/20 | 1,066,520 | 1,066,520 | 0.1% | |||||||||||||
5.12 | GACC | Courtyard Detroit Livonia | 09/30/19 | 24,000,000 | 11/01/20 | 1,044,591 | 1,044,591 | 0.1% | |||||||||||||
5.13 | GACC | Courtyard St. Louis Creve Coeur | 09/30/19 | 24,000,000 | 11/01/20 | 1,044,591 | 1,044,591 | 0.1% | |||||||||||||
5.14 | GACC | Courtyard Lincroft Red Bank | 09/30/19 | 24,000,000 | 11/01/20 | 1,044,591 | 1,044,591 | 0.1% | |||||||||||||
5.15 | GACC | Courtyard Rye | 09/30/19 | 23,500,000 | 11/01/20 | 1,023,392 | 1,023,392 | 0.1% | |||||||||||||
5.16 | GACC | Courtyard Fresno | 09/30/19 | 23,000,000 | 11/01/20 | 1,001,462 | 1,001,462 | 0.1% | |||||||||||||
5.17 | GACC | Courtyard Tampa Westshore | 09/30/19 | 23,000,000 | 11/01/20 | 1,001,462 | 1,001,462 | 0.1% | |||||||||||||
5.18 | GACC | Courtyard Boston Andover | 09/30/19 | 23,000,000 | 11/01/20 | 1,001,462 | 1,001,462 | 0.1% | |||||||||||||
5.19 | GACC | Courtyard Detroit Metro Airport | 09/30/19 | 23,000,000 | 11/01/20 | 1,001,462 | 1,001,462 | 0.1% | |||||||||||||
5.20 | GACC | Courtyard Denver Tech Center | 09/30/19 | 22,000,000 | 11/01/20 | 957,602 | 957,602 | 0.1% | |||||||||||||
5.21 | GACC | Courtyard Charlottesville North | 09/30/19 | 22,000,000 | 11/01/20 | 957,602 | 957,602 | 0.1% | |||||||||||||
5.22 | GACC | Courtyard St. Petersburg Clearwater | 09/30/19 | 21,500,000 | 11/01/20 | 935,673 | 935,673 | 0.1% | |||||||||||||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | 09/30/19 | 21,500,000 | 11/01/20 | 935,673 | 935,673 | 0.1% | |||||||||||||
5.24 | GACC | Courtyard West Palm Beach | 09/30/19 | 21,500,000 | 11/01/20 | 935,673 | 935,673 | 0.1% | |||||||||||||
5.25 | GACC | Courtyard Chicago Lincolnshire | 09/30/19 | 21,500,000 | 11/01/20 | 935,673 | 935,673 | 0.1% | |||||||||||||
5.26 | GACC | Courtyard Phoenix Mesa | 09/30/19 | 21,000,000 | 11/01/20 | 914,474 | 914,474 | 0.1% | �� | ||||||||||||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | 09/30/19 | 21,000,000 | 11/01/20 | 914,474 | 914,474 | 0.1% | |||||||||||||
5.28 | GACC | Courtyard Chicago Highland Park | 09/30/19 | 20,500,000 | 11/01/20 | 892,544 | 892,544 | 0.1% | |||||||||||||
5.29 | GACC | Courtyard Bakersfield | 09/30/19 | 20,000,000 | 11/01/20 | 870,614 | 870,614 | 0.1% | |||||||||||||
5.30 | GACC | Courtyard Norwalk | 09/30/19 | 20,000,000 | 11/01/20 | 870,614 | 870,614 | 0.1% | |||||||||||||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | 09/30/19 | 19,500,000 | 11/01/20 | 848,684 | 848,684 | 0.1% | |||||||||||||
5.32 | GACC | Courtyard Silver Spring North | 09/30/19 | 19,500,000 | 11/01/20 | 848,684 | 848,684 | 0.1% | |||||||||||||
5.33 | GACC | Courtyard Raleigh Cary | 09/30/19 | 19,000,000 | 11/01/20 | 827,485 | 827,485 | 0.1% | |||||||||||||
5.34 | GACC | Courtyard New Haven Wallingford | 09/30/19 | 18,500,000 | 11/01/20 | 805,556 | 805,556 | 0.1% | |||||||||||||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | 09/30/19 | 18,500,000 | 11/01/20 | 805,556 | 805,556 | 0.1% | |||||||||||||
5.36 | GACC | Courtyard Indianapolis Castleton | 09/30/19 | 18,500,000 | 11/01/20 | 805,556 | 805,556 | 0.1% | |||||||||||||
5.37 | GACC | Courtyard Annapolis | 09/30/19 | 18,500,000 | 11/01/20 | 805,556 | 805,556 | 0.1% | |||||||||||||
5.38 | GACC | Courtyard Greenville Haywood Mall | 09/30/19 | 18,500,000 | 11/01/20 | 805,556 | 805,556 | 0.1% | |||||||||||||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | 09/30/19 | 18,000,000 | 11/01/20 | 783,626 | 783,626 | 0.1% | |||||||||||||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | 09/30/19 | 17,500,000 | 11/01/20 | 761,696 | 761,696 | 0.1% | |||||||||||||
5.41 | GACC | Courtyard Denver Stapleton | 09/30/19 | 17,000,000 | 11/01/20 | 739,766 | 739,766 | 0.1% | |||||||||||||
5.42 | GACC | Courtyard St. Louis Westport Plaza | 09/30/19 | 16,500,000 | 11/01/20 | 718,567 | 718,567 | 0.1% | |||||||||||||
5.43 | GACC | Courtyard Dallas Plano Parkway | 09/30/19 | 16,500,000 | 11/01/20 | 718,567 | 718,567 | 0.1% | |||||||||||||
5.44 | GACC | Courtyard Phoenix North Metrocenter | 09/30/19 | 15,500,000 | 11/01/20 | 674,708 | 674,708 | 0.1% | |||||||||||||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | 09/30/19 | 15,000,000 | 11/01/20 | 652,778 | 652,778 | 0.1% | |||||||||||||
5.46 | GACC | Courtyard Birmingham Homewood | 09/30/19 | 14,000,000 | 11/01/20 | 609,649 | 609,649 | 0.1% | |||||||||||||
5.47 | GACC | Courtyard Atlanta Airport South | 09/30/19 | 14,000,000 | 11/01/20 | 609,649 | 609,649 | 0.1% | |||||||||||||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | 09/30/19 | 14,000,000 | 11/01/20 | 609,649 | 609,649 | 0.1% | |||||||||||||
5.49 | GACC | Courtyard Poughkeepsie | 09/30/19 | 13,500,000 | 11/01/20 | 587,719 | 587,719 | 0.1% | |||||||||||||
5.50 | GACC | Courtyard Memphis Airport | 09/30/19 | 13,000,000 | 11/01/20 | 565,789 | 565,789 | 0.1% | |||||||||||||
5.51 | GACC | Courtyard Charlotte South Park | 09/30/19 | 18,500,000 | 11/01/20 | 0 | 0 | 0.0% | |||||||||||||
5.52 | GACC | Courtyard Philadelphia Devon | 09/30/19 | 17,500,000 | 11/01/20 | 0 | 0 | 0.0% | |||||||||||||
6 | JPMCB | 1501 Broadway | 11/01/19 | 900,000,000 | 10/11/19 | 22.2% | 50,000,000 | 271 | 50,000,000 | 271 | 5.3% | No | No | 3.03200 | 0.01168 | 3.02032 | Actual/360 | 128,087.96 | 1,537,055.52 | 12/12/19 | 02/06/20 |
7 | JPMCB | Apollo Education Group HQ Campus | 03/05/20 | 194,000,000 | 01/06/20 | 47.2% | 50,000,000 | 153 | 50,000,000 | 153 | 5.3% | No | No | 3.35000 | 0.01503 | 3.33497 | Actual/360 | 141,521.99 | 1,698,263.88 | 01/31/20 | 03/05/20 |
8 | JPMCB | Bellagio Hotel and Casino | 09/30/19 | 4,260,000,000 | 10/16/19 | 39.3% | 40,000,000 | 426,189 | 40,000,000 | 426,189 | 4.2% | No | No | 3.170153 | 0.01168 | 3.158473 | Actual/360 | 107,139.43 | 1,285,673.16 | 11/15/19 | 01/05/20 |
9 | JPMCB | 3500 Lacey | 09/01/19 | 129,000,000 | 09/03/19 | 66.5% | 35,800,000 | 147 | 35,800,000 | 147 | 3.8% | No | No | 4.35000 | 0.01168 | 4.33832 | Actual/360 | 131,577.43 | 1,578,929.16 | 11/26/19 | 01/01/20 |
10 | JPMCB | Kings Plaza | 10/31/19 | 900,000,000 | 10/17/19 | 54.1% | 32,000,000 | 600 | 32,000,000 | 600 | 3.4% | No | No | 3.35880 | 0.01503 | 3.34377 | Actual/360 | 90,812.00 | 1,089,744.00 | 12/03/19 | 02/01/20 |
11 | CREFI | The Westin Book Cadillac | 12/31/19 | 136,000,000 | 11/25/19 | 56.6% | 32,000,000 | 169,978 | 32,000,000 | 169,978 | 3.4% | No | No | 4.39000 | 0.04043 | 4.34957 | Actual/360 | 160,054.52 | 1,920,654.30 | 01/22/20 | 03/01/20 |
12 | CREFI | East Village Multifamily Pool 3 | 01/10/20 | 49,600,000 | 10/03/19 | 64.0% | 31,750,000 | 577,273 | 31,750,000 | 577,273 | 3.4% | No | No | 3.68000 | 0.01503 | 3.66497 | Actual/360 | 98,718.98 | 1,184,627.76 | 02/13/20 | 04/06/20 |
12.01 | CREFI | 329-335 East 9th Street | 01/10/20 | 33,800,000 | 10/03/19 | 22,150,000 | 22,150,000 | 2.3% | |||||||||||||
12.02 | CREFI | 516-518 East 13th Street | 01/10/20 | 15,800,000 | 10/03/19 | 9,600,000 | 9,600,000 | 1.0% | |||||||||||||
13 | GACC | Crenshaw Plaza | 01/23/20 | 51,300,000 | 12/23/19 | 60.4% | 31,000,000 | 225 | 31,000,000 | 225 | 3.3% | No | No | 4.21600 | 0.02503 | 4.19097 | Actual/360 | 110,426.02 | 1,325,112.24 | 01/23/20 | 03/06/20 |
14 | GACC | Staples Headquarters | 03/06/20 | 198,000,000 | 11/01/19 | 45.5% | 30,000,000 | 135 | 30,000,000 | 135 | 3.2% | No | No | 3.11000 | 0.01668 | 3.09332 | Actual/360 | 78,829.86 | 945,958.32 | 01/29/20 | 03/06/20 |
15 | JPMCB | 3000 Post Oak | 03/01/20 | 143,900,000 | 11/20/19 | 55.6% | 30,000,000 | 181 | 30,000,000 | 181 | 3.2% | No | No | 4.98750 | 0.01668 | 4.97082 | Actual/360 | 126,419.27 | 1,517,031.24 | 02/06/20 | 04/01/20 |
16 | GACC | 3205 Eastern Market | 11/30/19 | 39,600,000 | 09/04/19 | 64.8% | 25,675,000 | 69,205 | 25,675,000 | 69,205 | 2.7% | No | No | 3.61700 | 0.01503 | 3.60197 | Actual/360 | 78,463.57 | 941,562.84 | 01/14/20 | 03/06/20 |
17 | CREFI | Mitchellville Plaza | 11/04/19 | 35,200,000 | 11/07/19 | 71.6% | 25,200,000 | 161 | 25,200,000 | 161 | 2.7% | No | No | 3.55000 | 0.02503 | 3.52497 | Actual/360 | 126,833.90 | 1,522,006.80 | 01/31/20 | 03/06/20 |
18 | JPMCB | Stonemont Net Lease Portfolio | 03/10/20 | 1,137,750,000 | Various | 37.2% | 25,000,000 | 69 | 25,000,000 | 69 | 2.7% | No | No | 4.69920 | 0.01168 | 4.68752 | Actual/360 | 99,259.72 | 1,191,116.64 | 01/15/20 | 02/10/20 |
18.01 | JPMCB | Motorola Solutions | 03/10/20 | 108,200,000 | 06/25/19 | 2,377,486 | 2,377,486 | 0.3% | |||||||||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | 03/10/20 | 105,000,000 | 07/08/19 | 2,307,189 | 2,307,189 | 0.2% | |||||||||||||
18.03 | JPMCB | Baxalta | 03/10/20 | 75,500,000 | 06/25/19 | 1,658,973 | 1,658,973 | 0.2% | |||||||||||||
18.04 | JPMCB | Amerigroup Corporation | 03/10/20 | 67,000,000 | 06/27/19 | 1,472,216 | 1,472,216 | 0.2% | |||||||||||||
18.05 | JPMCB | MetLife - Warwick, RI | 03/10/20 | 62,900,000 | 07/02/19 | 1,382,135 | 1,382,135 | 0.1% | |||||||||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | 03/10/20 | 60,300,000 | 06/24/19 | 1,325,000 | 1,325,000 | 0.1% | |||||||||||||
18.07 | JPMCB | Tate & Lyle | 03/10/20 | 56,200,000 | 06/25/19 | 1,234,892 | 1,234,892 | 0.1% | |||||||||||||
18.08 | JPMCB | MetLife - Aurora, IL | 03/10/20 | 46,600,000 | 06/25/19 | 1,023,946 | 1,023,946 | 0.1% | |||||||||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | 03/10/20 | 42,700,000 | 07/09/19 | 938,270 | 938,270 | 0.1% | |||||||||||||
18.10 | JPMCB | DST Output - South Windsor, CT | 03/10/20 | 40,500,000 | 07/02/19 | 889,919 | 889,919 | 0.1% | |||||||||||||
18.11 | JPMCB | DST Output - Kansas City, MO | 03/10/20 | 37,800,000 | 07/09/19 | 830,595 | 830,595 | 0.1% | |||||||||||||
18.12 | JPMCB | MetLife - Oriskany, NY | 03/10/20 | 36,400,000 | 07/02/19 | 799,811 | 799,811 | 0.1% | |||||||||||||
18.13 | JPMCB | MetLife - Dayton, OH | 03/10/20 | 36,000,000 | 06/28/19 | 791,027 | 791,027 | 0.1% | |||||||||||||
18.14 | JPMCB | Weatherford | 03/10/20 | 34,000,000 | 01/01/20 | 747,081 | 747,081 | 0.1% | |||||||||||||
18.15 | JPMCB | Anthem | 03/10/20 | 30,600,000 | 07/01/19 | 672,378 | 672,378 | 0.1% | |||||||||||||
18.16 | JPMCB | AAA Club Alliance | 03/10/20 | 17,900,000 | 06/26/19 | 393,324 | 393,324 | 0.0% | |||||||||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | 03/10/20 | 17,600,000 | 07/08/19 | 386,730 | 386,730 | 0.0% | |||||||||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | 03/10/20 | 17,600,000 | 06/28/19 | 386,730 | 386,730 | 0.0% | |||||||||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | 03/10/20 | 16,500,000 | 06/26/19 | 362,568 | 362,568 | 0.0% | |||||||||||||
18.20 | JPMCB | Capital One | 03/10/20 | 15,300,000 | 07/08/19 | 336,189 | 336,189 | 0.0% | |||||||||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | 03/10/20 | 15,000,000 | 06/28/19 | 329,595 | 329,595 | 0.0% | |||||||||||||
18.22 | JPMCB | Anthem Virginia | 03/10/20 | 14,600,000 | 06/27/19 | 320,811 | 320,811 | 0.0% | |||||||||||||
18.23 | JPMCB | SKF USA | 03/10/20 | 14,500,000 | 07/02/19 | 318,622 | 318,622 | 0.0% | |||||||||||||
18.24 | JPMCB | United Wisconsin | 03/10/20 | 13,200,000 | 06/24/19 | 290,054 | 290,054 | 0.0% | |||||||||||||
18.25 | JPMCB | Mylan Technologies | 03/10/20 | 11,500,000 | 07/01/19 | 252,676 | 252,676 | 0.0% | |||||||||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | 03/10/20 | 9,800,000 | 06/27/19 | 215,351 | 215,351 | 0.0% |
A-1-3
ANNEX A-1
Loan # | Seller(1) | Property Name | Occupancy Date | Appraised Value ($)(5) | Appraisal Date | Current LTV %(5) | Original Balance ($)(6)(7) | Original Balance per Unit ($) | Current Balance ($)(6)(7) | Current Balance per Unit ($) | % of Initial Pool Balance | Crossed Loan | Related Borrower(8) | Interest Rate %(9) | Admin.Fee %(9) | Net Mortgage Rate %(9) | Accrual Type | Monthly Debt Service ($)(10)(11) | Annual Debt Service ($)(11) | Note Date | First Payment Date |
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | 03/10/20 | 9,800,000 | 06/27/19 | 215,351 | 215,351 | 0.0% | |||||||||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | 03/10/20 | 8,800,000 | 07/02/19 | 193,378 | 193,378 | 0.0% | |||||||||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | 03/10/20 | 7,300,000 | 07/02/19 | 160,405 | 160,405 | 0.0% | |||||||||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | 03/10/20 | 7,200,000 | 06/27/19 | 158,216 | 158,216 | 0.0% | |||||||||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | 03/10/20 | 6,400,000 | 06/27/19 | 140,649 | 140,649 | 0.0% | |||||||||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | 03/10/20 | 5,120,000 | 06/27/19 | 112,514 | 112,514 | 0.0% | |||||||||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | 03/10/20 | 5,080,000 | 07/02/19 | 111,622 | 111,622 | 0.0% | |||||||||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | 03/10/20 | 4,800,000 | 07/02/19 | 105,486 | 105,486 | 0.0% | |||||||||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | 03/10/20 | 4,400,000 | 06/27/19 | 96,676 | 96,676 | 0.0% | |||||||||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | 03/10/20 | 4,200,000 | 07/10/19 | 92,270 | 92,270 | 0.0% | |||||||||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | 03/10/20 | 4,100,000 | 06/24/19 | 90,108 | 90,108 | 0.0% | |||||||||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | 03/10/20 | 3,900,000 | 07/02/19 | 85,703 | 85,703 | 0.0% | |||||||||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | 03/10/20 | 3,680,000 | 06/27/19 | 80,838 | 80,838 | 0.0% | |||||||||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | 03/10/20 | 3,400,000 | 06/27/19 | 74,703 | 74,703 | 0.0% | |||||||||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | 03/10/20 | 3,380,000 | 06/27/19 | 74,270 | 74,270 | 0.0% | |||||||||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | 03/10/20 | 3,300,000 | 07/10/19 | 72,514 | 72,514 | 0.0% | |||||||||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | 03/10/20 | 3,200,000 | 07/02/19 | 70,297 | 70,297 | 0.0% | |||||||||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | 03/10/20 | 3,150,000 | 06/27/19 | 69,216 | 69,216 | 0.0% | |||||||||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | 03/10/20 | 2,900,000 | 06/27/19 | 63,730 | 63,730 | 0.0% | |||||||||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | 03/10/20 | 2,800,000 | 06/27/19 | 61,541 | 61,541 | 0.0% | |||||||||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | 03/10/20 | 2,710,000 | 06/27/19 | 59,541 | 59,541 | 0.0% | |||||||||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | 03/10/20 | 2,710,000 | 06/25/19 | 59,541 | 59,541 | 0.0% | |||||||||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | 03/10/20 | 2,700,000 | 06/27/19 | 59,324 | 59,324 | 0.0% | |||||||||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | 03/10/20 | 2,340,000 | 06/27/19 | 51,432 | 51,432 | 0.0% | |||||||||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | 03/10/20 | 2,320,000 | 06/25/19 | 50,973 | 50,973 | 0.0% | |||||||||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | 03/10/20 | 2,220,000 | 06/27/19 | 48,784 | 48,784 | 0.0% | |||||||||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | 03/10/20 | 2,200,000 | 06/27/19 | 48,324 | 48,324 | 0.0% | |||||||||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | 03/10/20 | 2,190,000 | 06/27/19 | 48,108 | 48,108 | 0.0% | |||||||||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | 03/10/20 | 1,900,000 | 06/27/19 | 41,730 | 41,730 | 0.0% | |||||||||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | 03/10/20 | 1,860,000 | 06/27/19 | 40,892 | 40,892 | 0.0% | |||||||||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | 03/10/20 | 1,850,000 | 07/02/19 | 40,649 | 40,649 | 0.0% | |||||||||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | 03/10/20 | 1,800,000 | 06/26/19 | 39,541 | 39,541 | 0.0% | |||||||||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | 03/10/20 | 1,600,000 | 07/10/19 | 35,162 | 35,162 | 0.0% | |||||||||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | 03/10/20 | 1,600,000 | 06/27/19 | 35,162 | 35,162 | 0.0% | |||||||||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | 03/10/20 | 1,520,000 | 06/27/19 | 33,405 | 33,405 | 0.0% | |||||||||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | 03/10/20 | 1,490,000 | 06/27/19 | 32,730 | 32,730 | 0.0% | |||||||||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | 03/10/20 | 1,400,000 | 06/27/19 | 30,757 | 30,757 | 0.0% | |||||||||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | 03/10/20 | 1,200,000 | 07/02/19 | 26,378 | 26,378 | 0.0% | |||||||||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | 03/10/20 | 1,150,000 | 06/25/19 | 25,270 | 25,270 | 0.0% | |||||||||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | 03/10/20 | 880,000 | 07/02/19 | 19,243 | 19,243 | 0.0% | |||||||||||||
19 | JPMCB | Drayton Tower | 11/21/19 | 32,700,000 | 11/27/19 | 72.5% | 23,700,000 | 239,394 | 23,700,000 | 239,394 | 2.5% | No | No | 4.10000 | 0.01503 | 4.08497 | Actual/360 | 114,518.01 | 1,374,216.12 | 02/07/20 | 04/01/20 |
20 | CREFI | Michigan Multifamily Portfolio | 01/08/20 | 33,525,000 | 01/03/20 | 65.6% | 22,000,000 | 35,714 | 22,000,000 | 35,714 | 2.3% | No | No | 3.85000 | 0.01503 | 3.83497 | Actual/360 | 103,137.81 | 1,237,653.72 | 02/14/20 | 04/06/20 |
20.01 | CREFI | Gale Gardens | 01/08/20 | 14,575,000 | 01/03/20 | 9,425,000 | 9,425,000 | 1.0% | |||||||||||||
20.02 | CREFI | Midtown Square | 01/08/20 | 6,325,000 | 01/03/20 | 4,250,000 | 4,250,000 | 0.5% | |||||||||||||
20.03 | CREFI | Carriage House | 01/08/20 | 5,325,000 | 01/03/20 | 3,575,000 | 3,575,000 | 0.4% | |||||||||||||
20.04 | CREFI | Morris Square | 01/08/20 | 4,000,000 | 01/03/20 | 2,550,000 | 2,550,000 | 0.3% | |||||||||||||
20.05 | CREFI | Silverstone | 01/08/20 | 3,300,000 | 01/03/20 | 2,200,000 | 2,200,000 | 0.2% | |||||||||||||
21 | GACC | Lone Star Court | 10/31/19 | 36,700,000 | 11/26/19 | 54.5% | 19,999,999 | 162,602 | 19,999,999 | 162,602 | 2.1% | No | No | 3.49000 | 0.01503 | 3.47497 | Actual/360 | 58,974.53 | 707,694.36 | 02/04/20 | 03/06/20 |
22 | CREFI | 25 Jay Street | 11/26/19 | 27,700,000 | 09/06/19 | 66.8% | 18,500,000 | 578,125 | 18,500,000 | 578,125 | 2.0% | No | No | 3.95000 | 0.01503 | 3.93497 | Actual/360 | 61,741.61 | 740,899.32 | 01/29/20 | 03/06/20 |
23 | CREFI | Katie Reed Building | 01/01/20 | 31,020,000 | 02/01/20 | 46.7% | 14,500,000 | 646 | 14,500,000 | 646 | 1.5% | No | No | 3.50000 | 0.01503 | 3.48497 | Actual/360 | 42,879.05 | 514,548.60 | 02/07/20 | 04/06/20 |
24 | JPMCB | Veranda at Cinco Ranch | 10/01/19 | 22,600,000 | 12/27/19 | 54.9% | 12,400,000 | 200 | 12,400,000 | 200 | 1.3% | No | No | 3.45000 | 0.05503 | 3.39497 | Actual/360 | 36,145.14 | 433,741.68 | 02/03/20 | 04/01/20 |
25 | CREFI | Alabama Hilton Portfolio | 11/30/19 | 43,500,000 | 12/01/19 | 66.5% | 12,000,000 | 80,556 | 11,976,222 | 80,396 | 1.3% | No | No | 4.30000 | 0.04168 | 4.25832 | Actual/360 | 65,344.99 | 784,139.88 | 01/24/20 | 03/06/20 |
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | 11/30/19 | 15,500,000 | 12/01/19 | 4,320,000 | 4,311,440 | 0.5% | |||||||||||||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | 11/30/19 | 15,000,000 | 12/01/19 | 4,080,000 | 4,071,915 | 0.4% | |||||||||||||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | 11/30/19 | 13,000,000 | 12/01/19 | 3,600,000 | 3,592,867 | 0.4% | |||||||||||||
26 | CREFI | 3431-3491 Merrick Road | 01/01/20 | 18,900,000 | 12/18/19 | 52.9% | 10,000,000 | 236 | 10,000,000 | 236 | 1.1% | No | No | 3.76000 | 0.01503 | 3.74497 | Actual/360 | 31,768.52 | 381,222.24 | 01/22/20 | 03/06/20 |
27 | CREFI | River Ranch | 01/16/20 | 12,800,000 | 07/31/19 | 73.1% | 9,360,000 | 90,000 | 9,360,000 | 90,000 | 1.0% | No | No | 4.15000 | 0.01503 | 4.13497 | Actual/360 | 45,499.27 | 545,991.24 | 10/18/19 | 12/01/19 |
28 | JPMCB | Holiday Inn Express Trinidad | 11/30/19 | 13,500,000 | 11/01/19 | 61.4% | 8,300,000 | 96,512 | 8,283,942 | 96,325 | 0.9% | No | No | 4.49400 | 0.01503 | 4.47897 | Actual/360 | 46,105.83 | 553,269.96 | 01/22/20 | 03/01/20 |
29 | CREFI | 2177 East 21st Street | 01/07/20 | 11,500,000 | 11/25/19 | 62.2% | 7,150,000 | 158,889 | 7,150,000 | 158,889 | 0.8% | No | No | 3.73000 | 0.01503 | 3.71497 | Actual/360 | 22,533.26 | 270,399.12 | 01/30/20 | 03/06/20 |
30 | CREFI | Walgreens Nyack, NY | 03/06/20 | 11,600,000 | 12/01/19 | 55.2% | 6,400,000 | 487 | 6,400,000 | 487 | 0.7% | No | No | 3.64000 | 0.01503 | 3.62497 | Actual/360 | 19,682.96 | 236,195.52 | 01/27/20 | 03/06/20 |
31 | CREFI | 8-44 Brighton 11th Street | 01/09/20 | 11,100,000 | 12/20/19 | 54.1% | 6,000,000 | 152 | 6,000,000 | 152 | 0.6% | No | No | 3.64000 | 0.01503 | 3.62497 | Actual/360 | 18,452.78 | 221,433.36 | 02/11/20 | 04/06/20 |
32 | CREFI | 725 Southern Boulevard | 01/02/20 | 8,800,000 | 11/25/19 | 67.6% | 5,950,000 | 102,586 | 5,950,000 | 102,586 | 0.6% | No | No | 3.85000 | 0.01503 | 3.83497 | Actual/360 | 19,354.72 | 232,256.64 | 01/31/20 | 03/06/20 |
33 | JPMCB | 144 Willow Street | 01/01/20 | 8,300,000 | 01/10/20 | 65.0% | 5,395,000 | 539,500 | 5,395,000 | 539,500 | 0.6% | No | No | 4.20000 | 0.01503 | 4.18497 | Actual/360 | 19,144.76 | 229,737.12 | 01/27/20 | 03/01/20 |
34 | CREFI | The Mark | 09/03/19 | 7,900,000 | 11/16/19 | 57.0% | 4,500,000 | 528 | 4,500,000 | 528 | 0.5% | No | No | 3.64000 | 0.10378 | 3.53622 | Actual/360 | 13,839.58 | 166,074.96 | 01/31/20 | 03/06/20 |
35 | GACC | The Woods | 12/02/19 | 6,500,000 | 11/06/19 | 67.5% | 4,386,000 | 76,947 | 4,386,000 | 76,947 | 0.5% | No | No | 4.88100 | 0.01503 | 4.86597 | Actual/360 | 23,227.05 | 278,724.60 | 12/20/19 | 02/06/20 |
A-1-4
ANNEX A-1
Loan # | Seller(1) | Property Name | Partial IO Last IO Payment | Partial IO Loan First P&I Payment | Rem. Term | Rem. Amort | I/O Period | Seasoning | Payment Due Date | Grace Period (Late Payment)(12) | Grace Period (Default)(12) | Maturity Date | ARD Loan | Final Maturity Date | Maturity/ARD Balance ($)(6) | Maturity LTV %(5) | Prepayment Provision (Payments)(13) | |
1 | GACC | Murphy Crossing | 120 | 0 | 120 | 0 | 6 | 0 | 0 | 03/06/30 | No | 03/06/30 | 85,000,000 | 64.9% | L(24),Def(91),O(5) | |||
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | 119 | 0 | 120 | 1 | 6 | 0 | 0 | 02/06/30 | No | 02/06/30 | 79,450,000 | 38.7% | L(24),Grtr1%orYM(1),DeforGrtr1%orYM(88),O(7) | |||
2.01 | GACC/JPMCB | Moffett Towers Building B | 27,343,182 | |||||||||||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | 27,343,182 | |||||||||||||||
2.03 | GACC/JPMCB | Moffett Towers Building A | 24,763,636 | |||||||||||||||
3 | JPMCB | 1633 Broadway | 117 | 0 | 120 | 3 | 6 | 0 | 0 | 12/06/29 | No | 12/06/29 | 50,000,000 | 41.7% | L(27),Def(86),O(7) | |||
4 | CREFI | 650 Madison Avenue | 117 | 0 | 120 | 3 | 8 | 3 | 0 | 12/08/29 | No | 12/08/29 | 50,000,000 | 48.5% | L(27),Def(86),O(7) | |||
5 | GACC | CBM Portfolio | 59 | 0 | 60 | 1 | 6 | 0 | 0 | 02/06/25 | No | 02/06/25 | 50,000,000 | 33.6% | L(25),Def(30),O(5) | |||
5.01 | GACC | Courtyard Larkspur Landing Marin County | 2,307,018 | |||||||||||||||
5.02 | GACC | Courtyard San Mateo Foster City | 2,263,889 | |||||||||||||||
5.03 | GACC | Courtyard San Jose Cupertino | 2,046,053 | |||||||||||||||
5.04 | GACC | Courtyard Boulder | 1,611,111 | |||||||||||||||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | 1,523,392 | |||||||||||||||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | 1,480,263 | |||||||||||||||
5.07 | GACC | Courtyard Seattle South Center | 1,458,333 | |||||||||||||||
5.08 | GACC | Courtyard Nashville Airport | 1,197,368 | |||||||||||||||
5.09 | GACC | Courtyard Palm Springs | 1,110,380 | |||||||||||||||
5.10 | GACC | Courtyard Portland Beaverton | 1,067,251 | |||||||||||||||
5.11 | GACC | Courtyard Atlanta Perimeter Center | 1,066,520 | |||||||||||||||
5.12 | GACC | Courtyard Detroit Livonia | 1,044,591 | |||||||||||||||
5.13 | GACC | Courtyard St. Louis Creve Coeur | 1,044,591 | |||||||||||||||
5.14 | GACC | Courtyard Lincroft Red Bank | 1,044,591 | |||||||||||||||
5.15 | GACC | Courtyard Rye | 1,023,392 | |||||||||||||||
5.16 | GACC | Courtyard Fresno | 1,001,462 | |||||||||||||||
5.17 | GACC | Courtyard Tampa Westshore | 1,001,462 | |||||||||||||||
5.18 | GACC | Courtyard Boston Andover | 1,001,462 | |||||||||||||||
5.19 | GACC | Courtyard Detroit Metro Airport | 1,001,462 | |||||||||||||||
5.20 | GACC | Courtyard Denver Tech Center | 957,602 | |||||||||||||||
5.21 | GACC | Courtyard Charlottesville North | 957,602 | |||||||||||||||
5.22 | GACC | Courtyard St. Petersburg Clearwater | 935,673 | |||||||||||||||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | 935,673 | |||||||||||||||
5.24 | GACC | Courtyard West Palm Beach | 935,673 | |||||||||||||||
5.25 | GACC | Courtyard Chicago Lincolnshire | 935,673 | |||||||||||||||
5.26 | GACC | Courtyard Phoenix Mesa | 914,474 | |||||||||||||||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | 914,474 | |||||||||||||||
5.28 | GACC | Courtyard Chicago Highland Park | 892,544 | |||||||||||||||
5.29 | GACC | Courtyard Bakersfield | 870,614 | |||||||||||||||
5.30 | GACC | Courtyard Norwalk | 870,614 | |||||||||||||||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | 848,684 | |||||||||||||||
5.32 | GACC | Courtyard Silver Spring North | 848,684 | |||||||||||||||
5.33 | GACC | Courtyard Raleigh Cary | 827,485 | |||||||||||||||
5.34 | GACC | Courtyard New Haven Wallingford | 805,556 | |||||||||||||||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | 805,556 | |||||||||||||||
5.36 | GACC | Courtyard Indianapolis Castleton | 805,556 | |||||||||||||||
5.37 | GACC | Courtyard Annapolis | 805,556 | |||||||||||||||
5.38 | GACC | Courtyard Greenville Haywood Mall | 805,556 | |||||||||||||||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | 783,626 | |||||||||||||||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | 761,696 | |||||||||||||||
5.41 | GACC | Courtyard Denver Stapleton | 739,766 | |||||||||||||||
5.42 | GACC | Courtyard St. Louis Westport Plaza | 718,567 | |||||||||||||||
5.43 | GACC | Courtyard Dallas Plano Parkway | 718,567 | |||||||||||||||
5.44 | GACC | Courtyard Phoenix North Metrocenter | 674,708 | |||||||||||||||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | 652,778 | |||||||||||||||
5.46 | GACC | Courtyard Birmingham Homewood | 609,649 | |||||||||||||||
5.47 | GACC | Courtyard Atlanta Airport South | 609,649 | |||||||||||||||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | 609,649 | |||||||||||||||
5.49 | GACC | Courtyard Poughkeepsie | 587,719 | |||||||||||||||
5.50 | GACC | Courtyard Memphis Airport | 565,789 | |||||||||||||||
5.51 | GACC | Courtyard Charlotte South Park | 0 | |||||||||||||||
5.52 | GACC | Courtyard Philadelphia Devon | 0 | |||||||||||||||
6 | JPMCB | 1501 Broadway | 118 | 0 | 120 | 2 | 6 | 0 | 0 | 01/06/30 | No | 01/06/30 | 50,000,000 | 22.2% | L(26),Def(89),O(5) | |||
7 | JPMCB | Apollo Education Group HQ Campus | 59 | 0 | 60 | 1 | 5 | 0 | 0 | 02/05/25 | No | 02/05/25 | 50,000,000 | 47.2% | L(25),Def(32),O(3) | |||
8 | JPMCB | Bellagio Hotel and Casino | 117 | 0 | 120 | 3 | 5 | 0 | 0 | 12/05/29 | No | 12/05/29 | 40,000,000 | 39.3% | Grtr0.5%orYM(27),DeforGrtr0.5%orYM(86),O(7) | |||
9 | JPMCB | 3500 Lacey | 117 | 0 | 120 | 3 | 1 | 0 | 0 | 12/01/29 | No | 12/01/29 | 35,800,000 | 66.5% | L(25),Grtr1%orYM(91),O(4) | |||
10 | JPMCB | Kings Plaza | 118 | 0 | 120 | 2 | 1 | 5 | 0 | 01/01/30 | No | 01/01/30 | 32,000,000 | 54.1% | L(26),Grtr1%orYM(89),O(5) | |||
11 | CREFI | The Westin Book Cadillac | 02/01/23 | 03/01/23 | 119 | 360 | 36 | 1 | 1 | 5 | 5 | 02/01/30 | No | 02/01/30 | 27,938,454 | 49.4% | L(25),Def(91),O(4) | |
12 | CREFI | East Village Multifamily Pool 3 | 120 | 0 | 120 | 0 | 6 | 0 | 0 | 03/06/30 | No | 03/06/30 | 31,750,000 | 64.0% | L(24),Def(93),O(3) | |||
12.01 | CREFI | 329-335 East 9th Street | 22,150,000 | |||||||||||||||
12.02 | CREFI | 516-518 East 13th Street | 9,600,000 | |||||||||||||||
13 | GACC | Crenshaw Plaza | 59 | 0 | 60 | 1 | 6 | 0 | 0 | 02/06/25 | No | 02/06/25 | 31,000,000 | 60.4% | L(25),Def(30),O(5) | |||
14 | GACC | Staples Headquarters | 119 | 0 | 120 | 1 | 6 | 0 | 0 | 02/06/30 | No | 02/06/30 | 30,000,000 | 45.5% | L(25),Def(88),O(7) | |||
15 | JPMCB | 3000 Post Oak | 60 | 0 | 60 | 0 | 1 | 0 | 0 | 03/01/25 | No | 03/01/25 | 30,000,000 | 55.6% | L(24),Def(30),O(6) | |||
16 | GACC | 3205 Eastern Market | 119 | 0 | 120 | 1 | 6 | 0 | 0 | 02/06/30 | No | 02/06/30 | 25,675,000 | 64.8% | L(25),Def(91),O(4) | |||
17 | CREFI | Mitchellville Plaza | 08/06/21 | 09/06/21 | 119 | 300 | 18 | 1 | 6 | 0 | 0 | 02/06/30 | No | 02/06/30 | 19,103,570 | 54.3% | L(25),Def(92),O(3) | |
18 | JPMCB | Stonemont Net Lease Portfolio | 58 | 0 | 60 | 2 | 10 | 0 | 0 | 01/10/25 | No | 01/10/25 | 25,000,000 | 37.2% | L(25),Grtr1%orYM(28),O(7) | |||
18.01 | JPMCB | Motorola Solutions | 2,377,486 | |||||||||||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | 2,307,189 | |||||||||||||||
18.03 | JPMCB | Baxalta | 1,658,973 | |||||||||||||||
18.04 | JPMCB | Amerigroup Corporation | 1,472,216 | |||||||||||||||
18.05 | JPMCB | MetLife - Warwick, RI | 1,382,135 | |||||||||||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | 1,325,000 | |||||||||||||||
18.07 | JPMCB | Tate & Lyle | 1,234,892 | |||||||||||||||
18.08 | JPMCB | MetLife - Aurora, IL | 1,023,946 | |||||||||||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | 938,270 | |||||||||||||||
18.10 | JPMCB | DST Output - South Windsor, CT | 889,919 | |||||||||||||||
18.11 | JPMCB | DST Output - Kansas City, MO | 830,595 | |||||||||||||||
18.12 | JPMCB | MetLife - Oriskany, NY | 799,811 | |||||||||||||||
18.13 | JPMCB | MetLife - Dayton, OH | 791,027 | |||||||||||||||
18.14 | JPMCB | Weatherford | 747,081 | |||||||||||||||
18.15 | JPMCB | Anthem | 672,378 | |||||||||||||||
18.16 | JPMCB | AAA Club Alliance | 393,324 | |||||||||||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | 386,730 | |||||||||||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | 386,730 | |||||||||||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | 362,568 | |||||||||||||||
18.20 | JPMCB | Capital One | 336,189 | |||||||||||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | 329,595 | |||||||||||||||
18.22 | JPMCB | Anthem Virginia | 320,811 | |||||||||||||||
18.23 | JPMCB | SKF USA | 318,622 | |||||||||||||||
18.24 | JPMCB | United Wisconsin | 290,054 | |||||||||||||||
18.25 | JPMCB | Mylan Technologies | 252,676 | |||||||||||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | 215,351 |
A-1-5
ANNEX A-1
Loan # | Seller(1) | Property Name | Partial IO Last IO Payment | Partial IO Loan First P&I Payment | Rem. Term | Rem. Amort | I/O Period | Seasoning | Payment Due Date | Grace Period (Late Payment)(12) | Grace Period (Default)(12) | Maturity Date | ARD Loan | Final Maturity Date | Maturity/ARD Balance ($)(6) | Maturity LTV %(5) | Prepayment Provision (Payments)(13) | |
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | 215,351 | |||||||||||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | 193,378 | |||||||||||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | 160,405 | |||||||||||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | 158,216 | |||||||||||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | 140,649 | |||||||||||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | 112,514 | |||||||||||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | 111,622 | |||||||||||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | 105,486 | |||||||||||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | 96,676 | |||||||||||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | 92,270 | |||||||||||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | 90,108 | |||||||||||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | 85,703 | |||||||||||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | 80,838 | |||||||||||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | 74,703 | |||||||||||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | 74,270 | |||||||||||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | 72,514 | |||||||||||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | 70,297 | |||||||||||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | 69,216 | |||||||||||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | 63,730 | |||||||||||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | 61,541 | |||||||||||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | 59,541 | |||||||||||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | 59,541 | |||||||||||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | 59,324 | |||||||||||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | 51,432 | |||||||||||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | 50,973 | |||||||||||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | 48,784 | |||||||||||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | 48,324 | |||||||||||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | 48,108 | |||||||||||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | 41,730 | |||||||||||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | 40,892 | |||||||||||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | 40,649 | |||||||||||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | 39,541 | |||||||||||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | 35,162 | |||||||||||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | 35,162 | |||||||||||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | 33,405 | |||||||||||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | 32,730 | |||||||||||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | 30,757 | |||||||||||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | 26,378 | |||||||||||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | 25,270 | |||||||||||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | 19,243 | |||||||||||||||
19 | JPMCB | Drayton Tower | 03/01/25 | 04/01/25 | 120 | 360 | 60 | 0 | 1 | 0 | 5 (Once per year) | 03/01/30 | No | 03/01/30 | 21,545,805 | 65.9% | L(24),Def(91),O(5) | |
20 | CREFI | Michigan Multifamily Portfolio | 03/06/25 | 04/06/25 | 120 | 360 | 60 | 0 | 6 | 0 | 0 | 03/06/30 | No | 03/06/30 | 19,914,934 | 59.4% | L(24),Def(93),O(3) | |
20.01 | CREFI | Gale Gardens | 8,531,739 | |||||||||||||||
20.02 | CREFI | Midtown Square | 3,847,203 | |||||||||||||||
20.03 | CREFI | Carriage House | 3,236,177 | |||||||||||||||
20.04 | CREFI | Morris Square | 2,308,322 | |||||||||||||||
20.05 | CREFI | Silverstone | 1,991,493 | |||||||||||||||
21 | GACC | Lone Star Court | 119 | 0 | 120 | 1 | 6 | 0 | 0 | 02/06/30 | No | 02/06/30 | 19,999,999 | 54.5% | L(24),Grtr1%orYM(91),O(5) | |||
22 | CREFI | 25 Jay Street | 119 | 0 | 120 | 1 | 6 | 0 | 0 | 02/06/30 | No | 02/06/30 | 18,500,000 | 66.8% | L(25),Grtr1%orYM(92),O(3) | |||
23 | CREFI | Katie Reed Building | 120 | 0 | 120 | 0 | 6 | 0 | 0 | 03/06/30 | No | 03/06/30 | 14,500,000 | 46.7% | L(24),Def(92),O(4) | |||
24 | JPMCB | Veranda at Cinco Ranch | 120 | 0 | 120 | 0 | 1 | 0 | 0 | 03/01/30 | No | 03/01/30 | 12,400,000 | 54.9% | L(25),Grtr1%orYM(92),O(3) | |||
25 | CREFI | Alabama Hilton Portfolio | 119 | 299 | 0 | 1 | 6 | 0 | 0 | 02/06/30 | No | 02/06/30 | 8,739,662 | 48.6% | L(25),Def(90),O(5) | |||
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | 3,146,278 | |||||||||||||||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | 2,971,485 | |||||||||||||||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | 2,621,899 | |||||||||||||||
26 | CREFI | 3431-3491 Merrick Road | 119 | 0 | 120 | 1 | 6 | 0 | 0 | 02/06/30 | No | 02/06/30 | 10,000,000 | 52.9% | L(25),Grtr1%orYM(91),O(4) | |||
27 | CREFI | River Ranch | 11/01/20 | 12/01/20 | 116 | 360 | 12 | 4 | 1 | 5 | 5 | 11/01/29 | No | 11/01/29 | 7,700,581 | 60.2% | L(28),Def(90),O(2) | |
28 | JPMCB | Holiday Inn Express Trinidad | 59 | 299 | 0 | 1 | 1 | 0 | 0 | 02/01/25 | No | 02/01/25 | 7,320,639 | 54.2% | L(25),Def(32),O(3) | |||
29 | CREFI | 2177 East 21st Street | 119 | 0 | 120 | 1 | 6 | 0 | 0 | 02/06/30 | No | 02/06/30 | 7,150,000 | 62.2% | L(25),Def(89),O(6) | |||
30 | CREFI | Walgreens Nyack, NY | 119 | 0 | 120 | 1 | 6 | 0 | 0 | 02/06/30 | No | 02/06/30 | 6,400,000 | 55.2% | L(25),Def(91),O(4) | |||
31 | CREFI | 8-44 Brighton 11th Street | 120 | 0 | 120 | 0 | 6 | 0 | 0 | 03/06/30 | No | 03/06/30 | 6,000,000 | 54.1% | L(24),Def(93),O(3) | |||
32 | CREFI | 725 Southern Boulevard | 119 | 0 | 120 | 1 | 6 | 0 | 0 | 02/06/30 | No | 02/06/30 | 5,950,000 | 67.6% | L(25),Def(90),O(5) | |||
33 | JPMCB | 144 Willow Street | 119 | 0 | 120 | 1 | 1 | 0 | 0 | 02/01/30 | No | 02/01/30 | 5,395,000 | 65.0% | L(25),Def(89),O(6) | |||
34 | CREFI | The Mark | 119 | 0 | 120 | 1 | 6 | 0 | 0 | 02/06/30 | No | 02/06/30 | 4,500,000 | 57.0% | L(25),Def(91),O(4) | |||
35 | GACC | The Woods | 01/06/22 | 02/06/22 | 118 | 360 | 24 | 2 | 6 | 0 | 0 | 01/06/30 | No | 01/06/30 | 3,783,267 | 58.2% | L(26),Def(90),O(4) |
A-1-6
ANNEX A-1
HISTORICAL FINANCIALS(14) | ||||||||||||||||
Loan # | Seller(1) | Property Name | 2016 Revenues ($) | 2016 Total Expenses ($) | 2016 NOI ($) | 2017 Revenues ($) | 2017 Total Expenses ($) | 2017 NOI ($) | 2018 Revenues ($) | 2018 Total Expenses ($) | 2018 NOI ($) | Most Recent Revenues ($) | Most Recent Total Expenses ($) | Most Recent NOI ($)(15) | As of | UW Economic Occupancy % |
1 | GACC | Murphy Crossing | 8,002,666 | 2,986,792 | 5,015,875 | 11,048,414 | 3,262,807 | 7,785,606 | 12,194,063 | 3,328,137 | 8,865,926 | 12/31/19 | 95.0% | |||
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | 43,554,008 | 12,008,858 | 31,545,149 | 49,341,867 | 11,771,512 | 37,570,355 | 50,292,627 | 12,255,535 | 38,037,092 | 12/31/19 | 97.0% | |||
2.01 | GACC/JPMCB | Moffett Towers Building B | ||||||||||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | ||||||||||||||
2.03 | GACC/JPMCB | Moffett Towers Building A | ||||||||||||||
3 | JPMCB | 1633 Broadway | 155,689,790 | 61,868,404 | 93,821,386 | 159,464,803 | 65,274,796 | 94,190,007 | 179,219,236 | 70,120,786 | 109,098,450 | 182,760,348 | 71,951,033 | 110,809,315 | 09/30/19 | 95.9% |
4 | CREFI | 650 Madison Avenue | 67,178,535 | 24,477,341 | 42,701,194 | 72,488,704 | 25,947,358 | 46,541,346 | 75,039,495 | 26,481,999 | 48,557,496 | 78,288,218 | 27,326,681 | 50,961,537 | 09/30/19 | 96.3% |
5 | GACC | CBM Portfolio | 292,248,611 | 195,602,748 | 105,304,339 | 294,612,633 | 199,122,698 | 104,232,137 | 292,674,812 | 202,436,625 | 98,263,146 | 287,996,255 | 202,494,465 | 93,889,176 | 09/30/19 | 71.9% |
5.01 | GACC | Courtyard Larkspur Landing Marin County | 10,268,419 | 5,966,469 | 5,077,012 | 10,091,792 | 5,991,943 | 4,857,758 | 10,491,552 | 6,245,669 | 5,029,883 | 10,606,885 | 6,313,605 | 5,093,110 | 09/30/19 | 81.8% |
5.02 | GACC | Courtyard San Mateo Foster City | 8,803,554 | 4,793,710 | 4,583,866 | 9,656,300 | 5,178,155 | 5,107,879 | 9,461,101 | 5,166,153 | 4,904,046 | 10,075,100 | 5,507,288 | 5,227,381 | 09/30/19 | 76.5% |
5.03 | GACC | Courtyard San Jose Cupertino | 8,979,249 | 4,989,218 | 3,990,032 | 9,702,297 | 5,334,849 | 4,367,448 | 9,989,474 | 5,381,083 | 4,608,391 | 8,622,681 | 5,158,738 | 3,463,942 | 09/30/19 | 78.3% |
5.04 | GACC | Courtyard Boulder | 7,593,984 | 4,144,790 | 3,831,763 | 7,853,757 | 4,312,536 | 3,936,309 | 6,843,907 | 4,228,751 | 2,962,578 | 6,412,709 | 4,098,743 | 2,638,153 | 09/30/19 | 66.7% |
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | 7,258,211 | 4,722,919 | 3,081,569 | 7,052,820 | 4,663,128 | 2,918,887 | 6,986,972 | 4,654,214 | 2,856,049 | 7,071,345 | 4,762,563 | 2,835,580 | 09/30/19 | 85.8% |
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | 6,603,960 | 4,099,244 | 3,033,639 | 6,791,284 | 4,329,518 | 2,999,750 | 6,561,360 | 4,330,417 | 2,759,927 | 6,447,505 | 4,432,551 | 2,534,642 | 09/30/19 | 79.5% |
5.07 | GACC | Courtyard Seattle South Center | 7,058,766 | 4,485,291 | 2,962,251 | 7,454,830 | 4,776,050 | 3,087,764 | 7,442,743 | 4,770,052 | 3,084,600 | 7,211,855 | 4,637,132 | 2,971,846 | 09/30/19 | 78.7% |
5.08 | GACC | Courtyard Nashville Airport | 7,250,900 | 4,245,151 | 3,403,522 | 7,383,071 | 4,394,670 | 3,398,891 | 6,983,787 | 4,361,615 | 3,011,308 | 6,462,709 | 4,250,414 | 2,575,389 | 09/30/19 | 78.3% |
5.09 | GACC | Courtyard Palm Springs | 5,641,674 | 3,667,567 | 2,258,924 | 5,705,435 | 3,705,865 | 2,285,235 | 6,037,803 | 3,925,102 | 2,412,674 | 6,444,877 | 4,130,091 | 2,631,625 | 09/30/19 | 74.3% |
5.10 | GACC | Courtyard Portland Beaverton | 5,849,694 | 3,544,472 | 2,542,033 | 5,453,564 | 3,578,643 | 2,093,736 | 5,614,529 | 3,765,330 | 2,074,847 | 5,440,429 | 3,738,704 | 1,919,227 | 09/30/19 | 67.7% |
5.11 | GACC | Courtyard Atlanta Perimeter Center | 5,794,083 | 3,854,387 | 2,346,808 | 5,923,596 | 3,999,451 | 2,332,719 | 6,152,077 | 4,129,728 | 2,456,630 | 6,026,177 | 4,076,435 | 2,375,634 | 09/30/19 | 73.3% |
5.12 | GACC | Courtyard Detroit Livonia | 5,190,544 | 3,313,041 | 2,087,145 | 5,368,248 | 3,392,488 | 2,192,021 | 5,127,925 | 3,304,558 | 2,027,149 | 4,905,287 | 3,206,698 | 1,899,973 | 09/30/19 | 68.8% |
5.13 | GACC | Courtyard St. Louis Creve Coeur | 5,659,841 | 3,724,646 | 2,217,850 | 5,805,682 | 3,823,491 | 2,271,930 | 5,688,134 | 3,788,080 | 2,185,708 | 5,485,918 | 3,754,890 | 2,007,206 | 09/30/19 | 67.3% |
5.14 | GACC | Courtyard Lincroft Red Bank | 6,053,143 | 4,316,896 | 2,007,180 | 6,252,100 | 4,380,137 | 2,152,272 | 6,622,936 | 4,609,903 | 2,309,882 | 6,605,189 | 4,550,311 | 2,354,628 | 09/30/19 | 79.1% |
5.15 | GACC | Courtyard Rye | 6,024,374 | 4,393,363 | 1,937,490 | 6,333,084 | 4,592,148 | 2,062,209 | 6,935,823 | 4,992,971 | 2,284,252 | 6,784,031 | 5,039,573 | 2,085,216 | 09/30/19 | 72.5% |
5.16 | GACC | Courtyard Fresno | 6,360,582 | 4,058,547 | 2,302,035 | 6,522,719 | 4,183,930 | 2,338,789 | 6,753,898 | 4,293,597 | 2,460,300 | 6,896,173 | 4,365,589 | 2,530,584 | 09/30/19 | 76.9% |
5.17 | GACC | Courtyard Tampa Westshore | 6,032,199 | 4,170,163 | 1,862,037 | 5,825,409 | 4,067,843 | 1,757,566 | 5,660,244 | 4,149,830 | 1,510,415 | 5,671,150 | 4,641,944 | 1,029,206 | 09/30/19 | 82.5% |
5.18 | GACC | Courtyard Boston Andover | 5,707,639 | 3,932,423 | 2,025,971 | 5,700,239 | 3,983,932 | 1,973,132 | 6,289,392 | 4,304,762 | 2,241,455 | 6,344,692 | 4,351,043 | 2,250,473 | 09/30/19 | 68.5% |
5.19 | GACC | Courtyard Detroit Metro Airport | 5,202,152 | 3,387,254 | 2,022,710 | 5,332,423 | 3,564,522 | 1,980,588 | 5,187,006 | 3,560,128 | 1,835,780 | 4,815,378 | 3,446,541 | 1,570,859 | 09/30/19 | 79.7% |
5.20 | GACC | Courtyard Denver Tech Center | 5,591,824 | 3,587,659 | 2,314,272 | 5,212,026 | 3,496,715 | 2,001,484 | 4,998,821 | 3,509,839 | 1,764,900 | 4,934,676 | 3,540,939 | 1,666,630 | 09/30/19 | 59.3% |
5.21 | GACC | Courtyard Charlottesville North | 5,042,803 | 3,277,451 | 1,968,751 | 4,666,005 | 3,151,367 | 1,702,101 | 4,280,427 | 3,039,169 | 1,412,854 | 4,195,427 | 3,045,137 | 1,318,621 | 09/30/19 | 62.8% |
5.22 | GACC | Courtyard St. Petersburg Clearwater | 5,173,225 | 3,756,947 | 1,626,090 | 5,357,603 | 3,878,578 | 1,693,355 | 5,078,127 | 3,799,980 | 1,483,264 | 5,105,160 | 3,909,777 | 1,401,653 | 09/30/19 | 72.8% |
5.23 | GACC | Courtyard Fort Lauderdale Plantation | 5,838,627 | 4,040,172 | 2,091,628 | 6,398,347 | 4,383,792 | 2,332,785 | 6,175,948 | 4,233,721 | 2,255,730 | 5,955,730 | 4,088,632 | 2,165,038 | 09/30/19 | 77.8% |
5.24 | GACC | Courtyard West Palm Beach | 5,100,756 | 3,933,116 | 1,398,724 | 5,527,846 | 4,089,684 | 1,685,663 | 5,502,716 | 4,279,161 | 1,471,024 | 5,713,823 | 4,282,972 | 1,688,397 | 09/30/19 | 79.7% |
5.25 | GACC | Courtyard Chicago Lincolnshire | 4,762,067 | 3,045,515 | 1,716,552 | 4,815,544 | 3,072,513 | 1,743,031 | 4,704,952 | 3,020,105 | 1,684,847 | 4,716,987 | 3,013,280 | 1,703,707 | 09/30/19 | 57.4% |
5.26 | GACC | Courtyard Phoenix Mesa | 4,145,733 | 3,168,047 | 1,298,187 | 4,343,136 | 3,253,656 | 1,417,740 | 4,557,930 | 3,352,128 | 1,534,062 | 4,534,815 | 3,327,919 | 1,535,157 | 09/30/19 | 80.9% |
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | 5,256,918 | 3,548,691 | 1,921,067 | 5,206,675 | 3,575,794 | 1,839,299 | 5,352,811 | 3,614,326 | 1,952,063 | 4,861,709 | 3,395,577 | 1,661,042 | 09/30/19 | 63.6% |
5.28 | GACC | Courtyard Chicago Highland Park | 4,156,606 | 2,973,130 | 1,417,611 | 4,195,286 | 3,062,617 | 1,380,990 | 4,354,348 | 3,131,794 | 1,470,875 | 4,438,745 | 3,146,281 | 1,540,785 | 09/30/19 | 57.0% |
5.29 | GACC | Courtyard Bakersfield | 4,343,128 | 3,132,921 | 1,431,585 | 4,381,346 | 3,259,913 | 1,339,214 | 4,702,211 | 3,480,948 | 1,452,634 | 4,996,564 | 3,596,480 | 1,647,980 | 09/30/19 | 77.4% |
5.30 | GACC | Courtyard Norwalk | 6,491,908 | 4,401,632 | 2,090,276 | 6,374,421 | 4,334,722 | 2,039,699 | 6,600,393 | 4,462,373 | 2,138,020 | 6,672,068 | 4,713,345 | 1,958,723 | 09/30/19 | 75.5% |
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | 4,786,429 | 3,441,469 | 1,610,072 | 4,767,223 | 3,470,090 | 1,558,827 | 4,384,463 | 3,393,599 | 1,239,198 | 4,379,951 | 3,375,697 | 1,259,240 | 09/30/19 | 61.5% |
5.32 | GACC | Courtyard Silver Spring North | 5,140,162 | 3,833,051 | 1,600,662 | 4,341,311 | 3,537,860 | 1,073,234 | 4,268,071 | 3,562,495 | 986,202 | 4,364,151 | 3,624,212 | 1,020,565 | 09/30/19 | 64.6% |
5.33 | GACC | Courtyard Raleigh Cary | 4,733,012 | 3,211,110 | 1,722,837 | 4,695,844 | 3,225,409 | 1,676,235 | 4,992,003 | 3,386,747 | 1,811,057 | 4,564,350 | 3,249,744 | 1,520,407 | 09/30/19 | 66.9% |
5.34 | GACC | Courtyard New Haven Wallingford | 4,546,643 | 3,300,590 | 1,429,542 | 4,498,920 | 3,337,086 | 1,345,116 | 4,719,207 | 3,520,829 | 1,392,293 | 4,767,955 | 3,669,714 | 1,293,627 | 09/30/19 | 66.0% |
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | 4,941,873 | 3,286,677 | 1,655,195 | 4,976,115 | 3,297,683 | 1,678,432 | 4,740,225 | 3,200,299 | 1,539,926 | 4,482,365 | 3,062,179 | 1,420,187 | 09/30/19 | 69.5% |
5.36 | GACC | Courtyard Indianapolis Castleton | 4,355,671 | 3,049,086 | 1,486,179 | 4,726,686 | 3,176,845 | 1,740,780 | 4,234,827 | 3,208,120 | 1,199,093 | 4,164,482 | 3,185,562 | 1,161,619 | 09/30/19 | 67.2% |
5.37 | GACC | Courtyard Annapolis | 4,467,431 | 3,400,827 | 1,295,878 | 4,422,336 | 3,388,454 | 1,263,255 | 4,349,729 | 3,450,511 | 1,134,888 | 4,237,402 | 3,332,779 | 1,140,393 | 09/30/19 | 63.8% |
5.38 | GACC | Courtyard Greenville Haywood Mall | 4,759,032 | 2,960,547 | 1,990,246 | 4,974,024 | 3,004,023 | 2,166,822 | 4,724,139 | 2,958,666 | 1,956,549 | 4,125,393 | 2,713,319 | 1,584,482 | 09/30/19 | 70.9% |
5.39 | GACC | Courtyard Minneapolis St Paul Airport | 5,348,695 | 3,784,395 | 1,779,527 | 4,996,873 | 3,745,539 | 1,451,147 | 5,341,247 | 3,893,080 | 1,663,244 | 4,963,488 | 3,760,928 | 1,401,839 | 09/30/19 | 73.7% |
5.40 | GACC | Courtyard San Antonio Downtown Market Square | 4,668,112 | 4,015,798 | 1,152,547 | 4,662,301 | 4,103,520 | 1,059,014 | 4,794,979 | 4,202,544 | 1,092,669 | 4,913,335 | 4,278,747 | 1,152,664 | 09/30/19 | 75.6% |
5.41 | GACC | Courtyard Denver Stapleton | 4,718,641 | 3,020,739 | 1,697,902 | 5,073,845 | 3,275,120 | 1,798,725 | 4,711,336 | 3,635,158 | 1,076,178 | 4,849,386 | 3,549,934 | 1,299,451 | 09/30/19 | 67.7% |
5.42 | GACC | Courtyard St. Louis Westport Plaza | 4,816,324 | 3,400,349 | 1,663,408 | 5,010,264 | 3,535,324 | 1,731,713 | 4,600,520 | 3,426,327 | 1,424,267 | 4,764,492 | 3,533,102 | 1,484,814 | 09/30/19 | 68.7% |
5.43 | GACC | Courtyard Dallas Plano Parkway | 4,975,433 | 3,250,625 | 1,724,808 | 4,649,022 | 3,203,393 | 1,445,629 | 4,283,756 | 3,251,598 | 1,032,159 | 3,996,665 | 3,191,673 | 804,991 | 09/30/19 | 60.0% |
5.44 | GACC | Courtyard Phoenix North Metrocenter | 3,657,649 | 2,921,830 | 1,121,202 | 3,877,937 | 3,214,736 | 1,048,584 | 3,839,595 | 3,313,379 | 911,600 | 4,030,402 | 3,381,870 | 1,047,662 | 09/30/19 | 62.0% |
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | 4,321,518 | 3,516,392 | 1,068,851 | 3,859,950 | 3,407,683 | 684,136 | 4,030,838 | 3,437,310 | 834,262 | 3,986,663 | 3,466,068 | 757,730 | 09/30/19 | 72.2% |
5.46 | GACC | Courtyard Birmingham Homewood | 4,859,855 | 3,158,628 | 1,701,227 | 4,645,835 | 3,166,295 | 1,479,540 | 4,798,791 | 3,373,452 | 1,425,339 | 5,120,653 | 3,485,924 | 1,634,729 | 09/30/19 | 75.3% |
5.47 | GACC | Courtyard Atlanta Airport South | 4,998,105 | 3,436,333 | 1,561,772 | 5,257,593 | 3,600,356 | 1,657,238 | 5,265,523 | 3,798,611 | 1,466,912 | 5,152,440 | 3,919,229 | 1,233,211 | 09/30/19 | 78.5% |
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | 4,168,823 | 3,305,936 | 1,140,605 | 4,542,068 | 3,492,572 | 1,337,442 | 4,452,227 | 3,452,348 | 1,290,546 | 4,405,150 | 3,326,181 | 1,367,123 | 09/30/19 | 77.9% |
5.49 | GACC | Courtyard Poughkeepsie | 6,043,041 | 4,719,548 | 1,323,492 | 5,460,425 | 4,310,693 | 1,149,733 | 5,598,740 | 4,511,067 | 1,087,673 | 5,958,121 | 4,634,314 | 1,323,807 | 09/30/19 | 80.1% |
5.50 | GACC | Courtyard Memphis Airport | 5,497,898 | 4,154,272 | 1,561,233 | 5,717,147 | 4,256,045 | 1,688,367 | 5,352,348 | 4,165,428 | 1,404,337 | 5,085,777 | 4,066,267 | 1,222,880 | 09/30/19 | 76.8% |
5.51 | GACC | Courtyard Charlotte South Park | 6,352,848 | 3,639,252 | 2,713,596 | 6,160,259 | 3,484,174 | 2,676,085 | 5,602,943 | 3,346,825 | 2,256,118 | 5,162,944 | 3,199,391 | 1,963,553 | 09/30/19 | 71.9% |
5.52 | GACC | Courtyard Philadelphia Devon | 6,854,856 | 4,120,461 | 2,734,396 | 6,609,772 | 4,077,150 | 2,532,621 | 6,449,958 | 4,062,744 | 2,387,214 | 6,064,896 | 3,964,438 | 2,100,458 | 09/30/19 | 69.2% |
6 | JPMCB | 1501 Broadway | 38,584,990 | 19,391,068 | 19,193,922 | 40,459,655 | 20,217,261 | 20,242,394 | 44,459,219 | 20,188,804 | 24,270,415 | 45,988,841 | 21,992,510 | 23,996,331 | 09/30/19 | 81.6% |
7 | JPMCB | Apollo Education Group HQ Campus | 95.0% | |||||||||||||
8 | JPMCB | Bellagio Hotel and Casino | 1,364,138,212 | 883,316,117 | 480,822,095 | 1,365,570,769 | 859,834,535 | 505,736,234 | 1,367,835,267 | 877,969,225 | 489,866,042 | 1,349,062,464 | 874,997,149 | 474,065,315 | 09/30/19 | 94.8% |
9 | JPMCB | 3500 Lacey | 14,141,321 | 6,178,739 | 7,962,582 | 16,116,813 | 6,392,605 | 9,724,208 | 16,731,767 | 6,798,949 | 9,932,818 | 16,670,953 | 6,832,200 | 9,838,753 | 08/31/19 | 92.5% |
10 | JPMCB | Kings Plaza | 71,759,240 | 29,160,529 | 42,598,711 | 64,923,243 | 25,486,495 | 39,436,748 | 69,684,148 | 27,595,961 | 42,088,187 | 76,315,642 | 28,858,298 | 47,457,344 | 09/30/19 | 95.0% |
11 | CREFI | The Westin Book Cadillac | 39,463,892 | 28,351,309 | 11,112,583 | 39,440,190 | 28,808,906 | 10,631,284 | 38,738,364 | 28,889,943 | 9,848,421 | 12/31/19 | 77.6% | |||
12 | CREFI | East Village Multifamily Pool 3 | 2,672,101 | 578,262 | 2,093,840 | 2,783,654 | 607,135 | 2,176,519 | 2,727,067 | 642,811 | 2,084,256 | 11/30/19 | 94.2% | |||
12.01 | CREFI | 329-335 East 9th Street | 1,789,347 | 371,392 | 1,417,956 | 1,920,719 | 386,229 | 1,534,490 | 1,851,442 | 414,798 | 1,436,644 | 11/30/19 | 94.2% | |||
12.02 | CREFI | 516-518 East 13th Street | 882,754 | 206,870 | 675,884 | 862,935 | 220,906 | 642,029 | 875,625 | 228,013 | 647,612 | 11/30/19 | 94.3% | |||
13 | GACC | Crenshaw Plaza | 95.1% | |||||||||||||
14 | GACC | Staples Headquarters | 92.5% | |||||||||||||
15 | JPMCB | 3000 Post Oak | 15,162,794 | 5,908,718 | 9,254,076 | 15,113,551 | 5,501,762 | 9,611,788 | 14,934,019 | 5,158,463 | 9,775,556 | 15,166,830 | 5,236,600 | 9,930,230 | 09/30/19 | 95.0% |
16 | GACC | 3205 Eastern Market | 3,689,379 | 1,697,495 | 1,991,884 | 3,869,794 | 1,753,401 | 2,116,393 | 4,061,989 | 1,871,274 | 2,190,715 | 4,143,962 | 1,880,617 | 2,263,345 | 11/30/19 | 93.8% |
17 | CREFI | Mitchellville Plaza | 3,961,055 | 1,309,807 | 2,651,248 | 4,289,351 | 1,269,295 | 3,020,055 | 4,362,404 | 1,292,220 | 3,070,184 | 4,409,070 | 1,343,214 | 3,065,856 | 09/30/19 | 82.2% |
18 | JPMCB | Stonemont Net Lease Portfolio | 74,194,214 | 0 | 74,194,214 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.01 | JPMCB | Motorola Solutions | 6,763,926 | 0 | 6,763,926 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | 6,360,564 | 0 | 6,360,564 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.03 | JPMCB | Baxalta | 4,925,815 | 0 | 4,925,815 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.04 | JPMCB | Amerigroup Corporation | 4,334,597 | 0 | 4,334,597 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.05 | JPMCB | MetLife - Warwick, RI | 3,807,813 | 0 | 3,807,813 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | 3,540,803 | 0 | 3,540,803 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.07 | JPMCB | Tate & Lyle | 4,335,725 | 0 | 4,335,725 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.08 | JPMCB | MetLife - Aurora, IL | 2,897,841 | 0 | 2,897,841 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | 3,093,750 | 0 | 3,093,750 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.10 | JPMCB | DST Output - South Windsor, CT | 2,474,741 | 0 | 2,474,741 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.11 | JPMCB | DST Output - Kansas City, MO | 2,406,140 | 0 | 2,406,140 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.12 | JPMCB | MetLife - Oriskany, NY | 2,298,285 | 0 | 2,298,285 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.13 | JPMCB | MetLife - Dayton, OH | 2,370,732 | 0 | 2,370,732 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.14 | JPMCB | Weatherford | 3,519,392 | 0 | 3,519,392 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.15 | JPMCB | Anthem | 1,837,660 | 0 | 1,837,660 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.16 | JPMCB | AAA Club Alliance | 1,195,357 | 0 | 1,195,357 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | 1,157,966 | 0 | 1,157,966 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | 1,139,608 | 0 | 1,139,608 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | 1,068,019 | 0 | 1,068,019 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.20 | JPMCB | Capital One | 968,818 | 0 | 968,818 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | 974,034 | 0 | 974,034 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.22 | JPMCB | Anthem Virginia | 874,500 | 0 | 874,500 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.23 | JPMCB | SKF USA | 1,331,568 | 0 | 1,331,568 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.24 | JPMCB | United Wisconsin | 1,011,053 | 0 | 1,011,053 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.25 | JPMCB | Mylan Technologies | 756,702 | 0 | 756,702 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | 599,102 | 0 | 599,102 | T-1 2/29/2020 Annualized | 97.5% |
A-1-7
ANNEX A-1
HISTORICAL FINANCIALS(14) | ||||||||||||||||
Loan # | Seller(1) | Property Name | 2016 Revenues ($) | 2016 Total Expenses ($) | 2016 NOI ($) | 2017 Revenues ($) | 2017 Total Expenses ($) | 2017 NOI ($) | 2018 Revenues ($) | 2018 Total Expenses ($) | 2018 NOI ($) | Most Recent Revenues ($) | Most Recent Total Expenses ($) | Most Recent NOI ($)(15) | As of | UW Economic Occupancy % |
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | 570,531 | 0 | 570,531 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | 516,744 | 0 | 516,744 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | 429,387 | 0 | 429,387 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | 419,315 | 0 | 419,315 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | 373,399 | 0 | 373,399 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | 299,687 | 0 | 299,687 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | 297,543 | 0 | 297,543 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | 360,257 | 0 | 360,257 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | 258,862 | 0 | 258,862 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | 282,617 | 0 | 282,617 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | 240,370 | 0 | 240,370 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | 230,691 | 0 | 230,691 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | 253,459 | 0 | 253,459 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | 257,234 | 0 | 257,234 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | 197,608 | 0 | 197,608 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | 190,041 | 0 | 190,041 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | 187,326 | 0 | 187,326 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | 192,668 | 0 | 192,668 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | 167,073 | 0 | 167,073 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | 163,962 | 0 | 163,962 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | 165,303 | 0 | 165,303 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | 133,758 | 0 | 133,758 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | 178,179 | 0 | 178,179 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | 143,139 | 0 | 143,139 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | 135,608 | 0 | 135,608 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | 129,994 | 0 | 129,994 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | 145,249 | 0 | 145,249 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | 128,188 | 0 | 128,188 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | 111,024 | 0 | 111,024 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | 108,686 | 0 | 108,686 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | 108,145 | 0 | 108,145 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | 105,300 | 0 | 105,300 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | 108,493 | 0 | 108,493 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | 92,856 | 0 | 92,856 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | 96,403 | 0 | 96,403 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | 87,194 | 0 | 87,194 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | 82,110 | 0 | 82,110 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | 71,844 | 0 | 71,844 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | 70,341 | 0 | 70,341 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | 59,113 | 0 | 59,113 | T-1 2/29/2020 Annualized | 97.5% | |||||||||
19 | JPMCB | Drayton Tower | 2,518,030 | 893,067 | 1,624,963 | 2,452,480 | 912,579 | 1,539,901 | 2,665,576 | 990,420 | 1,675,156 | 2,819,726 | 1,022,844 | 1,796,882 | 12/31/19 | 94.9% |
20 | CREFI | Michigan Multifamily Portfolio | 4,762,558 | 2,712,626 | 2,049,932 | 4,836,190 | 2,784,233 | 2,051,958 | 5,244,592 | 3,039,554 | 2,205,038 | 12/31/19 | 90.4% | |||
20.01 | CREFI | Gale Gardens | 1,819,721 | 1,009,431 | 810,290 | 1,904,586 | 1,035,904 | 868,682 | 2,021,283 | 1,119,540 | 901,744 | 12/31/19 | 88.6% | |||
20.02 | CREFI | Midtown Square | 937,959 | 535,503 | 402,456 | 984,739 | 557,301 | 427,438 | 1,012,660 | 551,711 | 460,949 | 12/31/19 | 94.3% | |||
20.03 | CREFI | Carriage House | 852,974 | 487,979 | 364,995 | 830,681 | 489,364 | 341,317 | 937,039 | 547,762 | 389,277 | 12/31/19 | 90.1% | |||
20.04 | CREFI | Morris Square | 709,690 | 473,879 | 235,811 | 666,907 | 440,919 | 225,988 | 778,695 | 528,842 | 249,853 | 12/31/19 | 89.4% | |||
20.05 | CREFI | Silverstone | 442,215 | 205,833 | 236,382 | 449,278 | 260,745 | 188,533 | 494,915 | 291,700 | 203,216 | 12/31/19 | 92.0% | |||
21 | GACC | Lone Star Court | 6,834,167 | 4,414,171 | 2,419,995 | 6,683,497 | 4,384,718 | 2,298,779 | 6,655,391 | 4,183,315 | 2,472,075 | 7,135,951 | 4,279,747 | 2,856,203 | 10/31/19 | 75.6% |
22 | CREFI | 25 Jay Street | 1,587,651 | 414,223 | 1,173,428 | 1,649,981 | 458,510 | 1,191,471 | 1,672,878 | 523,797 | 1,149,081 | 1,831,107 | 560,855 | 1,270,252 | 09/30/19 | 96.1% |
23 | CREFI | Katie Reed Building | 1,198,370 | 458,111 | 740,259 | 827,680 | 446,411 | 381,269 | 12/31/19 | 95.0% | ||||||
24 | JPMCB | Veranda at Cinco Ranch | 1,685,892 | 427,376 | 1,258,516 | 1,935,683 | 505,255 | 1,430,428 | 1,903,866 | 504,896 | 1,398,970 | 12/31/19 | 95.0% | |||
25 | CREFI | Alabama Hilton Portfolio | 10,342,543 | 7,243,353 | 3,099,190 | 10,690,071 | 7,074,642 | 3,615,430 | 10,680,356 | 7,128,859 | 3,551,497 | 11/30/19 | 69.9% | |||
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | 3,297,890 | 2,225,524 | 1,072,366 | 3,329,328 | 2,084,202 | 1,245,126 | 3,361,972 | 2,060,682 | 1,301,290 | 11/30/19 | 73.9% | |||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | 3,635,362 | 2,513,068 | 1,122,294 | 3,840,952 | 2,527,338 | 1,313,614 | 3,691,543 | 2,501,864 | 1,189,679 | 11/30/19 | 68.5% | |||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | 3,409,291 | 2,504,761 | 904,530 | 3,519,791 | 2,463,102 | 1,056,689 | 3,626,841 | 2,566,313 | 1,060,528 | 11/30/19 | 68.0% | |||
26 | CREFI | 3431-3491 Merrick Road | 1,405,487 | 486,824 | 918,663 | 1,440,776 | 509,216 | 931,560 | 1,480,450 | 500,100 | 980,351 | 12/31/19 | 89.1% | |||
27 | CREFI | River Ranch | 1,076,132 | 386,553 | 689,579 | 1,164,444 | 435,600 | 728,844 | 09/30/19 | 94.9% | ||||||
28 | JPMCB | Holiday Inn Express Trinidad | 3,483,724 | 2,363,608 | 1,120,116 | 3,615,416 | 2,571,460 | 1,043,956 | 3,896,506 | 2,782,166 | 1,114,340 | 3,990,876 | 2,739,261 | 1,251,614 | 11/30/19 | 76.5% |
29 | CREFI | 2177 East 21st Street | 861,313 | 289,277 | 572,036 | 797,953 | 316,856 | 481,097 | 950,953 | 354,799 | 596,154 | 12/31/19 | 97.0% | |||
30 | CREFI | Walgreens Nyack, NY | 670,000 | 0 | 670,000 | 670,000 | 0 | 670,000 | 670,000 | 0 | 670,000 | 670,000 | 0 | 670,000 | 10/31/19 | 97.0% |
31 | CREFI | 8-44 Brighton 11th Street | 750,291 | 113,112 | 637,179 | 795,291 | 149,623 | 645,668 | 793,217 | 192,313 | 600,905 | 864,170 | 229,770 | 634,400 | 12/31/19 | 95.0% |
32 | CREFI | 725 Southern Boulevard | 707,237 | 322,067 | 385,170 | 780,670 | 347,498 | 433,173 | 12/31/19 | 96.9% | ||||||
33 | JPMCB | 144 Willow Street | 98.0% | |||||||||||||
34 | CREFI | The Mark | 390,561 | 72,511 | 318,051 | 455,403 | 82,559 | 372,844 | 379,773 | 83,145 | 296,627 | 476,279 | 85,785 | 390,493 | 11/30/19 | 86.8% |
35 | GACC | The Woods | 374,253 | 303,988 | 70,266 | 580,796 | 260,926 | 319,870 | 623,503 | 272,890 | 350,613 | 10/31/19 | 94.4% |
A-1-8
ANNEX A-1
Loan # | Seller(1) | Property Name | UW Revenues ($)(4) | UW Total Expenses ($) | UW NOI ($)(4)(15)(16) | UW Capital Items ($) | UW NCF ($)(4)(16) | UW NOI DSCR(17) | UW NCF DSCR(17) | UW NOI Debt Yield % | UW NCF Debt Yield % | Title Type(18) | Ground Lease Expiration | Ground Lease Extension Terms | Franchise Expiration Date(19) |
1 | GACC | Murphy Crossing | 12,815,715 | 3,680,819 | 9,134,896 | 708,956 | 8,425,940 | 2.96 | 2.73 | 10.7% | 9.9% | Fee | |||
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | 69,255,640 | 11,194,319 | 58,061,321 | 1,211,290 | 56,850,031 | 3.70 | 3.63 | 13.1% | 12.8% | Fee | |||
2.01 | GACC/JPMCB | Moffett Towers Building B | Fee | ||||||||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | Fee | ||||||||||||
2.03 | GACC/JPMCB | Moffett Towers Building A | Fee | ||||||||||||
3 | JPMCB | 1633 Broadway | 190,585,947 | 71,435,784 | 119,150,163 | 2,472,436 | 116,677,727 | 3.93 | 3.84 | 11.9% | 11.7% | Fee | |||
4 | CREFI | 650 Madison Avenue | 87,327,989 | 28,901,495 | 58,426,495 | 1,650,104 | 56,776,391 | 2.82 | 2.74 | 10.0% | 9.7% | Fee | |||
5 | GACC | CBM Portfolio | 291,830,198 | 202,807,009 | 99,424,570 | 14,591,510 | 84,833,060 | 6.97 | 5.94 | 25.0% | 21.3% | Various | Various | Various | |
5.01 | GACC | Courtyard Larkspur Landing Marin County | 10,606,885 | 6,313,605 | 5,093,110 | 530,344 | 4,562,766 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.02 | GACC | Courtyard San Mateo Foster City | 10,075,100 | 5,507,288 | 5,227,381 | 503,755 | 4,723,626 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.03 | GACC | Courtyard San Jose Cupertino | 9,929,264 | 5,237,133 | 4,692,130 | 496,463 | 4,195,667 | Leasehold | 12/31/2033 | Three, 10-year options | 12/31/2025 | ||||
5.04 | GACC | Courtyard Boulder | 6,412,709 | 4,098,743 | 2,638,153 | 320,635 | 2,317,517 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | 7,071,345 | 4,762,563 | 2,835,580 | 353,567 | 2,482,013 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | 6,447,505 | 4,432,551 | 2,534,642 | 322,375 | 2,212,267 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.07 | GACC | Courtyard Seattle South Center | 7,211,855 | 4,637,132 | 2,971,846 | 360,593 | 2,611,254 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.08 | GACC | Courtyard Nashville Airport | 6,995,720 | 4,282,394 | 3,076,419 | 349,786 | 2,726,633 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.09 | GACC | Courtyard Palm Springs | 6,444,877 | 4,130,091 | 2,631,625 | 322,244 | 2,309,381 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.10 | GACC | Courtyard Portland Beaverton | 5,440,429 | 3,738,704 | 1,919,227 | 272,021 | 1,647,205 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.11 | GACC | Courtyard Atlanta Perimeter Center | 6,151,593 | 4,083,960 | 2,493,524 | 307,580 | 2,185,945 | Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.12 | GACC | Courtyard Detroit Livonia | 4,905,287 | 3,206,698 | 1,899,973 | 245,264 | 1,654,708 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.13 | GACC | Courtyard St. Louis Creve Coeur | 5,485,918 | 3,754,890 | 2,007,206 | 274,296 | 1,732,910 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.14 | GACC | Courtyard Lincroft Red Bank | 6,609,633 | 4,550,578 | 2,358,806 | 330,482 | 2,028,324 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.15 | GACC | Courtyard Rye | 6,784,031 | 5,039,573 | 2,085,216 | 339,202 | 1,746,014 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.16 | GACC | Courtyard Fresno | 6,896,173 | 4,365,589 | 2,530,584 | 344,809 | 2,185,775 | Leasehold | 06/30/2054 | None | 12/31/2025 | ||||
5.17 | GACC | Courtyard Tampa Westshore | 5,671,150 | 4,641,944 | 1,029,206 | 283,558 | 745,649 | Fee/Leasehold | 07/01/2068 | None | 12/31/2025 | ||||
5.18 | GACC | Courtyard Boston Andover | 6,344,692 | 4,351,043 | 2,250,473 | 317,235 | 1,933,239 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.19 | GACC | Courtyard Detroit Metro Airport | 4,815,378 | 3,446,541 | 1,570,859 | 240,769 | 1,330,090 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.20 | GACC | Courtyard Denver Tech Center | 4,934,676 | 3,540,939 | 1,666,630 | 246,734 | 1,419,896 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.21 | GACC | Courtyard Charlottesville North | 4,195,427 | 3,045,137 | 1,318,621 | 209,771 | 1,108,849 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.22 | GACC | Courtyard St. Petersburg Clearwater | 5,105,160 | 3,909,777 | 1,401,653 | 255,258 | 1,146,395 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | 5,955,730 | 4,088,632 | 2,165,038 | 297,786 | 1,867,252 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.24 | GACC | Courtyard West Palm Beach | 5,713,823 | 4,282,972 | 1,688,397 | 285,691 | 1,402,706 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.25 | GACC | Courtyard Chicago Lincolnshire | 4,716,987 | 3,013,280 | 1,703,707 | 235,849 | 1,467,858 | Fee | 12/31/2025 | ||||||
5.26 | GACC | Courtyard Phoenix Mesa | 4,575,428 | 3,330,355 | 1,573,333 | 228,771 | 1,344,562 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | 4,861,709 | 3,395,577 | 1,661,042 | 243,085 | 1,417,957 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.28 | GACC | Courtyard Chicago Highland Park | 4,438,745 | 3,146,281 | 1,540,785 | 221,937 | 1,318,848 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.29 | GACC | Courtyard Bakersfield | 4,996,564 | 3,596,480 | 1,647,980 | 249,828 | 1,398,152 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.30 | GACC | Courtyard Norwalk | 6,672,068 | 4,713,345 | 1,958,723 | 333,603 | 1,625,119 | Leasehold | 12/31/2028 | Seven, 5-year options | 12/31/2025 | ||||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | 4,379,951 | 3,375,697 | 1,259,240 | 218,998 | 1,040,242 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.32 | GACC | Courtyard Silver Spring North | 4,364,151 | 3,624,212 | 1,020,565 | 218,208 | 802,357 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.33 | GACC | Courtyard Raleigh Cary | 4,924,419 | 3,271,348 | 1,858,872 | 246,221 | 1,612,651 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.34 | GACC | Courtyard New Haven Wallingford | 4,767,955 | 3,669,714 | 1,293,627 | 238,398 | 1,055,230 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | 4,668,218 | 3,073,330 | 1,594,889 | 233,411 | 1,361,478 | Fee | 12/31/2025 | ||||||
5.36 | GACC | Courtyard Indianapolis Castleton | 4,241,438 | 3,190,179 | 1,233,959 | 212,072 | 1,021,887 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.37 | GACC | Courtyard Annapolis | 4,237,402 | 3,332,779 | 1,140,393 | 211,870 | 928,523 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.38 | GACC | Courtyard Greenville Haywood Mall | 4,673,089 | 2,828,689 | 2,016,808 | 233,654 | 1,783,153 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | 4,963,488 | 3,760,928 | 1,401,839 | 248,174 | 1,153,664 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | 4,913,335 | 4,278,747 | 1,152,664 | 245,667 | 906,997 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.41 | GACC | Courtyard Denver Stapleton | 4,849,386 | 3,549,934 | 1,299,451 | 242,469 | 1,056,982 | Fee | 12/31/2025 | ||||||
5.42 | GACC | Courtyard St. Louis Westport Plaza | 4,764,492 | 3,533,102 | 1,484,814 | 238,225 | 1,246,589 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.43 | GACC | Courtyard Dallas Plano Parkway | 3,996,665 | 3,191,673 | 804,991 | 199,833 | 605,158 | Fee | 12/31/2025 | ||||||
5.44 | GACC | Courtyard Phoenix North Metrocenter | 4,030,402 | 3,381,870 | 1,047,662 | 201,520 | 846,142 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | 3,986,663 | 3,466,068 | 757,730 | 199,333 | 558,397 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.46 | GACC | Courtyard Birmingham Homewood | 4,830,790 | 3,468,532 | 1,362,258 | 241,539 | 1,120,718 | Fee | 12/31/2025 | ||||||
5.47 | GACC | Courtyard Atlanta Airport South | 5,314,489 | 3,928,952 | 1,385,537 | 265,724 | 1,119,812 | Fee | 12/31/2025 | ||||||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | 4,405,150 | 3,326,181 | 1,367,123 | 220,257 | 1,146,866 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.49 | GACC | Courtyard Poughkeepsie | 5,958,121 | 4,634,314 | 1,323,807 | 297,906 | 1,025,901 | Leasehold | 12/31/2095 | None | 12/31/2025 | ||||
5.50 | GACC | Courtyard Memphis Airport | 5,085,777 | 4,066,267 | 1,222,880 | 254,289 | 968,591 | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | ||||
5.51 | GACC | Courtyard Charlotte South Park | 5,594,280 | 3,225,271 | 2,369,009 | 279,714 | 2,089,295 | Leasehold | 12/31/2029 | Two, 10-year options | 12/31/2025 | ||||
5.52 | GACC | Courtyard Philadelphia Devon | 6,414,676 | 3,985,425 | 2,429,251 | 320,734 | 2,108,517 | Leasehold | 12/31/2028 | One, 10-year option | 12/31/2025 | ||||
6 | JPMCB | 1501 Broadway | 50,507,018 | 22,848,219 | 27,658,799 | 870,216 | 26,788,583 | 4.50 | 4.36 | 13.8% | 13.4% | Fee | |||
7 | JPMCB | Apollo Education Group HQ Campus | 13,609,674 | 0 | 13,609,674 | 719,597 | 12,890,078 | 4.38 | 4.15 | 14.9% | 14.1% | Fee | |||
8 | JPMCB | Bellagio Hotel and Casino | 1,349,062,464 | 874,997,149 | 474,065,315 | 20,235,937 | 453,829,378 | 8.80 | 8.42 | 28.3% | 27.1% | Fee/Leasehold | 04/27/2033 | Two, 20-year options | |
9 | JPMCB | 3500 Lacey | 16,083,340 | 6,638,162 | 9,445,178 | 671,579 | 8,773,598 | 2.50 | 2.32 | 11.0% | 10.2% | Fee | |||
10 | JPMCB | Kings Plaza | 81,045,187 | 29,004,262 | 52,040,925 | 1,134,954 | 50,905,970 | 3.14 | 3.07 | 10.7% | 10.5% | Fee/Leasehold | 05/28/2028 | Three, 10-year options followed by one, nine-year option | |
11 | CREFI | The Westin Book Cadillac | 38,738,364 | 28,954,151 | 9,784,213 | 1,549,535 | 8,234,678 | 2.12 | 1.78 | 12.7% | 10.7% | Fee | 12/31/2032 | ||
12 | CREFI | East Village Multifamily Pool 3 | 2,762,406 | 699,417 | 2,062,988 | 34,446 | 2,028,542 | 1.74 | 1.71 | 6.5% | 6.4% | Fee | |||
12.01 | CREFI | 329-335 East 9th Street | 1,885,035 | 451,339 | 1,433,696 | 26,546 | 1,407,150 | Fee | |||||||
12.02 | CREFI | 516-518 East 13th Street | 877,370 | 248,079 | 629,292 | 7,900 | 621,392 | Fee | |||||||
13 | GACC | Crenshaw Plaza | 4,637,974 | 1,914,660 | 2,723,314 | 161,219 | 2,562,095 | 2.06 | 1.93 | 8.8% | 8.3% | Fee | |||
14 | GACC | Staples Headquarters | 11,946,034 | 358,381 | 11,587,653 | 285,840 | 11,301,813 | 4.08 | 3.98 | 12.9% | 12.6% | Fee | |||
15 | JPMCB | 3000 Post Oak | 14,781,135 | 5,159,071 | 9,622,064 | 746,285 | 8,875,778 | 2.38 | 2.19 | 12.0% | 11.1% | Fee | |||
16 | GACC | 3205 Eastern Market | 4,260,143 | 1,879,744 | 2,380,399 | 117,909 | 2,262,490 | 2.53 | 2.40 | 9.3% | 8.8% | Fee | |||
17 | CREFI | Mitchellville Plaza | 3,742,489 | 1,303,815 | 2,438,675 | 113,184 | 2,325,490 | 1.60 | 1.53 | 9.7% | 9.2% | Fee | |||
18 | JPMCB | Stonemont Net Lease Portfolio | 114,676,741 | 41,857,011 | 72,819,731 | 1,454,568 | 71,365,163 | 3.77 | 3.70 | 17.2% | 16.9% | Various | Various | Various | |
18.01 | JPMCB | Motorola Solutions | 10,427,031 | 3,805,866 | 6,621,164 | 0 | 6,621,164 | Fee | |||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | 9,945,264 | 3,630,021 | 6,315,242 | 0 | 6,315,242 | Fee | |||||||
18.03 | JPMCB | Baxalta | 7,832,718 | 2,858,942 | 4,973,776 | 0 | 4,973,776 | Fee | |||||||
18.04 | JPMCB | Amerigroup Corporation | 6,893,620 | 2,516,171 | 4,377,449 | 0 | 4,377,449 | Fee | |||||||
18.05 | JPMCB | MetLife - Warwick, RI | 5,953,829 | 2,173,147 | 3,780,681 | 0 | 3,780,681 | Fee | |||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | 5,554,791 | 2,027,499 | 3,527,292 | 0 | 3,527,292 | Fee | |||||||
18.07 | JPMCB | Tate & Lyle | 6,679,076 | 2,437,863 | 4,241,213 | 0 | 4,241,213 | Fee | |||||||
18.08 | JPMCB | MetLife - Aurora, IL | 4,606,528 | 1,681,383 | 2,925,146 | 0 | 2,925,146 | Fee | |||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | 4,578,985 | 1,671,329 | 2,907,655 | 0 | 2,907,655 | Fee | |||||||
18.10 | JPMCB | DST Output - South Windsor, CT | 3,882,358 | 1,417,061 | 2,465,297 | 0 | 2,465,297 | Fee | |||||||
18.11 | JPMCB | DST Output - Kansas City, MO | 3,774,737 | 1,377,779 | 2,396,958 | 0 | 2,396,958 | Fee | |||||||
18.12 | JPMCB | MetLife - Oriskany, NY | 3,593,557 | 1,311,648 | 2,281,909 | 0 | 2,281,909 | Fee | |||||||
18.13 | JPMCB | MetLife - Dayton, OH | 3,706,834 | 1,352,994 | 2,353,840 | 0 | 2,353,840 | Fee | |||||||
18.14 | JPMCB | Weatherford | 5,287,101 | 1,929,792 | 3,357,309 | 364,703 | 2,992,607 | Fee | |||||||
18.15 | JPMCB | Anthem | 2,719,876 | 992,755 | 1,727,121 | 0 | 1,727,121 | Fee | |||||||
18.16 | JPMCB | AAA Club Alliance | 1,804,463 | 658,629 | 1,145,834 | 102,731 | 1,043,103 | Fee | |||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | 1,810,575 | 660,860 | 1,149,715 | 0 | 1,149,715 | Fee | |||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | 1,712,008 | 624,883 | 1,087,125 | 222,290 | 864,835 | Fee | |||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | 1,604,461 | 585,628 | 1,018,833 | 377,500 | 641,333 | Fee | |||||||
18.20 | JPMCB | Capital One | 1,475,772 | 538,657 | 937,115 | 0 | 937,115 | Fee | |||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | 1,463,268 | 534,093 | 929,175 | 302,763 | 626,413 | Fee | |||||||
18.22 | JPMCB | Anthem Virginia | 1,294,326 | 472,429 | 821,897 | 0 | 821,897 | Fee | |||||||
18.23 | JPMCB | SKF USA | 1,979,394 | 722,479 | 1,256,915 | 0 | 1,256,915 | Leasehold | 12/31/2027 | None | |||||
18.24 | JPMCB | United Wisconsin | 1,531,504 | 558,999 | 972,505 | 84,581 | 887,924 | Fee | |||||||
18.25 | JPMCB | Mylan Technologies | 1,171,394 | 427,559 | 743,835 | 0 | 743,835 | Fee | |||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | 917,146 | 334,758 | 582,388 | 0 | 582,388 | Fee |
A-1-9
ANNEX A-1
Loan # | Seller(1) | Property Name | UW Revenues ($)(4) | UW Total Expenses ($) | UW NOI ($)(4)(15)(16) | UW Capital Items ($) | UW NCF ($)(4)(16) | UW NOI DSCR(17) | UW NCF DSCR(17) | UW NOI Debt Yield % | UW NCF Debt Yield % | Title Type(18) | Ground Lease Expiration | Ground Lease Extension Terms | Franchise Expiration Date(19) |
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | 873,408 | 318,794 | 554,614 | 0 | 554,614 | Fee | |||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | 791,067 | 288,740 | 502,328 | 0 | 502,328 | Fee | |||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | 657,336 | 239,928 | 417,408 | 0 | 417,408 | Fee | |||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | 641,916 | 234,299 | 407,617 | 0 | 407,617 | Fee | |||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | 571,625 | 208,643 | 362,982 | 0 | 362,982 | Fee | |||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | 458,782 | 167,455 | 291,326 | 0 | 291,326 | Fee | |||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | 455,499 | 166,257 | 289,242 | 0 | 289,242 | Fee | |||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | 551,505 | 201,299 | 350,206 | 0 | 350,206 | Fee | |||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | 396,283 | 144,643 | 251,640 | 0 | 251,640 | Fee | |||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | 432,650 | 157,917 | 274,733 | 0 | 274,733 | Fee | |||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | 367,975 | 134,311 | 233,664 | 0 | 233,664 | Fee | |||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | 353,158 | 128,903 | 224,255 | 0 | 224,255 | Fee | |||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | 388,012 | 141,624 | 246,388 | 0 | 246,388 | Fee | |||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | 393,791 | 143,734 | 250,057 | 0 | 250,057 | Fee | |||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | 302,512 | 110,417 | 192,095 | 0 | 192,095 | Fee | |||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | 290,927 | 106,188 | 184,739 | 0 | 184,739 | Fee | |||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | 286,771 | 104,672 | 182,100 | 0 | 182,100 | Fee | |||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | 294,950 | 107,657 | 187,293 | 0 | 187,293 | Fee | |||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | 255,767 | 93,355 | 162,412 | 0 | 162,412 | Fee | |||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | 251,005 | 91,617 | 159,388 | 0 | 159,388 | Fee | |||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | 253,058 | 92,366 | 160,692 | 0 | 160,692 | Fee | |||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | 204,767 | 74,740 | 130,027 | 0 | 130,027 | Fee | |||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | 272,769 | 99,561 | 173,208 | 0 | 173,208 | Fee | |||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | 219,127 | 79,981 | 139,146 | 0 | 139,146 | Fee | |||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | 207,598 | 75,773 | 131,825 | 0 | 131,825 | Fee | |||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | 199,003 | 72,636 | 126,367 | 0 | 126,367 | Fee | |||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | 222,357 | 81,160 | 141,197 | 0 | 141,197 | Fee | |||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | 196,239 | 71,627 | 124,612 | 0 | 124,612 | Fee | |||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | 169,964 | 62,037 | 107,927 | 0 | 107,927 | Fee | |||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | 166,384 | 60,730 | 105,654 | 0 | 105,654 | Fee | |||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | 165,556 | 60,428 | 105,128 | 0 | 105,128 | Fee | |||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | 161,200 | 58,838 | 102,362 | 0 | 102,362 | Fee | |||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | 166,089 | 60,623 | 105,467 | 0 | 105,467 | Fee | |||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | 142,151 | 51,885 | 90,266 | 0 | 90,266 | Fee | |||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | 147,580 | 53,867 | 93,713 | 0 | 93,713 | Fee | |||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | 133,483 | 48,721 | 84,761 | 0 | 84,761 | Fee | |||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | 125,699 | 45,880 | 79,819 | 0 | 79,819 | Fee | |||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | 109,983 | 40,144 | 69,839 | 0 | 69,839 | Fee | |||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | 107,683 | 39,304 | 68,379 | 0 | 68,379 | Fee | |||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | 90,495 | 33,031 | 57,464 | 0 | 57,464 | Fee | |||||||
19 | JPMCB | Drayton Tower | 2,936,914 | 1,190,234 | 1,746,680 | 32,402 | 1,714,278 | 1.27 | 1.25 | 7.4% | 7.2% | Fee | |||
20 | CREFI | Michigan Multifamily Portfolio | 5,244,592 | 3,063,402 | 2,181,191 | 184,800 | 1,996,391 | 1.76 | 1.61 | 9.9% | 9.1% | Fee | |||
20.01 | CREFI | Gale Gardens | 2,021,283 | 1,113,427 | 907,856 | 69,900 | 837,956 | Fee | |||||||
20.02 | CREFI | Midtown Square | 1,012,660 | 553,518 | 459,142 | 32,400 | 426,742 | Fee | |||||||
20.03 | CREFI | Carriage House | 937,039 | 570,517 | 366,522 | 35,700 | 330,822 | Fee | |||||||
20.04 | CREFI | Morris Square | 778,695 | 531,708 | 246,987 | 28,800 | 218,187 | Fee | |||||||
20.05 | CREFI | Silverstone | 494,915 | 294,231 | 200,684 | 18,000 | 182,684 | Fee | |||||||
21 | GACC | Lone Star Court | 7,135,951 | 4,284,121 | 2,851,830 | 285,438 | 2,566,392 | 4.03 | 3.63 | 14.3% | 12.8% | Fee | |||
22 | CREFI | 25 Jay Street | 1,918,469 | 647,077 | 1,271,392 | 25,643 | 1,245,749 | 1.72 | 1.68 | 6.9% | 6.7% | Fee | |||
23 | CREFI | Katie Reed Building | 1,617,815 | 441,549 | 1,176,267 | 52,412 | 1,123,855 | 2.29 | 2.18 | 8.1% | 7.8% | Fee | |||
24 | JPMCB | Veranda at Cinco Ranch | 1,920,076 | 490,776 | 1,429,300 | 117,037 | 1,312,263 | 3.30 | 3.03 | 11.5% | 10.6% | Fee | |||
25 | CREFI | Alabama Hilton Portfolio | 10,680,356 | 7,143,572 | 3,536,784 | 427,214 | 3,109,570 | 1.87 | 1.64 | 12.2% | 10.7% | Fee | |||
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | 3,361,972 | 2,076,767 | 1,285,205 | 134,479 | 1,150,726 | Fee | 03/31/2032 | ||||||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | 3,691,543 | 2,497,846 | 1,193,697 | 147,662 | 1,046,036 | Fee | 03/31/2032 | ||||||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | 3,626,841 | 2,568,959 | 1,057,882 | 145,074 | 912,808 | Fee | 03/31/2032 | ||||||
26 | CREFI | 3431-3491 Merrick Road | 1,591,441 | 515,764 | 1,075,676 | 65,842 | 1,009,835 | 2.82 | 2.65 | 10.8% | 10.1% | Fee | |||
27 | CREFI | River Ranch | 1,212,040 | 440,302 | 771,738 | 26,000 | 745,738 | 1.41 | 1.37 | 8.2% | 8.0% | Fee | |||
28 | JPMCB | Holiday Inn Express Trinidad | 3,071,137 | 1,838,410 | 1,232,727 | 0 | 1,232,727 | 2.23 | 2.23 | 14.9% | 14.9% | Fee | 01/10/2035 | ||
29 | CREFI | 2177 East 21st Street | 950,473 | 382,395 | 568,078 | 16,006 | 552,072 | 2.10 | 2.04 | 7.9% | 7.7% | Fee | |||
30 | CREFI | Walgreens Nyack, NY | 734,329 | 114,810 | 619,519 | 8,356 | 611,163 | 2.62 | 2.59 | 9.7% | 9.5% | Fee | |||
31 | CREFI | 8-44 Brighton 11th Street | 922,933 | 243,951 | 678,982 | 52,040 | 626,941 | 3.07 | 2.83 | 11.3% | 10.4% | Fee | |||
32 | CREFI | 725 Southern Boulevard | 793,382 | 348,637 | 444,745 | 16,235 | 428,510 | 1.91 | 1.84 | 7.5% | 7.2% | Fee | |||
33 | JPMCB | 144 Willow Street | 471,870 | 125,525 | 346,345 | 2,500 | 343,845 | 1.51 | 1.50 | 6.4% | 6.4% | Fee | |||
34 | CREFI | The Mark | 532,381 | 92,736 | 439,645 | 17,047 | 422,598 | 2.65 | 2.54 | 9.8% | 9.4% | Fee | |||
35 | GACC | The Woods | 639,240 | 277,913 | 361,327 | 14,250 | 347,077 | 1.30 | 1.25 | 8.2% | 7.9% | Fee |
A-1-10
ANNEX A-1
UPFRONT ESCROW(20) | |||||||||||||
Loan # | Seller(1) | Property Name | PML % | Upfront Capex Reserve ($) | Upfront Engin. Reserve ($) | Upfront Envir. Reserve ($) | Upfront TI/LC Reserve ($) | Upfront RE Tax Reserve ($) | Upfront Ins. Reserve ($) | Upfront Debt Service Reserve ($) | Upfront Other Reserve ($) | Other Upfront Description ($) | |
1 | GACC | Murphy Crossing | 15% | 0 | 1,825,000 | 0 | 0 | 0 | 0 | 0 | 2,280,646 | Unfunded Obligations Reserve: 1,180,995.92; RMS Direct Lease Reserve: 1,099,650.00 | |
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | 6% | 0 | 0 | 0 | 53,688,909 | 0 | 0 | 0 | 34,016,766 | Rent Concession Reserve | |
2.01 | GACC/JPMCB | Moffett Towers Building B | 6% | ||||||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | 6% | ||||||||||
2.03 | GACC/JPMCB | Moffett Towers Building A | 6% | ||||||||||
3 | JPMCB | 1633 Broadway | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,389,727 | Unfunded Obligations Reserve | ||
4 | CREFI | 650 Madison Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,576,014 | Free Rent Reserve: 6,378,315; Unfunded Obligations: 3,197,699 | ||
5 | GACC | CBM Portfolio | Various | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99,000,000 | Renovation Reserve | |
5.01 | GACC | Courtyard Larkspur Landing Marin County | 8% | ||||||||||
5.02 | GACC | Courtyard San Mateo Foster City | 9% | ||||||||||
5.03 | GACC | Courtyard San Jose Cupertino | 10% | ||||||||||
5.04 | GACC | Courtyard Boulder | |||||||||||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | 9% | ||||||||||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | 9% | ||||||||||
5.07 | GACC | Courtyard Seattle South Center | 7% | ||||||||||
5.08 | GACC | Courtyard Nashville Airport | |||||||||||
5.09 | GACC | Courtyard Palm Springs | 10% | ||||||||||
5.10 | GACC | Courtyard Portland Beaverton | 5% | ||||||||||
5.11 | GACC | Courtyard Atlanta Perimeter Center | |||||||||||
5.12 | GACC | Courtyard Detroit Livonia | |||||||||||
5.13 | GACC | Courtyard St. Louis Creve Coeur | |||||||||||
5.14 | GACC | Courtyard Lincroft Red Bank | |||||||||||
5.15 | GACC | Courtyard Rye | |||||||||||
5.16 | GACC | Courtyard Fresno | 5% | ||||||||||
5.17 | GACC | Courtyard Tampa Westshore | |||||||||||
5.18 | GACC | Courtyard Boston Andover | |||||||||||
5.19 | GACC | Courtyard Detroit Metro Airport | |||||||||||
5.20 | GACC | Courtyard Denver Tech Center | |||||||||||
5.21 | GACC | Courtyard Charlottesville North | |||||||||||
5.22 | GACC | Courtyard St. Petersburg Clearwater | |||||||||||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | |||||||||||
5.24 | GACC | Courtyard West Palm Beach | |||||||||||
5.25 | GACC | Courtyard Chicago Lincolnshire | |||||||||||
5.26 | GACC | Courtyard Phoenix Mesa | |||||||||||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | |||||||||||
5.28 | GACC | Courtyard Chicago Highland Park | |||||||||||
5.29 | GACC | Courtyard Bakersfield | 7% | ||||||||||
5.30 | GACC | Courtyard Norwalk | |||||||||||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | |||||||||||
5.32 | GACC | Courtyard Silver Spring North | |||||||||||
5.33 | GACC | Courtyard Raleigh Cary | |||||||||||
5.34 | GACC | Courtyard New Haven Wallingford | |||||||||||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | |||||||||||
5.36 | GACC | Courtyard Indianapolis Castleton | |||||||||||
5.37 | GACC | Courtyard Annapolis | |||||||||||
5.38 | GACC | Courtyard Greenville Haywood Mall | |||||||||||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | |||||||||||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | |||||||||||
5.41 | GACC | Courtyard Denver Stapleton | |||||||||||
5.42 | GACC | Courtyard St. Louis Westport Plaza | |||||||||||
5.43 | GACC | Courtyard Dallas Plano Parkway | |||||||||||
5.44 | GACC | Courtyard Phoenix North Metrocenter | |||||||||||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | |||||||||||
5.46 | GACC | Courtyard Birmingham Homewood | |||||||||||
5.47 | GACC | Courtyard Atlanta Airport South | |||||||||||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | |||||||||||
5.49 | GACC | Courtyard Poughkeepsie | |||||||||||
5.50 | GACC | Courtyard Memphis Airport | 7% | ||||||||||
5.51 | GACC | Courtyard Charlotte South Park | |||||||||||
5.52 | GACC | Courtyard Philadelphia Devon | |||||||||||
6 | JPMCB | 1501 Broadway | 0 | 955,000 | 0 | 0 | 0 | 0 | 0 | 0 | |||
7 | JPMCB | Apollo Education Group HQ Campus | 9,994 | 0 | 0 | 49,972 | 0 | 0 | 0 | 0 | |||
8 | JPMCB | Bellagio Hotel and Casino | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
9 | JPMCB | 3500 Lacey | 7,300 | 0 | 0 | 48,665 | 437,987 | 15,884 | 0 | 2,151,053 | Outstanding Free Rent Reserve: 1,763,787.08; Outstanding TI/LC Reserve: 387,266.26 | ||
10 | JPMCB | Kings Plaza | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
11 | CREFI | The Westin Book Cadillac | 1,814,809 | 0 | 0 | 0 | 204,768 | 0 | 0 | 0 | |||
12 | CREFI | East Village Multifamily Pool 3 | 0 | 66,125 | 0 | 0 | 22,036 | 0 | 0 | 0 | |||
12.01 | CREFI | 329-335 East 9th Street | |||||||||||
12.02 | CREFI | 516-518 East 13th Street | |||||||||||
13 | GACC | Crenshaw Plaza | 16% | 0 | 136,500 | 0 | 0 | 52,688 | 5,764 | 0 | 0 | ||
14 | GACC | Staples Headquarters | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
15 | JPMCB | 3000 Post Oak | 8,095 | 0 | 0 | 55,190 | 391,962 | 206,002 | 0 | 0 | |||
16 | GACC | 3205 Eastern Market | 0 | 19,375 | 0 | 0 | 83,232 | 18,962 | 0 | 0 | |||
17 | CREFI | Mitchellville Plaza | 117,311 | 48,425 | 0 | 450,000 | 266,379 | 0 | 0 | 0 | |||
18 | JPMCB | Stonemont Net Lease Portfolio | Various | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
18.01 | JPMCB | Motorola Solutions | |||||||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | |||||||||||
18.03 | JPMCB | Baxalta | |||||||||||
18.04 | JPMCB | Amerigroup Corporation | |||||||||||
18.05 | JPMCB | MetLife - Warwick, RI | |||||||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | 3% | ||||||||||
18.07 | JPMCB | Tate & Lyle | |||||||||||
18.08 | JPMCB | MetLife - Aurora, IL | |||||||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | |||||||||||
18.10 | JPMCB | DST Output - South Windsor, CT | |||||||||||
18.11 | JPMCB | DST Output - Kansas City, MO | |||||||||||
18.12 | JPMCB | MetLife - Oriskany, NY | |||||||||||
18.13 | JPMCB | MetLife - Dayton, OH | |||||||||||
18.14 | JPMCB | Weatherford | |||||||||||
18.15 | JPMCB | Anthem | |||||||||||
18.16 | JPMCB | AAA Club Alliance | |||||||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | |||||||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | |||||||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | |||||||||||
18.20 | JPMCB | Capital One | |||||||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | |||||||||||
18.22 | JPMCB | Anthem Virginia | |||||||||||
18.23 | JPMCB | SKF USA | |||||||||||
18.24 | JPMCB | United Wisconsin | |||||||||||
18.25 | JPMCB | Mylan Technologies | |||||||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL |
A-1-11
ANNEX A-1
UPFRONT ESCROW(20) | |||||||||||||
Loan # | Seller(1) | Property Name | PML % | Upfront Capex Reserve ($) | Upfront Engin. Reserve ($) | Upfront Envir. Reserve ($) | Upfront TI/LC Reserve ($) | Upfront RE Tax Reserve ($) | Upfront Ins. Reserve ($) | Upfront Debt Service Reserve ($) | Upfront Other Reserve ($) | Other Upfront Description ($) | |
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | |||||||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | |||||||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | |||||||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | |||||||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | |||||||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | |||||||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | |||||||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | |||||||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | |||||||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | |||||||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | |||||||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | |||||||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | |||||||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | |||||||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | |||||||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | |||||||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | |||||||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | |||||||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | |||||||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | |||||||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | |||||||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | |||||||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | |||||||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | |||||||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | |||||||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | |||||||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | |||||||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | |||||||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | |||||||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | |||||||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | |||||||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | |||||||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | |||||||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | |||||||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | |||||||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | |||||||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | |||||||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | |||||||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | |||||||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | |||||||||||
19 | JPMCB | Drayton Tower | 2,146 | 0 | 0 | 555 | 40,472 | 2,756 | 0 | 0 | |||
20 | CREFI | Michigan Multifamily Portfolio | 786,205 | 613,795 | 0 | 0 | 170,064 | 0 | 0 | 0 | |||
20.01 | CREFI | Gale Gardens | |||||||||||
20.02 | CREFI | Midtown Square | |||||||||||
20.03 | CREFI | Carriage House | |||||||||||
20.04 | CREFI | Morris Square | |||||||||||
20.05 | CREFI | Silverstone | |||||||||||
21 | GACC | Lone Star Court | 4,000,000 | 0 | 0 | 0 | 52,233 | 0 | 0 | 0 | |||
22 | CREFI | 25 Jay Street | 0 | 8,063 | 0 | 0 | 115,852 | 49,616 | 0 | 0 | |||
23 | CREFI | Katie Reed Building | 1,718,316 | 0 | 0 | 0 | 140,855 | 15,355 | 0 | 249,675 | Development Fee Reserve: 54,000.00; Charlie Weaver Leasing Fee Reserve: 69,092.00; Residential Housing Reserve: 8,412.00; Gap Rent Reserve: 118,171.18 | ||
24 | JPMCB | Veranda at Cinco Ranch | 1,033 | 0 | 0 | 5,166 | 97,603 | 43,796 | 0 | 0 | |||
25 | CREFI | Alabama Hilton Portfolio | 0 | 41,750 | 0 | 0 | 110,697 | 32,752 | 0 | 0 | |||
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | |||||||||||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | |||||||||||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | |||||||||||
26 | CREFI | 3431-3491 Merrick Road | 40,000 | 0 | 0 | 100,000 | 92,445 | 0 | 0 | 0 | |||
27 | CREFI | River Ranch | 0 | 0 | 0 | 0 | 138,605 | 6,931 | 0 | 0 | |||
28 | JPMCB | Holiday Inn Express Trinidad | 0 | 8,400 | 0 | 0 | 32,277 | 0 | 0 | 2,186,735 | PIP Reserve | ||
29 | CREFI | 2177 East 21st Street | 0 | 0 | 0 | 0 | 57,109 | 29,588 | 0 | 0 | |||
30 | CREFI | Walgreens Nyack, NY | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
31 | CREFI | 8-44 Brighton 11th Street | 0 | 3,125 | 0 | 0 | 55,433 | 12,619 | 0 | 68,000 | Free and Prepaid Rent Reserve | ||
32 | CREFI | 725 Southern Boulevard | 0 | 8,395 | 0 | 0 | 28,804 | 14,298 | 0 | 0 | |||
33 | JPMCB | 144 Willow Street | 2,500 | 0 | 0 | 0 | 0 | 1,719 | 0 | 0 | |||
34 | CREFI | The Mark | 9% | 0 | 0 | 0 | 0 | 3,156 | 1,400 | 0 | 2,700 | Condo Assessment Reserve | |
35 | GACC | The Woods | 0 | 8,813 | 0 | 0 | 28,400 | 4,056 | 0 | 0 |
A-1-12
ANNEX A-1
MONTHLY ESCROW(21) | RESERVE CAPS(22) | |||||||||||||||||
Loan # | Seller(1) | Property Name | Monthly Capex Reserve ($) | Monthly Envir. Reserve ($) | Monthly TI/LC Reserve ($) | Monthly RE Tax Reserve ($) | Monthly Ins. Reserve ($) | Monthly Other Reserve ($) | Other Monthly Description ($) | CapEx Reserve Cap ($) | Envir. Reserve Cap ($) | TI/LC Reserve Cap ($) | RE Tax Reserve Cap ($) | Insur. Reserve Cap ($) | Debt Service Reserve Cap ($) | Other Reserve Cap ($) | ||
1 | GACC | Murphy Crossing | 6,968 | 0 | 53,020 | 101,028 | Springing | 0 | 3,181,211 | |||||||||
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | 15,858 | 0 | 0 | 282,271 | Springing | Springing | Lease Sweep Reserve | |||||||||
2.01 | GACC/JPMCB | Moffett Towers Building B | ||||||||||||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | ||||||||||||||||
2.03 | GACC/JPMCB | Moffett Towers Building A | ||||||||||||||||
3 | JPMCB | 1633 Broadway | Springing | 0 | Springing | Springing | Springing | 0 | 1,024,605 | 5,123,024 | ||||||||
4 | CREFI | 650 Madison Avenue | Springing | 0 | Springing | Springing | Springing | 0 | ||||||||||
5 | GACC | CBM Portfolio | Springing | 0 | 0 | 1,033,333 | Springing | 3,416,667 | Renovation Reserve: 3,416,666.67; Ground Rent Reserve: Springing | |||||||||
5.01 | GACC | Courtyard Larkspur Landing Marin County | ||||||||||||||||
5.02 | GACC | Courtyard San Mateo Foster City | ||||||||||||||||
5.03 | GACC | Courtyard San Jose Cupertino | ||||||||||||||||
5.04 | GACC | Courtyard Boulder | ||||||||||||||||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | ||||||||||||||||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | ||||||||||||||||
5.07 | GACC | Courtyard Seattle South Center | ||||||||||||||||
5.08 | GACC | Courtyard Nashville Airport | ||||||||||||||||
5.09 | GACC | Courtyard Palm Springs | ||||||||||||||||
5.10 | GACC | Courtyard Portland Beaverton | ||||||||||||||||
5.11 | GACC | Courtyard Atlanta Perimeter Center | ||||||||||||||||
5.12 | GACC | Courtyard Detroit Livonia | ||||||||||||||||
5.13 | GACC | Courtyard St. Louis Creve Coeur | ||||||||||||||||
5.14 | GACC | Courtyard Lincroft Red Bank | ||||||||||||||||
5.15 | GACC | Courtyard Rye | ||||||||||||||||
5.16 | GACC | Courtyard Fresno | ||||||||||||||||
5.17 | GACC | Courtyard Tampa Westshore | ||||||||||||||||
5.18 | GACC | Courtyard Boston Andover | ||||||||||||||||
5.19 | GACC | Courtyard Detroit Metro Airport | ||||||||||||||||
5.20 | GACC | Courtyard Denver Tech Center | ||||||||||||||||
5.21 | GACC | Courtyard Charlottesville North | ||||||||||||||||
5.22 | GACC | Courtyard St. Petersburg Clearwater | ||||||||||||||||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | ||||||||||||||||
5.24 | GACC | Courtyard West Palm Beach | ||||||||||||||||
5.25 | GACC | Courtyard Chicago Lincolnshire | ||||||||||||||||
5.26 | GACC | Courtyard Phoenix Mesa | ||||||||||||||||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | ||||||||||||||||
5.28 | GACC | Courtyard Chicago Highland Park | ||||||||||||||||
5.29 | GACC | Courtyard Bakersfield | ||||||||||||||||
5.30 | GACC | Courtyard Norwalk | ||||||||||||||||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | ||||||||||||||||
5.32 | GACC | Courtyard Silver Spring North | ||||||||||||||||
5.33 | GACC | Courtyard Raleigh Cary | ||||||||||||||||
5.34 | GACC | Courtyard New Haven Wallingford | ||||||||||||||||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | ||||||||||||||||
5.36 | GACC | Courtyard Indianapolis Castleton | ||||||||||||||||
5.37 | GACC | Courtyard Annapolis | ||||||||||||||||
5.38 | GACC | Courtyard Greenville Haywood Mall | ||||||||||||||||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | ||||||||||||||||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | ||||||||||||||||
5.41 | GACC | Courtyard Denver Stapleton | ||||||||||||||||
5.42 | GACC | Courtyard St. Louis Westport Plaza | ||||||||||||||||
5.43 | GACC | Courtyard Dallas Plano Parkway | ||||||||||||||||
5.44 | GACC | Courtyard Phoenix North Metrocenter | ||||||||||||||||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | ||||||||||||||||
5.46 | GACC | Courtyard Birmingham Homewood | ||||||||||||||||
5.47 | GACC | Courtyard Atlanta Airport South | ||||||||||||||||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | ||||||||||||||||
5.49 | GACC | Courtyard Poughkeepsie | ||||||||||||||||
5.50 | GACC | Courtyard Memphis Airport | ||||||||||||||||
5.51 | GACC | Courtyard Charlotte South Park | ||||||||||||||||
5.52 | GACC | Courtyard Philadelphia Devon | ||||||||||||||||
6 | JPMCB | 1501 Broadway | 0 | 0 | 0 | Springing | Springing | 0 | ||||||||||
7 | JPMCB | Apollo Education Group HQ Campus | 9,994 | 0 | 49,972 | Springing | Springing | 0 | ||||||||||
8 | JPMCB | Bellagio Hotel and Casino | Springing | 0 | 0 | Springing | Springing | 0 | ||||||||||
9 | JPMCB | 3500 Lacey | 7,300 | 0 | 48,665 | 109,497 | 15,884 | 0 | 2,336,000 | |||||||||
10 | JPMCB | Kings Plaza | Springing | 0 | Springing | Springing | Springing | Springing | Ground Rent Reserve | 24 times monthly constant | 24 times monthly constant | |||||||
11 | CREFI | The Westin Book Cadillac | 129,128 | 0 | 0 | 68,256 | Springing | Springing | Condominium Assessments Reserve: Springing; PIP Reserve: Springing | |||||||||
12 | CREFI | East Village Multifamily Pool 3 | 1,905 | 0 | 0 | 22,036 | Springing | Springing | Code Violations Reserve | |||||||||
12.01 | CREFI | 329-335 East 9th Street | ||||||||||||||||
12.02 | CREFI | 516-518 East 13th Street | ||||||||||||||||
13 | GACC | Crenshaw Plaza | 1,952 | 0 | 11,483 | 52,688 | 5,764 | 0 | 413,382 | |||||||||
14 | GACC | Staples Headquarters | Springing | 0 | 0 | Springing | Springing | 0 | ||||||||||
15 | JPMCB | 3000 Post Oak | 8,095 | 0 | 55,190 | 195,981 | 18,727 | 0 | ||||||||||
16 | GACC | 3205 Eastern Market | 9,796 | 0 | 0 | 13,872 | Springing | 0 | ||||||||||
17 | CREFI | Mitchellville Plaza | Springing | 0 | Springing | 44,397 | Springing | 0 | 117,311 | 450,000 | ||||||||
18 | JPMCB | Stonemont Net Lease Portfolio | Springing | 0 | Springing | Springing | Springing | 0 | 24 times the replacement reserve monthly deposit | |||||||||
18.01 | JPMCB | Motorola Solutions | ||||||||||||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | ||||||||||||||||
18.03 | JPMCB | Baxalta | ||||||||||||||||
18.04 | JPMCB | Amerigroup Corporation | ||||||||||||||||
18.05 | JPMCB | MetLife - Warwick, RI | ||||||||||||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | ||||||||||||||||
18.07 | JPMCB | Tate & Lyle | ||||||||||||||||
18.08 | JPMCB | MetLife - Aurora, IL | ||||||||||||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | ||||||||||||||||
18.10 | JPMCB | DST Output - South Windsor, CT | ||||||||||||||||
18.11 | JPMCB | DST Output - Kansas City, MO | ||||||||||||||||
18.12 | JPMCB | MetLife - Oriskany, NY | ||||||||||||||||
18.13 | JPMCB | MetLife - Dayton, OH | ||||||||||||||||
18.14 | JPMCB | Weatherford | ||||||||||||||||
18.15 | JPMCB | Anthem | ||||||||||||||||
18.16 | JPMCB | AAA Club Alliance | ||||||||||||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | ||||||||||||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | ||||||||||||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | ||||||||||||||||
18.20 | JPMCB | Capital One | ||||||||||||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | ||||||||||||||||
18.22 | JPMCB | Anthem Virginia | ||||||||||||||||
18.23 | JPMCB | SKF USA | ||||||||||||||||
18.24 | JPMCB | United Wisconsin | ||||||||||||||||
18.25 | JPMCB | Mylan Technologies | ||||||||||||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL |
A-1-13
ANNEX A-1
MONTHLY ESCROW(21) | RESERVE CAPS(22) | |||||||||||||||||
Loan # | Seller(1) | Property Name | Monthly Capex Reserve ($) | Monthly Envir. Reserve ($) | Monthly TI/LC Reserve ($) | Monthly RE Tax Reserve ($) | Monthly Ins. Reserve ($) | Monthly Other Reserve ($) | Other Monthly Description ($) | CapEx Reserve Cap ($) | Envir. Reserve Cap ($) | TI/LC Reserve Cap ($) | RE Tax Reserve Cap ($) | Insur. Reserve Cap ($) | Debt Service Reserve Cap ($) | Other Reserve Cap ($) | ||
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | ||||||||||||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | ||||||||||||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | ||||||||||||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | ||||||||||||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | ||||||||||||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | ||||||||||||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | ||||||||||||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | ||||||||||||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | ||||||||||||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | ||||||||||||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | ||||||||||||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | ||||||||||||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | ||||||||||||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | ||||||||||||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | ||||||||||||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | ||||||||||||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | ||||||||||||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | ||||||||||||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | ||||||||||||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | ||||||||||||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | ||||||||||||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | ||||||||||||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | ||||||||||||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | ||||||||||||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | ||||||||||||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | ||||||||||||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | ||||||||||||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | ||||||||||||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | ||||||||||||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | ||||||||||||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | ||||||||||||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | ||||||||||||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | ||||||||||||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | ||||||||||||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | ||||||||||||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | ||||||||||||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | ||||||||||||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | ||||||||||||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | ||||||||||||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | ||||||||||||||||
19 | JPMCB | Drayton Tower | 2,146 | 0 | 555 | 10,118 | 2,756 | 0 | 33,270 | |||||||||
20 | CREFI | Michigan Multifamily Portfolio | 15,400 | 0 | 0 | 42,516 | Springing | 0 | ||||||||||
20.01 | CREFI | Gale Gardens | ||||||||||||||||
20.02 | CREFI | Midtown Square | ||||||||||||||||
20.03 | CREFI | Carriage House | ||||||||||||||||
20.04 | CREFI | Morris Square | ||||||||||||||||
20.05 | CREFI | Silverstone | ||||||||||||||||
21 | GACC | Lone Star Court | 4% of Gross Revenues | 0 | 0 | 26,117 | Springing | Springing | PIP Reserve | |||||||||
22 | CREFI | 25 Jay Street | 1,113 | 0 | 1,024 | 38,617 | 5,513 | 0 | ||||||||||
23 | CREFI | Katie Reed Building | 374 | 0 | 0 | 12,805 | 1,535 | Springing | Residential Housing Reserve | |||||||||
24 | JPMCB | Veranda at Cinco Ranch | 1,033 | 0 | 5,166 | 19,521 | 5,474 | 0 | 185,985 | |||||||||
25 | CREFI | Alabama Hilton Portfolio | 35,401 | 0 | 0 | 22,139 | 16,376 | Springing | PIP Reserve | |||||||||
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | ||||||||||||||||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | ||||||||||||||||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | ||||||||||||||||
26 | CREFI | 3431-3491 Merrick Road | Springing | 0 | Springing | 30,815 | Springing | 0 | 40,000 | 100,000 | ||||||||
27 | CREFI | River Ranch | 2,167 | 0 | 0 | 12,600 | 3,466 | 0 | ||||||||||
28 | JPMCB | Holiday Inn Express Trinidad | 4% of Gross Income | 0 | 0 | 4,035 | Springing | Springing | PIP Reserve | |||||||||
29 | CREFI | 2177 East 21st Street | 1,034 | 0 | 833 | 19,036 | 2,276 | 0 | ||||||||||
30 | CREFI | Walgreens Nyack, NY | Springing | 0 | Springing | Springing | Springing | 0 | ||||||||||
31 | CREFI | 8-44 Brighton 11th Street | 1,646 | 0 | 3,292 | 13,858 | 4,206 | 0 | 158,000 | |||||||||
32 | CREFI | 725 Southern Boulevard | 1,330 | 0 | 0 | 9,601 | 2,860 | 0 | ||||||||||
33 | JPMCB | 144 Willow Street | 210 | 0 | 0 | Springing | 795 | 0 | ||||||||||
34 | CREFI | The Mark | 107 | 0 | 1,421 | 3,156 | 233 | 0 | 85,000 | |||||||||
35 | GACC | The Woods | 1,188 | 0 | 0 | 7,100 | 2,028 | 0 |
A-1-14
ANNEX A-1
LARGEST TENANT(4)(23)(24)(25) | 2nd LARGEST TENANT(4)(23)(24)(25) | 3rd LARGEST TENANT(4)(23)(24)(25) | 4th LARGEST TENANT(4)(23)(24)(25) | ||||||||||||||||
Loan # | Seller(1) | Property Name | Single Tenant | Largest Tenant | Unit Size | Lease Expiration | 2nd Largest Tenant | Unit Size | Lease Expiration | 3rd Largest Tenant | Unit Size | Lease Expiration | 4th Largest Tenant | Unit Size | Lease Expiration | ||||
1 | GACC | Murphy Crossing | No | Renesas | 216,163 | 04/30/26 | Elo Touch Solutions | 74,824 | 01/31/23 | Bayer Healthcare | 72,580 | 06/30/23 | |||||||
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | Various | ||||||||||||||||
2.01 | GACC/JPMCB | Moffett Towers Building B | Yes | 317,166 | 12/31/30 | ||||||||||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | No | 181,196 | 09/30/27 | Comcast | 111,707 | 10/31/27 | Level 10 Construction | 12,944 | 02/29/24 | Acuitus, Inc. | 11,319 | 08/31/24 | |||||
2.03 | GACC/JPMCB | Moffett Towers Building A | Yes | 317,166 | 06/30/26 | ||||||||||||||
3 | JPMCB | 1633 Broadway | No | Allianz Asset Management of America L.P. | 320,911 | 01/31/31 | WMG Acquisition Corp | 293,888 | 07/31/29 | Showtime Networks Inc | 261,196 | 01/31/26 | Morgan Stanley & Co | 260,829 | 03/31/32 | ||||
4 | CREFI | 650 Madison Avenue | No | Ralph Lauren Corporation | 277,016 | 12/31/24 | Memorial Sloan Kettering Cancer Center | 100,700 | 07/31/23 | Sotheby’s Int’l Realty Inc | 37,772 | 11/30/35 | Willett Advisors LLC | 25,732 | 12/31/24 | ||||
5 | GACC | CBM Portfolio | No | ||||||||||||||||
5.01 | GACC | Courtyard Larkspur Landing Marin County | No | ||||||||||||||||
5.02 | GACC | Courtyard San Mateo Foster City | No | ||||||||||||||||
5.03 | GACC | Courtyard San Jose Cupertino | No | ||||||||||||||||
5.04 | GACC | Courtyard Boulder | No | ||||||||||||||||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | No | ||||||||||||||||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | No | ||||||||||||||||
5.07 | GACC | Courtyard Seattle South Center | No | ||||||||||||||||
5.08 | GACC | Courtyard Nashville Airport | No | ||||||||||||||||
5.09 | GACC | Courtyard Palm Springs | No | ||||||||||||||||
5.10 | GACC | Courtyard Portland Beaverton | No | ||||||||||||||||
5.11 | GACC | Courtyard Atlanta Perimeter Center | No | ||||||||||||||||
5.12 | GACC | Courtyard Detroit Livonia | No | ||||||||||||||||
5.13 | GACC | Courtyard St. Louis Creve Coeur | No | ||||||||||||||||
5.14 | GACC | Courtyard Lincroft Red Bank | No | ||||||||||||||||
5.15 | GACC | Courtyard Rye | No | ||||||||||||||||
5.16 | GACC | Courtyard Fresno | No | ||||||||||||||||
5.17 | GACC | Courtyard Tampa Westshore | No | ||||||||||||||||
5.18 | GACC | Courtyard Boston Andover | No | ||||||||||||||||
5.19 | GACC | Courtyard Detroit Metro Airport | No | ||||||||||||||||
5.20 | GACC | Courtyard Denver Tech Center | No | ||||||||||||||||
5.21 | GACC | Courtyard Charlottesville North | No | ||||||||||||||||
5.22 | GACC | Courtyard St. Petersburg Clearwater | No | ||||||||||||||||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | No | ||||||||||||||||
5.24 | GACC | Courtyard West Palm Beach | No | ||||||||||||||||
5.25 | GACC | Courtyard Chicago Lincolnshire | No | ||||||||||||||||
5.26 | GACC | Courtyard Phoenix Mesa | No | ||||||||||||||||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | No | ||||||||||||||||
5.28 | GACC | Courtyard Chicago Highland Park | No | ||||||||||||||||
5.29 | GACC | Courtyard Bakersfield | No | ||||||||||||||||
5.30 | GACC | Courtyard Norwalk | No | ||||||||||||||||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | No | ||||||||||||||||
5.32 | GACC | Courtyard Silver Spring North | No | ||||||||||||||||
5.33 | GACC | Courtyard Raleigh Cary | No | ||||||||||||||||
5.34 | GACC | Courtyard New Haven Wallingford | No | ||||||||||||||||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | No | ||||||||||||||||
5.36 | GACC | Courtyard Indianapolis Castleton | No | ||||||||||||||||
5.37 | GACC | Courtyard Annapolis | No | ||||||||||||||||
5.38 | GACC | Courtyard Greenville Haywood Mall | No | ||||||||||||||||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | No | ||||||||||||||||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | No | ||||||||||||||||
5.41 | GACC | Courtyard Denver Stapleton | No | ||||||||||||||||
5.42 | GACC | Courtyard St. Louis Westport Plaza | No | ||||||||||||||||
5.43 | GACC | Courtyard Dallas Plano Parkway | No | ||||||||||||||||
5.44 | GACC | Courtyard Phoenix North Metrocenter | No | ||||||||||||||||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | No | ||||||||||||||||
5.46 | GACC | Courtyard Birmingham Homewood | No | ||||||||||||||||
5.47 | GACC | Courtyard Atlanta Airport South | No | ||||||||||||||||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | No | ||||||||||||||||
5.49 | GACC | Courtyard Poughkeepsie | No | ||||||||||||||||
5.50 | GACC | Courtyard Memphis Airport | No | ||||||||||||||||
5.51 | GACC | Courtyard Charlotte South Park | No | ||||||||||||||||
5.52 | GACC | Courtyard Philadelphia Devon | No | ||||||||||||||||
6 | JPMCB | 1501 Broadway | No | Hardesty & Hanover | 52,364 | 12/31/30 | Tremor Video | 50,965 | 01/31/25 | Hard Rock Café | 47,256 | 01/10/36 | REGUS | 39,854 | 11/30/24 | ||||
7 | JPMCB | Apollo Education Group HQ Campus | Yes | Apollo Education Group | 599,664 | 03/01/31 | |||||||||||||
8 | JPMCB | Bellagio Hotel and Casino | No | ||||||||||||||||
9 | JPMCB | 3500 Lacey | No | HAVI Global Solutions | 158,612 | 04/30/25 | Glanbia | 95,489 | 02/28/30 | Invesco | 89,222 | 04/30/25 | Coopers Hawk | 45,091 | 04/30/30 | ||||
10 | JPMCB | Kings Plaza | No | Lowe’s Home Centers | 114,000 | 05/31/28 | Primark | 102,805 | 07/31/38 | JCPenney | 94,895 | 07/31/38 | Burlington | 55,078 | 07/31/28 | ||||
11 | CREFI | The Westin Book Cadillac | No | ||||||||||||||||
12 | CREFI | East Village Multifamily Pool 3 | No | ||||||||||||||||
12.01 | CREFI | 329-335 East 9th Street | No | Hair Lounge 888, Inc. | 600 | 04/30/22 | Fabulous Fanny’s, Inc. | 600 | 02/28/26 | Yosei Salon | 600 | 07/31/29 | Tailor Ateltier of NY, LLC | 550 | 04/30/22 | ||||
12.02 | CREFI | 516-518 East 13th Street | No | ||||||||||||||||
13 | GACC | Crenshaw Plaza | No | Ralph’s Market | 46,333 | 05/31/24 | Rite Aid Drug Store | 20,160 | 12/01/29 | Bargain Discount Store | 12,300 | 10/31/27 | Fitness 19 | 10,020 | 12/31/28 | ||||
14 | GACC | Staples Headquarters | Yes | Staples | 666,088 | 03/31/45 | |||||||||||||
15 | JPMCB | 3000 Post Oak | Yes | Bechtel Oil, Gas and Chemicals, Inc. | 436,651 | 07/31/24 | |||||||||||||
16 | GACC | 3205 Eastern Market | No | ||||||||||||||||
17 | CREFI | Mitchellville Plaza | No | Weis Markets, Inc. | 45,100 | 10/31/26 | MedStar Physician Partners | 17,399 | 06/30/22 | Little Smiling Faces | 4,232 | 10/31/21 | Beyond Beauty DMV, Inc. | 4,000 | 08/31/28 | ||||
18 | JPMCB | Stonemont Net Lease Portfolio | Yes | ||||||||||||||||
18.01 | JPMCB | Motorola Solutions | Yes | Motorola Solutions | 517,000 | 05/31/29 | |||||||||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | Yes | MetLife | 419,727 | 12/31/27 | |||||||||||||
18.03 | JPMCB | Baxalta | Yes | Baxalta | 260,084 | 07/31/28 | |||||||||||||
18.04 | JPMCB | Amerigroup Corporation | Yes | Amerigroup Corporation | 314,778 | 03/31/27 | |||||||||||||
18.05 | JPMCB | MetLife - Warwick, RI | Yes | MetLife | 370,298 | 12/31/27 | |||||||||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | Yes | DST Output | 555,219 | 10/31/29 | |||||||||||||
18.07 | JPMCB | Tate & Lyle | Yes | Tate & Lyle | 114,213 | 12/31/28 | |||||||||||||
18.08 | JPMCB | MetLife - Aurora, IL | Yes | MetLife | 273,070 | 02/29/28 | |||||||||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | Yes | Anthem Blue Cross and Blue Shield | 336,392 | 12/31/25 | |||||||||||||
18.10 | JPMCB | DST Output - South Windsor, CT | Yes | DST Output | 304,837 | 10/31/29 | |||||||||||||
18.11 | JPMCB | DST Output - Kansas City, MO | Yes | DST Output | 317,594 | 10/31/29 | |||||||||||||
18.12 | JPMCB | MetLife - Oriskany, NY | Yes | MetLife | 212,326 | 12/31/27 | |||||||||||||
18.13 | JPMCB | MetLife - Dayton, OH | Yes | MetLife | 219,019 | 12/31/27 | |||||||||||||
18.14 | JPMCB | Weatherford | Yes | Weatherford | 241,525 | 03/31/27 | |||||||||||||
18.15 | JPMCB | Anthem | Yes | Anthem | 207,638 | 07/31/27 | |||||||||||||
18.16 | JPMCB | AAA Club Alliance | Yes | AAA Club Alliance | 68,034 | 09/30/27 | |||||||||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | Yes | MetLife | 76,413 | 12/31/27 | |||||||||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | Yes | Eby-Brown | 147,212 | 12/31/31 | |||||||||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | Yes | Eby-Brown | 250,000 | 12/31/31 | |||||||||||||
18.20 | JPMCB | Capital One | Yes | Capital One | 72,966 | 02/29/28 | |||||||||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | Yes | Eby-Brown | 200,505 | 12/31/31 | |||||||||||||
18.22 | JPMCB | Anthem Virginia | Yes | Anthem Virginia | 130,938 | 07/31/27 | |||||||||||||
18.23 | JPMCB | SKF USA | Yes | SKF USA | 82,000 | 12/31/31 | |||||||||||||
18.24 | JPMCB | United Wisconsin | Yes | United Wisconsin | 56,014 | 12/31/24 | |||||||||||||
18.25 | JPMCB | Mylan Technologies | Yes | Mylan Technologies | 41,046 | 12/31/29 | |||||||||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | Yes | First Midwest Bank | 22,468 | 09/30/30 |
A-1-15
ANNEX A-1
LARGEST TENANT(4)(23)(24)(25) | 2nd LARGEST TENANT(4)(23)(24)(25) | 3rd LARGEST TENANT(4)(23)(24)(25) | 4th LARGEST TENANT(4)(23)(24)(25) | ||||||||||||||||
Loan # | Seller(1) | Property Name | Single Tenant | Largest Tenant | Unit Size | Lease Expiration | 2nd Largest Tenant | Unit Size | Lease Expiration | 3rd Largest Tenant | Unit Size | Lease Expiration | 4th Largest Tenant | Unit Size | Lease Expiration | ||||
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | Yes | First Midwest Bank | 20,589 | 09/30/30 | |||||||||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | Yes | First Midwest Bank | 24,708 | 09/30/30 | |||||||||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | Yes | First Midwest Bank | 20,278 | 09/30/30 | |||||||||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | Yes | First Midwest Bank | 15,423 | 09/30/30 | |||||||||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | Yes | First Midwest Bank | 22,318 | 09/30/30 | |||||||||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | Yes | First Midwest Bank | 15,922 | 09/30/30 | |||||||||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | Yes | First Midwest Bank | 11,382 | 09/30/27 | |||||||||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | Yes | First Midwest Bank | 7,786 | 09/30/30 | |||||||||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | Yes | First Midwest Bank | 9,708 | 09/30/30 | |||||||||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | Yes | First Midwest Bank | 8,190 | 09/30/30 | |||||||||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | Yes | First Midwest Bank | 4,943 | 09/30/30 | |||||||||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | Yes | First Midwest Bank | 6,489 | 09/30/30 | |||||||||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | Yes | First Midwest Bank | 4,824 | 09/30/30 | |||||||||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | Yes | First Midwest Bank | 4,823 | 09/30/27 | |||||||||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | Yes | First Midwest Bank | 6,299 | 09/30/30 | |||||||||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | Yes | First Midwest Bank | 6,731 | 09/30/30 | |||||||||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | Yes | First Midwest Bank | 5,971 | 09/30/30 | |||||||||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | Yes | First Midwest Bank | 7,677 | 09/30/30 | |||||||||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | Yes | First Midwest Bank | 4,565 | 09/30/30 | |||||||||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | Yes | First Midwest Bank | 4,900 | 09/30/30 | �� | ||||||||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | Yes | First Midwest Bank | 3,952 | 09/30/30 | |||||||||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | Yes | First Midwest Bank | 8,045 | 09/30/30 | |||||||||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | Yes | First Midwest Bank | 4,156 | 09/30/27 | |||||||||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | Yes | First Midwest Bank | 4,563 | 09/30/30 | |||||||||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | Yes | First Midwest Bank | 4,252 | 09/30/30 | |||||||||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | Yes | First Midwest Bank | 5,405 | 09/30/30 | |||||||||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | Yes | First Midwest Bank | 4,085 | 09/30/27 | |||||||||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | Yes | First Midwest Bank | 3,336 | 09/30/30 | |||||||||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | Yes | First Midwest Bank | 3,123 | 09/30/30 | |||||||||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | Yes | First Midwest Bank | 3,922 | 09/30/30 | |||||||||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | Yes | First Midwest Bank | 3,447 | 09/30/30 | |||||||||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | Yes | First Midwest Bank | 3,800 | 09/30/30 | |||||||||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | Yes | First Midwest Bank | 4,941 | 09/30/30 | |||||||||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | Yes | First Midwest Bank | 2,400 | 09/30/30 | |||||||||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | Yes | First Midwest Bank | 2,597 | 09/30/30 | |||||||||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | Yes | First Midwest Bank | 2,875 | 09/30/30 | |||||||||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | Yes | First Midwest Bank | 2,708 | 09/30/30 | |||||||||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | Yes | First Midwest Bank | 1,553 | 09/30/30 | |||||||||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | Yes | First Midwest Bank | 1,818 | 09/30/30 | |||||||||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | Yes | First Midwest Bank | 1,767 | 09/30/27 | |||||||||||||
19 | JPMCB | Drayton Tower | No | ||||||||||||||||
20 | CREFI | Michigan Multifamily Portfolio | No | ||||||||||||||||
20.01 | CREFI | Gale Gardens | No | ||||||||||||||||
20.02 | CREFI | Midtown Square | No | ||||||||||||||||
20.03 | CREFI | Carriage House | No | ||||||||||||||||
20.04 | CREFI | Morris Square | No | ||||||||||||||||
20.05 | CREFI | Silverstone | No | ||||||||||||||||
21 | GACC | Lone Star Court | No | ||||||||||||||||
22 | CREFI | 25 Jay Street | No | Brooklyn Roasting Company | 5,203 | 09/30/22 | Bandit Studios | 1,803 | 08/31/22 | Juspak LLC | 1,400 | 06/30/21 | Parade Inc | 1,320 | 02/28/20 | ||||
23 | CREFI | Katie Reed Building | No | Avalanche Cheese | 4,884 | 05/31/24 | Joonas Group | 4,352 | 04/30/24 | Giobi, Inc | 4,061 | 04/30/29 | Merrill Lynch | 3,956 | 12/31/24 | ||||
24 | JPMCB | Veranda at Cinco Ranch | No | Prudential Gary Greene | 8,500 | 01/31/22 | Texas Children’s Pediatrics | 7,025 | 04/30/25 | Cinco Ranch Conservatory of Music | 5,950 | 09/30/22 | Sola Salon | 5,600 | 01/14/28 | ||||
25 | CREFI | Alabama Hilton Portfolio | No | ||||||||||||||||
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | No | ||||||||||||||||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | No | ||||||||||||||||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | No | ||||||||||||||||
26 | CREFI | 3431-3491 Merrick Road | No | CVS | 15,750 | 01/31/42 | Salpino Food Market | 4,425 | 03/31/29 | Leslie’s Poolmart, Inc. | 3,136 | 10/31/22 | Escorza’s Mexican Restaurant | 3,100 | 03/31/26 | ||||
27 | CREFI | River Ranch | No | ||||||||||||||||
28 | JPMCB | Holiday Inn Express Trinidad | No | ||||||||||||||||
29 | CREFI | 2177 East 21st Street | No | Perlina Jewelry | 500 | 04/30/22 | Macro Rainbow Nail Salon Inc. | 500 | 01/31/22 | Cholitos Plakasitos, Corp. | 500 | 07/31/22 | Stina Corp. | 400 | 10/31/24 | ||||
30 | CREFI | Walgreens Nyack, NY | Yes | Walgreens | 13,152 | 06/30/37 | |||||||||||||
31 | CREFI | 8-44 Brighton 11th Street | No | Brighton 11 Realty LLC | 22,000 | 06/30/41 | Knickerbocker Dialysis, Inc. | 10,000 | 07/31/24 | Super PC Systems, Inc. | 7,500 | 09/21/27 | |||||||
32 | CREFI | 725 Southern Boulevard | No | ||||||||||||||||
33 | JPMCB | 144 Willow Street | No | ||||||||||||||||
34 | CREFI | The Mark | No | US Bank | 2,400 | 06/30/30 | Grapes and Hops | 1,445 | 05/31/29 | Floyd’s 99 Barber Shop | 1,415 | 09/30/24 | H&R Block Enterprises, LLC | 1,176 | 04/30/23 | ||||
35 | GACC | The Woods | No |
A-1-16
ANNEX A-1
5th LARGEST TENANT(4)(23)(24)(25) | |||||||||||
Loan # | Seller(1) | Property Name | 5th Largest Tenant | Unit Size | Lease Expiration | Loan Purpose | Principal / Carveout Guarantor(26) | Lockbox (Y/N) | Lockbox Type(27) | Cash Management(27) | |
1 | GACC | Murphy Crossing | Acquisition | Jordan John Somberville Caspari, Peter Carswell Horn, Timbercreek 4Q MC (US) LP | Yes | Hard | In Place | ||||
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | Refinance | Paul Guarantor LLC | Yes | Hard | In Place | ||||
2.01 | GACC/JPMCB | Moffett Towers Building B | |||||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | |||||||||
2.03 | GACC/JPMCB | Moffett Towers Building A | |||||||||
3 | JPMCB | 1633 Broadway | Kasowitz Benson Torres | 203,394 | 03/31/37 | Refinance | Paramount Group Operating Partnership LP | Yes | Hard | Springing | |
4 | CREFI | 650 Madison Avenue | BC Partners Inc. | 19,380 | 01/31/27 | Refinance | Vornado Realty L.P., OPG Investment Holdings (US), LLC | Yes | Hard | Springing | |
5 | GACC | CBM Portfolio | Refinance | CBM Joint Venture Limited Partnership | Yes | Soft | In Place | ||||
5.01 | GACC | Courtyard Larkspur Landing Marin County | |||||||||
5.02 | GACC | Courtyard San Mateo Foster City | |||||||||
5.03 | GACC | Courtyard San Jose Cupertino | |||||||||
5.04 | GACC | Courtyard Boulder | |||||||||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | |||||||||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | |||||||||
5.07 | GACC | Courtyard Seattle South Center | |||||||||
5.08 | GACC | Courtyard Nashville Airport | |||||||||
5.09 | GACC | Courtyard Palm Springs | |||||||||
5.10 | GACC | Courtyard Portland Beaverton | |||||||||
5.11 | GACC | Courtyard Atlanta Perimeter Center | |||||||||
5.12 | GACC | Courtyard Detroit Livonia | |||||||||
5.13 | GACC | Courtyard St. Louis Creve Coeur | |||||||||
5.14 | GACC | Courtyard Lincroft Red Bank | |||||||||
5.15 | GACC | Courtyard Rye | |||||||||
5.16 | GACC | Courtyard Fresno | |||||||||
5.17 | GACC | Courtyard Tampa Westshore | |||||||||
5.18 | GACC | Courtyard Boston Andover | |||||||||
5.19 | GACC | Courtyard Detroit Metro Airport | |||||||||
5.20 | GACC | Courtyard Denver Tech Center | |||||||||
5.21 | GACC | Courtyard Charlottesville North | |||||||||
5.22 | GACC | Courtyard St. Petersburg Clearwater | |||||||||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | |||||||||
5.24 | GACC | Courtyard West Palm Beach | |||||||||
5.25 | GACC | Courtyard Chicago Lincolnshire | |||||||||
5.26 | GACC | Courtyard Phoenix Mesa | |||||||||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | |||||||||
5.28 | GACC | Courtyard Chicago Highland Park | |||||||||
5.29 | GACC | Courtyard Bakersfield | |||||||||
5.30 | GACC | Courtyard Norwalk | |||||||||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | |||||||||
5.32 | GACC | Courtyard Silver Spring North | |||||||||
5.33 | GACC | Courtyard Raleigh Cary | |||||||||
5.34 | GACC | Courtyard New Haven Wallingford | |||||||||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | |||||||||
5.36 | GACC | Courtyard Indianapolis Castleton | |||||||||
5.37 | GACC | Courtyard Annapolis | |||||||||
5.38 | GACC | Courtyard Greenville Haywood Mall | |||||||||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | |||||||||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | |||||||||
5.41 | GACC | Courtyard Denver Stapleton | |||||||||
5.42 | GACC | Courtyard St. Louis Westport Plaza | |||||||||
5.43 | GACC | Courtyard Dallas Plano Parkway | |||||||||
5.44 | GACC | Courtyard Phoenix North Metrocenter | |||||||||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | |||||||||
5.46 | GACC | Courtyard Birmingham Homewood | |||||||||
5.47 | GACC | Courtyard Atlanta Airport South | |||||||||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | |||||||||
5.49 | GACC | Courtyard Poughkeepsie | |||||||||
5.50 | GACC | Courtyard Memphis Airport | |||||||||
5.51 | GACC | Courtyard Charlotte South Park | |||||||||
5.52 | GACC | Courtyard Philadelphia Devon | |||||||||
6 | JPMCB | 1501 Broadway | Goldberg Weprin Finkel Goldstein LLP | 25,573 | 11/30/23 | Refinance | NAP | Yes | Springing | Springing | |
7 | JPMCB | Apollo Education Group HQ Campus | Refinance | Steven Elghanayan | Yes | Hard | Springing | ||||
8 | JPMCB | Bellagio Hotel and Casino | Acquisition | BREIT Operating Partnership L.P. | Yes | Hard | Springing | ||||
9 | JPMCB | 3500 Lacey | CompTIA | 44,829 | 12/31/28 | Acquisition | Jack Kim | Yes | Hard | Springing | |
10 | JPMCB | Kings Plaza | Best Buy | 53,371 | 01/31/32 | Refinance | The Macerich Partnership, L.P. | Yes | Hard | Springing | |
11 | CREFI | The Westin Book Cadillac | Refinance | John J. Ferchill | Yes | Hard | In Place | ||||
12 | CREFI | East Village Multifamily Pool 3 | Refinance | Seryl Kushner | Yes | Springing | Springing | ||||
12.01 | CREFI | 329-335 East 9th Street | Spark Pretty LLC | 500 | 09/30/23 | ||||||
12.02 | CREFI | 516-518 East 13th Street | |||||||||
13 | GACC | Crenshaw Plaza | Rainbow Women’s Retail Group | 8,397 | 01/31/21 | Acquisition | Drew Orenstein, Kevin Wiser, Natalie Roberts | Yes | Hard | Springing | |
14 | GACC | Staples Headquarters | Acquisition | LCN North American Fund III REIT | Yes | Hard | In Place | ||||
15 | JPMCB | 3000 Post Oak | Refinance | Norman Bobrow | Yes | Hard | In Place | ||||
16 | GACC | 3205 Eastern Market | Refinance | Peter Gordon | Yes | Soft | In Place | ||||
17 | CREFI | Mitchellville Plaza | McDonald’s | 3,912 | 12/21/22 | Acquisition | Robert V. Gothier, Jr., Mark S. DiSanto | Yes | Springing | Springing | |
18 | JPMCB | Stonemont Net Lease Portfolio | Refinance | William I. Markwell, III | Yes | Hard | In Place | ||||
18.01 | JPMCB | Motorola Solutions | |||||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | |||||||||
18.03 | JPMCB | Baxalta | |||||||||
18.04 | JPMCB | Amerigroup Corporation | |||||||||
18.05 | JPMCB | MetLife - Warwick, RI | |||||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | |||||||||
18.07 | JPMCB | Tate & Lyle | |||||||||
18.08 | JPMCB | MetLife - Aurora, IL | |||||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | |||||||||
18.10 | JPMCB | DST Output - South Windsor, CT | |||||||||
18.11 | JPMCB | DST Output - Kansas City, MO | |||||||||
18.12 | JPMCB | MetLife - Oriskany, NY | |||||||||
18.13 | JPMCB | MetLife - Dayton, OH | |||||||||
18.14 | JPMCB | Weatherford | |||||||||
18.15 | JPMCB | Anthem | |||||||||
18.16 | JPMCB | AAA Club Alliance | |||||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | |||||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | |||||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | |||||||||
18.20 | JPMCB | Capital One | |||||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | |||||||||
18.22 | JPMCB | Anthem Virginia | |||||||||
18.23 | JPMCB | SKF USA | |||||||||
18.24 | JPMCB | United Wisconsin | |||||||||
18.25 | JPMCB | Mylan Technologies | |||||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL |
A-1-17
ANNEX A-1
5th LARGEST TENANT(4)(23)(24)(25) | |||||||||||
Loan # | Seller(1) | Property Name | 5th Largest Tenant | Unit Size | Lease Expiration | Loan Purpose | Principal / Carveout Guarantor(26) | Lockbox (Y/N) | Lockbox Type(27) | Cash Management(27) | |
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | |||||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | |||||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | |||||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | |||||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | |||||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | |||||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | |||||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | |||||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | |||||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | |||||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | |||||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | |||||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | |||||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | |||||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | |||||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | |||||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | |||||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | |||||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | |||||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | |||||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | |||||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | |||||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | |||||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | |||||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | |||||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | |||||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | |||||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | |||||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | |||||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | |||||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | |||||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | |||||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | |||||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | |||||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | |||||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | |||||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | |||||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | |||||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | |||||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | |||||||||
19 | JPMCB | Drayton Tower | Refinance | Jonathan Kully, Michael Walsdorf | Yes | Soft | Springing | ||||
20 | CREFI | Michigan Multifamily Portfolio | Refinance | Tyler Ross, Michael Colman, David Colman | Yes | Springing | Springing | ||||
20.01 | CREFI | Gale Gardens | |||||||||
20.02 | CREFI | Midtown Square | |||||||||
20.03 | CREFI | Carriage House | |||||||||
20.04 | CREFI | Morris Square | |||||||||
20.05 | CREFI | Silverstone | |||||||||
21 | GACC | Lone Star Court | Refinance | Doyle A. Graham Jr. | Yes | Springing | Springing | ||||
22 | CREFI | 25 Jay Street | Jen Beckman Projects | 1,313 | 07/31/24 | Refinance | Joseph Torres | Yes | Hard | Springing | |
23 | CREFI | Katie Reed Building | O2 Aspen | 1,388 | 06/30/24 | Refinance | Wexford Capital LP | Yes | Springing | Springing | |
24 | JPMCB | Veranda at Cinco Ranch | Smile Orthodontics | 4,375 | 09/30/27 | Refinance | H. Blake Tartt, III | Yes | Hard | Springing | |
25 | CREFI | Alabama Hilton Portfolio | Refinance | Anil Patel, Charles Everhardt | Yes | Hard | Springing | ||||
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | |||||||||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | |||||||||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | |||||||||
26 | CREFI | 3431-3491 Merrick Road | Mary’s Pizza and Pasta | 2,100 | 04/30/24 | Refinance | Donald J. Anzalone, David J. Anzalone | Yes | Springing | Springing | |
27 | CREFI | River Ranch | Acquisition | John M. Federer | Yes | Springing | Springing | ||||
28 | JPMCB | Holiday Inn Express Trinidad | Refinance | Steven Pfeiffer, Kevin J. Weisbeck | Yes | Hard | In Place | ||||
29 | CREFI | 2177 East 21st Street | York Sing Chan | 400 | 04/30/26 | Refinance | Mitchell B. Shpelfogel | Yes | Springing | Springing | |
30 | CREFI | Walgreens Nyack, NY | Acquisition | Michael F. D’Annunzio | Yes | Springing | Springing | ||||
31 | CREFI | 8-44 Brighton 11th Street | Refinance | Isaac Maleh | Yes | Hard | Springing | ||||
32 | CREFI | 725 Southern Boulevard | Refinance | Chaim Simkowitz | Yes | Springing | Springing | ||||
33 | JPMCB | 144 Willow Street | Acquisition | Rose Hill Associates, LLC | Yes | Springing | Springing | ||||
34 | CREFI | The Mark | Woah Clothing | 970 | 09/30/22 | Refinance | Shahriar Pourteymour, The Pourteymour Family Trust dated March 1, 2007 | Yes | Springing | Springing | |
35 | GACC | The Woods | Acquisition | Daniel M. Crane | Yes | Soft | Springing |
A-1-18
ANNEX A-1
Pari Passu Debt | Additional Debt | ||||||||||||
Loan # | Seller(1) | Property Name | Pari Passu (Y/N) | Pari Passu Note Control (Y/N)(28) | Pari Passu Piece In-Trust Cut-Off Balance | Pari Passu Piece Non-Trust Cut-Off Balance | Total Cut-off Date Pari Passu Debt | Additional Debt Permitted (Y/N) | Additional Debt Exist (Y/N)(29) | Additional Debt Type(s) | Additional Debt Cut-off Date Balance | Additional Debt Interest Rate | |
1 | GACC | Murphy Crossing | No | NAP | NAP | NAP | NAP | Yes | No | Permitted Mezzanine | NAP | NAP | |
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | Yes | No | 79,450,000 | 363,550,000 | 443,000,000 | No | Yes | Subordinate Debt | 327,000,000 | 3.49000 | |
2.01 | GACC/JPMCB | Moffett Towers Building B | |||||||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | |||||||||||
2.03 | GACC/JPMCB | Moffett Towers Building A | |||||||||||
3 | JPMCB | 1633 Broadway | Yes | No | 50,000,000 | 951,000,000 | 1,001,000,000 | Yes | Yes | Subordinate Debt/Permitted Equityholder Debt or Debt-Like Preferred Equity | 249,000,000 | 2.99000 | |
4 | CREFI | 650 Madison Avenue | Yes | No | 50,000,000 | 536,800,000 | 586,800,000 | No | Yes | Subordinate Debt | 213,200,000 | 3.48600 | |
5 | GACC | CBM Portfolio | Yes | No | 50,000,000 | 348,000,000 | 398,000,000 | No | Yes | Subordinate Debt | 286,000,000 | 3.53700 | |
5.01 | GACC | Courtyard Larkspur Landing Marin County | |||||||||||
5.02 | GACC | Courtyard San Mateo Foster City | |||||||||||
5.03 | GACC | Courtyard San Jose Cupertino | |||||||||||
5.04 | GACC | Courtyard Boulder | |||||||||||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | |||||||||||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | |||||||||||
5.07 | GACC | Courtyard Seattle South Center | |||||||||||
5.08 | GACC | Courtyard Nashville Airport | |||||||||||
5.09 | GACC | Courtyard Palm Springs | |||||||||||
5.10 | GACC | Courtyard Portland Beaverton | |||||||||||
5.11 | GACC | Courtyard Atlanta Perimeter Center | |||||||||||
5.12 | GACC | Courtyard Detroit Livonia | |||||||||||
5.13 | GACC | Courtyard St. Louis Creve Coeur | |||||||||||
5.14 | GACC | Courtyard Lincroft Red Bank | |||||||||||
5.15 | GACC | Courtyard Rye | |||||||||||
5.16 | GACC | Courtyard Fresno | |||||||||||
5.17 | GACC | Courtyard Tampa Westshore | |||||||||||
5.18 | GACC | Courtyard Boston Andover | |||||||||||
5.19 | GACC | Courtyard Detroit Metro Airport | |||||||||||
5.20 | GACC | Courtyard Denver Tech Center | |||||||||||
5.21 | GACC | Courtyard Charlottesville North | |||||||||||
5.22 | GACC | Courtyard St. Petersburg Clearwater | |||||||||||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | |||||||||||
5.24 | GACC | Courtyard West Palm Beach | |||||||||||
5.25 | GACC | Courtyard Chicago Lincolnshire | |||||||||||
5.26 | GACC | Courtyard Phoenix Mesa | |||||||||||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | |||||||||||
5.28 | GACC | Courtyard Chicago Highland Park | |||||||||||
5.29 | GACC | Courtyard Bakersfield | |||||||||||
5.30 | GACC | Courtyard Norwalk | |||||||||||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | |||||||||||
5.32 | GACC | Courtyard Silver Spring North | |||||||||||
5.33 | GACC | Courtyard Raleigh Cary | |||||||||||
5.34 | GACC | Courtyard New Haven Wallingford | |||||||||||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | |||||||||||
5.36 | GACC | Courtyard Indianapolis Castleton | |||||||||||
5.37 | GACC | Courtyard Annapolis | |||||||||||
5.38 | GACC | Courtyard Greenville Haywood Mall | |||||||||||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | |||||||||||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | |||||||||||
5.41 | GACC | Courtyard Denver Stapleton | |||||||||||
5.42 | GACC | Courtyard St. Louis Westport Plaza | |||||||||||
5.43 | GACC | Courtyard Dallas Plano Parkway | |||||||||||
5.44 | GACC | Courtyard Phoenix North Metrocenter | |||||||||||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | |||||||||||
5.46 | GACC | Courtyard Birmingham Homewood | |||||||||||
5.47 | GACC | Courtyard Atlanta Airport South | |||||||||||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | |||||||||||
5.49 | GACC | Courtyard Poughkeepsie | |||||||||||
5.50 | GACC | Courtyard Memphis Airport | |||||||||||
5.51 | GACC | Courtyard Charlotte South Park | |||||||||||
5.52 | GACC | Courtyard Philadelphia Devon | |||||||||||
6 | JPMCB | 1501 Broadway | Yes | No | 50,000,000 | 150,000,000 | 200,000,000 | Yes | No | Permitted Mezzanine | NAP | NAP | |
7 | JPMCB | Apollo Education Group HQ Campus | Yes | Yes | 50,000,000 | 41,500,000 | 91,500,000 | No | No | NAP | NAP | NAP | |
8 | JPMCB | Bellagio Hotel and Casino | Yes | No | 40,000,000 | 1,636,200,000 | 1,676,200,000 | Yes | Yes | B-Notes(650,500,000)/C-Notes(683,300,000) | 1,333,800,000 | 4.28688 | |
9 | JPMCB | 3500 Lacey | Yes | No | 35,800,000 | 50,000,000 | 85,800,000 | No | No | NAP | NAP | NAP | |
10 | JPMCB | Kings Plaza | Yes | Yes | 32,000,000 | 455,000,000 | 487,000,000 | No | Yes | Mezzanine Loan | 53,000,000 | 6.00000 | |
11 | CREFI | The Westin Book Cadillac | Yes | No | 32,000,000 | 45,000,000 | 77,000,000 | No | No | NAP | NAP | NAP | |
12 | CREFI | East Village Multifamily Pool 3 | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | |
12.01 | CREFI | 329-335 East 9th Street | |||||||||||
12.02 | CREFI | 516-518 East 13th Street | |||||||||||
13 | GACC | Crenshaw Plaza | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | |
14 | GACC | Staples Headquarters | Yes | No | 30,000,000 | 60,000,000 | 90,000,000 | No | No | NAP | NAP | NAP | |
15 | JPMCB | 3000 Post Oak | Yes | No | 30,000,000 | 50,000,000 | 80,000,000 | No | Yes | Mezzanine Loan | 20,000,000 | 10.00000 | |
16 | GACC | 3205 Eastern Market | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | |
17 | CREFI | Mitchellville Plaza | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | |
18 | JPMCB | Stonemont Net Lease Portfolio | Yes | No | 25,000,000 | 398,200,000 | 423,200,000 | No | Yes | Mezzanine Loan/Subordinate Debt | 583,653,062 | 5.08941 | |
18.01 | JPMCB | Motorola Solutions | |||||||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | |||||||||||
18.03 | JPMCB | Baxalta | |||||||||||
18.04 | JPMCB | Amerigroup Corporation | |||||||||||
18.05 | JPMCB | MetLife - Warwick, RI | |||||||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | |||||||||||
18.07 | JPMCB | Tate & Lyle | |||||||||||
18.08 | JPMCB | MetLife - Aurora, IL | |||||||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | |||||||||||
18.10 | JPMCB | DST Output - South Windsor, CT | |||||||||||
18.11 | JPMCB | DST Output - Kansas City, MO | |||||||||||
18.12 | JPMCB | MetLife - Oriskany, NY | |||||||||||
18.13 | JPMCB | MetLife - Dayton, OH | |||||||||||
18.14 | JPMCB | Weatherford | |||||||||||
18.15 | JPMCB | Anthem | |||||||||||
18.16 | JPMCB | AAA Club Alliance | |||||||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | |||||||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | |||||||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | |||||||||||
18.20 | JPMCB | Capital One | |||||||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | |||||||||||
18.22 | JPMCB | Anthem Virginia | |||||||||||
18.23 | JPMCB | SKF USA | |||||||||||
18.24 | JPMCB | United Wisconsin | |||||||||||
18.25 | JPMCB | Mylan Technologies | |||||||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL |
A-1-19
ANNEX A-1
Pari Passu Debt | Additional Debt | ||||||||||||
Loan # | Seller(1) | Property Name | Pari Passu (Y/N) | Pari Passu Note Control (Y/N)(28) | Pari Passu Piece In-Trust Cut-Off Balance | Pari Passu Piece Non-Trust Cut-Off Balance | Total Cut-off Date Pari Passu Debt | Additional Debt Permitted (Y/N) | Additional Debt Exist (Y/N)(29) | Additional Debt Type(s) | Additional Debt Cut-off Date Balance | Additional Debt Interest Rate | |
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | |||||||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | |||||||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | |||||||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | |||||||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | |||||||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | |||||||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | |||||||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | |||||||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | |||||||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | |||||||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | |||||||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | |||||||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | |||||||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | |||||||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | |||||||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | |||||||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | |||||||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | |||||||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | |||||||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | |||||||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | |||||||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | |||||||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | |||||||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | |||||||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | |||||||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | |||||||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | |||||||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | |||||||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | |||||||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | |||||||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | |||||||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | |||||||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | |||||||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | |||||||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | |||||||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | |||||||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | |||||||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | |||||||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | |||||||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | |||||||||||
19 | JPMCB | Drayton Tower | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | |
20 | CREFI | Michigan Multifamily Portfolio | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | |
20.01 | CREFI | Gale Gardens | |||||||||||
20.02 | CREFI | Midtown Square | |||||||||||
20.03 | CREFI | Carriage House | |||||||||||
20.04 | CREFI | Morris Square | |||||||||||
20.05 | CREFI | Silverstone | |||||||||||
21 | GACC | Lone Star Court | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | |
22 | CREFI | 25 Jay Street | No | NAP | NAP | NAP | NAP | Yes | No | Permitted Mezzanine | NAP | NAP | |
23 | CREFI | Katie Reed Building | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | |
24 | JPMCB | Veranda at Cinco Ranch | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | |
25 | CREFI | Alabama Hilton Portfolio | Yes | No | 11,976,222 | 16,966,314 | 28,942,536 | No | No | NAP | NAP | NAP | |
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | |||||||||||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | |||||||||||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | |||||||||||
26 | CREFI | 3431-3491 Merrick Road | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | |
27 | CREFI | River Ranch | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | |
28 | JPMCB | Holiday Inn Express Trinidad | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | |
29 | CREFI | 2177 East 21st Street | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | |
30 | CREFI | Walgreens Nyack, NY | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | |
31 | CREFI | 8-44 Brighton 11th Street | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | |
32 | CREFI | 725 Southern Boulevard | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | |
33 | JPMCB | 144 Willow Street | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | |
34 | CREFI | The Mark | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | |
35 | GACC | The Woods | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP |
A-1-20
ANNEX A-1
Total Debt | HOTEL OPERATING STATISTICS | ||||||||||||||||||||||
Loan # | Seller(1) | Property Name | Total Debt Cut-off Balance | Total Debt UW NCF DSCR | Total Debt Current LTV % | Total Debt UW NOI Debt Yield % | 2016 Occupancy % | 2016 ADR ($) | 2016 RevPAR ($) | 2017 Occupancy % | 2017 ADR ($) | 2017 RevPAR ($) | 2018 Occupancy % | 2018 ADR ($) | 2018 RevPAR ($) | Most Recent Occupancy % | Most Recent ADR ($) | Most Recent RevPAR ($) | UW Occupancy % | UW ADR ($) | UW RevPAR ($) | Loan # | |
1 | GACC | Murphy Crossing | NAP | NAP | NAP | NAP | 1 | ||||||||||||||||
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | 770,000,000 | 2.09 | 67.2% | 7.5% | 2 | ||||||||||||||||
2.01 | GACC/JPMCB | Moffett Towers Building B | 2.09 | 67.2% | 7.5% | 2.01 | |||||||||||||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | 2.09 | 67.2% | 7.5% | 2.02 | |||||||||||||||||
2.03 | GACC/JPMCB | Moffett Towers Building A | 2.09 | 67.2% | 7.5% | 2.03 | |||||||||||||||||
3 | JPMCB | 1633 Broadway | 1,250,000,000 | 3.08 | 52.1% | 9.5% | 3 | ||||||||||||||||
4 | CREFI | 650 Madison Avenue | 800,000,000 | 2.01 | 66.1% | 7.3% | 4 | ||||||||||||||||
5 | GACC | CBM Portfolio | 684,000,000 | 3.46 | 57.7% | 14.5% | 73.0% | 130.16 | 95.04 | 73.5% | 130.83 | 96.13 | 72.6% | 130.76 | 94.99 | 70.8% | 131.42 | 93.08 | 71.9% | 131.36 | 94.45 | 5 | |
5.01 | GACC | Courtyard Larkspur Landing Marin County | 3.46 | 57.7% | 14.5% | 85.5% | 211.80 | 181.00 | 84.5% | 210.35 | 177.65 | 83.4% | 219.81 | 183.34 | 81.8% | 226.20 | 185.11 | 81.8% | 226.20 | 185.11 | 5.01 | ||
5.02 | GACC | Courtyard San Mateo Foster City | 3.46 | 57.7% | 14.5% | 73.9% | 211.01 | 155.96 | 76.5% | 224.43 | 171.60 | 74.8% | 223.72 | 167.25 | 76.5% | 230.48 | 176.38 | 76.5% | 230.48 | 176.38 | 5.02 | ||
5.03 | GACC | Courtyard San Jose Cupertino | 3.46 | 57.7% | 14.5% | 74.9% | 208.86 | 156.47 | 78.0% | 218.13 | 170.15 | 78.3% | 224.51 | 175.85 | 63.8% | 238.02 | 151.83 | 78.3% | 224.51 | 175.85 | 5.03 | ||
5.04 | GACC | Courtyard Boulder | 3.46 | 57.7% | 14.5% | 76.3% | 168.15 | 128.37 | 75.7% | 176.98 | 133.92 | 70.3% | 165.65 | 116.48 | 66.7% | 162.59 | 108.45 | 66.7% | 162.59 | 108.45 | 5.04 | ||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | 3.46 | 57.7% | 14.5% | 87.4% | 141.82 | 123.93 | 84.9% | 141.97 | 120.58 | 84.5% | 139.90 | 118.27 | 85.8% | 139.19 | 119.39 | 85.8% | 139.19 | 119.39 | 5.05 | ||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | 3.46 | 57.7% | 14.5% | 79.2% | 142.38 | 112.73 | 84.6% | 137.48 | 116.27 | 81.5% | 134.28 | 109.41 | 79.5% | 132.90 | 105.59 | 79.5% | 132.90 | 105.59 | 5.06 | ||
5.07 | GACC | Courtyard Seattle South Center | 3.46 | 57.7% | 14.5% | 78.9% | 150.13 | 118.47 | 84.6% | 148.63 | 125.74 | 78.8% | 158.52 | 124.97 | 78.7% | 151.86 | 119.45 | 78.7% | 151.86 | 119.45 | 5.07 | ||
5.08 | GACC | Courtyard Nashville Airport | 3.46 | 57.7% | 14.5% | 82.1% | 152.36 | 125.08 | 79.6% | 160.21 | 127.56 | 78.3% | 153.03 | 119.89 | 74.7% | 147.00 | 109.81 | 78.3% | 153.03 | 119.89 | 5.08 | ||
5.09 | GACC | Courtyard Palm Springs | 3.46 | 57.7% | 14.5% | 65.9% | 145.80 | 96.08 | 68.9% | 139.58 | 96.21 | 71.5% | 140.74 | 100.58 | 74.3% | 142.76 | 106.06 | 74.3% | 142.76 | 106.06 | 5.09 | ||
5.10 | GACC | Courtyard Portland Beaverton | 3.46 | 57.7% | 14.5% | 71.7% | 137.24 | 98.42 | 67.4% | 135.82 | 91.50 | 71.0% | 132.23 | 93.86 | 67.7% | 134.13 | 90.76 | 67.7% | 134.13 | 90.76 | 5.10 | ||
5.11 | GACC | Courtyard Atlanta Perimeter Center | 3.46 | 57.7% | 14.5% | 75.4% | 132.56 | 99.90 | 75.5% | 136.08 | 102.74 | 73.3% | 144.75 | 106.13 | 72.0% | 144.20 | 103.76 | 73.3% | 144.75 | 106.13 | 5.11 | ||
5.12 | GACC | Courtyard Detroit Livonia | 3.46 | 57.7% | 14.5% | 74.6% | 117.63 | 87.72 | 75.4% | 120.81 | 91.15 | 73.1% | 118.44 | 86.56 | 68.8% | 119.13 | 81.95 | 68.8% | 119.13 | 81.95 | 5.12 | ||
5.13 | GACC | Courtyard St. Louis Creve Coeur | 3.46 | 57.7% | 14.5% | 75.4% | 123.89 | 93.42 | 73.7% | 130.41 | 96.09 | 70.4% | 132.79 | 93.54 | 67.3% | 132.92 | 89.43 | 67.3% | 132.92 | 89.43 | 5.13 | ||
5.14 | GACC | Courtyard Lincroft Red Bank | 3.46 | 57.7% | 14.5% | 74.5% | 135.84 | 101.20 | 74.7% | 139.05 | 103.86 | 79.1% | 138.64 | 109.72 | 77.5% | 141.51 | 109.63 | 79.1% | 138.64 | 109.72 | 5.14 | ||
5.15 | GACC | Courtyard Rye | 3.46 | 57.7% | 14.5% | 64.4% | 161.90 | 104.29 | 69.5% | 158.03 | 109.76 | 73.6% | 161.36 | 118.71 | 72.5% | 155.88 | 112.99 | 72.5% | 155.88 | 112.99 | 5.15 | ||
5.16 | GACC | Courtyard Fresno | 3.46 | 57.7% | 14.5% | 76.9% | 139.87 | 107.56 | 77.4% | 143.59 | 111.10 | 79.3% | 145.81 | 115.56 | 76.9% | 153.13 | 117.71 | 76.9% | 153.13 | 117.71 | 5.16 | ||
5.17 | GACC | Courtyard Tampa Westshore | 3.46 | 57.7% | 14.5% | 80.1% | 129.16 | 103.47 | 77.0% | 130.39 | 100.46 | 78.8% | 123.88 | 97.66 | 82.5% | 118.01 | 97.35 | 82.5% | 118.01 | 97.35 | 5.17 | ||
5.18 | GACC | Courtyard Boston Andover | 3.46 | 57.7% | 14.5% | 70.4% | 132.29 | 93.15 | 70.0% | 131.99 | 92.44 | 70.4% | 144.69 | 101.83 | 68.5% | 148.56 | 101.78 | 68.5% | 148.56 | 101.78 | 5.18 | ||
5.19 | GACC | Courtyard Detroit Metro Airport | 3.46 | 57.7% | 14.5% | 78.2% | 111.65 | 87.26 | 80.1% | 112.26 | 89.87 | 79.5% | 107.63 | 85.51 | 79.7% | 99.38 | 79.19 | 79.7% | 99.38 | 79.19 | 5.19 | ||
5.20 | GACC | Courtyard Denver Tech Center | 3.46 | 57.7% | 14.5% | 66.0% | 137.54 | 90.82 | 61.0% | 137.85 | 84.14 | 60.4% | 132.66 | 80.13 | 59.3% | 133.11 | 78.95 | 59.3% | 133.11 | 78.95 | 5.20 | ||
5.21 | GACC | Courtyard Charlottesville North | 3.46 | 57.7% | 14.5% | 66.7% | 125.18 | 83.55 | 64.9% | 120.14 | 77.92 | 63.2% | 113.69 | 71.87 | 62.8% | 112.02 | 70.37 | 62.8% | 112.02 | 70.37 | 5.21 | ||
5.22 | GACC | Courtyard St. Petersburg Clearwater | 3.46 | 57.7% | 14.5% | 76.0% | 112.44 | 85.46 | 74.7% | 119.41 | 89.17 | 73.7% | 114.63 | 84.44 | 72.8% | 115.88 | 84.42 | 72.8% | 115.88 | 84.42 | 5.22 | ||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | 3.46 | 57.7% | 14.5% | 82.9% | 118.53 | 98.28 | 88.4% | 121.38 | 107.30 | 80.9% | 127.87 | 103.49 | 77.8% | 128.12 | 99.71 | 77.8% | 128.12 | 99.71 | 5.23 | ||
5.24 | GACC | Courtyard West Palm Beach | 3.46 | 57.7% | 14.5% | 75.3% | 113.22 | 85.23 | 80.9% | 116.98 | 94.65 | 82.7% | 113.85 | 94.17 | 79.7% | 120.92 | 96.43 | 79.7% | 120.92 | 96.43 | 5.24 | ||
5.25 | GACC | Courtyard Chicago Lincolnshire | 3.46 | 57.7% | 14.5% | 62.2% | 130.01 | 80.93 | 61.7% | 133.66 | 82.49 | 59.6% | 133.51 | 79.62 | 57.4% | 139.77 | 80.23 | 57.4% | 139.77 | 80.23 | 5.25 | ||
5.26 | GACC | Courtyard Phoenix Mesa | 3.46 | 57.7% | 14.5% | 74.2% | 93.39 | 69.26 | 79.9% | 91.68 | 73.27 | 80.9% | 94.06 | 76.13 | 75.0% | 100.48 | 75.39 | 80.9% | 94.06 | 76.13 | 5.26 | ||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | 3.46 | 57.7% | 14.5% | 74.3% | 119.20 | 88.55 | 71.9% | 122.69 | 88.19 | 71.7% | 125.04 | 89.68 | 63.6% | 127.62 | 81.20 | 63.6% | 127.62 | 81.20 | 5.27 | ||
5.28 | GACC | Courtyard Chicago Highland Park | 3.46 | 57.7% | 14.5% | 61.2% | 115.01 | 70.39 | 59.0% | 119.83 | 70.70 | 57.9% | 127.78 | 74.01 | 57.0% | 132.17 | 75.29 | 57.0% | 132.17 | 75.29 | 5.28 | ||
5.29 | GACC | Courtyard Bakersfield | 3.46 | 57.7% | 14.5% | 72.7% | 101.55 | 73.82 | 75.9% | 98.29 | 74.61 | 77.1% | 102.72 | 79.19 | 77.4% | 108.23 | 83.81 | 77.4% | 108.23 | 83.81 | 5.29 | ||
5.30 | GACC | Courtyard Norwalk | 3.46 | 57.7% | 14.5% | 72.1% | 156.33 | 112.67 | 72.1% | 154.44 | 111.28 | 73.9% | 156.12 | 115.38 | 75.5% | 153.07 | 115.60 | 75.5% | 153.07 | 115.60 | 5.30 | ||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | 3.46 | 57.7% | 14.5% | 68.8% | 116.27 | 80.04 | 68.0% | 116.96 | 79.59 | 63.2% | 114.27 | 72.20 | 61.5% | 118.54 | 72.96 | 61.5% | 118.54 | 72.96 | 5.31 | ||
5.32 | GACC | Courtyard Silver Spring North | 3.46 | 57.7% | 14.5% | 66.5% | 129.78 | 86.33 | 59.7% | 122.03 | 72.82 | 60.7% | 117.43 | 71.24 | 64.6% | 112.53 | 72.72 | 64.6% | 112.53 | 72.72 | 5.32 | ||
5.33 | GACC | Courtyard Raleigh Cary | 3.46 | 57.7% | 14.5% | 65.4% | 119.34 | 78.05 | 63.7% | 122.08 | 77.76 | 66.9% | 122.51 | 81.98 | 59.0% | 127.77 | 75.36 | 66.9% | 122.51 | 81.98 | 5.33 | ||
5.34 | GACC | Courtyard New Haven Wallingford | 3.46 | 57.7% | 14.5% | 63.7% | 115.34 | 73.50 | 64.3% | 114.35 | 73.51 | 66.0% | 116.10 | 76.60 | 66.0% | 114.87 | 75.79 | 66.0% | 114.87 | 75.79 | 5.34 | ||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | 3.46 | 57.7% | 14.5% | 70.3% | 117.16 | 82.39 | 72.0% | 115.42 | 83.09 | 69.5% | 113.11 | 78.58 | 67.4% | 111.48 | 75.12 | 69.5% | 113.11 | 78.58 | 5.35 | ||
5.36 | GACC | Courtyard Indianapolis Castleton | 3.46 | 57.7% | 14.5% | 66.5% | 111.11 | 73.87 | 69.6% | 115.97 | 80.71 | 67.2% | 106.83 | 71.77 | 66.6% | 105.56 | 70.33 | 67.2% | 106.83 | 71.77 | 5.36 | ||
5.37 | GACC | Courtyard Annapolis | 3.46 | 57.7% | 14.5% | 70.2% | 104.58 | 73.38 | 64.9% | 112.84 | 73.25 | 64.5% | 108.95 | 70.32 | 63.8% | 108.45 | 69.17 | 63.8% | 108.45 | 69.17 | 5.37 | ||
5.38 | GACC | Courtyard Greenville Haywood Mall | 3.46 | 57.7% | 14.5% | 73.0% | 112.05 | 81.82 | 74.7% | 115.33 | 86.13 | 70.9% | 115.41 | 81.82 | 63.7% | 112.38 | 71.54 | 70.9% | 115.41 | 81.82 | 5.38 | ||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | 3.46 | 57.7% | 14.5% | 74.4% | 118.37 | 88.04 | 74.9% | 108.83 | 81.47 | 76.5% | 113.96 | 87.14 | 73.7% | 109.20 | 80.50 | 73.7% | 109.20 | 80.50 | 5.39 | ||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | 3.46 | 57.7% | 14.5% | 72.2% | 107.96 | 77.89 | 72.7% | 107.48 | 78.11 | 74.1% | 108.34 | 80.28 | 75.6% | 109.13 | 82.48 | 75.6% | 109.13 | 82.48 | 5.40 | ||
5.41 | GACC | Courtyard Denver Stapleton | 3.46 | 57.7% | 14.5% | 70.0% | 113.83 | 79.67 | 73.1% | 117.65 | 85.99 | 67.4% | 117.45 | 79.22 | 67.7% | 120.86 | 81.85 | 67.7% | 120.86 | 81.85 | 5.41 | ||
5.42 | GACC | Courtyard St. Louis Westport Plaza | 3.46 | 57.7% | 14.5% | 70.2% | 114.94 | 80.73 | 71.5% | 117.57 | 84.11 | 65.9% | 116.57 | 76.86 | 68.7% | 116.05 | 79.68 | 68.7% | 116.05 | 79.68 | 5.42 | ||
5.43 | GACC | Courtyard Dallas Plano Parkway | 3.46 | 57.7% | 14.5% | 75.6% | 110.83 | 83.76 | 71.9% | 108.32 | 77.85 | 65.9% | 107.81 | 71.04 | 60.0% | 109.24 | 65.55 | 60.0% | 109.24 | 65.55 | 5.43 | ||
5.44 | GACC | Courtyard Phoenix North Metrocenter | 3.46 | 57.7% | 14.5% | 59.9% | 104.25 | 62.40 | 62.0% | 105.56 | 65.45 | 61.0% | 105.29 | 64.28 | 62.0% | 109.29 | 67.72 | 62.0% | 109.29 | 67.72 | 5.44 | ||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | 3.46 | 57.7% | 14.5% | 73.3% | 98.38 | 72.09 | 72.8% | 87.95 | 64.05 | 75.5% | 87.02 | 65.73 | 72.2% | 89.70 | 64.80 | 72.2% | 89.70 | 64.80 | 5.45 | ||
5.46 | GACC | Courtyard Birmingham Homewood | 3.46 | 57.7% | 14.5% | 71.9% | 120.28 | 86.46 | 71.6% | 116.19 | 83.15 | 75.3% | 113.42 | 85.36 | 78.7% | 115.74 | 91.04 | 75.3% | 113.42 | 85.36 | 5.46 | ||
5.47 | GACC | Courtyard Atlanta Airport South | 3.46 | 57.7% | 14.5% | 78.3% | 104.65 | 81.96 | 78.4% | 110.61 | 86.68 | 78.5% | 112.04 | 87.99 | 76.5% | 111.02 | 84.91 | 78.5% | 112.04 | 87.99 | 5.47 | ||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | 3.46 | 57.7% | 14.5% | 73.4% | 94.52 | 69.40 | 85.2% | 90.52 | 77.11 | 82.7% | 91.78 | 75.89 | 77.9% | 96.48 | 75.16 | 77.9% | 96.48 | 75.16 | 5.48 | ||
5.49 | GACC | Courtyard Poughkeepsie | 3.46 | 57.7% | 14.5% | 72.0% | 141.02 | 101.58 | 70.7% | 129.80 | 91.71 | 73.1% | 128.74 | 94.09 | 80.1% | 126.07 | 101.03 | 80.1% | 126.07 | 101.03 | 5.49 | ||
5.50 | GACC | Courtyard Memphis Airport | 3.46 | 57.7% | 14.5% | 84.7% | 110.60 | 93.65 | 88.7% | 110.91 | 98.38 | 81.0% | 113.12 | 91.66 | 76.8% | 113.64 | 87.29 | 76.8% | 113.64 | 87.29 | 5.50 | ||
5.51 | GACC | Courtyard Charlotte South Park | 3.46 | 57.7% | 14.5% | 76.8% | 139.69 | 107.34 | 74.3% | 141.20 | 104.93 | 71.9% | 132.32 | 95.16 | 65.2% | 133.88 | 87.23 | 71.9% | 132.32 | 95.16 | 5.51 | ||
5.52 | GACC | Courtyard Philadelphia Devon | 3.46 | 57.7% | 14.5% | 71.2% | 161.38 | 114.94 | 69.0% | 161.31 | 111.31 | 69.2% | 157.25 | 108.79 | 64.1% | 159.75 | 102.36 | 69.2% | 157.25 | 108.79 | 5.52 | ||
6 | JPMCB | 1501 Broadway | 200,000,000 | 4.36 | 22.2% | 13.8% | 6 | ||||||||||||||||
7 | JPMCB | Apollo Education Group HQ Campus | 91,500,000 | 4.15 | 47.2% | 14.9% | 7 | ||||||||||||||||
8 | JPMCB | Bellagio Hotel and Casino | 3,010,000,000 | 4.06 | 70.7% | 15.7% | 93.5% | 270.29 | 252.78 | 92.9% | 276.24 | 256.53 | 94.9% | 278.28 | 264.19 | 94.8% | 281.69 | 267.18 | 94.8% | 281.69 | 267.18 | 8 | |
9 | JPMCB | 3500 Lacey | 85,800,000 | 2.32 | 66.5% | 11.0% | 9 | ||||||||||||||||
10 | JPMCB | Kings Plaza | 540,000,000 | 1.73 | 60.0% | 9.6% | 10 | ||||||||||||||||
11 | CREFI | The Westin Book Cadillac | 77,000,000 | 1.78 | 56.6% | 12.7% | 82.9% | 192.26 | 159.34 | 79.1% | 205.00 | 162.21 | 77.6% | 204.17 | 158.43 | 77.6% | 204.17 | 158.43 | 11 | ||||
12 | CREFI | East Village Multifamily Pool 3 | NAP | NAP | NAP | NAP | 12 | ||||||||||||||||
12.01 | CREFI | 329-335 East 9th Street | NAP | NAP | NAP | 12.01 | |||||||||||||||||
12.02 | CREFI | 516-518 East 13th Street | NAP | NAP | NAP | 12.02 | |||||||||||||||||
13 | GACC | Crenshaw Plaza | NAP | NAP | NAP | NAP | 13 | ||||||||||||||||
14 | GACC | Staples Headquarters | 90,000,000 | 3.98 | 45.5% | 12.9% | 14 | ||||||||||||||||
15 | JPMCB | 3000 Post Oak | 100,000,000 | 1.46 | 69.5% | 9.6% | 15 | ||||||||||||||||
16 | GACC | 3205 Eastern Market | NAP | NAP | NAP | NAP | 16 | ||||||||||||||||
17 | CREFI | Mitchellville Plaza | NAP | NAP | NAP | NAP | 17 | ||||||||||||||||
18 | JPMCB | Stonemont Net Lease Portfolio | 1,006,853,062 | 1.44 | 88.5% | 7.2% | 18 | ||||||||||||||||
18.01 | JPMCB | Motorola Solutions | 1.44 | 88.5% | 7.2% | 18.01 | |||||||||||||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | 1.44 | 88.5% | 7.2% | 18.02 | |||||||||||||||||
18.03 | JPMCB | Baxalta | 1.44 | 88.5% | 7.2% | 18.03 | |||||||||||||||||
18.04 | JPMCB | Amerigroup Corporation | 1.44 | 88.5% | 7.2% | 18.04 | |||||||||||||||||
18.05 | JPMCB | MetLife - Warwick, RI | 1.44 | 88.5% | 7.2% | 18.05 | |||||||||||||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | 1.44 | 88.5% | 7.2% | 18.06 | |||||||||||||||||
18.07 | JPMCB | Tate & Lyle | 1.44 | 88.5% | 7.2% | 18.07 | |||||||||||||||||
18.08 | JPMCB | MetLife - Aurora, IL | 1.44 | 88.5% | 7.2% | 18.08 | |||||||||||||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | 1.44 | 88.5% | 7.2% | 18.09 | |||||||||||||||||
18.10 | JPMCB | DST Output - South Windsor, CT | 1.44 | 88.5% | 7.2% | 18.10 | |||||||||||||||||
18.11 | JPMCB | DST Output - Kansas City, MO | 1.44 | 88.5% | 7.2% | 18.11 | |||||||||||||||||
18.12 | JPMCB | MetLife - Oriskany, NY | 1.44 | 88.5% | 7.2% | 18.12 | |||||||||||||||||
18.13 | JPMCB | MetLife - Dayton, OH | 1.44 | 88.5% | 7.2% | 18.13 | |||||||||||||||||
18.14 | JPMCB | Weatherford | 1.44 | 88.5% | 7.2% | 18.14 | |||||||||||||||||
18.15 | JPMCB | Anthem | 1.44 | 88.5% | 7.2% | 18.15 | |||||||||||||||||
18.16 | JPMCB | AAA Club Alliance | 1.44 | 88.5% | 7.2% | 18.16 | |||||||||||||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | 1.44 | 88.5% | 7.2% | 18.17 | |||||||||||||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | 1.44 | 88.5% | 7.2% | 18.18 | |||||||||||||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | 1.44 | 88.5% | 7.2% | 18.19 | |||||||||||||||||
18.20 | JPMCB | Capital One | 1.44 | 88.5% | 7.2% | 18.20 | |||||||||||||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | 1.44 | 88.5% | 7.2% | 18.21 | |||||||||||||||||
18.22 | JPMCB | Anthem Virginia | 1.44 | 88.5% | 7.2% | 18.22 | |||||||||||||||||
18.23 | JPMCB | SKF USA | 1.44 | 88.5% | 7.2% | 18.23 | |||||||||||||||||
18.24 | JPMCB | United Wisconsin | 1.44 | 88.5% | 7.2% | 18.24 | |||||||||||||||||
18.25 | JPMCB | Mylan Technologies | 1.44 | 88.5% | 7.2% | 18.25 | |||||||||||||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | 1.44 | 88.5% | 7.2% | 18.26 |
A-1-21
ANNEX A-1
Total Debt | HOTEL OPERATING STATISTICS | ||||||||||||||||||||||
Loan # | Seller(1) | Property Name | Total Debt Cut-off Balance | Total Debt UW NCF DSCR | Total Debt Current LTV % | Total Debt UW NOI Debt Yield % | 2016 Occupancy % | 2016 ADR ($) | 2016 RevPAR ($) | 2017 Occupancy % | 2017 ADR ($) | 2017 RevPAR ($) | 2018 Occupancy % | 2018 ADR ($) | 2018 RevPAR ($) | Most Recent Occupancy % | Most Recent ADR ($) | Most Recent RevPAR ($) | UW Occupancy % | UW ADR ($) | UW RevPAR ($) | Loan # | |
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | 1.44 | 88.5% | 7.2% | 18.27 | |||||||||||||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | 1.44 | 88.5% | 7.2% | 18.28 | |||||||||||||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | 1.44 | 88.5% | 7.2% | 18.29 | |||||||||||||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | 1.44 | 88.5% | 7.2% | 18.30 | |||||||||||||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | 1.44 | 88.5% | 7.2% | 18.31 | |||||||||||||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | 1.44 | 88.5% | 7.2% | 18.32 | |||||||||||||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | 1.44 | 88.5% | 7.2% | 18.33 | |||||||||||||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | 1.44 | 88.5% | 7.2% | 18.34 | |||||||||||||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | 1.44 | 88.5% | 7.2% | 18.35 | |||||||||||||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | 1.44 | 88.5% | 7.2% | 18.36 | |||||||||||||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | 1.44 | 88.5% | 7.2% | 18.37 | |||||||||||||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | 1.44 | 88.5% | 7.2% | 18.38 | |||||||||||||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | 1.44 | 88.5% | 7.2% | 18.39 | |||||||||||||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | 1.44 | 88.5% | 7.2% | 18.40 | |||||||||||||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | 1.44 | 88.5% | 7.2% | 18.41 | |||||||||||||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | 1.44 | 88.5% | 7.2% | 18.42 | |||||||||||||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | 1.44 | 88.5% | 7.2% | 18.43 | |||||||||||||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | 1.44 | 88.5% | 7.2% | 18.44 | |||||||||||||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | 1.44 | 88.5% | 7.2% | 18.45 | |||||||||||||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | 1.44 | 88.5% | 7.2% | 18.46 | |||||||||||||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | 1.44 | 88.5% | 7.2% | 18.47 | |||||||||||||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | 1.44 | 88.5% | 7.2% | 18.48 | |||||||||||||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | 1.44 | 88.5% | 7.2% | 18.49 | |||||||||||||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | 1.44 | 88.5% | 7.2% | 18.50 | |||||||||||||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | 1.44 | 88.5% | 7.2% | 18.51 | |||||||||||||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | 1.44 | 88.5% | 7.2% | 18.52 | |||||||||||||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | 1.44 | 88.5% | 7.2% | 18.53 | |||||||||||||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | 1.44 | 88.5% | 7.2% | 18.54 | |||||||||||||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | 1.44 | 88.5% | 7.2% | 18.55 | |||||||||||||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | 1.44 | 88.5% | 7.2% | 18.56 | |||||||||||||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | 1.44 | 88.5% | 7.2% | 18.57 | |||||||||||||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | 1.44 | 88.5% | 7.2% | 18.58 | |||||||||||||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | 1.44 | 88.5% | 7.2% | 18.59 | |||||||||||||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | 1.44 | 88.5% | 7.2% | 18.60 | |||||||||||||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | 1.44 | 88.5% | 7.2% | 18.61 | |||||||||||||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | 1.44 | 88.5% | 7.2% | 18.62 | |||||||||||||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | 1.44 | 88.5% | 7.2% | 18.63 | |||||||||||||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | 1.44 | 88.5% | 7.2% | 18.64 | |||||||||||||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | 1.44 | 88.5% | 7.2% | 18.65 | |||||||||||||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | 1.44 | 88.5% | 7.2% | 18.66 | |||||||||||||||||
19 | JPMCB | Drayton Tower | NAP | NAP | NAP | NAP | 19 | ||||||||||||||||
20 | CREFI | Michigan Multifamily Portfolio | NAP | NAP | NAP | NAP | 20 | ||||||||||||||||
20.01 | CREFI | Gale Gardens | NAP | NAP | NAP | 20.01 | |||||||||||||||||
20.02 | CREFI | Midtown Square | NAP | NAP | NAP | 20.02 | |||||||||||||||||
20.03 | CREFI | Carriage House | NAP | NAP | NAP | 20.03 | |||||||||||||||||
20.04 | CREFI | Morris Square | NAP | NAP | NAP | 20.04 | |||||||||||||||||
20.05 | CREFI | Silverstone | NAP | NAP | NAP | 20.05 | |||||||||||||||||
21 | GACC | Lone Star Court | NAP | NAP | NAP | NAP | 75.0% | 167.79 | 125.89 | 76.5% | 163.85 | 125.35 | 75.5% | 167.68 | 126.66 | 75.6% | 175.94 | 133.08 | 75.6% | 175.94 | 133.08 | 21 | |
22 | CREFI | 25 Jay Street | NAP | NAP | NAP | NAP | 22 | ||||||||||||||||
23 | CREFI | Katie Reed Building | NAP | NAP | NAP | NAP | 23 | ||||||||||||||||
24 | JPMCB | Veranda at Cinco Ranch | NAP | NAP | NAP | NAP | 24 | ||||||||||||||||
25 | CREFI | Alabama Hilton Portfolio | 28,942,536 | 1.64 | 66.5% | 12.2% | 66.3% | 113.83 | 75.47 | 71.0% | 109.66 | 77.83 | 69.9% | 110.74 | 77.39 | 69.9% | 110.74 | 77.39 | 25 | ||||
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | 1.64 | 66.5% | 12.2% | 71.0% | 119.26 | 84.65 | 75.3% | 112.97 | 85.05 | 73.9% | 116.04 | 85.77 | 73.9% | 116.04 | 85.77 | 25.01 | |||||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | 1.64 | 66.5% | 12.2% | 65.1% | 113.66 | 73.97 | 71.6% | 109.27 | 78.29 | 68.5% | 109.41 | 74.91 | 68.5% | 109.41 | 74.91 | 25.02 | |||||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | 1.64 | 66.5% | 12.2% | 63.7% | 108.95 | 69.36 | 66.7% | 106.95 | 71.29 | 68.0% | 107.35 | 72.99 | 68.0% | 107.35 | 72.99 | 25.03 | |||||
26 | CREFI | 3431-3491 Merrick Road | NAP | NAP | NAP | NAP | 26 | ||||||||||||||||
27 | CREFI | River Ranch | NAP | NAP | NAP | NAP | 27 | ||||||||||||||||
28 | JPMCB | Holiday Inn Express Trinidad | NAP | NAP | NAP | NAP | 71.4% | 117.60 | 84.02 | 70.9% | 122.06 | 86.59 | 74.5% | 124.68 | 92.94 | 76.5% | 126.59 | 96.82 | 76.5% | 126.59 | 96.82 | 28 | |
29 | CREFI | 2177 East 21st Street | NAP | NAP | NAP | NAP | 29 | ||||||||||||||||
30 | CREFI | Walgreens Nyack, NY | NAP | NAP | NAP | NAP | 30 | ||||||||||||||||
31 | CREFI | 8-44 Brighton 11th Street | NAP | NAP | NAP | NAP | 31 | ||||||||||||||||
32 | CREFI | 725 Southern Boulevard | NAP | NAP | NAP | NAP | 32 | ||||||||||||||||
33 | JPMCB | 144 Willow Street | NAP | NAP | NAP | NAP | 33 | ||||||||||||||||
34 | CREFI | The Mark | NAP | NAP | NAP | NAP | 34 | ||||||||||||||||
35 | GACC | The Woods | NAP | NAP | NAP | NAP | 35 |
A-1-22
Footnotes to Annex A-1 | |
(1) | “JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “GACC” denotes German American Capital Corporation, as Mortgage Loan Seller; and “CREFI” denotes Citi Real Estate Funding Inc. or one of its affiliates, as Mortgage Loan Seller. With respect to Loan No. 2, Moffett Towers Buildings A, B & C, the mortgage loan was co-originated by Goldman Sachs Bank USA, DBR Investments Co. Limited and JPMCB. With respect to Loan No. 3, 1633 Broadway, the mortgage loan is part of a whole loan that was co-originated by DBR Investments Co. Limited, Wells Fargo Bank, National Association, JPMCB and Goldman Sachs Bank USA. With respect to Loan No. 4, 650 Madison Avenue, the mortgage loan was co-originated by Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., BMO Harris Bank N.A. and Goldman Sachs Bank USA. With respect to Loan No. 8, Bellagio Hotel and Casino, the mortgage loan is part of a whole loan that was co-originated by Morgan Stanley Bank, N.A., CREFI and JPMCB. With respect to Loan No. 10, Kings Plaza, the mortgage loan is part of a whole loan that was co-originated by JPMCB, Société Générale Financial Corporation and Wells Fargo Bank, National Association. With respect to Loan No. 27, River Ranch, the mortgage loan was originated by an unrelated third party, Basis Real Estate Capital II, LLC, and subsequently transferred to CREFI. Such Mortgage Loan was reunderwritten pursuant to CREFI’s underwriting guidelines. |
(2) | With respect to Loan No. 3, 1633 Broadway, the mortgaged property includes 145,192 square feet of theater space, constituting approximately 5.7% of the net rentable area, and approximately 80,000 square feet of retail space, constituting approximately 3.1% of the net rentable area, of which approximately 40,000 square feet is vacant. With respect to Loan No. 8, Bellagio Hotel and Casino, approximately 71.6% of the total revenues from the mortgaged property comes from sources other than the hotel operation, including the following: (a) casino (29.6%), (b) food and beverage (24.7%), (c) entertainment (9.0%), (d) retail (4.1%) and (e) other operations (4.2%). With respect to Loan No. 18, Stonemont Net Lease Portfolio, in certain instances, mortgaged properties identified as Office, Industrial or Retail herein may contain a small or otherwise de minimis office or retail component. With respect to Loan No. 19, Drayton Tower, the mortgaged property has a retail portion occupied by five tenants, constituting 6,654 square feet (approximately 8.9% of net rentable area) and 7.4% of the UW Revenues ($). |
(3) | Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property. With respect to Loan No. 17, Mitchellville Plaza, the Mortgaged Properties include one ground leased property for which the related borrowers own the underlying land but not the improvements, which are owned by the applicable ground lessee. With respect to Loan No. 19, Drayton Tower, approximately 42% of Units are leased by students of Savannah College of Art and Design. With respect to Loan No. 24, Veranda at Cinco Ranch, the Units are primarily leased to medical offices, including two of the five largest tenants by net rentable area. |
(4) | In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy. UW Revenues ($), UW NOI ($) and UW NCF ($) are generally calculated by the Mortgage Loan Seller in accordance with its underwriting guidelines. UW NOI ($) and UW NCF ($) may include contractual or market rent escalations and, in the case of certain tenants, may be based on the average rent paid by the tenant through either the term of the related lease or the mortgage loan. Please see “Description of the Mortgage Pool—Certain Calculations and Definitions” for additional information. |
A-1-23
With respect to Loan No. 1, Murphy Crossing, Risk Management Solutions has executed a letter of intent to sublease the 72,580 square foot Bayer Healthcare space (the 3rd Largest Tenant), which had been 100% occupied by AeroHive Networks Incorporated prior to November 2019. Risk Management Solutions has not yet taken occupancy of its intended square feet or commenced paying rent. With respect to Loan No. 2, Moffett Towers Buildings A, B & C, Google has executed leases for Building B and Building C but has not yet taken occupancy or begun paying rent. Google’s lease in Building B is expected to commence in January 2021. Google is expected to take possession of its premises in Building C in two phases: 96,282 square feet in March 2020 and 84,914 square feet in July 2020. Comcast leases 111,707 square feet, representing 11.7% of the net rentable area at the Moffett Towers Buildings A, B & C property, through October 31, 2027. Comcast has executed a lease extension and relocation for a total of 111,707 square feet and has not yet taken occupancy or begun paying rent on the 40,296 square feet of relocation space. Comcast is expected to take possession of the relocation space in November 2020. With respect to Loan No. 3, 1633 Broadway, New Mountain Capital LLC, representing 4.2% of the net rentable area, has executed a lease but has not yet taken occupancy or begun paying rent. With respect to Loan No. 6, 1501 Broadway, the Taco Bell Cantina lease is scheduled to commence in March 2020. With respect to Loan No. 8, Bellagio Hotel and Casino, the mortgaged property was acquired by the borrower in a sale-leaseback transaction from Bellagio, LLC, an indirectly wholly owned subsidiary of MGM Resorts International. Bellagio, LLC and the borrower entered into a new 30-year lease, with two, 10-year extension options, for Bellagio, LLC to operate the mortgaged property. With respect to Loan No. 10, Kings Plaza, though currently in occupancy and paying rent, Forever 21 has been underwritten as vacant. Forever 21 has been in occupancy at the mortgaged property since 2010 pursuant to a lease expiring in January 2020. Forever 21 filed for Chapter 11 bankruptcy in September 2019. The Forever 21 tenant and the borrower are currently negotiating a 3-year renewal with the tenant, which is pending court approval. With respect to Loan No. 10, Kings Plaza, the mortgaged property contains a standalone power plant located on the roof that provides all electricity to the mortgaged property. In 2019, the borrower sponsor completed a two-year, $17.5 million project allowing the power plant to interconnect with the local Consolidated Edison grid. The interconnected system went live in July 2019 and as a result the power plant was underwritten as generating approximately $1.8 million in revenue in 2020 and approximately $2.1 million upon reaching stabilization in 2021. | |
With respect to Loan Nos. 18.40, 18.49, 18.53 and 18.66, Stonemont Net Lease Portfolio - First Midwest Bank - Crest Hill, IL, Stonemont Net Lease Portfolio - First Midwest Bank - Crystal Lake, IL, Stonemont Net Lease Portfolio - First Midwest Bank - Waukegan, IL and Stonemont Net Lease Portfolio - First Midwest Bank - Park Forest, IL, Occupancy % includes First Midwest Bank, which leases a total of 14,831 square feet at the four properties (0.2% of net rentable area) through September 2027, but is currently dark at the four properties. First Midwest Bank is responsible for all lease obligations through the contractual expiration dates in 2027. | |
(5) | With respect to all mortgage loans, with the exceptions of the mortgage loans listed below, the Current LTV % and the Maturity LTV % are based on the “as-is” Appraisal Value ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met. With respect to Loan No. 2, Moffett Towers Buildings A, B & C, the Appraised Value ($), Current LTV %, and Maturity LTV % are based on the “As-Stabilized” Value of $1,145,000,000, which assumes the stabilized operation of the property as October 1, 2021. Based on the “As-Is” appraised value of $995,000,000, the Current LTV % and Maturity LTV are both equal to 44.5%. With respect to Loan No. 3, 1633 Broadway, the appraisal includes the extraordinary assumption that the owner has provided a $55,980,670 capital expenditure budget that is projected to occur over the initial 10 years of the investment holding period, which was utilized to estimate the value set forth in the appraisal. Such capital expenditures are not required and have not been reserved for under the Mortgage Loan documents, and we cannot assure you that they will be made. With respect to Loan No. 4, 650 Madison Avenue, the Current LTV % and Maturity LTV % are calculated based upon the “Hypothetical As-Is” Appraised Value of $1,210,000,000. This represents the aggregate “Hypothetical As-Is” of the 650 Madison Avenue Property as of October 31, 2019, which assumes that the mortgaged property |
A-1-24
will have in place reserves of approximately $10,000,000 at origination. The Current LTV % and Maturity LTV %, calculated based on the “As-Is” Appraised Value of $1,200,000,000 as of October 31, 2019, are 48.9% and 48.9% respectively. With respect to Loan No. 5, CBM Portfolio, the Appraised Value ($), Current LTV %, and Maturity LTV % are based on the “As-Complete” Value of $1,184,500,000, which is based on the completion of the renovation plan as of November 1, 2020. Based on the “As-Is” Portfolio appraised value of $980,000,000, the Current LTV % and Maturity LTV are both equal to 40.6%. With respect to Loan No. 8, Bellagio Hotel and Casino, the Appraised Value ($), Current LTV % and Maturity LTV % reflect the “As Leased” value solely with respect the real property portion of the mortgaged property of $4,260,000,000, excluding personal property and certain intangible value attributable to the mortgaged property. Based on the “As-Is” appraised value of $6,500,000,000, the Current LTV % and Maturity LTV % are both equal to 25.8%. With respect to Loan No. 23, Katie Reed Building, the Current LTV % and Maturity LTV % are calculated based upon the “As-Stabilized” Appraised Value of $31,020,000. This represents the aggregate “As-Stabilized” value of the Katie Reed Building as of February 1, 2020, which assumes that, among other conditions, tenants Giobi, Inc and the Joonas Group take occupancy at the property and a common area renovation is completed. An Upfront Capex Reserve of $1,718,316 was deposited at origination for the renovation. Based on the “As-Is” appraised value of $30,440,000, the Current LTV% and Maturity LTV% are both equal to 47.6%. With respect to Loan No. 28, Holiday Inn Express Trinidad, the Appraised Value ($), Current LTV % and Maturity LTV % reflect the “Hypothetical As Is Market Value” value as of November 1, 2019, which assumes that the reserve for the property improvement plan (the “PIP”) required under the related franchise agreement is funded. At loan origination, the borrower reserved $2,186,735 for the PIP. Based on the “As-Is” appraised value of $11,200,000, the Current LTV % is 74.0% and the Maturity LTV % is 65.4%. | |
(6) | For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), and Maturity/ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation. With respect to Loan No. 5, CBM Portfolio, two properties, Courtyard Charlotte South Park and Courtyard Philadelphia Devon, have leasehold interests with ground leases rolling in the near term. These properties were given an allocated loan amount of $0, while the remainder of the properties in the CBM Portfolio were allocated a pro rata share of the debt. |
(7) | With respect to Loan Nos. 2, 3, 4, 5, 6, 7, 8, 9, 10, 11, 14, 15, 18 and 25, Moffett Towers Buildings A, B & C, 1633 Broadway, 650 Madison Avenue, CBM Portfolio, 1501 Broadway, Apollo Education Group HQ Campus, Bellagio Hotel and Casino, 3500 Lacey, Kings Plaza, The Westin Book Cadillac, Staples Headquarters, 3000 Post Oak, Stonemont Net Lease Portfolio and Alabama Hilton Portfolio, in each case, the mortgage loan is part of a larger split whole loan, which consists of the mortgage loan and one or more pari passu and/or subordinate components. Please see “Description of the Mortgage Pool—The Whole Loans” for additional information. |
(8) | Each number identifies a group of related borrowers. With respect to Loan No. 13, Crenshaw Plaza, the borrowers own the mortgaged property as tenants-in-common. With respect to Loan No. 20, Michigan Multifamily Portfolio, the borrowers own the Midtown Square mortgaged property as tenants-in-common. With respect to Loan No. 25, Alabama Hilton Portfolio, the borrowers own the mortgaged properties as tenants-in-common. |
(9) | For each mortgage loan, the Net Mortgage Rate % is equal to the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee Fee Rate (including the Certificate Administrator Fee Rate), the Operating Advisor Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”). |
A-1-25
(10) | For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360. With respect to Loan No. 10, Kings Plaza, with respect to the related mezzanine loan, the mezzanine borrower is required to make Monthly Debt Service ($) payments of (i) from the first payment date of February 1, 2020 prior to February 1, 2025, interest only, and (ii) from February 1, 2025, and thereafter amortization payments in accordance with the amortization schedule set forth in the mezzanine loan documents. |
(11) | With respect to all mortgage loans, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12. |
(12) | In some instances in which the loan documents provide grace periods with respect to payments, such grace periods may be permitted a limited number of times per any 12-month periods. |
(13) | The “L” component of the prepayment provision represents lockout payments. The “Def” component of the prepayment provision represents defeasance payments. The “YM” component of the prepayment provision represents yield maintenance payments. The “O” Component of the prepayment provision represents the free payments including the Maturity Date. In the case of certain mortgage loans, the loan documents permit the related borrower to prepay a portion of the mortgage loan in connection with partial releases of collateral, to cure a cash management period triggered by certain events or circumstances or to meet certain financial metrics contained in the related loan documents. With respect to Loan No. 2, Moffett Towers Buildings A, B & C, the defeasance lockout period will be at least 25 payment dates beginning with and including the first payment date of March 6, 2020. Defeasance of the Moffett Towers Buildings A, B & C Whole Loan in full is permitted after the date that is the earlier of (i) February 6, 2023 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. On and after March 6, 2022, the Moffett Towers Buildings A, B & C Whole Loan may be voluntarily prepaid with a prepayment fee equal to the greater of the yield maintenance amount or 1% of the unpaid principal balance as of the prepayment date. The assumed defeasance lockout date is based on the expected Benchmark 2020-B17 securitization closing date in March 2020. The actual defeasance lockout period may be longer. With respect to Loan No. 3, 1633 Broadway, the lockout period will be at least 27 payment dates beginning with and including the first payment date of January 6, 2020. The borrower may defease the whole loan in full after the date that is the earlier to occur of (i) November 25, 2022 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 27 payments is based on the expected Benchmark 2020-B17 securitization closing date in March 2020. The actual lockout period may be longer. With respect to Loan No. 4, 650 Madison Avenue, the lockout period will be at least 27 payment dates beginning with and including the first payment date of January 8, 2020. Defeasance of the full $800.0 million 650 Madison Avenue Whole Loan is permitted after the date that is the earlier of (i) November 26, 2022 and (ii) two years from the closing date of the securitization that includes the last note of the 650 Madison Avenue Whole Loan. The actual lockout period may be longer. With respect to Loan No. 6, 1501 Broadway, the lockout period will be 26 payments beginning with and including the first payment date of February 6, 2020. The borrower may defease the whole loan in full after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) February 6, 2023. The assumed lockout period of 26 payments is based on the expected Benchmark 2020-B17 securitization closing date in March 2020. The actual lockout period may be longer. With respect to Loan No. 7, Apollo Education Group HQ Campus, the lockout period will be at least 25 payment dates beginning with and including the first payment date of March 5, 2020. The borrower has the option to defease the whole loan in full after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) March 5, 2024. The lockout period of 25 payments is based on the expected Benchmark 2020-B17 transaction closing date occurring in March 2020. The actual lockout period may be longer. |
With respect to Loan No. 8, Bellagio Hotel and Casino, the defeasance lockout period will be 27 payments beginning with and including the first payment date of January 5, 2020. The borrower may defease the whole |
A-1-26
loan in full after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) November 15, 2022. The assumed defeasance lockout period of 27 payments is based on the expected Benchmark 2020-B17 securitization closing date in March 2020. The actual defeasance lockout period may be longer. With respect to Loan No. 10, Kings Plaza, the lockout period will be at least 26 payment dates beginning with and including the first payment date of February 1, 2020. The borrower may prepay in full, with the greater of yield maintenance or 1.0% of the outstanding principal balance of the whole loan, after the earlier to occur of (i) February 1, 2023 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 26 payments is based on the expected Benchmark 2020-B17 securitization closing date in March 2020. The actual lockout period may be longer. With respect to Loan No. 14, Staples Headquarters, the defeasance lockout period will be at least 25 payments beginning with and including the first payment date of March 6, 2020. The borrower has the option to defease the full $90.0 million Staples Headquarters whole loan after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) January 29, 2023. The assumed lockout period of 25 months is based on the expected closing date of the Benchmark 2020-B17 securitization in March 2020. The actual lockout period may be longer. With respect to Loan No. 15, 3000 Post Oak, the lockout period will be at least 24 payments beginning with and including the first payment date of April 1, 2020. The borrower has the option to defease the whole loan in full after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) February 6, 2024. The assumed lockout period of 24 months is based on the expected closing date of the Benchmark 2020-B17 securitization in March 2020. The actual lockout period may be longer. | |
With respect to Loan No. 18, Stonemont Net Lease Portfolio, the related whole loan is split between (i) a 24-month floating rate componentized loan with three one-year extension options (the “Stonemont Net Lease Portfolio Floating Rate Loan”) with a Cut-off Date principal balance of $277,450,000, and (ii) a 60-month fixed rate componentized loan (the “Stonemont Net Lease Portfolio Fixed Rate Loan”) comprised of (A) a senior fixed rate componentized loan (the “Stonemont Net Lease Portfolio Senior Fixed Rate Loan”), with an aggregate Cut-off Date principal balance of $296,270,000, $25,000,000 of which is being contributed to the Benchmark 2020-B17 trust (the “Stonemont Net Lease Portfolio Mortgage Loan”), and (B) a subordinate fixed rate componentized loan (the “Stonemont Net Lease Portfolio Subordinate Fixed Rate Loan”), with an aggregate Cut-off Date principal balance of $351,280,000. The Stonemont Net Lease Portfolio Senior Fixed Rate Loan is senior to the Stonemont Net Lease Portfolio Subordinate Fixed Rate Loan. The interest rate on the Stonemont Net Lease Portfolio Floating Rate Loan is LIBOR (subject to a floor of 1.50%) plus a spread of 2.35%. The financial information presented in the Annex A-1 reflects the Stonemont Net Lease Portfolio Senior Fixed Rate Loan and the $126.93 million Stonemont Net Lease Portfolio Floating Rate Loan, and excludes (i) the remaining $150.52 million of the Cut-off Date principal balance of the Stonemont Net Lease Portfolio Floating Rate Loan and (ii) the Stonemont Net Lease Portfolio Subordinate Fixed Rate Loan. For purposes of all calculation herein, LIBOR is assumed to be 1.677%. Each of the Stonemont Net Lease Portfolio Fixed Rate Loan and Stonemont Net Lease Portfolio Floating Rate Loan is divided into components, which have different payment priorities prior to and following an event of default under the Stonemont Net Lease Portfolio Whole Loan. Following an event of default, a portion of the Stonemont Net Lease Portfolio Floating Rate Loan (the “Stonemont Net Lease Portfolio Floating Rate Senior Component”) generally pays pro rata with the Stonemont Net Lease Portfolio Senior Fixed Rate Loan, and the remaining portion of the Stonemont Net Lease Portfolio Floating Rate Loan (the “Stonemont Net Lease Portfolio Floating Rate Subordinate Component”) generally pays pro rata with the Stonemont Net Lease Portfolio Subordinate Fixed Rate Loan. Prior to an event of default under the whole loan, all voluntary prepayments are required to be applied to repay the Stonemont Net Lease Portfolio Floating Rate Loan, prior to any application to Stonemont Net Lease Portfolio Senior Fixed Rate Loan or the Subordinate Fixed Rate Loan. With respect to the Stonemont Net Lease Portfolio mortgage loan, the calculation of the debt service coverage ratios, loan-to-value ratios and debt yields includes (i) the Stonemont Net Lease Portfolio Mortgage Loan, (ii) the other notes included in the Stonemont Net Lease Portfolio Senior Fixed Rate Loan and (iii) the Stonemont Net Lease Portfolio Floating Rate Senior Component. The lockout period with respect to the Stonemont Net Lease Portfolio Fixed Rate Loan is 25 payments beginning with and including the first payment date of February 10, 2020. The Stonemont Net Lease Portfolio Floating Rate Loan may be prepaid in whole or in part at any time subject to a spread maintenance premium prior to the payment date in August 2020. Please see “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Prepayment Protections and Certain Involuntary Prepayments” for additional information. With respect to Loan No. 25, Alabama Hilton Portfolio, the lockout period will be at least 25 payment dates beginning with an including the first payment date of March 6, 2020. Defeasance of the full $29.0 million of the |
A-1-27
Alabama Hilton Whole Loan is permitted after the date that is the earlier of (i) January 24, 2023 and (ii) two years from the closing date of the securitization that includes the last note of the Alabama Hilton Whole Loan. The assumed lockout period of 25 months is based on the expected closing date of the Benchmark 2020-B17 securitization in March 2020. The actual lockout period may be longer. | |
(14) | With respect to some mortgage loans, historical financial information may not be available due to the when the properties were constructed, renovated and/or acquired. With respect to Loan No. 7, Apollo Education Group HQ Campus, historical financial information was not provided by the borrower because the lease for the sole tenant at the mortgaged property, Apollo Education Group, is NNN. With respect to Loan No. 13, Crenshaw Plaza, the borrower was not provided any historical information prior to the purchase date of the mortgaged property due to the nature of the financing as an acquisition. With respect to Loan No. 14, Staples Headquarters, is subject to a triple-net lease with the related sole tenant and, therefore, has no or limited operating history and/or lacks historical financial figures and information. With respect to Loan No. 18, Stonemont Net Lease Portfolio, historical financial information was not provided by the borrower because each of the single tenant properties within the portfolio is subject to a triple-net lease. With respect to Loan No. 23, Katie Reed Building, the borrower was not provided any historical information prior to the purchase date of 2018 due to the nature of the financing as an acquisition. With respect to loan No. 27, River Ranch, the sponsor did not provide any historical information prior to 2018. With respect to Loan No. 32, 725 Southern Boulevard, there is missing historical information due to a renovation that took place between 2017 and 2019. With respect to Loan No. 33, 144 Willow Street, historical financial information was not available because the mortgaged property was recently acquired by the borrower sponsor. |
(15) | In the case of certain mortgage loans, the UW NOI ($) exceeds Most Recent NOI ($) by 10%. With respect to Loan No. 2, Moffett Towers Buildings A, B & C, the increase from Most Recent NOI ($) to UW NOI ($) is primarily attributable to new recent leasing to Google and Comcast and includes the straight line average of contractual rent step increments over the lease term for investment grade tenants. With respect to Loan No. 4, 650 Madison Avenue, the increase from Most Recent NOI ($) to UW NOI ($) is primarily attributable to the signing of six new leases since December 2018 as well as contractual rent steps. With respect to Loan No. 6, 1501 Broadway, the increase from Most Recent NOI ($) to UW NOI ($) is primarily attributable to (i) an additional 3,250 square foot lease executed with Taco Bell Cantina, accounting for approximately $2.6 million in underwritten base rent and (ii) approximately $1.5 million in contractual rent steps through December 2020. With respect to Loan No. 10, Kings Plaza, the increase from the Most Recent NOI ($) to UW NOI ($) is primarily attributable to (i) rent steps taken 12 months out until February 1, 2021 (based on the Kings Plaza whole loan’s securitization in February of 2020) and straight-lined rents for investment grade-rated tenants and (ii) projected increases in power plant revenue as this component of the property stabilizes. With respect to Loan No. 34, The Mark, the increase from Most Recent NOI ($) to UW NOI ($) is primarily attributable to contractual rent steps and potential income from vacant units. |
(16) | With respect to all hotel properties the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these properties are the same. With respect to Loan No. 10, Kings Plaza Mortgage Loan, a portion of the mortgaged property occupied by Lowe’s is subject to a 15-year Industrial & Commercial Incentive Program (“ICIP”) tax abatement that expires in the 2025/2026 tax year. For the 2019/2020 tax year, abated taxes for the applicable land and improvements are approximately $643,391 (as opposed to unabated taxes of approximately $992,466). Please see “Description of |
A-1-28
the Mortgage Pool—Real Estate and Other Tax Considerations” in the Preliminary Prospectus for additional information. With respect to Loan No. 12, the East Village Multifamily Pool 3 Mortgage Loan, 15 of the 55 residential units are rent stabilized. With respect to Loan No. 18.23, Stonemont Net Lease Portfolio - SKF USA, the mortgaged property is subject to two separate ground leases. The ground leases terminate in 2027 and upon termination, the applicable borrower is obligated to purchase the fee interest for $1 and certain other amounts. The ground lease was created to provide a real estate tax abatement in the form of a payment in lieu of taxes (“PILOT”) program. The PILOT program is co-terminous with the ground lease, and real estate taxes will revert to fully unabated real estate taxes when the ground lease expires. Following the purchase of the property by the ground tenant, fully unabated real estate taxes would resume. Please see “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the Preliminary Prospectus for additional information. With respect to Loan No. 19, Drayton Tower, the borrower sponsor purchased the mortgaged property in 2012 and undertook a comprehensive renovation and, in connection therewith, received from the Historic Preservation Division a state tax incentive, which freezes the mortgaged property’s total market value as it relates to its tax assessment until 2021, thereby reducing the assessed property tax during the abatement period. In connection with such tax incentive, the mortgage loan is structured with a master lease between the borrower, as the master landlord, and the borrower’s affiliate, as the master tenant, which leases the units to the individual renters. Please see “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the Preliminary Prospectus for additional information. With respect to Loan No 20, Michigan Multifamily Portfolio, 65 of 616 units at the mortgaged properties receive subsidies or vouchers. With respect to Loan No. 23, the Katie Reed Building Mortgage Loan, 2 units out of 18 units are rent controlled. With respect to Loan No. 29, the 2177 East 21st Street Mortgage Loan, 44 of the 45 residential units are rent stabilized. With respect to Loan No. 32, the 725 Southern Boulevard Mortgage Loan, 56 of the 58 residential units are rent stabilized. | |
(17) | The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan. |
(18) | In the case of certain mortgage loans, all or a portion of the Title Type consists of a leasehold interest. With respect to Loan No. 11, The Westin Book Cadillac, the mortgaged property consists of 453 hotel rooms and 67 condominium units. The borrower, with an 82.5% voting interest and has control of the condominium board. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” for additional information. With respect to Loan No. 15, 3000 Post Oak, the mortgaged property includes the borrower’s leasehold interest in a certain parcel of land that is required to be used only as a private street, road or driveway, and effectively constitutes one of many direct access ways to the main portion of the mortgaged property. The related ground lease does not require any rent payments and expires on the date that is the earlier to occur of (i) September 30, 2023, and (ii) the termination of the rights of the ground lessor under that certain Easement an affiliate of the ground lessee has granted the ground lessor an easement upon a tract of land described in the Easement. Such leasehold portion does not constitute a material portion of the mortgaged property. With respect to Loan No. 18.09, Stonemont Net Lease Portfolio – Anthem Blue Cross and Blue Shield, the mortgaged property is subject to a condominium regime. The borrower owns one of the two condominium units representing 81.23% interest, and controls the condominium board. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” for additional information. With respect to Loan No. 19, Drayton Tower, the mortgaged property consists of 99 residential units and five retail units in a condominium with a total of 123 units. The borrower, with a 71.56% voting interest, owns 106 of the 123 units and has control of the condominium board. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” for additional information. |
A-1-29
With respect to Loan No. 23, Katie Reed Building Mortgage Loan, the mortgaged property is subject to a condominium regime that is controlled by the borrower. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” for additional information. With respect to Loan No. 34, The Mark, the mortgaged property consists of 8,526 square feet and 244 condominium units. The borrower owns 6 of 250 total units, equating to a 2.4% voting interest. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” for additional information. | |
(19) | With respect to each hotel property, shows the expiration date of the related license agreement, franchise agreement, operating agreement or management agreement. See “Description of the Mortgage Pool—Property Types—Hotel Properties” in the preliminary prospectus for information related to mortgage loans secured by hotel properties. With respect to Loan No. 8, Bellagio Hotel and Casino, the mortgaged property is not a flagged hotel property. With respect to Loan No. 21, Lone Star Court, the mortgaged property is not a flagged hotel property. |
(20) | Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents. With respect to Loan No. 6, 1501 Broadway, at origination of the mortgage loan, the borrower deposited $955,000 into an Upfront Engineering Reserve ($) in connection with installing sprinkler system as required by the mortgage loan documents. The borrower is required under the mortgage loan documents to perform additional immediate repair work, including, among other items, evaluation of the electrical systems, inspection of the elevators, and resolving open building code violations, for which the aggregate estimated cost is approximately $34,920. With respect to Loan No. 17, Mitchellville Plaza, 3 tenants, collectively representing approximately 3.1% of the net rentable area, were delinquent in their rents at origination of the mortgage loan. With respect to Loan No. 23, Katie Reed Building, at origination of the mortgage loan, the borrower deposited $1,718,316 into an Upfront Replacement Reserve ($) in connection with certain scheduled renovations. |
(21) | Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being trigger in the respective mortgage loan documents. With respect to Loan No. 5, CBM Portfolio, the Upfront Other Reserve ($) includes $99,000,000 deposited into a reserve to be used for renovation work. In addition, the borrowers shall be required to deposit into the Renovation Reserve the following annual amounts in equal monthly installments: Year 1 – $41.0 million, Year 2 – approximately $12.333 million, Year 3 – approximately $12.333 million, and Year 4 – approximately $12.333 million. In the event that the Lender’s estimate of remaining costs of the renovation work (other than any optional work that has not yet commenced and the Borrowers have elected not to commence or perform) exceeds the remaining Renovation Reserve balance, monthly deposits (in the Year 4 amount) shall continue after Year 4 until the balance in the Renovation Reserve, plus 50% of the balance then held in the FF&E Reserve, is sufficient to fund the remaining work. With respect to Loan No. 11, Westin Book Cadillac, Marriott will be collecting an ongoing FF&E reserve (1/12 of 4% of revenues annually, initially estimated to be $129,128 per month); however, such FF&E reserve has been conditionally waived by the lender so long as, among other things, the property manager continues to collect ongoing reserve deposits under the management agreement for the costs of FF&E. In addition to this, Marriott is holding an FF&E balance of $1,814,809 (an additional reserve transfer from the prior debt). In connection with the planned renovation, Marriott has also agreed to contribute $1,500,000. Existing loan reserves include approximately $12.4 million of existing reserve accounts associated with the prior debt on The Westin Book Cadillac property. With respect to Loan No. 18, Stonemont Net Lease Portfolio, to the extent any Rollover Reserve True Up Amount (as defined in the loan documents) is outstanding, the borrowers are required to deposit 1/6 of the Rollover |
A-1-30
Reserve True Up Amount, provided that any outstanding Rollover Reserve True Up Amount as of the sixth payment date after the first existence of a Rollover Reserve True Up Amount is required to be promptly deposited into the Rollover Reserve Account, which amounts is required to be deposited with and held by the lender for tenant improvement and leasing commission obligations incurred following the date hereof. “Rollover Reserve True Up Amount” means, with respect to any individual tenant for which any of the following conditions ((a) is not subject to a lease, (b) is not investment grade and has “gone dark” or sublet a majority of its demised space, (c) has exercised its termination right under its lease with a termination date occurring prior to two years beyond January 10, 2025, or (d) is subject to a bankruptcy or similar proceeding (each of the foregoing conditions, a “Rollover Reserve Deposit Conditions”)) would have been satisfied earlier than the calendar quarter in which the Rollover Reserve Deposit Conditions were deemed to be satisfied by the lender if the quarterly reports required under the mortgage loan documents were delivered on a monthly, rather than quarterly basis, an amount equal to (a) the product of (i) $1.20 per square foot and (ii) the aggregate square footage of the demised premises leased by such tenant and (b) a quotient, (i) the numerator of which is the number of months between the date on which the Rollover Reserve Deposit Conditions should have applied had the lender been immediately aware that such conditions were satisfied and the date on which the lender actually became aware that the Rollover Reserve Deposit Conditions were satisfied based on the delivery of the quarterly reporting required pursuant under the mortgage loan documents and (ii) the denominator of which is 12. With respect to Loan No. 25, Alabama Hilton Portfolio, There will be on going replacement reserve being collected at 2% of gross revenues, which is estimated to be $35,401 a month. | |
(22) | Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents. |
(23) | With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any mortgaged property. In some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease. With respect to Loan No. 1, Murphy Crossing, the 2nd Largest Tenant, Elo Touch Solutions, subleases 100% of its 74,824 square feet space to SonicWall, Inc., representing 20.6% of net rentable area. The 3rd Largest Tenant, Bayer Healthcare, subleases 100% of its 72,580 square feet to AeroHive Networks Incorporated. The parent company of AeroHive Networks and the borrower have agreed to terms via a letter of intent with the tenant Risk Management Solutions, Inc. to sublease 100% of the Bayer Healthcare space, representing 20.0% of the net rentable area of the Murphy Crossing mortgaged property. With respect to Loan No. 3, 1633 Broadway, the Largest Tenant, Allianz Asset Management of America L.P., subleases 20,600 square feet of suite 4600 (totaling 54,118 square feet) to Triumph Hospitality at a base rent of $46.80 per square foot through December 30, 2030. Triumph Hospitality further subleases 3,000 square feet of suite 4600 to Stein Adler Dabah & Zelkowitz at a base rent of $41.33 per square foot through July 31, 2022. Underwritten base rent is based on the contractual rent under the prime lease. The 2nd Largest Tenant, WMG Acquisition Corp, subleases 3,815 square feet of suite 0400 (totaling 36,854 square feet) to Cooper Investment Partners LLC at a base rent of $58.37 per square foot on a month-to-month basis. Underwritten base rent is based on the contractual rent under the prime lease. The 5th Largest Tenant, Kasowitz Benson Torres, subleases a collective 32,487 square feet of Suite 2200 (totaling 50,718 square feet) to three tenants. Delcath Systems, Inc. subleases 6,877 square feet and pays a rent of $68.50 per square foot through February 28, 2021; Avalonbay Communities subleases 12,145 square feet through October 31, 2026 and pays a current rent of $74.00 per square foot; Cresa New York subleases 13,195 square feet and pays a rent of $65.00 per square foot through April 30, 2021. Underwritten base rent is based on the contractual rent under the prime lease. With respect to Loan No. 6, 1501 Broadway, the 2nd Largest Tenant, Tremor Video has subleased 41,308 square feet of space to Mergermarket (U.S.) LLP on a coterminous basis currently at $55.22 per square foot beginning in late 2018 and 10,178 square feet to Office Resources Inc. on a month to month basis at $57.00 per square foot beginning in 2016. With respect to Loan No. 9, 3500 Lacey, the Largest Tenant, HAVI Global Solutions, has subleased (a) 17,696 sq. ft. to Hearthside Food Solutions at a base rent of $23.40 PSF and (b) 22,132 sq. ft. to Donnelley Financial, LLC at a base rent of $22.20 PSF. Both subleases are coterminous with the underlying lease to HAVI Global Solutions, which expires in April 2025. With respect to Loan No. 15, 3000 Post Oak, the Largest Tenant, Bechtel Oil, Gas and Chemicals, Inc., subleases 1,447 square feet to Chevron Federal Credit Union. |
A-1-31
With respect to Loan No. 15, 3000 Post Oak, in certain instances, the tenant has entered into one or more subleases for a de minimis portion of its total leased space or leased a portion of its space to an affiliate. In each such case, the applicable tenant, as presented herein, remains fully responsible in all material respects for the contractual lease terms. With respect to Loan No. 31, 8-44 Brighton 11th Street, the Largest Tenant, Brighton 11 Realty LLC, subleases 14,713 square feet to four subtenants: Dental Lab, Circle of Friends, Gem Pharmacy, and Wow Café and Grill. | |
(24) | In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates. With respect to Loan No. 6, 1501 Broadway, the Largest Tenant, Hardesty & Hanover, leases 52,634 square feet, of which (i) 34,391 square feet is leased for $46.15 per square foot, (ii) 17,656 square feet Is leased for $46.09 per square foot and (iii) 317 square feet is leased with no underwritten base rent. With respect to Loan No. 6, 1501 Broadway, the 3rd Largest Tenant, Hard Rock Café, leases 47,256 square feet, of which 46,756 square feet is leased for $158.73 per square foot expiring in January 2036 and 500 square feet is leased with no underwritten base rent expiring in December 2050. With respect to Loan No. 18, Stonemont Net Lease Portfolio, the Motorola Solutions mortgaged property consists of two separate structures (1303 East Algonquin Road and 1299 East Algonquin Road), each leased to Motorola Solutions pursuant to a separate lease. The 1303 East Algonquin Road building is comprised of 345,000 square feet with a lease expiration date in May 2030 and is classified as a Class A property. The 1299 East Algonquin Road building is comprised of 172,000 square feet with a lease expiration date in May 2029 and is classified as a Class B property. Each lease contains four five-year extension options. Additionally, the two structures were separately appraised for $73,100,000 and $35,100,000, respectively. The two structures are presented on an aggregate basis for all relevant characteristics, given each individual structure cannot be released separately from the lien of the mortgage loan. Per the loan documents, the Cut-off Date Allocated Mortgage Loan Balance amount attributable to the two structures is $87,967,000. |
(25) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. Certain tenants may have the right to reduce or abate rent or terminate all or a portion of their leased spaces for a breach or violation of co-tenancy provisions in the related leases. With respect to Loan No. 3, 1633 Broadway, the 4th Largest Tenant, Morgan Stanley & Co, representing approximately 10.2% of net rentable area, has the option to terminate its lease as to all or any portion (but not less than one full floor) of its space at any time after April 1, 2027, upon 18 months’ notice and payment of a termination fee. The 5th Largest Tenant, Kasowitz Benson Torres, representing approximately 7.9% of the net rentable commercial area, has the right to terminate its lease as to all or a portion of one full floor of the premises located on the uppermost or lowermost floor (provided that the terminated space must be in a commercially reasonable configuration) effective as of March 31, 2024, by providing notice by March 31, 2023 and payment of a termination fee. With respect to Loan No. 4, 650 Madison Avenue, the 2nd Largest Tenant, Memorial Sloan Kettering Cancer Center, at the 650 Madison mortgaged property has (i) the one-time option to terminate its lease on any date between July 1, 2020, and June 30, 2022, so long as the tenant gives 18 months’ notice and (ii) the right to go dark at any time. With respect to Loan No. 9, 3500 Lacey, the Largest Tenant, HAVI Global Solutions, has a one-time right to terminate its lease effective as of August 2022 with no less than 12 months’ prior notice and the payment of an estimated termination fee of $5,236,299. The 2nd Largest Tenant, Glanbia, has a one-time right to terminate its lease effective as of February 2026 with no less than six months’ prior notice and the payment of an estimated termination fee of $4,101,067. The 3rd Largest Tenant, Invesco, has a one-time right to terminate its lease effective as of May 2021 with no less than 12 months’ prior notice and the payment of an estimated termination fee of $3,789,544. The 5th Largest Tenant, CompTIA, has a one-time right to terminate its lease effective as of December 2026 with no less than 12 months’ prior notice and the payment of an estimated termination fee of $971,316. With respect to Loan No. 10, Kings Plaza, the 2nd Largest Tenant, Primark, has the right to terminate its lease on July 7, 2028 with 12 months’ notice provided that, as of the termination date, (i) the tenant is Primark US Corp., or |
A-1-32
a Primark successor, and (ii) the tenant is not in default of its lease beyond any applicable notice and cure period; however, such termination option will be automatically terminated and of no force or effect if either (a) another Primark store opens for business within a certain radius of the mortgaged property, or (b) the tenant or any of its affiliates own, operate, otherwise become financially interested in any other Primark store or any other store branded under the Primark name within the radius. | |
With respect to Loan No. 10, Kings Plaza, the 5th Largest Tenant, Best Buy, is currently in negotiations with the borrower for an early termination of its related lease with respect to its entire demised premises (the “Best Buy Space”). The mortgage loan documents permit the borrower to enter into (i) a termination of the Best Buy lease, (ii) a modification of the Best Buy lease which results in the rent payable by Best Buy being less than an amount equal to 105% of the amount of the rent in effect as of the origination date, or (iii) a modification of the Best Buy lease which shortens the related term to a date expiring prior to January 31, 2032; provided, among other conditions, the borrower enters into a master lease with the related guarantor requiring such guarantor to pay an amount equal to (i) 105% of the amount of rent to which the borrower would otherwise be entitled pursuant to the Best Buy lease in effect as of the origination date, minus (ii) the sum of (x) the amount of rent actually received by the borrower from tenants under any replacement lease, plus (y) the amount of rent actually received by the borrower from Best Buy under the terms of the Best Buy lease. In connection with any redevelopment of the Best Buy Space, the mortgage loan documents require the borrower to, among other things, deliver a completion guaranty to the lender. With respect to Loan No. 17, Mitchellville Plaza, the Largest Tenant, Weis Markets, Inc., at the Mitchellville Plaza mortgaged property has (i) the right to terminate its lease if the landlord violates any use restrictions or radius restrictions and (ii) the right to go dark at any time. The 5th Largest Tenant, McDonald’s (ground lease), at the Mitchellville Plaza mortgaged property has the right to terminate its lease at any time after five years from the rent commencement date by serving written notice to the landlord and paying the sum of the current year’s rent, effective 6 months after notice. With respect to Loan No. 29, 2177 East 21st Street, the Largest Tenant, Perlina Jewelry, at the 2177 East 21st Street mortgaged property has the right to terminate its lease at any time without termination fee so long as the tenant gives 6 months’ notice. The 4th Largest Tenant, Stina Corp., at the 2177 East 21st Street Mortgaged Property has the right to terminate its lease any time on or after June 30, 2021, without termination fee so long as the tenant gives 6 months’ notice. The 5th Largest Tenant, York Sing Chan, at the 2177 East 21st Street mortgaged property has the right to terminate its lease any time on or prior to April 30, 2021, without termination fee so long as the tenant gives 9 months’ notice. With respect to Loan No. 30, Walgreens Nyack, NY, the sole tenant, Walgreens, at the mortgaged property has (i) the right to terminate its lease effective as of the last day of the 300th full calendar month of the term and every 5 years thereafter with 12 months prior notice and (ii) the right to go dark at any time. | |
(26) | In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes or due to the number of parties serving as the Principal / Carveout Guarantor. In the case of certain mortgage loans, the loan documents permit the borrower to replace the Principal / Carveout Guarantor upon satisfaction of certain terms and conditions in the related loan documents. With respect to Loan Nos. 3 and 6, 1633 Broadway and 1501 Broadway, in each case, the related mortgage loan does not have a separate Principal / Carveout Guarantor, and each of the related borrowers is the only indemnitor under the related environmental indemnity agreement. Please see “Description of the Mortgage Pool—Non-Recourse Carveout Limitations” for additional information. With respect to Loan No. 8, Bellagio Hotel and Casino, the aggregate liability of the Principal / Carveout Guarantor with respect to the full recourse carveouts is capped at 10% of the principal balance of the whole loan outstanding at the time of the occurrence of such event, plus any and all reasonable third-party costs actually incurred by the lender and/or any administrative agent (including reasonable attorneys’ fees and costs reasonably incurred) in connection with the collection of amounts due. With respect to Loan No. 15, 3000 Post Oak, under the limited liability company agreement (the “LOPO 2 LLC Agreement”) of LOPO 2 LLC, which indirectly owns 100% of the borrower (“LOPO 2”), between Norman Bobrow and FG US Holdings 2, LLC, as consideration for executing and delivering the guaranty for the 3000 Post Oak Whole Loan (the “Guaranty”), Norman Bobrow is required to be paid by LOPO 2, as an operating expense of LOPO 2, a fee of $350,000 per annum, payable in monthly installments equal to $29,166.67, for so long as, among other conditions: (i) Norman Bobrow remains a member of LOPO 2, and/or (ii) unless Norman Bobrow |
A-1-33
has been removed as a member of LOPO 2 for cause under the LOPO 2 LLC Agreement, the Guaranty remains in effect. | |
(27) | The classification of the lockbox and cash management types is described in the Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details. With respect to Loan No. 19, Drayton Tower, the mortgage loan documents require a soft lockbox for residential tenants and a hard lockbox for retail tenants. |
(28) | With respect to Loan No. 6, 1501 Broadway, the whole loan is initially being serviced under the Benchmark 2020-IG1 pooling and servicing agreement until such time the controlling note has been securitized, at which point such whole loan will be serviced under the pooling and servicing agreement related to such securitization. JPMCB holds the controlling pari passu companion loan and is entitled to exercise control rights until the securitization of such controlling pari passu companion loan. With respect to Loan Nos. 15 and 25, 3000 Post Oak and Alabama Hilton Portfolio, the related whole loan will initially be serviced by the master servicer and special servicer pursuant to the pooling and servicing agreement for this transaction. From and after the date on which the lead servicing companion loan is securitized, it is anticipated that the whole loan will be serviced under and by the master servicer and special servicer designated in the pooling and servicing agreement entered into in connection with such securitization. |
(29) | Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Mezzanine Indebtedness” and “—Other Indebtedness” and “Certain Legal Aspects of the Mortgage Loans” in the Prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future. With respect to Loan No. 1, Murphy Crossing the borrower is permitted under the Murphy Crossing mortgage loan documents to incur additional mezzanine financing. With respect to Loan No. 9, 3500 Lacey, MEPT 3500 Lacey Road, LLC (the “3500 Lacey PE Member”), a core, open-end private equity real estate fund advised by BentallGreenOak, which owned the 3500 Lacey Property since 2003 and sold it to the borrower, is a member of the sole member of the borrower (the “3500 Lacey JV”). 3500 Lacey PE Member has made a preferred equity contribution in the amount of $33,000,000 to 3500 Lacey JV. Under the related limited liability company agreement (the “3500 Lacey LLC Agreement”) between the 3500 Lacey PE Member and the 3500 Lacey JV’s managing member, which is managed by Kore Investments LLC, the sole managing member owned by the non-recourse carveout guarantor of the 3500 Lacey Whole Loan (the “3500 Lacey Managing Member”), the 3500 Lacey PE Member is entitled to: (a) a quarterly preferred return payment from the net cash flow from operation of the 3500 Lacey Property (after payment of all operating expenses of the 3500 Lacey JV and of the 3500 Lacey Property) in an amount equal to 10.0% per annum, calculated on 3500 PE Member’s unreturned capital contributions, for the first 36 months from the effective date of the 3500 Lacey LLC Agreement and 12.0% per annum thereafter, calculated on 3500 PE Member’s unreturned capital contributions (the “Preferred Return”); and (b) in the event of any sale, disposition, financing, refinancing, casualty or condemnation with respect to the 3500 Lacey Property (each such event, a “3500 Lacey Capital Event”), the net proceeds resulting from such 3500 Lacey Capital Event (after payment of all expenses related to the capital event) in an amount equal to any unpaid Preferred Return and the amount of unreturned Preferred Equity Contribution. Except as described above, 3500 Lacey PE Member is not entitled to the return of any of its capital contributions or the Preferred Return, and any unrepaid capital contributions or Preferred Return will not be a liability of 3500 Lacey JV. Please see “Description of the Mortgage Pool – Additional Indebtedness – Preferred Equity” in the Prospectus for additional information. |
With respect to Loan No. 10, Kings Plaza, the mortgage loan documents permit the pledge by The Macerich Company, Macerich Partnership, L.P., and/or their affiliates of their indirect ownership interest in the related borrower to a qualified real estate investor (with total assets in name or under management in excess of $2 billion and, except with respect to pension advisory firm or similar fiduciary, capital/ statutory surplus, shareholder equity or net worth in excess of $1 billion) (a “QREI”) as part of a credit facility upon certain conditions, including (i) no event of default has occurred and is continuing; (ii) the value of the mortgaged property constitutes no more than 15% of the value of all assets securing such credit facility and (iii) neither the granting of the pledge nor exercise of any remedies will result in a change of the manager unless the replacement manager is a qualified manager (generally, any of certain specified national property management firms or a reputable and experienced management organization having at least seven years’ experience in managing at least seven regional malls, |
A-1-34
other than the mortgaged property, of not less than 400,000 square feet (inclusive of anchor space) with at least one anchor store and totaling at least 5,000,000 square feet (including owned or leased anchor stores) of gross leasable area, which is not the subject of a bankruptcy or similar insolvency proceeding. With respect to Loan No. 10, Kings Plaza, the borrowers are permitted to incur a “Property-Assessed Clean Energy loan” (the “PACE Loan”), for an amount not to exceed $10,000,000, provided that such PACE Loan is (i) incurred for improvements to the mortgaged property for the purpose of increasing energy efficiency, increasing use of renewable energy sources, resource conservation, or a combination of the foregoing, (ii) repaid through multi-year tax assessments against the mortgaged property, and (iii) on terms and conditions reasonably acceptable to the lender, which may include, at the lender’s sole discretion, the delivery of a rating agency confirmation. With respect to Loan No. 22, 25 Jay Street, the related borrower is permitted under the 25 Jay Street Mortgage loan documents to incur additional mezzanine financing. |
A-1-35