FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-226123-09 | ||
Free Writing Prospectus dated June [15], 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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 | Property Name | Street Address | City | State | Zip Code | County | Number of Properties | Property Type | Property Subtype | Year Built | Year Renovated | Units | Unit of Measure | Occupancy % | Occupancy Date | Appraised Value ($) | Appraisal Date | Current LTV % |
1 | LCM | 530 Broadway | 530-538 Broadway and 85-87 Spring Street | New York | NY | 10012 | New York | 1 | Mixed Use | Office/Retail | 1901 | 2011 | 198,048 | Square Feet | 100.0% | 03/31/20 | 395,000,000 | 01/24/20 | 53.2% |
2 | LCM | LA County Office Portfolio | Various | Various | CA | Various | Los Angeles | 5 | Office | Suburban | Various | Various | 346,786 | Square Feet | 97.8% | Various | 101,600,000 | 09/06/19 | 67.9% |
2.01 | LCM | 29903 Agoura Road | 29903 Agoura Road | Agoura Hills | CA | 91301 | Los Angeles | 1 | Office | Suburban | 1981 | 2005 | 103,394 | Square Feet | 100.0% | 05/27/20 | 30,400,000 | 09/06/19 | |
2.02 | LCM | 29899 Agoura Road | 29899 Agoura Road | Agoura Hills | CA | 91301 | Los Angeles | 1 | Office | Suburban | 2008 | 78,590 | Square Feet | 100.0% | 05/27/20 | 26,000,000 | 09/06/19 | ||
2.03 | LCM | 5230 Las Virgenes Road | 5230 Las Virgenes Road | Calabasas | CA | 91302 | Los Angeles | 1 | Office | Suburban | 1997 | 77,025 | Square Feet | 95.0% | 05/27/20 | 20,000,000 | 09/06/19 | ||
2.04 | LCM | 5855 Topanga Canyon Boulevard | 5855 Topanga Canyon Boulevard | Woodland Hills | CA | 91367 | Los Angeles | 1 | Office | Suburban | 1981 | 50,019 | Square Feet | 92.6% | 05/27/20 | 15,000,000 | 09/06/19 | ||
2.05 | LCM | 29901 Agoura Road | 29901 Agoura Road | Agoura Hills | CA | 91301 | Los Angeles | 1 | Office | Suburban | 1979 | 37,758 | Square Feet | 100.0% | 06/06/20 | 10,200,000 | 09/06/19 | ||
3 | JPMCB | Chase Center Tower I | 1655 3rd Street | San Francisco | CA | 94158 | San Francisco | 1 | Office | CBD | 2019 | 317,660 | Square Feet | 100.0% | 06/10/20 | 466,000,000 | 12/19/19 | 31.3% | |
4 | JPMCB | Chase Center Tower II | 1725 3rd Street | San Francisco | CA | 94158 | San Francisco | 1 | Office | CBD | 2019 | 268,548 | Square Feet | 100.0% | 06/10/20 | 397,500,000 | 12/19/19 | 31.3% | |
5 | JPMCB/GACC/GSMC | 1633 Broadway | 1633 Broadway | New York | NY | 10019 | New York | 1 | Office | CBD | 1972 | 2013 | 2,561,512 | Square Feet | 98.4% | 10/31/19 | 2,400,000,000 | 10/24/19 | 41.7% |
6 | LCM | 12555 & 12655 Jefferson | Various | Los Angeles | CA | 90066 | Los Angeles | 2 | Office | CBD | 1985 | Various | 193,908 | Square Feet | 97.2% | 03/31/20 | 186,650,000 | 06/28/19 | 59.5% |
6.01 | LCM | 12655 Jefferson | 12655 West Jefferson Boulevard | Los Angeles | CA | 90066 | Los Angeles | 1 | Office | CBD | 1985 | 2015-2016 | 100,756 | Square Feet | 100.0% | 03/31/20 | 94,150,000 | 06/28/19 | |
6.02 | LCM | 12555 Jefferson | 12555 West Jefferson Boulevard | Los Angeles | CA | 90066 | Los Angeles | 1 | Office | CBD | 1985 | 2016-2017 | 93,152 | Square Feet | 94.1% | 03/31/20 | 92,500,000 | 06/28/19 | |
7 | GACC | 675 Creekside Way | 675 Creekside Way | Campbell | CA | 95008 | Santa Clara | 1 | Office | Suburban | 2016 | 177,815 | Square Feet | 100.0% | 06/06/20 | 143,000,000 | 01/01/21 | 58.3% | |
8 | LCM | Hampton Roads Office Portfolio | Various | Various | VA | Various | Various | 22 | Office | Suburban | Various | 1,322,003 | Square Feet | 88.5% | Various | 185,200,000 | 01/07/19 | 70.8% | |
8.01 | LCM | 510 Independence Parkway | 510 Independence Parkway | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban | 1999 | 97,081 | Square Feet | 89.4% | 03/31/20 | 14,100,000 | 01/07/19 | ||
8.02 | LCM | 676 Independence Parkway | 676 Independence Parkway | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban | 2008 | 73,345 | Square Feet | 100.0% | 03/31/20 | 11,200,000 | 01/07/19 | ||
8.03 | LCM | 700 Independence Parkway | 700 Independence Parkway | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban | 2001 | 96,807 | Square Feet | 100.0% | 03/31/20 | 13,400,000 | 01/07/19 | ||
8.04 | LCM | 1309 Executive Boulevard | 1309 Executive Boulevard | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban | 2001 | 49,870 | Square Feet | 100.0% | 06/06/20 | 8,500,000 | 01/07/19 | ||
8.05 | LCM | 1317 Executive Boulevard | 1317 Executive Boulevard | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban | 2007 | 73,583 | Square Feet | 100.0% | 03/31/20 | 12,400,000 | 01/07/19 | ||
8.06 | LCM | 200 Golden Oak Court | 200 Golden Oak Court | Virginia Beach | VA | 23452 | Virginia Beach City | 1 | Office | Suburban | 1988 | 74,290 | Square Feet | 84.1% | 03/31/20 | 10,900,000 | 01/07/19 | ||
8.07 | LCM | 1301 Executive Boulevard | 1301 Executive Boulevard | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban | 2006 | 50,020 | Square Feet | 100.0% | 03/31/20 | 8,100,000 | 01/07/19 | ||
8.08 | LCM | 505 Independence Parkway | 505 Independence Parkway | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban | 2000 | 63,568 | Square Feet | 97.2% | 03/31/20 | 8,500,000 | 01/07/19 | ||
8.09 | LCM | 1313 Executive Boulevard | 1313 Executive Boulevard | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban | 2002 | 49,870 | Square Feet | 100.0% | 06/06/20 | 8,500,000 | 01/07/19 | ||
8.10 | LCM | 208 Golden Oak Court | 208 Golden Oak Court | Virginia Beach | VA | 23452 | Virginia Beach City | 1 | Office | Suburban | 1989 | 63,825 | Square Feet | 94.6% | 03/31/20 | 9,000,000 | 01/07/19 | ||
8.11 | LCM | 1305 Executive Boulevard | 1305 Executive Boulevard | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban | 2002 | 49,865 | Square Feet | 81.2% | 03/31/20 | 7,100,000 | 01/07/19 | ||
8.12 | LCM | 500 Independence Parkway | 500 Independence Parkway | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban | 2001 | 51,000 | Square Feet | 100.0% | 03/31/20 | 7,400,000 | 01/07/19 | ||
8.13 | LCM | 501 Independence Parkway | 501 Independence Parkway | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban | 2000 | 63,474 | Square Feet | 90.1% | 03/31/20 | 8,000,000 | 01/07/19 | ||
8.14 | LCM | 1 Enterprise Parkway | 1 Enterprise Parkway | Hampton | VA | 23666 | Hampton City | 1 | Office | Suburban | 1987 | 63,029 | Square Feet | 65.2% | 03/31/20 | 7,700,000 | 01/07/19 | ||
8.15 | LCM | 1457 Miller Store Road | 1457 Miller Store Road | Virginia Beach | VA | 23455 | Virginia Beach City | 1 | Office | Suburban | 1988 | 65,192 | Square Feet | 100.0% | 03/31/20 | 6,100,000 | 01/07/19 | ||
8.16 | LCM | 2809 South Lynnhaven Road | 2809 South Lynnhaven Road | Virginia Beach | VA | 23452 | Virginia Beach City | 1 | Office | Suburban | 1987 | 62,924 | Square Feet | 74.9% | 03/31/20 | 9,500,000 | 01/07/19 | ||
8.17 | LCM | 22 Enterprise Parkway | 22 Enterprise Parkway | Hampton | VA | 23666 | Hampton City | 1 | Office | Suburban | 1990 | 72,444 | Square Feet | 76.2% | 03/31/20 | 8,900,000 | 01/07/19 | ||
8.18 | LCM | 521 Butler Farm Road | 521 Butler Farm Road | Hampton | VA | 23666 | Hampton City | 1 | Office | Suburban | 1989 | 44,651 | Square Feet | 100.0% | 06/06/20 | 6,300,000 | 01/07/19 | ||
8.19 | LCM | 21 Enterprise Parkway | 21 Enterprise Parkway | Hampton | VA | 23666 | Hampton City | 1 | Office | Suburban | 1998 | 75,915 | Square Feet | 59.0% | 03/31/20 | 9,100,000 | 01/07/19 | ||
8.20 | LCM | 484 Viking Drive | 484 Viking Drive | Virginia Beach | VA | 23452 | Virginia Beach City | 1 | Office | Suburban | 1987 | 39,633 | Square Feet | 43.3% | 03/31/20 | 5,400,000 | 01/07/19 | ||
8.21 | LCM | 629 Phoenix Drive | 629 Phoenix Drive | Virginia Beach | VA | 23452 | Virginia Beach City | 1 | Office | Suburban | 1996 | 24,549 | Square Feet | 100.0% | 03/31/20 | 2,900,000 | 01/07/19 | ||
8.22 | LCM | 5 Manhattan Square | 5 Manhattan Square | Hampton | VA | 23666 | Hampton City | 1 | Office | Suburban | 1999 | 17,068 | Square Feet | 100.0% | 06/06/20 | 2,200,000 | 01/07/19 | ||
9 | GSMC | 711 Fifth Avenue | 711 5th Avenue | New York | NY | 10022 | New York | 1 | Mixed Use | Office/Retail | 1927 | 2013-2019 | 340,024 | Square Feet | 76.5% | 01/31/20 | 1,000,000,000 | 01/23/20 | 54.5% |
10 | GACC | BX Industrial Portfolio | Various | Various | Various | Various | Various | 68 | Various | Various | Various | Various | 11,097,713 | Square Feet | 87.3% | 03/31/20 | 960,750,000 | Various | 39.6% |
10.01 | GACC | Bridgewater Center 1 | 1120 US Highway 22 | Bridgewater | NJ | 08807 | Somerset | 1 | Industrial | Warehouse/Storage | 1951 | 1994 | 437,117 | Square Feet | 0.5% | 03/31/20 | 52,700,000 | 07/29/19 | |
10.02 | GACC | 401 E Laraway Rd | 401 East Laraway Road | Joliet | IL | 60433 | Will | 1 | Industrial | Warehouse/Distribution | 2005 | 475,104 | Square Feet | 100.0% | 03/31/20 | 42,300,000 | 07/22/19 | ||
10.03 | GACC | Rochelle 1 | 501 South Steward Road | Rochelle | IL | 61068 | Ogle | 1 | Industrial | Warehouse/Distribution | 2005 | 579,575 | Square Feet | 100.0% | 03/31/20 | 34,600,000 | 08/01/19 | ||
10.04 | GACC | 350A Salem Church Rd | 350A Salem Church Road | Mechanicsburg | PA | 17050 | Cumberland | 1 | Industrial | Warehouse/Distribution | 1990 | 405,100 | Square Feet | 100.0% | 03/31/20 | 33,000,000 | 07/15/19 | ||
10.05 | GACC | Romeoville Bldg 1 | 208-214 South Pinnacle Drive | Romeoville | IL | 60446 | Will | 1 | Industrial | Warehouse/Distribution | 2016 | 199,924 | Square Feet | 100.0% | 03/31/20 | 30,100,000 | 07/24/19 | ||
10.06 | GACC | 251 E Laraway Rd | 251 East Laraway Road | Joliet | IL | 60433 | Will | 1 | Industrial | Warehouse/Distribution | 2005 | 374,460 | Square Feet | 100.0% | 03/31/20 | 28,400,000 | 07/22/19 | ||
10.07 | GACC | 7940 Kentucky | 7940 Kentucky Drive | Florence | KY | 41042 | Boone | 1 | Industrial | Flex | 1992 | 128,077 | Square Feet | 94.7% | 03/31/20 | 29,000,000 | 07/15/19 | ||
10.08 | GACC | Mountain Top Distribution Center 2 | 1 Philips Drive | Mountain Top | PA | 18707 | Luzerne | 1 | Industrial | Warehouse/Distribution | 1992 | 400,000 | Square Feet | 100.0% | 03/31/20 | 24,100,000 | 08/01/19 | ||
10.09 | GACC | Enterprise Parkway | 2000 Enterprise Parkway | Hampton | VA | 23666 | Hampton City | 1 | Industrial | Flex | 1996 | 402,652 | Square Feet | 76.6% | 03/31/20 | 23,400,000 | 07/19/19 | ||
10.10 | GACC | Cavalier I | 1400 Cavalier Boulevard | Chesapeake | VA | 23323 | Chesapeake City | 1 | Industrial | Warehouse/Distribution | 1969 | 300,117 | Square Feet | 77.0% | 03/31/20 | 23,100,000 | 07/19/19 | ||
10.11 | GACC | 1910 International | 1910 International Way | Hebron | KY | 41048 | Boone | 1 | Industrial | Warehouse/Distribution | 1990 | 2004 | 300,000 | Square Feet | 100.0% | 03/31/20 | 20,800,000 | 07/16/19 | |
10.12 | GACC | Glen Dale | 7100 Holladay Tyler Road | Glen Dale | MD | 20769 | Prince George’s | 1 | Industrial | Warehouse/Distribution | 1968 | 314,590 | Square Feet | 53.5% | 03/31/20 | 19,200,000 | 07/12/19 | ||
10.13 | GACC | Romeoville Bldg 2 | 208-214 South Pinnacle Drive | Romeoville | IL | 60446 | Will | 1 | Industrial | Warehouse/Distribution | 2016 | 199,924 | Square Feet | 30.9% | 03/31/20 | 18,900,000 | 07/24/19 | ||
10.14 | GACC | Enterprise Distribution Center 1 | 10550 Toebben Drive | Independence | KY | 41051 | Boone | 1 | Industrial | Warehouse/Distribution | 2005 | 275,000 | Square Feet | 100.0% | 03/31/20 | 17,500,000 | 07/15/19 | ||
10.15 | GACC | 2270 Woodale | 2270-2280 Woodale Drive | Mounds View | MN | 55112 | Ramsey | 1 | Industrial | Warehouse | 1990 | 144,783 | Square Feet | 100.0% | 03/31/20 | 17,100,000 | 07/12/19 | ||
10.16 | GACC | 2950 Lexington Ave South | 2950 Lexington Avenue South | Eagan | MN | 55121 | Dakota | 1 | Industrial | Warehouse/Storage | 1979 | 184,545 | Square Feet | 100.0% | 03/31/20 | 16,800,000 | 07/12/19 | ||
10.17 | GACC | Rivers Bend Center 1B | 801 Liberty Way | Chester | VA | 23836 | Chesterfield | 1 | Industrial | Warehouse/Distribution | 1998 | 170,800 | Square Feet | 100.0% | 03/31/20 | 16,700,000 | 07/16/19 | ||
10.18 | GACC | DFW Logistics Center (Bldg 4) | 2701 Esters Boulevard | Dallas | TX | 75261 | Dallas | 1 | Industrial | Warehouse/Distribution | 2018 | 144,000 | Square Feet | 100.0% | 03/31/20 | 16,400,000 | 07/12/19 | ||
10.19 | GACC | Rivers Bend Center 1C | 12730 Kingston Avenue | Chester | VA | 23836 | Chesterfield | 1 | Industrial | Flex | 2001 | 158,400 | Square Feet | 100.0% | 03/31/20 | 15,800,000 | 07/16/19 | ||
10.20 | GACC | Territorial | 3 Territorial Court | Bolingbrook | IL | 60440 | Will | 1 | Industrial | Manufacturing | 2001 | 125,448 | Square Feet | 100.0% | 03/31/20 | 15,500,000 | 07/24/19 | ||
10.21 | GACC | Diamond Hill 2 | 1920 Campostella Road | Chesapeake | VA | 23324 | Chesapeake City | 1 | Industrial | Warehouse/Distribution | 1997 | 224,620 | Square Feet | 100.0% | 03/31/20 | 15,400,000 | 07/19/19 | ||
10.22 | GACC | Rivers Bend Center 2A | 500 HP Way | Chester | VA | 23836 | Chesterfield | 1 | Industrial | Warehouse/Distribution | 1997 | 144,000 | Square Feet | 100.0% | 03/31/20 | 15,200,000 | 07/16/19 | ||
10.23 | GACC | Rivers Bend Center 1A | 701 Liberty Way | Chester | VA | 23836 | Chesterfield | 1 | Industrial | Flex | 1998 | 123,980 | Square Feet | 100.0% | 03/31/20 | 15,000,000 | 07/16/19 | ||
10.24 | GACC | Diamond Hill 3 | 1960 Diamond Hill Road | Chesapeake | VA | 23324 | Chesapeake City | 1 | Industrial | Warehouse/Distribution | 1974 | 267,010 | Square Feet | 62.6% | 03/31/20 | 14,900,000 | 07/19/19 | ||
10.25 | GACC | Whippany Business Center 1 | One Apollo Drive | Whippany | NJ | 07981 | Morris | 1 | Industrial | Warehouse | 1975 | 1985 | 120,000 | Square Feet | 74.6% | 03/31/20 | 14,700,000 | 07/29/19 | |
10.26 | GACC | The Colony Land | NWQ of Memorial Drive and Main Street | The Colony | TX | 75056 | Denton | 1 | Other | Leased Fee | NAP | NAP | NAP | 14,200,000 | 07/21/19 | ||||
10.27 | GACC | Shawnee Distribution Center 1 | 8515 Hedge Lane Terrace | Shawnee | KS | 66227 | Johnson | 1 | Industrial | Warehouse/Distribution | 2003 | 223,200 | Square Feet | 100.0% | 03/31/20 | 14,100,000 | 07/10/19 | ||
10.28 | GACC | Rivers Bend Center 2B | 600 HP Way | Chester | VA | 23836 | Chesterfield | 1 | Industrial | Warehouse/Distribution | 1997 | 158,400 | Square Feet | 100.0% | 03/31/20 | 13,900,000 | 08/01/19 | ||
10.29 | GACC | 7930 Kentucky | 7930 Kentucky Drive | Florence | KY | 41042 | Boone | 1 | Industrial | Warehouse/Distribution | 1999 | 219,300 | Square Feet | 100.0% | 03/31/20 | 13,800,000 | 07/15/19 | ||
10.30 | GACC | Dues Dr Distribution Center 1 | 4225 Dues Drive | West Chester | OH | 45246 | Butler | 1 | Industrial | Warehouse/Distribution | 1972 | 303,000 | Square Feet | 40.3% | 03/31/20 | 13,600,000 | 07/16/19 | ||
10.31 | GACC | Gibraltar | 455 Gibraltar Drive | Bolingbrook | IL | 60440 | Will | 1 | Industrial | Manufacturing | 2002 | 110,000 | Square Feet | 100.0% | 03/31/20 | 13,500,000 | 07/24/19 | ||
10.32 | GACC | Diamond Hill 1 | 1910 Campostella Road | Chesapeake | VA | 23324 | Chesapeake City | 1 | Industrial | Warehouse/Distribution | 1980 | 152,600 | Square Feet | 100.0% | 03/31/20 | 13,500,000 | 07/19/19 | ||
10.33 | GACC | DFW Logistics Center (Bldg 3) | 2650 Esters Boulevard | Dallas | TX | 75261 | Dallas | 1 | Industrial | Warehouse/Distribution | 2018 | 120,000 | Square Feet | 100.0% | 03/31/20 | 13,500,000 | 07/12/19 | ||
10.34 | GACC | Elk Grove Distribution Center 1 | 1325 Pratt Boulevard | Elk Grove Village | IL | 60007 | Cook | 1 | Industrial | Warehouse/Distribution | 1970 | 2018 | 150,700 | Square Feet | 100.0% | 03/31/20 | 13,100,000 | 07/11/19 | |
10.35 | GACC | 1000 Lucas Way | 1000 Lucas Way | Hampton | VA | 23666 | Hampton City | 1 | Industrial | Warehouse/Distribution | 1992 | 120,000 | Square Feet | 100.0% | 03/31/20 | 13,100,000 | 07/19/19 | ||
10.36 | GACC | Lakeview | 100-130 Lakeview Parkway | Vernon Hills | IL | 60061 | Lake | 1 | Industrial | Warehouse/Distribution | 1998 | 2015 | 132,851 | Square Feet | 100.0% | 03/31/20 | 13,000,000 | 07/11/19 | |
10.37 | GACC | DFW Logistics Center (Bldg 5) | 750 Royal Lane | Dallas | TX | 75261 | Dallas | 1 | Industrial | Warehouse/Distribution | 2017 | 116,157 | Square Feet | 100.0% | 03/31/20 | 12,300,000 | 07/12/19 | ||
10.38 | GACC | 9756 International | 9756 International Boulevard | West Chester | OH | 45246 | Butler | 1 | Industrial | Warehouse/Distribution | 1990 | 192,000 | Square Feet | 100.0% | 03/31/20 | 11,700,000 | 07/16/19 | ||
10.39 | GACC | 350B Salem Church Rd | 350B Salem Church Road | Mechanicsburg | PA | 17050 | Cumberland | 1 | Industrial | Warehouse/Distribution | 1990 | 134,500 | Square Feet | 100.0% | 03/31/20 | 11,000,000 | 07/15/19 | ||
10.40 | GACC | 6105 Trenton Ln | 6105 Trenton Lane North | Plymouth | MN | 55442 | Hennepin | 1 | Industrial | Warehouse/Distribution | 1994 | 122,032 | Square Feet | 77.4% | 03/31/20 | 11,000,000 | 07/11/19 | ||
10.41 | GACC | 300 Salem Church Rd | 300 Salem Church Road | Mechanicsburg | PA | 17050 | Cumberland | 1 | Industrial | Warehouse/Distribution | 1991 | 120,000 | Square Feet | 100.0% | 03/31/20 | 10,900,000 | 07/15/19 | ||
10.42 | GACC | Tower | 161 Tower Drive | Burr Ridge | IL | 60527 | Cook | 1 | Industrial | Manufacturing | 1982 | 118,101 | Square Feet | 77.0% | 03/31/20 | 10,600,000 | 07/24/19 | ||
10.43 | GACC | 1940 Fernbrook Ln | 1940 Fernbrook Lane North | Plymouth | MN | 55447 | Hennepin | 1 | Industrial | Flex | 1974 | 107,812 | Square Feet | 97.1% | 03/31/20 | 10,800,000 | 07/11/19 | ||
10.44 | GACC | Production Distribution Center 1 | 100 Production Drive | Harrison | OH | 45030 | Hamilton | 1 | Industrial | Warehouse/Distribution | 1965 | 232,880 | Square Feet | 100.0% | 03/31/20 | 7,916,472 | 07/16/19 | ||
10.45 | GACC | Culpeper | 13129 Airpark Drive | Elkwood | VA | 22718 | Culpeper | 1 | Industrial | Warehouse/Distribution | 1990 | 150,000 | Square Feet | 100.0% | 03/31/20 | 10,400,000 | 07/16/19 | ||
10.46 | GACC | Fairfield Distribution Center 1 | 375 Northpointe Drive | Fairfield | OH | 45014 | Butler | 1 | Industrial | Warehouse/Distribution | 1989 | 203,500 | Square Feet | 100.0% | 03/31/20 | 10,300,000 | 07/16/19 | ||
10.47 | GACC | Cavalier II | 3732 Cook Boulevard | Chesapeake | VA | 23323 | Chesapeake City | 1 | Industrial | Warehouse/Distribution | 2007 | 94,325 | Square Feet | 100.0% | 03/31/20 | 10,100,000 | 07/19/19 | ||
10.48 | GACC | World Park II | 10083-10095 International Boulevard | West Chester | OH | 45246 | Butler | 1 | Industrial | Warehouse/Distribution | 1981 | 167,270 | Square Feet | 53.7% | 03/31/20 | 9,000,000 | 07/16/19 | ||
10.49 | GACC | Diamond Hill 4 | 2115 Portlock Road | Chesapeake | VA | 23324 | Chesapeake City | 1 | Industrial | Warehouse/Distribution | 2000 | 75,700 | Square Feet | 100.0% | 03/31/20 | 8,800,000 | 07/19/19 | ||
10.50 | GACC | 2290-2298 Woodale | 2290-2298 Woodale Drive | Mounds View | MN | 55112 | Ramsey | 1 | Industrial | Flex | 1992 | 78,180 | Square Feet | 100.0% | 03/31/20 | 8,200,000 | 07/12/19 | ||
10.51 | GACC | 514 Butler Rd | 514 Butler Farm Road | Hampton | VA | 23666 | Hampton City | 1 | Office | Suburban | 1992 | 61,488 | Square Feet | 12.6% | 03/31/20 | 8,000,000 | 07/19/19 | ||
10.52 | GACC | Northridge II | 10446-10456 Lakeridge Parkway | Ashland | VA | 23005 | Hanover | 1 | Industrial | Flex | 1998 | 70,118 | Square Feet | 100.0% | 03/31/20 | 7,600,000 | 07/18/19 | ||
10.53 | GACC | 2222 Woodale | 2222 Woodale Drive | Mounds View | MN | 55112 | Ramsey | 1 | Industrial | Flex | 1989 | 55,742 | Square Feet | 68.2% | 03/31/20 | 7,300,000 | 07/12/19 | ||
10.54 | GACC | Northridge I | 10430-10444 Lakeridge Parkway | Ashland | VA | 23005 | Hanover | 1 | Industrial | Flex | 1991 | 69,185 | Square Feet | 100.0% | 03/31/20 | 7,000,000 | 07/18/19 | ||
10.55 | GACC | Romeoville Distribution Center 1 | 815 Forestwood Drive | Romeoville | IL | 60446 | Will | 1 | Industrial | Manufacturing | 1993 | 75,250 | Square Feet | 100.0% | 03/31/20 | 6,600,000 | 07/24/19 | ||
10.56 | GACC | 1825 Airport Exchange | 1825 Airport Exchange Boulevard | Erlanger | KY | 41018 | Kenton | 1 | Industrial | Flex | 1997 | 67,749 | Square Feet | 100.0% | 03/31/20 | 6,000,000 | 07/16/19 | ||
10.57 | GACC | 7453 Empire - Bldg C | 7453 Empire Drive C | Florence | KY | 41042 | Boone | 1 | Industrial | Warehouse/Distribution | 1994 | 101,250 | Square Feet | 100.0% | 03/31/20 | 5,800,000 | 07/15/19 | ||
10.58 | GACC | Rivers Bend Center 1D | 13001 Kingston Avenue | Chester | VA | 23836 | Chesterfield | 1 | Industrial | Flex | 1997 | 40,460 | Square Feet | 100.0% | 03/31/20 | 5,200,000 | 07/16/19 | ||
10.59 | GACC | Heathrow | 616 Heathrow Drive | Lincolnshire | IL | 60069 | Lake | 1 | Industrial | R&D/Flex | 1988 | Various | 38,504 | Square Feet | 100.0% | 03/31/20 | 4,900,000 | 07/11/19 | |
10.60 | GACC | 2240-2250 Woodale | 2240-2250 Woodale Drive | Mounds View | MN | 55112 | Ramsey | 1 | Industrial | Flex | 1992 | 42,551 | Square Feet | 100.0% | 03/31/20 | 4,200,000 | 07/12/19 | ||
10.61 | GACC | 273 Industrial Way | 273 Industrial Way | Benicia | CA | 94510 | Solano | 1 | Other | Leased Fee | NAP | NAP | NAP | 3,650,000 | 07/18/19 | ||||
10.62 | GACC | 7453 Empire - Bldg B | 7453 Empire Drive Building B | Florence | KY | 41042 | Boone | 1 | Industrial | Warehouse/Distribution | 1993 | 47,842 | Square Feet | 100.0% | 03/31/20 | 3,500,000 | 07/15/19 | ||
10.63 | GACC | 7453 Empire - Bldg A | 7453 Empire Drive Building A | Florence | KY | 41042 | Boone | 1 | Industrial | Warehouse/Distribution | 1993 | 47,840 | Square Feet | 100.0% | 03/31/20 | 3,050,000 | 07/15/19 | ||
10.64 | GACC | Rivers Bend Center - Land | 800 HP Way, 501 & 531 HP Way, 12900 Kingston Avenue, 413, 429, 513, 519, 601 & 620 Meadowville Road | Chester | VA | 23836 | Chesterfield | 1 | Other | Leased Fee | NAP | NAP | NAP | 3,350,000 | 07/16/19 | ||||
10.65 | GACC | Production Distribution Center 1B | 100b Production Drive | Harrison | OH | 45030 | Hamilton | 1 | Industrial | Warehouse/Distribution | 1998 | 76,000 | Square Feet | 100.0% | 03/31/20 | 2,583,528 | 07/16/19 | ||
10.66 | GACC | Bridgewater Center 2 | 1120 US Highway 22 | Bridgewater | NJ | 08807 | Somerset | 1 | Industrial | Warehouse/Storage | 1954 | 1994 | 102,000 | Square Feet | 100.0% | 03/31/20 | 12,000,000 | 07/29/19 | |
10.67 | GACC | Laraway Land 1 | 251 East Laraway Road | Joliet | IL | 60433 | Will | 1 | Other | Leased Fee | NAP | NAP | NAP | 700,000 | 08/01/19 | ||||
10.68 | GACC | Laraway Land 2 | 401 East Laraway Road | Joliet | IL | 60433 | Will | 1 | Other | Leased Fee | NAP | NAP | NAP | 6,400,000 | 07/22/19 | ||||
11 | LCM | Whitehall III & V | 3545 Whitehall Park Drive and 3600 Arco Corporate Drive | Charlotte | NC | 28273 | Mecklenburg | 1 | Office | Suburban | 2006-2007 | 295,893 | Square Feet | 95.6% | 04/30/20 | 56,900,000 | 10/24/19 | 63.6% | |
12 | JPMCB | Frick Building | 437 Grant Street | Pittsburgh | PA | 15219 | Allegheny | 1 | Office | CBD | 1902 | 353,807 | Square Feet | 72.5% | 05/26/20 | 50,000,000 | 01/10/20 | 70.5% | |
13 | LCM | Peace Coliseum | 799 West Coliseum Way | Midvale | UT | 84047 | Salt Lake | 1 | Office | Suburban | 2015 | 236,585 | Square Feet | 100.0% | 06/06/20 | 80,000,000 | 02/14/20 | 43.1% | |
14 | LCM | Los Angeles Leased Fee Portfolio | Various | Los Angeles | CA | Various | Los Angeles | 8 | Other | Leased Fee | N/A | 556,202 | Square Feet | 100.0% | 06/06/20 | 134,900,000 | 07/04/19 | 63.0% | |
14.01 | LCM | 5901 West Century Boulevard | 5901 West Century Boulevard | Los Angeles | CA | 90036 | Los Angeles | 1 | Other | Leased Fee | N/A | 71,003 | Square Feet | 100.0% | 06/06/20 | 21,700,000 | 07/04/19 | ||
14.02 | LCM | 5959 West Century Boulevard | 5959 West Century Boulevard | Los Angeles | CA | 90045 | Los Angeles | 1 | Other | Leased Fee | N/A | 79,279 | Square Feet | 100.0% | 06/06/20 | 19,000,000 | 07/04/19 | ||
14.03 | LCM | 6151 West Century Boulevard | 6151 West Century Boulevard | Los Angeles | CA | 90045 | Los Angeles | 1 | Other | Leased Fee | N/A | 78,844 | Square Feet | 100.0% | 06/06/20 | 18,000,000 | 07/04/19 | ||
14.04 | LCM | 5933 West Century Boulevard | 5933 West Century Boulevard | Los Angeles | CA | 90045 | Los Angeles | 1 | Other | Leased Fee | N/A | 73,181 | Square Feet | 100.0% | 06/06/20 | 16,400,000 | 07/04/19 | ||
14.05 | LCM | 5940 West 98th Street | 5940 West 98th Street | Los Angeles | CA | 90045 | Los Angeles | 1 | Other | Leased Fee | N/A | 67,518 | Square Feet | 100.0% | 06/06/20 | 15,700,000 | 07/04/19 | ||
14.06 | LCM | 9801 Airport Boulevard | 9801 Airport Boulevard | Los Angeles | CA | 90045 | Los Angeles | 1 | Other | Leased Fee | N/A | 62,726 | Square Feet | 100.0% | 06/06/20 | 15,000,000 | 07/04/19 | ||
14.07 | LCM | 6144 West 98th Street | 6144 West 98th Street | Los Angeles | CA | 90045 | Los Angeles | 1 | Other | Leased Fee | N/A | 62,726 | Square Feet | 100.0% | 06/06/20 | 14,900,000 | 07/04/19 | ||
14.08 | LCM | 5960 West 98th Street | 5960 West 98th Street | Los Angeles | CA | 90045 | Los Angeles | 1 | Other | Leased Fee | N/A | 60,925 | Square Feet | 100.0% | 06/06/20 | 14,200,000 | 07/04/19 | ||
15 | JPMCB | 1340 Concord | 1340 Concord Terrace | Sunrise | FL | 33323 | Broward | 1 | Office | Suburban | 1998 | 100,710 | Square Feet | 100.0% | 06/01/20 | 32,600,000 | 06/14/19 | 67.5% | |
16 | LCM | 1333 Main Street | 1333 Main Street, 1301 Assembly Street and 1314-1318 Assembly Street | Columbia | SC | 29201 | Richland | 1 | Mixed Use | Office/Retail | 1983 | 1998-2015 | 224,314 | Square Feet | 92.0% | 01/14/20 | 29,500,000 | 01/03/20 | 69.5% |
17 | GSMC | City National Plaza | 515-555 South Flower Street | Los Angeles | CA | 90071 | Los Angeles | 1 | Office | CBD | 1971 | 2018 | 2,519,787 | Square Feet | 81.4% | 03/27/20 | 1,330,000,000 | 03/02/20 | 41.4% |
18 | GSMC | Moffett Towers Buildings A, B & C | Various | Sunnyvale | CA | 94089 | Santa Clara | 3 | Office | Suburban | 2008 | 951,498 | Square Feet | 100.0% | 01/01/21 | 1,145,000,000 | 10/01/21 | 38.7% | |
18.01 | GSMC | Moffett Towers Building B | 1020 Enterprise Way | Sunnyvale | CA | 94089 | Santa Clara | 1 | Office | Suburban | 2008 | 317,166 | Square Feet | 100.0% | 01/01/21 | 390,000,000 | 10/01/21 | ||
18.02 | GSMC | Moffett Towers Building C | 1050 Enterprise Way | Sunnyvale | CA | 94089 | Santa Clara | 1 | Office | Suburban | 2008 | 317,166 | Square Feet | 100.0% | 01/01/21 | 383,000,000 | 05/01/21 | ||
18.03 | GSMC | Moffett Towers Building A | 1000 Enterprise Way | Sunnyvale | CA | 94089 | Santa Clara | 1 | Office | Suburban | 2008 | 317,166 | Square Feet | 100.0% | 01/01/21 | 348,000,000 | 01/03/20 | ||
19 | GACC | Roscoe Office | 14500 Roscoe Boulevard | Panorama City | CA | 91402 | Los Angeles | 1 | Office | Suburban | 1981 | 84,337 | Square Feet | 90.6% | 02/13/20 | 30,700,000 | 01/07/20 | 60.3% | |
20 | LCM | Lava Ridge Business Center | 3000-3010 Lava Ridge Court | Roseville | CA | 95661 | Placer | 1 | Office | Suburban | 1999 | 2018 | 138,836 | Square Feet | 89.7% | 02/01/20 | 29,900,000 | 12/05/19 | 61.0% |
21 | GSMC | PCI Pharma Portfolio | Various | Various | Various | Various | Various | 5 | Various | Various | Various | Various | 1,356,188 | Square Feet | 100.0% | 06/01/20 | 165,940,000 | Various | 65.4% |
21.01 | GSMC | 3001 Red Lion Road | 3001 Red Lion Road | Philadelphia | PA | 19114 | Philadelphia | 1 | Industrial | R&D/Flex | 1954 | 2002 | 447,000 | Square Feet | 100.0% | 06/01/20 | 75,100,000 | 10/10/19 | |
21.02 | GSMC | 4536 & 4545 Assembly Drive | 4536 & 4545 Assembly Drive | Rockford | IL | 61109 | Winnebago | 1 | Industrial | Warehouse/Distribution | 1989 | 2003, 2005, 2012, 2018 | 768,400 | Square Feet | 100.0% | 06/01/20 | 52,600,000 | 10/11/19 | |
21.03 | GSMC | 6166 Nancy Ridge Drive | 6166 Nancy Ridge Drive | San Diego | CA | 92121 | San Diego | 1 | Office | Suburban Flex | 1996 | 2016 | 37,583 | Square Feet | 100.0% | 06/01/20 | 19,800,000 | 10/10/19 | |
21.04 | GSMC | 6146 Nancy Ridge Drive | 6146 Nancy Ridge Drive | San Diego | CA | 92121 | San Diego | 1 | Office | Suburban Flex | 1987 | 2017 | 24,785 | Square Feet | 100.0% | 06/01/20 | 13,000,000 | 10/10/19 | |
21.05 | GSMC | 1635 & 1639 New Milford School Road | 1635 & 1639 New Milford School Road | Rockford | IL | 61109 | Winnebago | 1 | Industrial | Warehouse | 1996 | 2001 | 78,420 | Square Feet | 100.0% | 06/01/20 | 5,440,000 | 10/11/19 | |
22 | JPMCB | The Oliver | 11955 West Washington Boulevard | Los Angeles | CA | 90066 | Los Angeles | 1 | Mixed Use | Multifamily/Retail | 2016 | 30 | Units | 100.0% | 02/01/20 | 27,700,000 | 01/21/20 | 54.5% | |
23 | 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% | 06/05/20 | 194,000,000 | 01/06/20 | 47.2% |
24 | LCM | SHP Building IV | 3145 Saint Rose Parkway | Henderson | NV | 89052 | Clark | 1 | Office | Suburban | 2018 | 51,851 | Square Feet | 100.0% | 01/01/20 | 20,200,000 | 01/07/20 | 68.6% | |
25 | GACC | GIP REIT Portfolio | Various | Various | Various | Various | Various | 3 | Various | Various | Various | 68,200 | Square Feet | 100.0% | 06/06/20 | 15,050,000 | Various | 75.0% | |
25.01 | GACC | 15091 Alabama Highway 20 | 15091 Alabama Highway 20 | Madison | AL | 35756 | Limestone | 1 | Industrial | Manufacturing | 2003 | 63,000 | Square Feet | 100.0% | 06/06/20 | 9,000,000 | 10/24/19 | ||
25.02 | GACC | 1300 South Dale Mabry Highway | 1300 South Dale Mabry Highway | Tampa | FL | 33629 | Hillsborough | 1 | Retail | Single Tenant | 2018 | 2,200 | Square Feet | 100.0% | 06/06/20 | 3,500,000 | 10/18/19 | ||
25.03 | GACC | 3707 14th Street Northwest | 3707 14th Street Northwest | Washington | DC | 20010 | District of Columbia | 1 | Retail | Single Tenant | 2016 | 3,000 | Square Feet | 100.0% | 06/06/20 | 2,550,000 | 10/25/19 | ||
26 | LCM | Belvedere Place | 1 & 2 Belvedere Place | Mill Valley | CA | 94941 | Marin | 1 | Office | Suburban | 2000 | 102,502 | Square Feet | 100.0% | 08/09/19 | 71,000,000 | 07/23/19 | 62.0% | |
27 | GACC | Staples Headquarters | 500 Staples Drive | Framingham | MA | 01702 | Middlesex | 1 | Office | Suburban | 1997 | 666,088 | Square Feet | 100.0% | 06/06/20 | 198,000,000 | 11/01/19 | 45.5% | |
28 | LCM | NOV Headquarters | 7909 Parkwood Circle Drive and 9720 & 9724 Beechnut Street | Houston | TX | 77036 | Harris | 1 | Office | Suburban | 1982 | 2009 | 337,019 | Square Feet | 100.0% | 06/06/20 | 57,000,000 | 01/30/19 | 68.8% |
29 | GACC | Briarcliff Apartments | 4805 Transit Road | Depew | NY | 14043 | Erie | 1 | Multifamily | Garden | 1986 | 248 | Units | 95.2% | 01/27/20 | 17,225,000 | 12/16/19 | 51.1% | |
30 | GSMC | Stuart’s Crossing | 652 Kirk Road | St. Charles | IL | 60174 | Kane | 1 | Retail | Anchored | 1999 | 85,529 | Square Feet | 100.0% | 03/03/20 | 13,200,000 | 01/17/20 | 63.6% | |
31 | LCM | KB Fresenius & DaVita Southeast Portfolio | Various | Various | Various | Various | Various | 4 | Office | Medical | Various | Various | 34,575 | Square Feet | 100.0% | 06/06/20 | 13,700,000 | Various | 58.6% |
31.01 | LCM | 4751 West Fuqua Street | 4751 West Fuqua Street | Houston | TX | 77045 | Harris | 1 | Office | Medical | 2018 | 8,818 | Square Feet | 100.0% | 06/06/20 | 3,750,000 | 12/04/19 | ||
31.02 | LCM | 205 Belle Meade Point | 205B Belle Meade Point | Flowood | MS | 39232 | Rankin | 1 | Office | Medical | 2006 | 2019 | 11,040 | Square Feet | 100.0% | 06/06/20 | 3,450,000 | 11/19/19 | |
31.03 | LCM | 3530 Rowe Lane | 3530 Rowe Lane | Cumming | GA | 30041 | Forsyth | 1 | Office | Medical | 2019 | 7,378 | Square Feet | 100.0% | 06/06/20 | 3,450,000 | 11/19/19 | ||
31.04 | LCM | 5552 Platt Springs Road | 5552 Platt Springs Road | Lexington | SC | 29073 | Lexington | 1 | Office | Medical | 2018 | 7,339 | Square Feet | 100.0% | 06/06/20 | 3,050,000 | 11/19/19 | ||
32 | GSMC | Caton Crossings | 2300 South Route 59 | Plainfield | IL | 60586 | Will | 1 | Retail | Anchored | 1998 | 83,799 | Square Feet | 100.0% | 01/07/20 | 12,000,000 | 01/17/20 | 64.8% | |
33 | GSMC | Midland Atlantic Portfolio | Various | Various | Various | Various | Various | 6 | Retail | Various | Various | Various | 552,154 | Square Feet | 88.1% | 12/20/19 | 64,150,000 | Various | 70.1% |
33.01 | GSMC | Parkside Square | 3100 Bienville Boulevard | Ocean Springs | MS | 39564 | Jackson | 1 | Retail | Anchored | 1989 | 2008 | 150,346 | Square Feet | 100.0% | 12/20/19 | 17,100,000 | 11/16/19 | |
33.02 | GSMC | Maysville Marketsquare | 381-385 Market Square Drive | Maysville | KY | 41056 | Mason | 1 | Retail | Anchored | 1993 | 144,945 | Square Feet | 81.7% | 12/20/19 | 14,425,000 | 11/19/19 | ||
33.03 | GSMC | Pinecrest Pointe | 9101 Leesville Road | Raleigh | NC | 27613 | Wake | 1 | Retail | Anchored | 1988 | 89,226 | Square Feet | 89.2% | 12/20/19 | 14,100,000 | 11/22/19 | ||
33.04 | GSMC | Valleydale Marketplace | 2653 Valleydale Road | Hoover | AL | 35244 | Shelby | 1 | Retail | Anchored | 1993 | 67,854 | Square Feet | 96.5% | 12/20/19 | 8,400,000 | 11/22/19 | ||
33.05 | GSMC | Putnam Plaza | 1333 Indianapolis Road | Greencastle | IN | 46135 | Putnam | 1 | Retail | Anchored | 1985 | 75,179 | Square Feet | 70.5% | 12/20/19 | 6,950,000 | 11/21/19 | ||
33.06 | GSMC | Heritage Plaza | 3101 Heritage Green Drive | Monroe | OH | 45050 | Butler | 1 | Retail | Shadow Anchored | 2005 | 24,604 | Square Feet | 79.7% | 12/20/19 | 3,175,000 | 11/20/19 | ||
34 | LCM | Guidepost Montessori | 1450 63rd Street | Emeryville | CA | 94608 | Alameda | 1 | Office | Suburban | 1913, 1951 | 2015 | 12,000 | Square Feet | 100.0% | 06/06/20 | 9,800,000 | 10/03/19 | 67.3% |
35 | LCM | Maple Grove RV Resort | 12403 & 12417 Highway 99 | Everett | WA | 98204 | Snohomish | 1 | Manufactured Housing | Manufactured Housing | 2002 | 2015 | 89 | Pads | 82.0% | 11/30/19 | 13,500,000 | 11/25/19 | 42.2% |
36 | JPMCB | 278 Court Street | 278 Court Street | Brooklyn | NY | 11231 | Kings | 1 | Mixed Use | Multifamily/Retail | 1900 | 2018 | 3 | Units | 100.0% | 03/31/20 | 7,300,000 | 12/20/19 | 69.2% |
37 | LCM | Willow Lake Tech Center | 400-444 East State Parkway | Schaumburg | IL | 60173 | Cook | 1 | Industrial | Flex | 1997 | 2017 | 105,007 | Square Feet | 95.8% | 10/17/19 | 7,210,000 | 11/06/19 | 68.7% |
A-1-1
ANNEX A-1
Loan # | Seller | Property Name | Original Balance ($) | Original Balance per Unit ($) | Current Balance ($) | Current Balance per Unit ($) | % of Initial Pool Balance | Crossed Loan | Related Borrower | Interest Rate % | Admin.Fee % | Net Mortgage Rate % | Accrual Type | Monthly Debt Service ($) | Annual Debt Service ($) | Note Date | First Payment Date | Partial IO Last IO Payment | Partial IO Loan First P&I Payment |
1 | LCM | 530 Broadway | 80,000,000 | 1,060 | 80,000,000 | 1,060 | 8.8% | No | Yes - Group 1 | 2.85000 | 0.01520 | 2.83480 | Actual/360 | 192,638.89 | 2,311,666.68 | 03/03/20 | 04/06/20 | ||
2 | LCM | LA County Office Portfolio | 69,000,000 | 199 | 69,000,000 | 199 | 7.6% | No | No | 4.19300 | 0.01520 | 4.17780 | Actual/360 | 337,140.00 | 4,045,680.00 | 01/09/20 | 03/06/20 | 02/06/24 | 03/06/24 |
2.01 | LCM | 29903 Agoura Road | 20,650,000 | 20,650,000 | 2.3% | ||||||||||||||
2.02 | LCM | 29899 Agoura Road | 17,660,000 | 17,660,000 | 1.9% | ||||||||||||||
2.03 | LCM | 5230 Las Virgenes Road | 13,580,000 | 13,580,000 | 1.5% | ||||||||||||||
2.04 | LCM | 5855 Topanga Canyon Boulevard | 10,190,000 | 10,190,000 | 1.1% | ||||||||||||||
2.05 | LCM | 29901 Agoura Road | 6,920,000 | 6,920,000 | 0.8% | ||||||||||||||
3 | JPMCB | Chase Center Tower I | 36,427,500 | 461 | 36,427,500 | 461 | 4.0% | Group A | Yes - Group 2 | 3.52190 | 0.01160 | 3.51030 | Actual/360 | 108,396.56 | 1,300,758.72 | 03/12/20 | 05/10/20 | ||
4 | JPMCB | Chase Center Tower II | 31,072,500 | 461 | 31,072,500 | 461 | 3.4% | Group A | Yes - Group 2 | 3.52220 | 0.01160 | 3.51060 | Actual/360 | 92,469.67 | 1,109,636.04 | 03/12/20 | 05/10/20 | ||
5 | JPMCB/GACC/GSMC | 1633 Broadway | 57,500,000 | 391 | 57,500,000 | 391 | 6.3% | No | No | 2.99000 | 0.01160 | 2.97840 | Actual/360 | 145,260.71 | 1,743,128.52 | 11/25/19 | 01/06/20 | ||
6 | LCM | 12555 & 12655 Jefferson | 57,000,000 | 572 | 57,000,000 | 572 | 6.3% | No | No | 3.92500 | 0.01160 | 3.91340 | Actual/360 | 189,026.91 | 2,268,322.92 | 09/16/19 | 11/06/19 | ||
6.01 | LCM | 12655 Jefferson | 28,756,757 | 28,756,757 | 3.2% | ||||||||||||||
6.02 | LCM | 12555 Jefferson | 28,243,243 | 28,243,243 | 3.1% | ||||||||||||||
7 | GACC | 675 Creekside Way | 43,400,000 | 469 | 43,400,000 | 469 | 4.8% | No | No | 3.69000 | 0.01520 | 3.67480 | Actual/360 | 135,308.54 | 1,623,702.48 | 03/02/20 | 04/06/20 | ||
8 | LCM | Hampton Roads Office Portfolio | 43,000,000 | 101 | 42,387,896 | 99 | 4.7% | No | No | 5.30000 | 0.01160 | 5.28840 | Actual/360 | 235,751.64 | 2,829,019.68 | 03/28/19 | 05/06/19 | ||
8.01 | LCM | 510 Independence Parkway | 3,566,090 | 3,515,327 | 0.4% | ||||||||||||||
8.02 | LCM | 676 Independence Parkway | 3,559,624 | 3,508,953 | 0.4% | ||||||||||||||
8.03 | LCM | 700 Independence Parkway | 2,925,940 | 2,884,289 | 0.3% | ||||||||||||||
8.04 | LCM | 1309 Executive Boulevard | 2,512,105 | 2,476,345 | 0.3% | ||||||||||||||
8.05 | LCM | 1317 Executive Boulevard | 2,444,211 | 2,409,417 | 0.3% | ||||||||||||||
8.06 | LCM | 200 Golden Oak Court | 2,347,218 | 2,313,805 | 0.3% | ||||||||||||||
8.07 | LCM | 1301 Executive Boulevard | 2,285,789 | 2,253,251 | 0.2% | ||||||||||||||
8.08 | LCM | 505 Independence Parkway | 2,266,391 | 2,234,129 | 0.2% | ||||||||||||||
8.09 | LCM | 1313 Executive Boulevard | 2,056,241 | 2,026,970 | 0.2% | ||||||||||||||
8.10 | LCM | 208 Golden Oak Court | 2,040,075 | 2,011,035 | 0.2% | ||||||||||||||
8.11 | LCM | 1305 Executive Boulevard | 1,968,947 | 1,940,919 | 0.2% | ||||||||||||||
8.12 | LCM | 500 Independence Parkway | 1,939,850 | 1,912,236 | 0.2% | ||||||||||||||
8.13 | LCM | 501 Independence Parkway | 1,901,053 | 1,873,991 | 0.2% | ||||||||||||||
8.14 | LCM | 1 Enterprise Parkway | 1,762,030 | 1,736,948 | 0.2% | ||||||||||||||
8.15 | LCM | 1457 Miller Store Road | 1,635,940 | 1,612,652 | 0.2% | ||||||||||||||
8.16 | LCM | 2809 South Lynnhaven Road | 1,409,624 | 1,389,558 | 0.2% | ||||||||||||||
8.17 | LCM | 22 Enterprise Parkway | 1,338,496 | 1,319,443 | 0.1% | ||||||||||||||
8.18 | LCM | 521 Butler Farm Road | 1,319,098 | 1,300,320 | 0.1% | ||||||||||||||
8.19 | LCM | 21 Enterprise Parkway | 1,235,038 | 1,217,457 | 0.1% | ||||||||||||||
8.20 | LCM | 484 Viking Drive | 1,222,105 | 1,204,709 | 0.1% | ||||||||||||||
8.21 | LCM | 629 Phoenix Drive | 853,534 | 841,384 | 0.1% | ||||||||||||||
8.22 | LCM | 5 Manhattan Square | 410,602 | 404,757 | 0.0% | ||||||||||||||
9 | GSMC | 711 Fifth Avenue | 40,000,000 | 1,603 | 40,000,000 | 1,603 | 4.4% | No | Yes - Group 1 | 3.16000 | 0.01160 | 3.14840 | Actual/360 | 106,796.30 | 1,281,555.60 | 03/06/20 | 04/06/20 | ||
10 | GACC | BX Industrial Portfolio | 37,400,000 | 34 | 37,400,000 | 34 | 4.1% | No | No | 3.55000 | 0.01160 | 3.53840 | Actual/360 | 112,178.36 | 1,346,140.32 | 05/13/20 | 06/09/20 | ||
10.01 | GACC | Bridgewater Center 1 | 2,542,854 | 2,542,854 | 0.3% | ||||||||||||||
10.02 | GACC | 401 E Laraway Rd | 1,662,484 | 1,662,484 | 0.2% | ||||||||||||||
10.03 | GACC | Rochelle 1 | 1,359,857 | 1,359,857 | 0.1% | ||||||||||||||
10.04 | GACC | 350A Salem Church Rd | 1,296,974 | 1,296,974 | 0.1% | ||||||||||||||
10.05 | GACC | Romeoville Bldg 1 | 1,182,997 | 1,182,997 | 0.1% | ||||||||||||||
10.06 | GACC | 251 E Laraway Rd | 1,143,695 | 1,143,695 | 0.1% | ||||||||||||||
10.07 | GACC | 7940 Kentucky | 1,139,765 | 1,139,765 | 0.1% | ||||||||||||||
10.08 | GACC | Mountain Top Distribution Center 2 | 947,184 | 947,184 | 0.1% | ||||||||||||||
10.09 | GACC | Enterprise Parkway | 919,672 | 919,672 | 0.1% | ||||||||||||||
10.10 | GACC | Cavalier I | 907,881 | 907,881 | 0.1% | ||||||||||||||
10.11 | GACC | 1910 International | 817,486 | 817,486 | 0.1% | ||||||||||||||
10.12 | GACC | Glen Dale | 754,603 | 754,603 | 0.1% | ||||||||||||||
10.13 | GACC | Romeoville Bldg 2 | 742,812 | 742,812 | 0.1% | ||||||||||||||
10.14 | GACC | Enterprise Distribution Center 1 | 687,789 | 687,789 | 0.1% | ||||||||||||||
10.15 | GACC | 2270 Woodale | 672,068 | 672,068 | 0.1% | ||||||||||||||
10.16 | GACC | 2950 Lexington Ave South | 660,277 | 660,277 | 0.1% | ||||||||||||||
10.17 | GACC | Rivers Bend Center 1B | 656,347 | 656,347 | 0.1% | ||||||||||||||
10.18 | GACC | DFW Logistics Center (Bldg 4) | 644,557 | 644,557 | 0.1% | ||||||||||||||
10.19 | GACC | Rivers Bend Center 1C | 620,975 | 620,975 | 0.1% | ||||||||||||||
10.20 | GACC | Territorial | 609,185 | 609,185 | 0.1% | ||||||||||||||
10.21 | GACC | Diamond Hill 2 | 605,254 | 605,254 | 0.1% | ||||||||||||||
10.22 | GACC | Rivers Bend Center 2A | 597,394 | 597,394 | 0.1% | ||||||||||||||
10.23 | GACC | Rivers Bend Center 1A | 589,533 | 589,533 | 0.1% | ||||||||||||||
10.24 | GACC | Diamond Hill 3 | 585,603 | 585,603 | 0.1% | ||||||||||||||
10.25 | GACC | Whippany Business Center 1 | 577,743 | 577,743 | 0.1% | ||||||||||||||
10.26 | GACC | The Colony Land | 558,092 | 558,092 | 0.1% | ||||||||||||||
10.27 | GACC | Shawnee Distribution Center 1 | 554,161 | 554,161 | 0.1% | ||||||||||||||
10.28 | GACC | Rivers Bend Center 2B | 546,301 | 546,301 | 0.1% | ||||||||||||||
10.29 | GACC | 7930 Kentucky | 542,371 | 542,371 | 0.1% | ||||||||||||||
10.30 | GACC | Dues Dr Distribution Center 1 | 534,510 | 534,510 | 0.1% | ||||||||||||||
10.31 | GACC | Gibraltar | 530,580 | 530,580 | 0.1% | ||||||||||||||
10.32 | GACC | Diamond Hill 1 | 530,580 | 530,580 | 0.1% | ||||||||||||||
10.33 | GACC | DFW Logistics Center (Bldg 3) | 530,580 | 530,580 | 0.1% | ||||||||||||||
10.34 | GACC | Elk Grove Distribution Center 1 | 514,859 | 514,859 | 0.1% | ||||||||||||||
10.35 | GACC | 1000 Lucas Way | 514,859 | 514,859 | 0.1% | ||||||||||||||
10.36 | GACC | Lakeview | 510,929 | 510,929 | 0.1% | ||||||||||||||
10.37 | GACC | DFW Logistics Center (Bldg 5) | 483,417 | 483,417 | 0.1% | ||||||||||||||
10.38 | GACC | 9756 International | 459,836 | 459,836 | 0.1% | ||||||||||||||
10.39 | GACC | 350B Salem Church Rd | 432,325 | 432,325 | 0.0% | ||||||||||||||
10.40 | GACC | 6105 Trenton Ln | 432,325 | 432,325 | 0.0% | ||||||||||||||
10.41 | GACC | 300 Salem Church Rd | 428,394 | 428,394 | 0.0% | ||||||||||||||
10.42 | GACC | Tower | 424,464 | 424,464 | 0.0% | ||||||||||||||
10.43 | GACC | 1940 Fernbrook Ln | 424,464 | 424,464 | 0.0% | ||||||||||||||
10.44 | GACC | Production Distribution Center 1 | 412,673 | 412,673 | 0.0% | ||||||||||||||
10.45 | GACC | Culpeper | 408,743 | 408,743 | 0.0% | ||||||||||||||
10.46 | GACC | Fairfield Distribution Center 1 | 404,813 | 404,813 | 0.0% | ||||||||||||||
10.47 | GACC | Cavalier II | 396,953 | 396,953 | 0.0% | ||||||||||||||
10.48 | GACC | World Park II | 353,720 | 353,720 | 0.0% | ||||||||||||||
10.49 | GACC | Diamond Hill 4 | 345,860 | 345,860 | 0.0% | ||||||||||||||
10.50 | GACC | 2290-2298 Woodale | 322,278 | 322,278 | 0.0% | ||||||||||||||
10.51 | GACC | 514 Butler Rd | 314,418 | 314,418 | 0.0% | ||||||||||||||
10.52 | GACC | Northridge II | 298,697 | 298,697 | 0.0% | ||||||||||||||
10.53 | GACC | 2222 Woodale | 286,906 | 286,906 | 0.0% | ||||||||||||||
10.54 | GACC | Northridge I | 275,116 | 275,116 | 0.0% | ||||||||||||||
10.55 | GACC | Romeoville Distribution Center 1 | 259,395 | 259,395 | 0.0% | ||||||||||||||
10.56 | GACC | 1825 Airport Exchange | 235,813 | 235,813 | 0.0% | ||||||||||||||
10.57 | GACC | 7453 Empire - Bldg C | 227,953 | 227,953 | 0.0% | ||||||||||||||
10.58 | GACC | Rivers Bend Center 1D | 204,372 | 204,372 | 0.0% | ||||||||||||||
10.59 | GACC | Heathrow | 192,581 | 192,581 | 0.0% | ||||||||||||||
10.60 | GACC | 2240-2250 Woodale | 165,069 | 165,069 | 0.0% | ||||||||||||||
10.61 | GACC | 273 Industrial Way | 143,453 | 143,453 | 0.0% | ||||||||||||||
10.62 | GACC | 7453 Empire - Bldg B | 137,558 | 137,558 | 0.0% | ||||||||||||||
10.63 | GACC | 7453 Empire - Bldg A | 119,872 | 119,872 | 0.0% | ||||||||||||||
10.64 | GACC | Rivers Bend Center - Land | 15,721 | 15,721 | 0.0% | ||||||||||||||
10.65 | GACC | Production Distribution Center 1B | 0 | 0 | 0.0% | ||||||||||||||
10.66 | GACC | Bridgewater Center 2 | 0 | 0 | 0.0% | ||||||||||||||
10.67 | GACC | Laraway Land 1 | 0 | 0 | 0.0% | ||||||||||||||
10.68 | GACC | Laraway Land 2 | 0 | 0 | 0.0% | ||||||||||||||
11 | LCM | Whitehall III & V | 36,500,000 | 123 | 36,175,532 | 122 | 4.0% | No | No | 3.69300 | 0.01520 | 3.67780 | Actual/360 | 167,858.81 | 2,014,305.72 | 11/25/19 | 01/06/20 | ||
12 | JPMCB | Frick Building | 35,250,000 | 100 | 35,250,000 | 100 | 3.9% | No | No | 3.70000 | 0.01520 | 3.68480 | Actual/360 | 162,249.75 | 1,946,997.00 | 02/28/20 | 04/01/20 | 03/01/22 | 04/01/22 |
13 | LCM | Peace Coliseum | 34,500,000 | 146 | 34,500,000 | 146 | 3.8% | No | No | 4.24200 | 0.01520 | 4.22680 | Actual/360 | 123,651.35 | 1,483,816.20 | 03/06/20 | 04/06/20 | ||
14 | LCM | Los Angeles Leased Fee Portfolio | 24,000,000 | 153 | 24,000,000 | 153 | 2.6% | No | No | 3.50000 | 0.01160 | 3.48840 | Actual/360 | 70,972.22 | 851,666.64 | 08/28/19 | 10/06/19 | ||
14.01 | LCM | 5901 West Century Boulevard | 3,868,235 | 3,868,235 | 0.4% | ||||||||||||||
14.02 | LCM | 5959 West Century Boulevard | 3,388,235 | 3,388,235 | 0.4% | ||||||||||||||
14.03 | LCM | 6151 West Century Boulevard | 3,190,588 | 3,190,588 | 0.4% | ||||||||||||||
14.04 | LCM | 5933 West Century Boulevard | 2,908,235 | 2,908,235 | 0.3% | ||||||||||||||
14.05 | LCM | 5940 West 98th Street | 2,795,294 | 2,795,294 | 0.3% | ||||||||||||||
14.06 | LCM | 9801 Airport Boulevard | 2,682,353 | 2,682,353 | 0.3% | ||||||||||||||
14.07 | LCM | 6144 West 98th Street | 2,654,118 | 2,654,118 | 0.3% | ||||||||||||||
14.08 | LCM | 5960 West 98th Street | 2,512,941 | 2,512,941 | 0.3% | ||||||||||||||
15 | JPMCB | 1340 Concord | 22,000,000 | 218 | 22,000,000 | 218 | 2.4% | No | No | 4.15000 | 0.04520 | 4.10480 | Actual/360 | 77,140.05 | 925,680.60 | 07/25/19 | 09/01/19 | ||
16 | LCM | 1333 Main Street | 20,500,000 | 91 | 20,500,000 | 91 | 2.3% | No | No | 3.68550 | 0.01520 | 3.67030 | Actual/360 | 94,189.97 | 1,130,279.64 | 02/27/20 | 04/06/20 | 03/06/25 | 04/06/25 |
17 | GSMC | City National Plaza | 20,000,000 | 218 | 20,000,000 | 218 | 2.2% | No | No | 2.44000 | 0.01160 | 2.42840 | Actual/360 | 41,231.48 | 494,777.76 | 03/25/20 | 05/01/20 | ||
18 | GSMC | Moffett Towers Buildings A, B & C | 20,000,000 | 466 | 20,000,000 | 466 | 2.2% | No | No | 3.49000 | 0.01160 | 3.47840 | Actual/360 | 58,974.54 | 707,694.48 | 02/06/20 | 03/06/20 | ||
18.01 | GSMC | Moffett Towers Building B | 6,883,117 | 6,883,117 | 0.8% | ||||||||||||||
18.02 | GSMC | Moffett Towers Building C | 6,883,117 | 6,883,117 | 0.8% | ||||||||||||||
18.03 | GSMC | Moffett Towers Building A | 6,233,766 | 6,233,766 | 0.7% | ||||||||||||||
19 | GACC | Roscoe Office | 18,500,000 | 219 | 18,500,000 | 219 | 2.0% | No | No | 3.98500 | 0.01520 | 3.96980 | Actual/360 | 62,288.69 | 747,464.28 | 02/13/20 | 04/06/20 | ||
20 | LCM | Lava Ridge Business Center | 18,250,000 | 131 | 18,250,000 | 131 | 2.0% | No | Yes - Group 3 | 3.47000 | 0.01520 | 3.45480 | Actual/360 | 81,645.34 | 979,744.08 | 01/31/20 | 03/06/20 | 02/06/25 | 03/06/25 |
21 | GSMC | PCI Pharma Portfolio | 16,750,000 | 80 | 16,750,000 | 80 | 1.8% | No | No | 3.37900 | 0.01160 | 3.36740 | Actual/360 | 47,820.28 | 573,843.36 | 10/31/19 | 12/06/19 | ||
21.01 | GSMC | 3001 Red Lion Road | 7,580,601 | 7,580,601 | 0.8% | ||||||||||||||
21.02 | GSMC | 4536 & 4545 Assembly Drive | 5,309,449 | 5,309,449 | 0.6% | ||||||||||||||
21.03 | GSMC | 6166 Nancy Ridge Drive | 1,998,614 | 1,998,614 | 0.2% | ||||||||||||||
21.04 | GSMC | 6146 Nancy Ridge Drive | 1,312,221 | 1,312,221 | 0.1% | ||||||||||||||
21.05 | GSMC | 1635 & 1639 New Milford School Road | 549,114 | 549,114 | 0.1% | ||||||||||||||
22 | JPMCB | The Oliver | 15,100,000 | 503,333 | 15,100,000 | 503,333 | 1.7% | No | No | 3.69000 | 0.01520 | 3.67480 | Actual/360 | 47,077.40 | 564,928.80 | 02/27/20 | 04/01/20 | ||
23 | JPMCB | Apollo Education Group HQ Campus | 15,000,000 | 153 | 15,000,000 | 153 | 1.6% | No | No | 3.35000 | 0.01160 | 3.33840 | Actual/360 | 42,456.60 | 509,479.20 | 01/31/20 | 03/05/20 | ||
24 | LCM | SHP Building IV | 13,850,000 | 267 | 13,850,000 | 267 | 1.5% | No | No | 4.00700 | 0.01520 | 3.99180 | Actual/360 | 66,177.92 | 794,135.04 | 02/13/20 | 04/06/20 | 03/06/21 | 04/06/21 |
25 | GACC | GIP REIT Portfolio | 11,287,500 | 166 | 11,287,500 | 166 | 1.2% | No | No | 4.17000 | 0.01520 | 4.15480 | Actual/360 | 55,000.35 | 660,004.20 | 02/11/20 | 04/06/20 | 03/06/21 | 04/06/21 |
25.01 | GACC | 15091 Alabama Highway 20 | 6,750,000 | 6,750,000 | 0.7% | ||||||||||||||
25.02 | GACC | 1300 South Dale Mabry Highway | 2,625,000 | 2,625,000 | 0.3% | ||||||||||||||
25.03 | GACC | 3707 14th Street Northwest | 1,912,500 | 1,912,500 | 0.2% | ||||||||||||||
26 | LCM | Belvedere Place | 11,250,000 | 429 | 11,250,000 | 429 | 1.2% | No | No | 3.54000 | 0.01160 | 3.52840 | Actual/360 | 33,648.44 | 403,781.28 | 08/09/19 | 10/06/19 | ||
27 | GACC | Staples Headquarters | 10,000,000 | 135 | 10,000,000 | 135 | 1.1% | No | No | 3.11000 | 0.01660 | 3.09340 | Actual/360 | 26,276.62 | 315,319.44 | 01/29/20 | 03/06/20 | ||
28 | LCM | NOV Headquarters | 10,000,000 | 116 | 10,000,000 | 116 | 1.1% | No | No | 4.63000 | 0.01160 | 4.61840 | Actual/360 | 39,119.21 | 469,430.52 | 03/29/19 | 05/06/19 | ||
29 | GACC | Briarcliff Apartments | 8,800,000 | 35,484 | 8,800,000 | 35,484 | 1.0% | No | No | 3.65000 | 0.01520 | 3.63480 | Actual/360 | 40,256.44 | 483,077.28 | 02/24/20 | 04/06/20 | 03/06/21 | 04/06/21 |
30 | GSMC | Stuart’s Crossing | 8,400,000 | 98 | 8,400,000 | 98 | 0.9% | No | Yes - Group 4 | 3.75000 | 0.05520 | 3.69480 | Actual/360 | 38,901.71 | 466,820.52 | 03/10/20 | 05/06/20 | 04/06/25 | 05/06/25 |
31 | LCM | KB Fresenius & DaVita Southeast Portfolio | 8,025,000 | 232 | 8,025,000 | 232 | 0.9% | No | Yes - Group 3 | 3.86000 | 0.01520 | 3.84480 | Actual/360 | 37,667.70 | 452,012.40 | 12/20/19 | 02/06/20 | 01/06/25 | 02/06/25 |
31.01 | LCM | 4751 West Fuqua Street | 2,200,000 | 2,200,000 | 0.2% | ||||||||||||||
31.02 | LCM | 205 Belle Meade Point | 2,050,000 | 2,050,000 | 0.2% | ||||||||||||||
31.03 | LCM | 3530 Rowe Lane | 1,975,000 | 1,975,000 | 0.2% | ||||||||||||||
31.04 | LCM | 5552 Platt Springs Road | 1,800,000 | 1,800,000 | 0.2% | ||||||||||||||
32 | GSMC | Caton Crossings | 7,800,000 | 93 | 7,775,488 | 93 | 0.9% | No | Yes - Group 4 | 3.35000 | 0.05520 | 3.29480 | Actual/360 | 34,375.66 | 412,507.92 | 03/10/20 | 05/06/20 | ||
33 | GSMC | Midland Atlantic Portfolio | 7,500,000 | 81 | 7,500,000 | 81 | 0.8% | No | No | 3.95500 | 0.01160 | 3.94340 | Actual/360 | 35,611.85 | 427,342.20 | 12/26/19 | 02/06/20 | 01/06/22 | 02/06/22 |
33.01 | GSMC | Parkside Square | 1,999,221 | 1,999,221 | 0.2% | ||||||||||||||
33.02 | GSMC | Maysville Marketsquare | 1,686,477 | 1,686,477 | 0.2% | ||||||||||||||
33.03 | GSMC | Pinecrest Pointe | 1,648,480 | 1,648,480 | 0.2% | ||||||||||||||
33.04 | GSMC | Valleydale Marketplace | 982,073 | 982,073 | 0.1% | ||||||||||||||
33.05 | GSMC | Putnam Plaza | 812,549 | 812,549 | 0.1% | ||||||||||||||
33.06 | GSMC | Heritage Plaza | 371,200 | 371,200 | 0.0% | ||||||||||||||
34 | LCM | Guidepost Montessori | 6,600,000 | 550 | 6,600,000 | 550 | 0.7% | No | No | 4.17900 | 0.01520 | 4.16380 | Actual/360 | 32,194.29 | 386,331.48 | 11/07/19 | 01/06/20 | 12/06/24 | 01/06/25 |
35 | LCM | Maple Grove RV Resort | 5,700,000 | 64,045 | 5,700,000 | 64,045 | 0.6% | No | No | 4.13600 | 0.01520 | 4.12080 | Actual/360 | 19,918.86 | 239,026.32 | 12/31/19 | 02/06/20 | ||
36 | JPMCB | 278 Court Street | 5,050,000 | 1,683,333 | 5,050,000 | 1,683,333 | 0.6% | No | No | 4.15000 | 0.01520 | 4.13480 | Actual/360 | 24,548.22 | 294,578.64 | 02/21/20 | 04/01/20 | 03/01/25 | 04/01/25 |
37 | LCM | Willow Lake Tech Center | 5,000,000 | 48 | 4,954,198 | 47 | 0.5% | No | No | 3.53400 | 0.01520 | 3.51880 | Actual/360 | 22,547.24 | 270,566.88 | 12/03/19 | 01/06/20 |
A-1-2
ANNEX A-1
Loan # | Seller | Property Name | Rem. Term | Rem. Amort | I/O Period | Seasoning | Payment Due Date | Grace Period (Late Payment) | Grace Period (Default) | Maturity Date | ARD Loan | Final Maturity Date | Maturity/ARD Balance ($) | Maturity LTV % | Prepayment Provision (Payments) | |
1 | LCM | 530 Broadway | 117 | 0 | 120 | 3 | 6 | 0 | 0 | 03/06/30 | No | 03/06/30 | 80,000,000 | 53.2% | L(27),Def(86),O(7) | |
2 | LCM | LA County Office Portfolio | 116 | 360 | 48 | 4 | 6 | 0 | 0 | 02/06/30 | No | 02/06/30 | 61,426,831 | 60.5% | L(28),Def(88),O(4) | |
2.01 | LCM | 29903 Agoura Road | 18,383,537 | |||||||||||||
2.02 | LCM | 29899 Agoura Road | 15,721,708 | |||||||||||||
2.03 | LCM | 5230 Las Virgenes Road | 12,089,513 | |||||||||||||
2.04 | LCM | 5855 Topanga Canyon Boulevard | 9,071,586 | |||||||||||||
2.05 | LCM | 29901 Agoura Road | 6,160,488 | |||||||||||||
3 | JPMCB | Chase Center Tower I | 57 | 0 | 59 | 2 | 10 | 0 | 0 | 03/10/25 | No | 03/10/25 | 36,427,500 | 31.3% | L(26),Def(29),O(4) | |
4 | JPMCB | Chase Center Tower II | 57 | 0 | 59 | 2 | 10 | 0 | 0 | 03/10/25 | No | 03/10/25 | 31,072,500 | 31.3% | L(26),Def(29),O(4) | |
5 | JPMCB/GACC/GSMC | 1633 Broadway | 114 | 0 | 120 | 6 | 6 | 0 | 0 | 12/06/29 | No | 12/06/29 | 57,500,000 | 41.7% | L(30),Def(83),O(7) | |
6 | LCM | 12555 & 12655 Jefferson | 112 | 0 | 120 | 8 | 6 | 0 | 0 | 10/06/29 | No | 10/06/29 | 57,000,000 | 59.5% | L(32),Def(84),O(4) | |
6.01 | LCM | 12655 Jefferson | 28,756,757 | |||||||||||||
6.02 | LCM | 12555 Jefferson | 28,243,243 | |||||||||||||
7 | GACC | 675 Creekside Way | 81 | 0 | 84 | 3 | 6 | 0 | 0 | 03/06/27 | No | 03/06/27 | 43,400,000 | 58.3% | L(27),Def(53),O(4) | |
8 | LCM | Hampton Roads Office Portfolio | 106 | 346 | 0 | 14 | 6 | 0 | 0 | 04/06/29 | No | 04/06/29 | 36,094,223 | 60.3% | L(38),Grtr1%orYM(79),O(3) | |
8.01 | LCM | 510 Independence Parkway | 2,993,378 | |||||||||||||
8.02 | LCM | 676 Independence Parkway | 2,987,950 | |||||||||||||
8.03 | LCM | 700 Independence Parkway | 2,456,036 | |||||||||||||
8.04 | LCM | 1309 Executive Boulevard | 2,108,663 | |||||||||||||
8.05 | LCM | 1317 Executive Boulevard | 2,051,672 | |||||||||||||
8.06 | LCM | 200 Golden Oak Court | 1,970,256 | |||||||||||||
8.07 | LCM | 1301 Executive Boulevard | 1,918,693 | |||||||||||||
8.08 | LCM | 505 Independence Parkway | 1,902,410 | |||||||||||||
8.09 | LCM | 1313 Executive Boulevard | 1,726,009 | |||||||||||||
8.10 | LCM | 208 Golden Oak Court | 1,712,440 | |||||||||||||
8.11 | LCM | 1305 Executive Boulevard | 1,652,735 | |||||||||||||
8.12 | LCM | 500 Independence Parkway | 1,628,311 | |||||||||||||
8.13 | LCM | 501 Independence Parkway | 1,595,745 | |||||||||||||
8.14 | LCM | 1 Enterprise Parkway | 1,479,049 | |||||||||||||
8.15 | LCM | 1457 Miller Store Road | 1,373,209 | |||||||||||||
8.16 | LCM | 2809 South Lynnhaven Road | 1,183,239 | |||||||||||||
8.17 | LCM | 22 Enterprise Parkway | 1,123,534 | |||||||||||||
8.18 | LCM | 521 Butler Farm Road | 1,107,251 | |||||||||||||
8.19 | LCM | 21 Enterprise Parkway | 1,036,691 | |||||||||||||
8.20 | LCM | 484 Viking Drive | 1,025,836 | |||||||||||||
8.21 | LCM | 629 Phoenix Drive | 716,457 | |||||||||||||
8.22 | LCM | 5 Manhattan Square | 344,659 | |||||||||||||
9 | GSMC | 711 Fifth Avenue | 117 | 0 | 120 | 3 | 6 | 0 | 0 | 03/06/30 | No | 03/06/30 | 40,000,000 | 54.5% | L(27),Def(86),O(7) | |
10 | GACC | BX Industrial Portfolio | 76 | 0 | 77 | 1 | 9 | 0 | 0 | 10/09/26 | No | 10/09/26 | 37,400,000 | 39.6% | Grtr1%orYM(70),O(7) | |
10.01 | GACC | Bridgewater Center 1 | 2,542,854 | |||||||||||||
10.02 | GACC | 401 E Laraway Rd | 1,662,484 | |||||||||||||
10.03 | GACC | Rochelle 1 | 1,359,857 | |||||||||||||
10.04 | GACC | 350A Salem Church Rd | 1,296,974 | |||||||||||||
10.05 | GACC | Romeoville Bldg 1 | 1,182,997 | |||||||||||||
10.06 | GACC | 251 E Laraway Rd | 1,143,695 | |||||||||||||
10.07 | GACC | 7940 Kentucky | 1,139,765 | |||||||||||||
10.08 | GACC | Mountain Top Distribution Center 2 | 947,184 | |||||||||||||
10.09 | GACC | Enterprise Parkway | 919,672 | |||||||||||||
10.10 | GACC | Cavalier I | 907,881 | |||||||||||||
10.11 | GACC | 1910 International | 817,486 | |||||||||||||
10.12 | GACC | Glen Dale | 754,603 | |||||||||||||
10.13 | GACC | Romeoville Bldg 2 | 742,812 | |||||||||||||
10.14 | GACC | Enterprise Distribution Center 1 | 687,789 | |||||||||||||
10.15 | GACC | 2270 Woodale | 672,068 | |||||||||||||
10.16 | GACC | 2950 Lexington Ave South | 660,277 | |||||||||||||
10.17 | GACC | Rivers Bend Center 1B | 656,347 | |||||||||||||
10.18 | GACC | DFW Logistics Center (Bldg 4) | 644,557 | |||||||||||||
10.19 | GACC | Rivers Bend Center 1C | 620,975 | |||||||||||||
10.20 | GACC | Territorial | 609,185 | |||||||||||||
10.21 | GACC | Diamond Hill 2 | 605,254 | |||||||||||||
10.22 | GACC | Rivers Bend Center 2A | 597,394 | |||||||||||||
10.23 | GACC | Rivers Bend Center 1A | 589,533 | |||||||||||||
10.24 | GACC | Diamond Hill 3 | 585,603 | |||||||||||||
10.25 | GACC | Whippany Business Center 1 | 577,743 | |||||||||||||
10.26 | GACC | The Colony Land | 558,092 | |||||||||||||
10.27 | GACC | Shawnee Distribution Center 1 | 554,161 | |||||||||||||
10.28 | GACC | Rivers Bend Center 2B | 546,301 | |||||||||||||
10.29 | GACC | 7930 Kentucky | 542,371 | |||||||||||||
10.30 | GACC | Dues Dr Distribution Center 1 | 534,510 | |||||||||||||
10.31 | GACC | Gibraltar | 530,580 | |||||||||||||
10.32 | GACC | Diamond Hill 1 | 530,580 | |||||||||||||
10.33 | GACC | DFW Logistics Center (Bldg 3) | 530,580 | |||||||||||||
10.34 | GACC | Elk Grove Distribution Center 1 | 514,859 | |||||||||||||
10.35 | GACC | 1000 Lucas Way | 514,859 | |||||||||||||
10.36 | GACC | Lakeview | 510,929 | |||||||||||||
10.37 | GACC | DFW Logistics Center (Bldg 5) | 483,417 | |||||||||||||
10.38 | GACC | 9756 International | 459,836 | |||||||||||||
10.39 | GACC | 350B Salem Church Rd | 432,325 | |||||||||||||
10.40 | GACC | 6105 Trenton Ln | 432,325 | |||||||||||||
10.41 | GACC | 300 Salem Church Rd | 428,394 | |||||||||||||
10.42 | GACC | Tower | 424,464 | |||||||||||||
10.43 | GACC | 1940 Fernbrook Ln | 424,464 | |||||||||||||
10.44 | GACC | Production Distribution Center 1 | 412,673 | |||||||||||||
10.45 | GACC | Culpeper | 408,743 | |||||||||||||
10.46 | GACC | Fairfield Distribution Center 1 | 404,813 | |||||||||||||
10.47 | GACC | Cavalier II | 396,953 | |||||||||||||
10.48 | GACC | World Park II | 353,720 | |||||||||||||
10.49 | GACC | Diamond Hill 4 | 345,860 | |||||||||||||
10.50 | GACC | 2290-2298 Woodale | 322,278 | |||||||||||||
10.51 | GACC | 514 Butler Rd | 314,418 | |||||||||||||
10.52 | GACC | Northridge II | 298,697 | |||||||||||||
10.53 | GACC | 2222 Woodale | 286,906 | |||||||||||||
10.54 | GACC | Northridge I | 275,116 | |||||||||||||
10.55 | GACC | Romeoville Distribution Center 1 | 259,395 | |||||||||||||
10.56 | GACC | 1825 Airport Exchange | 235,813 | |||||||||||||
10.57 | GACC | 7453 Empire - Bldg C | 227,953 | |||||||||||||
10.58 | GACC | Rivers Bend Center 1D | 204,372 | |||||||||||||
10.59 | GACC | Heathrow | 192,581 | |||||||||||||
10.60 | GACC | 2240-2250 Woodale | 165,069 | |||||||||||||
10.61 | GACC | 273 Industrial Way | 143,453 | |||||||||||||
10.62 | GACC | 7453 Empire - Bldg B | 137,558 | |||||||||||||
10.63 | GACC | 7453 Empire - Bldg A | 119,872 | |||||||||||||
10.64 | GACC | Rivers Bend Center - Land | 15,721 | |||||||||||||
10.65 | GACC | Production Distribution Center 1B | 0 | |||||||||||||
10.66 | GACC | Bridgewater Center 2 | 0 | |||||||||||||
10.67 | GACC | Laraway Land 1 | 0 | |||||||||||||
10.68 | GACC | Laraway Land 2 | 0 | |||||||||||||
11 | LCM | Whitehall III & V | 114 | 354 | 0 | 6 | 6 | 0 | 0 | 12/06/29 | No | 12/06/29 | 28,671,599 | 50.4% | L(30),Def(86),O(4) | |
12 | JPMCB | Frick Building | 117 | 360 | 24 | 3 | 1 | 0 | 0 | 03/01/30 | No | 03/01/30 | 29,442,370 | 58.9% | L(27),Def(90),O(3) | |
13 | LCM | Peace Coliseum | 117 | 0 | 120 | 3 | 6 | 0 | 0 | 03/06/30 | No | 03/06/30 | 34,500,000 | 43.1% | L(27),Def(89),O(4) | |
14 | LCM | Los Angeles Leased Fee Portfolio | 111 | 0 | 120 | 9 | 6 | 0 | 0 | 09/06/29 | No | 09/06/29 | 24,000,000 | 63.0% | L(33),Def(83),O(4) | |
14.01 | LCM | 5901 West Century Boulevard | 3,868,235 | |||||||||||||
14.02 | LCM | 5959 West Century Boulevard | 3,388,235 | |||||||||||||
14.03 | LCM | 6151 West Century Boulevard | 3,190,588 | |||||||||||||
14.04 | LCM | 5933 West Century Boulevard | 2,908,235 | |||||||||||||
14.05 | LCM | 5940 West 98th Street | 2,795,294 | |||||||||||||
14.06 | LCM | 9801 Airport Boulevard | 2,682,353 | |||||||||||||
14.07 | LCM | 6144 West 98th Street | 2,654,118 | |||||||||||||
14.08 | LCM | 5960 West 98th Street | 2,512,941 | |||||||||||||
15 | JPMCB | 1340 Concord | 110 | 0 | 120 | 10 | 1 | 0 | 0 | 08/01/29 | No | 08/01/29 | 22,000,000 | 67.5% | L(34),Def(82),O(4) | |
16 | LCM | 1333 Main Street | 117 | 360 | 60 | 3 | 6 | 0 | 0 | 03/06/30 | No | 03/06/30 | 18,503,657 | 62.7% | L(27),Def(90),O(3) | |
17 | GSMC | City National Plaza | 118 | 0 | 120 | 2 | 1 | 5 days grace, two times per calendar year, other than the payment due on the Maturity Date | 0 | 04/01/30 | No | 04/01/30 | 20,000,000 | 41.4% | Grtr1%orYM(26),DeforGrtr1%orYM(87),O(7) | |
18 | GSMC | Moffett Towers Buildings A, B & C | 116 | 0 | 120 | 4 | 6 | 0 | 0 | 02/06/30 | No | 02/06/30 | 20,000,000 | 38.7% | L(24),Grtr1%orYM(4),DeforGrtr1%orYM(85),O(7) | |
18.01 | GSMC | Moffett Towers Building B | 6,883,117 | |||||||||||||
18.02 | GSMC | Moffett Towers Building C | 6,883,117 | |||||||||||||
18.03 | GSMC | Moffett Towers Building A | 6,233,766 | |||||||||||||
19 | GACC | Roscoe Office | 117 | 0 | 120 | 3 | 6 | 0 | 0 | 03/06/30 | No | 03/06/30 | 18,500,000 | 60.3% | L(27),Def(88),O(5) | |
20 | LCM | Lava Ridge Business Center | 116 | 360 | 60 | 4 | 6 | 0 | 0 | 02/06/30 | No | 02/06/30 | 16,408,030 | 54.9% | L(28),Def(88),O(4) | |
21 | GSMC | PCI Pharma Portfolio | 113 | 0 | 120 | 7 | 6 | 0 | 0 | 11/06/29 | No | 11/06/29 | 16,750,000 | 65.4% | L(23),Grtr1%orYM(8),DeforGrtr1%orYM(85),O(4) | |
21.01 | GSMC | 3001 Red Lion Road | 7,580,601 | |||||||||||||
21.02 | GSMC | 4536 & 4545 Assembly Drive | 5,309,449 | |||||||||||||
21.03 | GSMC | 6166 Nancy Ridge Drive | 1,998,614 | |||||||||||||
21.04 | GSMC | 6146 Nancy Ridge Drive | 1,312,221 | |||||||||||||
21.05 | GSMC | 1635 & 1639 New Milford School Road | 549,114 | |||||||||||||
22 | JPMCB | The Oliver | 117 | 0 | 120 | 3 | 1 | 0 | 0 | 03/01/30 | No | 03/01/30 | 15,100,000 | 54.5% | L(27),Def(89),O(4) | |
23 | JPMCB | Apollo Education Group HQ Campus | 56 | 0 | 60 | 4 | 5 | 0 | 0 | 02/05/25 | No | 02/05/25 | 15,000,000 | 47.2% | L(28),Def(29),O(3) | |
24 | LCM | SHP Building IV | 117 | 360 | 12 | 3 | 6 | 0 | 0 | 03/06/30 | No | 03/06/30 | 11,344,427 | 56.2% | L(27),Def(89),O(4) | |
25 | GACC | GIP REIT Portfolio | 117 | 360 | 12 | 3 | 6 | 0 | 0 | 03/06/30 | No | 03/06/30 | 9,293,670 | 61.8% | L(27),Def(89),O(4) | |
25.01 | GACC | 15091 Alabama Highway 20 | 5,557,676 | |||||||||||||
25.02 | GACC | 1300 South Dale Mabry Highway | 2,161,319 | |||||||||||||
25.03 | GACC | 3707 14th Street Northwest | 1,574,675 | |||||||||||||
26 | LCM | Belvedere Place | 111 | 0 | 120 | 9 | 6 | 0 | 0 | 09/06/29 | No | 09/06/29 | 11,250,000 | 62.0% | L(33),Def(83),O(4) | |
27 | GACC | Staples Headquarters | 116 | 0 | 120 | 4 | 6 | 0 | 0 | 02/06/30 | No | 02/06/30 | 10,000,000 | 45.5% | L(28),Def(85),O(7) | |
28 | LCM | NOV Headquarters | 106 | 0 | 120 | 14 | 6 | 0 | 0 | 04/06/29 | No | 04/06/29 | 10,000,000 | 68.8% | L(38),Def(79),O(3) | |
29 | GACC | Briarcliff Apartments | 117 | 360 | 12 | 3 | 6 | 0 | 0 | 03/06/30 | No | 03/06/30 | 7,124,250 | 41.4% | L(27),Def(9),DeforGrtr1%orYM(79),O(5) | |
30 | GSMC | Stuart’s Crossing | 118 | 360 | 60 | 2 | 6 | 0 | 0 | 04/06/30 | No | 04/06/30 | 7,590,464 | 57.5% | L(26),Def(89),O(5) | |
31 | LCM | KB Fresenius & DaVita Southeast Portfolio | 115 | 360 | 60 | 5 | 6 | 0 | 0 | 01/06/30 | No | 01/06/30 | 7,265,189 | 53.0% | L(29),Def(88),O(3) | |
31.01 | LCM | 4751 West Fuqua Street | 1,991,703 | |||||||||||||
31.02 | LCM | 205 Belle Meade Point | 1,855,905 | |||||||||||||
31.03 | LCM | 3530 Rowe Lane | 1,788,006 | |||||||||||||
31.04 | LCM | 5552 Platt Springs Road | 1,629,575 | |||||||||||||
32 | GSMC | Caton Crossings | 118 | 358 | 0 | 2 | 6 | 0 | 0 | 04/06/30 | No | 04/06/30 | 6,047,229 | 50.4% | L(26),Def(89),O(5) | |
33 | GSMC | Midland Atlantic Portfolio | 115 | 360 | 24 | 5 | 6 | 0 | 0 | 01/06/30 | No | 01/06/30 | 6,309,675 | 59.0% | L(29),Def(86),O(5) | |
33.01 | GSMC | Parkside Square | 1,681,924 | |||||||||||||
33.02 | GSMC | Maysville Marketsquare | 1,418,816 | |||||||||||||
33.03 | GSMC | Pinecrest Pointe | 1,386,850 | |||||||||||||
33.04 | GSMC | Valleydale Marketplace | 826,209 | |||||||||||||
33.05 | GSMC | Putnam Plaza | 683,589 | |||||||||||||
33.06 | GSMC | Heritage Plaza | 312,287 | |||||||||||||
34 | LCM | Guidepost Montessori | 114 | 360 | 60 | 6 | 6 | 0 | 0 | 12/06/29 | No | 12/06/29 | 6,007,738 | 61.3% | L(30),Def(87),O(3) | |
35 | LCM | Maple Grove RV Resort | 117 | 0 | 122 | 5 | 6 | 0 | 0 | 03/06/30 | No | 03/06/30 | 5,700,000 | 42.2% | L(29),Def(89),O(4) | |
36 | JPMCB | 278 Court Street | 117 | 360 | 60 | 3 | 1 | 0 | 0 | 03/01/30 | No | 03/01/30 | 4,594,845 | 62.9% | L(27),Def(89),O(4) | |
37 | LCM | Willow Lake Tech Center | 114 | 354 | 0 | 6 | 6 | 0 | 0 | 12/06/29 | No | 12/06/29 | 3,904,217 | 54.2% | L(30),Def(86),O(4) |
A-1-3
ANNEX A-1
HISTORICAL FINANCIALS | ||||||||||||||||||
Loan # | Seller | Property Name | 2017 Revenues ($) | 2017 Total Expenses ($) | 2017 NOI ($) | 2018 Revenues ($) | 2018 Total Expenses ($) | 2018 NOI ($) | 2019 Revenues ($) | 2019 Total Expenses ($) | 2019 NOI ($) | Most Recent Revenues ($) | Most Recent Total Expenses ($) | Most Recent NOI ($) | As of | UW Economic Occupancy % | UW Revenues ($) | UW Total Expenses ($) |
1 | LCM | 530 Broadway | 19,239,426 | 5,371,535 | 13,867,891 | 21,604,981 | 6,186,773 | 15,418,208 | 24,364,884 | 6,520,296 | 17,844,588 | 09/30/19 | 92.6% | 25,861,209 | 8,144,869 | |||
2 | LCM | LA County Office Portfolio | 9,162,941 | 3,434,355 | 5,728,586 | 9,720,766 | 3,852,618 | 5,868,148 | 10,292,066 | 3,985,881 | 6,306,185 | 91.6% | 10,574,259 | 4,259,991 | ||||
2.01 | LCM | 29903 Agoura Road | 2,705,335 | 1,056,123 | 1,649,212 | 3,169,534 | 1,086,109 | 2,083,425 | 2,920,324 | 1,146,467 | 1,773,857 | 91.4% | 3,056,698 | 1,178,812 | ||||
2.02 | LCM | 29899 Agoura Road | 2,398,372 | 712,751 | 1,685,621 | 2,558,686 | 754,057 | 1,804,629 | 2,662,801 | 765,508 | 1,897,293 | 91.4% | 2,672,976 | 905,481 | ||||
2.03 | LCM | 5230 Las Virgenes Road | 2,181,166 | 903,618 | 1,277,548 | 2,252,080 | 899,621 | 1,352,459 | 2,195,679 | 914,829 | 1,280,850 | 91.4% | 2,073,113 | 961,029 | ||||
2.04 | LCM | 5855 Topanga Canyon Boulevard | 1,219,694 | 726,087 | 493,607 | 1,103,300 | 744,713 | 358,587 | 1,541,078 | 772,206 | 768,872 | 92.6% | 1,740,799 | 805,970 | ||||
2.05 | LCM | 29901 Agoura Road | 658,374 | 35,776 | 622,598 | 637,166 | 368,118 | 269,048 | 972,184 | 386,871 | 585,313 | 91.4% | 1,030,673 | 408,699 | ||||
3 | JPMCB | Chase Center Tower I | 95.0% | 34,033,485 | 13,734,122 | |||||||||||||
4 | JPMCB | Chase Center Tower II | 95.0% | 28,809,008 | 11,649,708 | |||||||||||||
5 | JPMCB/GACC/GSMC | 1633 Broadway | 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 | 184,447,000 | 73,621,000 | 110,826,000 | 05/31/20 | 95.9% | 190,585,947 | 71,435,784 |
6 | LCM | 12555 & 12655 Jefferson | 9,657,835 | 3,242,842 | 6,414,993 | 11,935,471 | 3,991,728 | 7,943,743 | 13,045,983 | 4,458,888 | 8,587,095 | 87.5% | 12,691,019 | 4,254,586 | ||||
6.01 | LCM | 12655 Jefferson | 6,089,969 | 1,933,903 | 4,156,067 | 6,688,863 | 2,219,070 | 4,469,793 | 6,946,867 | 2,317,051 | 4,629,816 | 81.0% | 5,939,722 | 2,229,760 | ||||
6.02 | LCM | 12555 Jefferson | 3,567,865 | 1,308,939 | 2,258,927 | 5,246,608 | 1,772,657 | 3,473,951 | 6,099,116 | 2,141,837 | 3,957,279 | 94.5% | 6,751,297 | 2,024,826 | ||||
7 | GACC | 675 Creekside Way | 95.0% | 10,300,299 | 2,397,845 | |||||||||||||
8 | LCM | Hampton Roads Office Portfolio | 21,087,480 | 8,021,316 | 13,066,165 | 22,024,884 | 8,557,697 | 13,467,187 | 21,987,290 | 8,175,801 | 13,811,489 | 03/31/20 | 86.4% | 22,491,550 | 8,208,420 | |||
8.01 | LCM | 510 Independence Parkway | 1,560,495 | 427,404 | 1,133,091 | 1,586,135 | 466,558 | 1,119,577 | 1,428,893 | 485,055 | 943,839 | 03/31/20 | 89.9% | 1,641,235 | 464,172 | |||
8.02 | LCM | 676 Independence Parkway | 1,639,675 | 536,448 | 1,103,227 | 1,786,101 | 595,649 | 1,190,452 | 1,726,531 | 523,616 | 1,202,914 | 03/31/20 | 95.0% | 1,734,449 | 566,305 | |||
8.03 | LCM | 700 Independence Parkway | 943,328 | 370,585 | 572,743 | 1,108,787 | 444,909 | 663,878 | 1,501,891 | 454,145 | 1,047,745 | 03/31/20 | 95.0% | 1,552,007 | 460,658 | |||
8.04 | LCM | 1309 Executive Boulevard | 1,170,430 | 371,764 | 798,666 | 1,186,584 | 383,410 | 803,173 | 1,179,550 | 346,019 | 833,531 | 03/31/20 | 95.0% | 1,140,747 | 347,270 | |||
8.05 | LCM | 1317 Executive Boulevard | 1,620,996 | 588,889 | 1,032,107 | 1,466,124 | 612,494 | 853,631 | 1,134,862 | 563,771 | 571,091 | 03/31/20 | 95.0% | 1,703,553 | 579,811 | |||
8.06 | LCM | 200 Golden Oak Court | 1,300,078 | 490,691 | 809,386 | 1,351,961 | 521,636 | 830,325 | 1,272,854 | 508,962 | 763,892 | 03/31/20 | 84.8% | 1,315,851 | 511,023 | |||
8.07 | LCM | 1301 Executive Boulevard | 1,015,339 | 402,338 | 613,000 | 1,108,777 | 419,587 | 689,190 | 1,165,699 | 409,503 | 756,196 | 03/31/20 | 95.0% | 1,158,540 | 430,355 | |||
8.08 | LCM | 505 Independence Parkway | 1,100,430 | 484,996 | 615,433 | 1,370,119 | 516,051 | 854,069 | 1,243,755 | 513,057 | 730,698 | 03/31/20 | 95.0% | 1,276,818 | 506,992 | |||
8.09 | LCM | 1313 Executive Boulevard | 935,774 | 232,405 | 703,369 | 940,845 | 262,226 | 678,619 | 941,702 | 233,150 | 708,552 | 03/31/20 | 95.0% | 913,640 | 245,927 | |||
8.10 | LCM | 208 Golden Oak Court | 971,501 | 419,453 | 552,049 | 1,010,043 | 467,635 | 542,408 | 1,204,429 | 446,711 | 757,718 | 03/31/20 | 94.0% | 1,163,614 | 448,022 | |||
8.11 | LCM | 1305 Executive Boulevard | 981,211 | 420,688 | 560,523 | 1,005,548 | 418,112 | 587,436 | 1,101,790 | 373,412 | 728,378 | 03/31/20 | 80.8% | 877,947 | 407,712 | |||
8.12 | LCM | 500 Independence Parkway | 905,425 | 213,630 | 691,794 | 849,276 | 218,638 | 630,638 | 874,273 | 217,779 | 656,495 | 03/31/20 | 95.0% | 855,826 | 201,768 | |||
8.13 | LCM | 501 Independence Parkway | 943,770 | 445,414 | 498,356 | 950,114 | 486,336 | 463,777 | 1,180,809 | 506,104 | 674,705 | 03/31/20 | 90.4% | 1,247,637 | 504,547 | |||
8.14 | LCM | 1 Enterprise Parkway | 998,590 | 431,069 | 567,521 | 1,027,873 | 445,366 | 582,506 | 847,926 | 428,452 | 419,474 | 03/31/20 | 66.3% | 797,415 | 436,790 | |||
8.15 | LCM | 1457 Miller Store Road | 677,603 | 165,407 | 512,196 | 642,571 | 171,150 | 471,421 | 703,003 | 164,551 | 538,452 | 03/31/20 | 95.0% | 682,520 | 160,590 | |||
8.16 | LCM | 2809 South Lynnhaven Road | 1,044,441 | 415,783 | 628,659 | 1,080,955 | 440,144 | 640,811 | 1,039,635 | 398,244 | 641,391 | 03/31/20 | 75.9% | 993,473 | 420,842 | |||
8.17 | LCM | 22 Enterprise Parkway | 749,544 | 441,320 | 308,224 | 888,388 | 474,254 | 414,134 | 1,008,981 | 435,317 | 573,663 | 03/31/20 | 76.3% | 1,027,606 | 456,302 | |||
8.18 | LCM | 521 Butler Farm Road | 505,491 | 156,326 | 349,165 | 541,938 | 165,401 | 376,537 | 582,334 | 172,230 | 410,104 | 03/31/20 | 95.0% | 567,856 | 140,351 | |||
8.19 | LCM | 21 Enterprise Parkway | 796,186 | 502,490 | 293,696 | 852,808 | 519,379 | 333,429 | 838,356 | 478,156 | 360,200 | 03/31/20 | 60.0% | 874,882 | 498,244 | |||
8.20 | LCM | 484 Viking Drive | 684,812 | 270,724 | 414,088 | 661,008 | 282,155 | 378,853 | 356,596 | 292,703 | 63,893 | 03/31/20 | 44.3% | 358,058 | 224,104 | |||
8.21 | LCM | 629 Phoenix Drive | 305,942 | 108,924 | 197,018 | 305,262 | 106,818 | 198,444 | 371,503 | 92,755 | 278,747 | 03/31/20 | 95.0% | 363,187 | 92,851 | |||
8.22 | LCM | 5 Manhattan Square | 236,421 | 124,567 | 111,853 | 303,668 | 139,788 | 163,880 | 281,918 | 132,109 | 149,809 | 03/31/20 | 95.0% | 244,690 | 103,786 | |||
9 | GSMC | 711 Fifth Avenue | 62,723,555 | 17,358,037 | 45,365,518 | 63,038,695 | 18,950,129 | 44,088,566 | 69,563,590 | 20,967,241 | 48,596,349 | 90.6% | 74,193,553 | 22,888,769 | ||||
10 | GACC | BX Industrial Portfolio | 58,906,928 | 15,685,910 | 43,221,019 | 58,809,513 | 16,639,572 | 42,169,941 | 66,763,069 | 18,447,435 | 48,315,634 | 68,047,168 | 17,089,007 | 50,958,160 | 03/31/20 | 85.1% | 68,219,859 | 19,321,765 |
10.01 | GACC | Bridgewater Center 1 | ||||||||||||||||
10.02 | GACC | 401 E Laraway Rd | ||||||||||||||||
10.03 | GACC | Rochelle 1 | ||||||||||||||||
10.04 | GACC | 350A Salem Church Rd | ||||||||||||||||
10.05 | GACC | Romeoville Bldg 1 | ||||||||||||||||
10.06 | GACC | 251 E Laraway Rd | ||||||||||||||||
10.07 | GACC | 7940 Kentucky | ||||||||||||||||
10.08 | GACC | Mountain Top Distribution Center 2 | ||||||||||||||||
10.09 | GACC | Enterprise Parkway | ||||||||||||||||
10.10 | GACC | Cavalier I | ||||||||||||||||
10.11 | GACC | 1910 International | ||||||||||||||||
10.12 | GACC | Glen Dale | ||||||||||||||||
10.13 | GACC | Romeoville Bldg 2 | ||||||||||||||||
10.14 | GACC | Enterprise Distribution Center 1 | ||||||||||||||||
10.15 | GACC | 2270 Woodale | ||||||||||||||||
10.16 | GACC | 2950 Lexington Ave South | ||||||||||||||||
10.17 | GACC | Rivers Bend Center 1B | ||||||||||||||||
10.18 | GACC | DFW Logistics Center (Bldg 4) | ||||||||||||||||
10.19 | GACC | Rivers Bend Center 1C | ||||||||||||||||
10.20 | GACC | Territorial | ||||||||||||||||
10.21 | GACC | Diamond Hill 2 | ||||||||||||||||
10.22 | GACC | Rivers Bend Center 2A | ||||||||||||||||
10.23 | GACC | Rivers Bend Center 1A | ||||||||||||||||
10.24 | GACC | Diamond Hill 3 | ||||||||||||||||
10.25 | GACC | Whippany Business Center 1 | ||||||||||||||||
10.26 | GACC | The Colony Land | ||||||||||||||||
10.27 | GACC | Shawnee Distribution Center 1 | ||||||||||||||||
10.28 | GACC | Rivers Bend Center 2B | ||||||||||||||||
10.29 | GACC | 7930 Kentucky | ||||||||||||||||
10.30 | GACC | Dues Dr Distribution Center 1 | ||||||||||||||||
10.31 | GACC | Gibraltar | ||||||||||||||||
10.32 | GACC | Diamond Hill 1 | ||||||||||||||||
10.33 | GACC | DFW Logistics Center (Bldg 3) | ||||||||||||||||
10.34 | GACC | Elk Grove Distribution Center 1 | ||||||||||||||||
10.35 | GACC | 1000 Lucas Way | ||||||||||||||||
10.36 | GACC | Lakeview | ||||||||||||||||
10.37 | GACC | DFW Logistics Center (Bldg 5) | ||||||||||||||||
10.38 | GACC | 9756 International | ||||||||||||||||
10.39 | GACC | 350B Salem Church Rd | ||||||||||||||||
10.40 | GACC | 6105 Trenton Ln | ||||||||||||||||
10.41 | GACC | 300 Salem Church Rd | ||||||||||||||||
10.42 | GACC | Tower | ||||||||||||||||
10.43 | GACC | 1940 Fernbrook Ln | ||||||||||||||||
10.44 | GACC | Production Distribution Center 1 | ||||||||||||||||
10.45 | GACC | Culpeper | ||||||||||||||||
10.46 | GACC | Fairfield Distribution Center 1 | ||||||||||||||||
10.47 | GACC | Cavalier II | ||||||||||||||||
10.48 | GACC | World Park II | ||||||||||||||||
10.49 | GACC | Diamond Hill 4 | ||||||||||||||||
10.50 | GACC | 2290-2298 Woodale | ||||||||||||||||
10.51 | GACC | 514 Butler Rd | ||||||||||||||||
10.52 | GACC | Northridge II | ||||||||||||||||
10.53 | GACC | 2222 Woodale | ||||||||||||||||
10.54 | GACC | Northridge I | ||||||||||||||||
10.55 | GACC | Romeoville Distribution Center 1 | ||||||||||||||||
10.56 | GACC | 1825 Airport Exchange | ||||||||||||||||
10.57 | GACC | 7453 Empire - Bldg C | ||||||||||||||||
10.58 | GACC | Rivers Bend Center 1D | ||||||||||||||||
10.59 | GACC | Heathrow | ||||||||||||||||
10.60 | GACC | 2240-2250 Woodale | ||||||||||||||||
10.61 | GACC | 273 Industrial Way | ||||||||||||||||
10.62 | GACC | 7453 Empire - Bldg B | ||||||||||||||||
10.63 | GACC | 7453 Empire - Bldg A | ||||||||||||||||
10.64 | GACC | Rivers Bend Center - Land | ||||||||||||||||
10.65 | GACC | Production Distribution Center 1B | ||||||||||||||||
10.66 | GACC | Bridgewater Center 2 | ||||||||||||||||
10.67 | GACC | Laraway Land 1 | ||||||||||||||||
10.68 | GACC | Laraway Land 2 | ||||||||||||||||
11 | LCM | Whitehall III & V | 4,986,895 | 2,187,503 | 2,799,392 | 4,566,824 | 2,425,080 | 2,141,744 | 5,056,141 | 2,518,216 | 2,537,925 | 5,460,073 | 2,553,957 | 2,906,116 | 03/31/20 | 90.0% | 6,288,405 | 2,384,341 |
12 | JPMCB | Frick Building | 6,578,511 | 2,706,532 | 3,871,979 | 6,332,381 | 2,812,957 | 3,519,424 | 6,545,040 | 2,770,758 | 3,774,282 | 6,565,942 | 2,763,992 | 3,801,950 | 03/31/20 | 73.8% | 6,362,831 | 2,754,914 |
13 | LCM | Peace Coliseum | 92.5% | 6,696,348 | 1,975,278 | |||||||||||||
14 | LCM | Los Angeles Leased Fee Portfolio | 3,636,860 | 0 | 3,636,860 | 3,972,571 | 0 | 3,972,571 | 4,160,964 | 0 | 4,160,964 | 06/30/19 | 100.0% | 5,267,904 | 0 | |||
14.01 | LCM | 5901 West Century Boulevard | 562,927 | 0 | 562,927 | 613,269 | 0 | 613,269 | 644,732 | 0 | 644,732 | 06/30/19 | 100.0% | 812,081 | 0 | |||
14.02 | LCM | 5959 West Century Boulevard | 491,358 | 0 | 491,358 | 535,299 | 0 | 535,299 | 562,762 | 0 | 562,762 | 06/30/19 | 100.0% | 708,834 | 0 | |||
14.03 | LCM | 6151 West Century Boulevard | 450,000 | 0 | 450,000 | 500,000 | 0 | 500,000 | 500,000 | 0 | 500,000 | 06/30/19 | 100.0% | 680,761 | 0 | |||
14.04 | LCM | 5933 West Century Boulevard | 425,000 | 0 | 425,000 | 450,000 | 0 | 450,000 | 462,500 | 0 | 462,500 | 06/30/19 | 100.0% | 601,110 | 0 | |||
14.05 | LCM | 5940 West 98th Street | 461,976 | 0 | 461,976 | 502,500 | 0 | 502,500 | 536,334 | 0 | 536,334 | 06/30/19 | 100.0% | 660,427 | 0 | |||
14.06 | LCM | 9801 Airport Boulevard | 380,000 | 0 | 380,000 | 417,000 | 0 | 417,000 | 435,500 | 0 | 435,500 | 06/30/19 | 100.0% | 558,210 | 0 | |||
14.07 | LCM | 6144 West 98th Street | 444,388 | 0 | 444,388 | 496,416 | 0 | 496,416 | 529,492 | 0 | 529,492 | 06/30/19 | 100.0% | 644,875 | 0 | |||
14.08 | LCM | 5960 West 98th Street | 421,211 | 0 | 421,211 | 458,087 | 0 | 458,087 | 489,644 | 0 | 489,644 | 06/30/19 | 100.0% | 601,606 | 0 | |||
15 | JPMCB | 1340 Concord | 95.0% | 3,448,952 | 1,421,792 | |||||||||||||
16 | LCM | 1333 Main Street | 4,314,861 | 2,130,557 | 2,184,303 | 4,324,735 | 2,131,899 | 2,192,836 | 4,573,419 | 2,257,014 | 2,316,405 | 92.0% | 4,729,409 | 2,462,836 | ||||
17 | GSMC | City National Plaza | 88,008,148 | 49,667,234 | 38,340,914 | 94,160,529 | 51,376,029 | 42,784,500 | 104,745,229 | 52,577,754 | 52,167,475 | 100.0% | 120,349,190 | 52,577,754 | ||||
18 | GSMC | 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 | 97.0% | 69,255,640 | 11,194,319 | ||||
18.01 | GSMC | Moffett Towers Building B | ||||||||||||||||
18.02 | GSMC | Moffett Towers Building C | ||||||||||||||||
18.03 | GSMC | Moffett Towers Building A | ||||||||||||||||
19 | GACC | Roscoe Office | 2,052,278 | 745,846 | 1,306,432 | 2,080,668 | 770,748 | 1,309,920 | 2,286,406 | 998,105 | 1,288,301 | 2,441,441 | 1,043,139 | 1,398,302 | 04/30/20 | 88.2% | 2,652,109 | 1,054,558 |
20 | LCM | Lava Ridge Business Center | 2,252,479 | 1,097,754 | 1,154,725 | 2,397,288 | 1,083,017 | 1,314,270 | 2,290,185 | 1,069,823 | 1,220,361 | 89.7% | 3,247,468 | 1,305,196 | ||||
21 | GSMC | PCI Pharma Portfolio | 95.0% | 10,601,648 | 318,049 | |||||||||||||
21.01 | GSMC | 3001 Red Lion Road | 95.0% | 4,723,284 | 141,699 | |||||||||||||
21.02 | GSMC | 4536 & 4545 Assembly Drive | 95.0% | 3,410,581 | 102,317 | |||||||||||||
21.03 | GSMC | 6166 Nancy Ridge Drive | 95.0% | 1,300,934 | 39,028 | |||||||||||||
21.04 | GSMC | 6146 Nancy Ridge Drive | 95.0% | 857,888 | 25,737 | |||||||||||||
21.05 | GSMC | 1635 & 1639 New Milford School Road | 95.0% | 308,962 | 9,269 | |||||||||||||
22 | JPMCB | The Oliver | 1,629,132 | 414,139 | 1,214,993 | 1,718,286 | 431,575 | 1,286,711 | 96.5% | 1,738,570 | 504,301 | |||||||
23 | JPMCB | Apollo Education Group HQ Campus | 95.0% | 13,609,674 | 0 | |||||||||||||
24 | LCM | SHP Building IV | 505,718 | 172,843 | 332,875 | 1,456,217 | 298,712 | 1,157,505 | 11/30/19 | 90.0% | 1,495,119 | 280,122 | ||||||
25 | GACC | GIP REIT Portfolio | 1,115,565 | 138,918 | 976,647 | 03/31/20 | 95.0% | 1,094,189 | 178,049 | |||||||||
25.01 | GACC | 15091 Alabama Highway 20 | ||||||||||||||||
25.02 | GACC | 1300 South Dale Mabry Highway | ||||||||||||||||
25.03 | GACC | 3707 14th Street Northwest | ||||||||||||||||
26 | LCM | Belvedere Place | 2,596,799 | 1,575,004 | 1,021,795 | 4,153,415 | 1,695,234 | 2,458,181 | 4,652,115 | 1,764,525 | 2,887,590 | 05/31/19 | 92.0% | 6,480,910 | 1,897,439 | |||
27 | GACC | Staples Headquarters | 92.5% | 11,946,034 | 358,381 | |||||||||||||
28 | LCM | NOV Headquarters | 3,500,000 | 0 | 3,500,000 | 3,500,000 | 0 | 3,500,000 | 3,500,000 | 0 | 3,500,000 | 02/28/19 | 95.0% | 5,585,060 | 2,379,011 | |||
29 | GACC | Briarcliff Apartments | 1,863,702 | 776,455 | 1,087,247 | 1,944,282 | 844,790 | 1,099,491 | 2,032,745 | 798,039 | 1,234,706 | 2,053,840 | 749,853 | 1,303,987 | 05/31/20 | 95.0% | 2,051,706 | 790,304 |
30 | GSMC | Stuart’s Crossing | 1,738,626 | 782,530 | 956,097 | 1,760,026 | 882,879 | 877,147 | 1,875,288 | 770,667 | 1,104,621 | 95.0% | 1,784,294 | 665,002 | ||||
31 | LCM | KB Fresenius & DaVita Southeast Portfolio | 95.0% | 978,341 | 218,485 | |||||||||||||
31.01 | LCM | 4751 West Fuqua Street | 95.0% | 262,265 | 70,540 | |||||||||||||
31.02 | LCM | 205 Belle Meade Point | 95.0% | 236,080 | 30,487 | |||||||||||||
31.03 | LCM | 3530 Rowe Lane | 95.0% | 246,943 | 39,155 | |||||||||||||
31.04 | LCM | 5552 Platt Springs Road | 95.0% | 233,053 | 78,303 | |||||||||||||
32 | GSMC | Caton Crossings | 1,362,424 | 459,364 | 903,060 | 1,323,564 | 503,531 | 820,033 | 1,302,903 | 452,743 | 850,159 | 95.0% | 1,395,124 | 428,011 | ||||
33 | GSMC | Midland Atlantic Portfolio | 5,693,685 | 1,594,304 | 4,099,381 | 5,673,339 | 1,681,671 | 3,991,667 | 5,929,476 | 1,695,066 | 4,234,410 | 5,987,404 | 1,668,228 | 4,319,176 | 03/31/20 | 87.3% | 5,579,588 | 1,589,057 |
33.01 | GSMC | Parkside Square | 1,378,427 | 381,493 | 996,934 | 1,441,584 | 380,508 | 1,061,076 | 1,449,088 | 365,560 | 1,083,528 | 1,424,539 | 391,713 | 1,032,826 | 03/31/20 | 95.0% | 1,464,126 | 339,269 |
33.02 | GSMC | Maysville Marketsquare | 1,314,064 | 315,460 | 998,604 | 1,245,548 | 319,000 | 926,548 | 1,293,140 | 323,372 | 969,768 | 1,297,629 | 319,930 | 977,699 | 03/31/20 | 88.5% | 1,211,457 | 302,092 |
33.03 | GSMC | Pinecrest Pointe | 1,114,744 | 296,986 | 817,758 | 1,172,651 | 316,884 | 855,767 | 1,276,481 | 329,618 | 946,863 | 1,291,276 | 332,927 | 958,349 | 03/31/20 | 84.3% | 1,139,313 | 314,308 |
33.04 | GSMC | Valleydale Marketplace | 791,360 | 223,898 | 567,462 | 752,396 | 254,894 | 497,501 | 808,929 | 262,593 | 546,336 | 844,317 | 224,802 | 619,515 | 03/31/20 | 93.2% | 762,970 | 250,847 |
33.05 | GSMC | Putnam Plaza | 718,494 | 217,918 | 500,576 | 707,905 | 241,534 | 466,372 | 713,918 | 246,445 | 467,473 | 722,050 | 243,051 | 478,999 | 03/31/20 | 73.0% | 578,680 | 223,638 |
33.06 | GSMC | Heritage Plaza | 376,596 | 158,549 | 218,047 | 353,255 | 168,851 | 184,404 | 387,920 | 167,478 | 220,442 | 407,594 | 155,806 | 251,788 | 03/31/20 | 81.5% | 423,042 | 158,903 |
34 | LCM | Guidepost Montessori | 95.0% | 770,741 | 144,939 | |||||||||||||
35 | LCM | Maple Grove RV Resort | 821,458 | 360,437 | 461,021 | 887,822 | 346,210 | 541,612 | 940,249 | 307,457 | 632,792 | 11/30/19 | 82.0% | 875,740 | 324,271 | |||
36 | JPMCB | 278 Court Street | 374,800 | 55,015 | 319,785 | 339,750 | 57,043 | 282,707 | 03/31/20 | 95.0% | 416,100 | 65,268 | ||||||
37 | LCM | Willow Lake Tech Center | 1,016,021 | 372,931 | 643,089 | 1,030,999 | 351,454 | 679,545 | 1,037,452 | 408,563 | 628,889 | 09/30/19 | 90.0% | 1,243,594 | 691,943 | |||
A-1-4
ANNEX A-1
Loan # | Seller | Property Name | UW NOI ($) | UW Capital Items ($) | UW NCF ($) | UW NOI DSCR | UW NCF DSCR | UW NOI Debt Yield % | UW NCF Debt Yield % | Title Type | Ground Lease Expiration | Ground Lease Extension Terms | Franchise Expiration Date | PML % | |
1 | LCM | 530 Broadway | 17,716,340 | 1,128,874 | 16,587,466 | 2.92 | 2.73 | 8.4% | 7.9% | Fee | |||||
2 | LCM | LA County Office Portfolio | 6,314,268 | 711,934 | 5,602,334 | 1.56 | 1.38 | 9.2% | 8.1% | Fee | Various | ||||
2.01 | LCM | 29903 Agoura Road | 1,877,886 | 182,985 | 1,694,901 | Fee | 11% | ||||||||
2.02 | LCM | 29899 Agoura Road | 1,767,495 | 145,347 | 1,622,148 | Fee | 8% | ||||||||
2.03 | LCM | 5230 Las Virgenes Road | 1,112,084 | 175,807 | 936,276 | Fee | 12% | ||||||||
2.04 | LCM | 5855 Topanga Canyon Boulevard | 934,829 | 131,607 | 803,222 | Fee | 17% | ||||||||
2.05 | LCM | 29901 Agoura Road | 621,974 | 76,188 | 545,786 | Fee | 11% | ||||||||
3 | JPMCB | Chase Center Tower I | 20,299,364 | 63,532 | 20,235,832 | 3.89 | 3.87 | 13.9% | 13.8% | Fee | 14% | ||||
4 | JPMCB | Chase Center Tower II | 17,159,300 | 53,710 | 17,105,590 | 3.89 | 3.87 | 13.9% | 13.8% | Fee | 14% | ||||
5 | JPMCB/GACC/GSMC | 1633 Broadway | 119,150,163 | 2,472,436 | 116,677,727 | 3.93 | 3.84 | 11.9% | 11.7% | Fee | |||||
6 | LCM | 12555 & 12655 Jefferson | 8,436,433 | 491,587 | 7,944,846 | 1.91 | 1.80 | 7.6% | 7.2% | Fee | 10% | ||||
6.01 | LCM | 12655 Jefferson | 3,709,962 | 337,276 | 3,372,686 | Fee | 10% | ||||||||
6.02 | LCM | 12555 Jefferson | 4,726,471 | 154,311 | 4,572,160 | Fee | 10% | ||||||||
7 | GACC | 675 Creekside Way | 7,902,454 | 35,563 | 7,866,891 | 2.53 | 2.52 | 9.5% | 9.4% | Fee | 9% | ||||
8 | LCM | Hampton Roads Office Portfolio | 14,283,130 | 1,999,510 | 12,283,620 | 1.63 | 1.40 | 10.9% | 9.4% | Fee | |||||
8.01 | LCM | 510 Independence Parkway | 1,177,063 | 149,607 | 1,027,456 | Fee | |||||||||
8.02 | LCM | 676 Independence Parkway | 1,168,144 | 124,013 | 1,044,131 | Fee | |||||||||
8.03 | LCM | 700 Independence Parkway | 1,091,349 | 151,036 | 940,313 | Fee | |||||||||
8.04 | LCM | 1309 Executive Boulevard | 793,477 | 83,070 | 710,407 | Fee | |||||||||
8.05 | LCM | 1317 Executive Boulevard | 1,123,742 | 117,489 | 1,006,253 | Fee | |||||||||
8.06 | LCM | 200 Golden Oak Court | 804,828 | 119,187 | 685,641 | Fee | |||||||||
8.07 | LCM | 1301 Executive Boulevard | 728,185 | 80,378 | 647,807 | Fee | |||||||||
8.08 | LCM | 505 Independence Parkway | 769,826 | 105,340 | 664,487 | Fee | |||||||||
8.09 | LCM | 1313 Executive Boulevard | 667,712 | 79,854 | 587,859 | Fee | |||||||||
8.10 | LCM | 208 Golden Oak Court | 715,592 | 102,981 | 612,611 | Fee | |||||||||
8.11 | LCM | 1305 Executive Boulevard | 470,235 | 78,642 | 391,593 | Fee | |||||||||
8.12 | LCM | 500 Independence Parkway | 654,058 | 80,784 | 573,274 | Fee | |||||||||
8.13 | LCM | 501 Independence Parkway | 743,090 | 95,336 | 647,755 | Fee | |||||||||
8.14 | LCM | 1 Enterprise Parkway | 360,625 | 92,667 | 267,958 | Fee | |||||||||
8.15 | LCM | 1457 Miller Store Road | 521,930 | 96,224 | 425,707 | Fee | |||||||||
8.16 | LCM | 2809 South Lynnhaven Road | 572,631 | 90,710 | 481,921 | Fee | |||||||||
8.17 | LCM | 22 Enterprise Parkway | 571,304 | 98,517 | 472,787 | Fee | |||||||||
8.18 | LCM | 521 Butler Farm Road | 427,505 | 67,484 | 360,021 | Fee | |||||||||
8.19 | LCM | 21 Enterprise Parkway | 376,638 | 87,547 | 289,091 | Fee | |||||||||
8.20 | LCM | 484 Viking Drive | 133,955 | 35,290 | 98,664 | Fee | |||||||||
8.21 | LCM | 629 Phoenix Drive | 270,336 | 37,978 | 232,358 | Fee | |||||||||
8.22 | LCM | 5 Manhattan Square | 140,904 | 25,375 | 115,529 | Fee | |||||||||
9 | GSMC | 711 Fifth Avenue | 51,304,783 | 629,356 | 50,675,427 | 2.94 | 2.90 | 9.4% | 9.3% | Fee | |||||
10 | GACC | BX Industrial Portfolio | 48,898,094 | 3,329,314 | 45,568,781 | 3.83 | 3.57 | 12.8% | 12.0% | Various | Various | Various | |||
10.01 | GACC | Bridgewater Center 1 | Fee | ||||||||||||
10.02 | GACC | 401 E Laraway Rd | Fee | ||||||||||||
10.03 | GACC | Rochelle 1 | Fee | ||||||||||||
10.04 | GACC | 350A Salem Church Rd | Fee | ||||||||||||
10.05 | GACC | Romeoville Bldg 1 | Fee | ||||||||||||
10.06 | GACC | 251 E Laraway Rd | Fee | ||||||||||||
10.07 | GACC | 7940 Kentucky | Fee | ||||||||||||
10.08 | GACC | Mountain Top Distribution Center 2 | Fee | ||||||||||||
10.09 | GACC | Enterprise Parkway | Fee | ||||||||||||
10.10 | GACC | Cavalier I | Fee | ||||||||||||
10.11 | GACC | 1910 International | Fee | ||||||||||||
10.12 | GACC | Glen Dale | Fee | ||||||||||||
10.13 | GACC | Romeoville Bldg 2 | Fee | ||||||||||||
10.14 | GACC | Enterprise Distribution Center 1 | Fee | ||||||||||||
10.15 | GACC | 2270 Woodale | Fee | ||||||||||||
10.16 | GACC | 2950 Lexington Ave South | Fee | ||||||||||||
10.17 | GACC | Rivers Bend Center 1B | Fee | ||||||||||||
10.18 | GACC | DFW Logistics Center (Bldg 4) | Leasehold | 09/19/2056 | None | ||||||||||
10.19 | GACC | Rivers Bend Center 1C | Fee | ||||||||||||
10.20 | GACC | Territorial | Fee | ||||||||||||
10.21 | GACC | Diamond Hill 2 | Fee | ||||||||||||
10.22 | GACC | Rivers Bend Center 2A | Fee | ||||||||||||
10.23 | GACC | Rivers Bend Center 1A | Fee | ||||||||||||
10.24 | GACC | Diamond Hill 3 | Fee | ||||||||||||
10.25 | GACC | Whippany Business Center 1 | Fee | ||||||||||||
10.26 | GACC | The Colony Land | Fee | ||||||||||||
10.27 | GACC | Shawnee Distribution Center 1 | Fee | ||||||||||||
10.28 | GACC | Rivers Bend Center 2B | Fee | ||||||||||||
10.29 | GACC | 7930 Kentucky | Fee | ||||||||||||
10.30 | GACC | Dues Dr Distribution Center 1 | Fee | ||||||||||||
10.31 | GACC | Gibraltar | Fee | ||||||||||||
10.32 | GACC | Diamond Hill 1 | Fee | ||||||||||||
10.33 | GACC | DFW Logistics Center (Bldg 3) | Leasehold | 08/01/2056 | None | ||||||||||
10.34 | GACC | Elk Grove Distribution Center 1 | Fee | ||||||||||||
10.35 | GACC | 1000 Lucas Way | Fee | ||||||||||||
10.36 | GACC | Lakeview | Fee | ||||||||||||
10.37 | GACC | DFW Logistics Center (Bldg 5) | Leasehold | 11/07/2056 | None | ||||||||||
10.38 | GACC | 9756 International | Fee | ||||||||||||
10.39 | GACC | 350B Salem Church Rd | Fee | ||||||||||||
10.40 | GACC | 6105 Trenton Ln | Fee | ||||||||||||
10.41 | GACC | 300 Salem Church Rd | Fee | ||||||||||||
10.42 | GACC | Tower | Fee | ||||||||||||
10.43 | GACC | 1940 Fernbrook Ln | Fee | ||||||||||||
10.44 | GACC | Production Distribution Center 1 | Fee | ||||||||||||
10.45 | GACC | Culpeper | Fee | ||||||||||||
10.46 | GACC | Fairfield Distribution Center 1 | Fee | ||||||||||||
10.47 | GACC | Cavalier II | Fee | ||||||||||||
10.48 | GACC | World Park II | Fee | ||||||||||||
10.49 | GACC | Diamond Hill 4 | Fee | ||||||||||||
10.50 | GACC | 2290-2298 Woodale | Fee | ||||||||||||
10.51 | GACC | 514 Butler Rd | Fee | ||||||||||||
10.52 | GACC | Northridge II | Fee | ||||||||||||
10.53 | GACC | 2222 Woodale | Fee | ||||||||||||
10.54 | GACC | Northridge I | Fee | ||||||||||||
10.55 | GACC | Romeoville Distribution Center 1 | Fee | ||||||||||||
10.56 | GACC | 1825 Airport Exchange | Fee | ||||||||||||
10.57 | GACC | 7453 Empire - Bldg C | Fee | ||||||||||||
10.58 | GACC | Rivers Bend Center 1D | Fee | ||||||||||||
10.59 | GACC | Heathrow | Fee | ||||||||||||
10.60 | GACC | 2240-2250 Woodale | Fee | ||||||||||||
10.61 | GACC | 273 Industrial Way | Fee | ||||||||||||
10.62 | GACC | 7453 Empire - Bldg B | Fee | ||||||||||||
10.63 | GACC | 7453 Empire - Bldg A | Fee | ||||||||||||
10.64 | GACC | Rivers Bend Center - Land | Fee | ||||||||||||
10.65 | GACC | Production Distribution Center 1B | Fee | ||||||||||||
10.66 | GACC | Bridgewater Center 2 | Fee | ||||||||||||
10.67 | GACC | Laraway Land 1 | Fee | ||||||||||||
10.68 | GACC | Laraway Land 2 | Fee | ||||||||||||
11 | LCM | Whitehall III & V | 3,904,063 | 503,018 | 3,401,045 | 1.94 | 1.69 | 10.8% | 9.4% | Fee | |||||
12 | JPMCB | Frick Building | 3,607,917 | 393,427 | 3,214,491 | 1.85 | 1.65 | 10.2% | 9.1% | Fee | |||||
13 | LCM | Peace Coliseum | 4,721,069 | 374,211 | 4,346,858 | 3.18 | 2.93 | 13.7% | 12.6% | Fee | 9% | ||||
14 | LCM | Los Angeles Leased Fee Portfolio | 5,267,904 | 0 | 5,267,904 | 1.75 | 1.75 | 6.2% | 6.2% | Fee | Various | ||||
14.01 | LCM | 5901 West Century Boulevard | 812,081 | 0 | 812,081 | Fee | 22% | ||||||||
14.02 | LCM | 5959 West Century Boulevard | 708,834 | 0 | 708,834 | Fee | 13% | ||||||||
14.03 | LCM | 6151 West Century Boulevard | 680,761 | 0 | 680,761 | Fee | 13% | ||||||||
14.04 | LCM | 5933 West Century Boulevard | 601,110 | 0 | 601,110 | Fee | 10% | ||||||||
14.05 | LCM | 5940 West 98th Street | 660,427 | 0 | 660,427 | Fee | 17% | ||||||||
14.06 | LCM | 9801 Airport Boulevard | 558,210 | 0 | 558,210 | Fee | 11% | ||||||||
14.07 | LCM | 6144 West 98th Street | 644,875 | 0 | 644,875 | Fee | 17% | ||||||||
14.08 | LCM | 5960 West 98th Street | 601,606 | 0 | 601,606 | Fee | 17% | ||||||||
15 | JPMCB | 1340 Concord | 2,027,160 | 174,883 | 1,852,277 | 2.19 | 2.00 | 9.2% | 8.4% | Fee | |||||
16 | LCM | 1333 Main Street | 2,266,573 | 251,308 | 2,015,265 | 2.01 | 1.78 | 11.1% | 9.8% | Fee | |||||
17 | GSMC | City National Plaza | 67,771,436 | 5,355,502 | 62,415,934 | 4.98 | 4.59 | 12.3% | 11.3% | Fee | 19% | ||||
18 | GSMC | Moffett Towers Buildings A, B & C | 58,061,321 | 1,211,290 | 56,850,031 | 3.70 | 3.63 | 13.1% | 12.8% | Fee | 6% | ||||
18.01 | GSMC | Moffett Towers Building B | Fee | 6% | |||||||||||
18.02 | GSMC | Moffett Towers Building C | Fee | 6% | |||||||||||
18.03 | GSMC | Moffett Towers Building A | Fee | 6% | |||||||||||
19 | GACC | Roscoe Office | 1,597,551 | 81,705 | 1,515,846 | 2.14 | 2.03 | 8.6% | 8.2% | Fee | 16% | ||||
20 | LCM | Lava Ridge Business Center | 1,942,272 | 53,777 | 1,888,495 | 1.98 | 1.93 | 10.6% | 10.3% | Fee | 5% | ||||
21 | GSMC | PCI Pharma Portfolio | 10,283,599 | 589,942 | 9,693,657 | 2.77 | 2.61 | 9.5% | 8.9% | Fee | Various | ||||
21.01 | GSMC | 3001 Red Lion Road | 4,581,586 | 194,445 | 4,387,141 | Fee | |||||||||
21.02 | GSMC | 4536 & 4545 Assembly Drive | 3,308,263 | 334,254 | 2,974,009 | Fee | |||||||||
21.03 | GSMC | 6166 Nancy Ridge Drive | 1,261,906 | 16,349 | 1,245,557 | Fee | 6% | ||||||||
21.04 | GSMC | 6146 Nancy Ridge Drive | 832,151 | 10,781 | 821,370 | Fee | 12% | ||||||||
21.05 | GSMC | 1635 & 1639 New Milford School Road | 299,693 | 34,113 | 265,580 | Fee | |||||||||
22 | JPMCB | The Oliver | 1,234,270 | 6,867 | 1,227,403 | 2.18 | 2.17 | 8.2% | 8.1% | Fee | 11% | ||||
23 | JPMCB | Apollo Education Group HQ Campus | 13,609,674 | 719,597 | 12,890,078 | 4.38 | 4.15 | 14.9% | 14.1% | Fee | |||||
24 | LCM | SHP Building IV | 1,214,997 | 64,814 | 1,150,183 | 1.53 | 1.45 | 8.8% | 8.3% | Fee | |||||
25 | GACC | GIP REIT Portfolio | 916,141 | 3,638 | 912,503 | 1.39 | 1.38 | 8.1% | 8.1% | Fee | |||||
25.01 | GACC | 15091 Alabama Highway 20 | Fee | ||||||||||||
25.02 | GACC | 1300 South Dale Mabry Highway | Fee | ||||||||||||
25.03 | GACC | 3707 14th Street Northwest | Fee | ||||||||||||
26 | LCM | Belvedere Place | 4,583,471 | 452,034 | 4,131,437 | 2.90 | 2.62 | 10.4% | 9.4% | Fee | 8% | ||||
27 | GACC | Staples Headquarters | 11,587,653 | 285,840 | 11,301,813 | 4.08 | 3.98 | 12.9% | 12.6% | Fee | |||||
28 | LCM | NOV Headquarters | 3,206,049 | 67,404 | 3,138,646 | 1.74 | 1.71 | 8.2% | 8.0% | Fee | |||||
29 | GACC | Briarcliff Apartments | 1,261,403 | 74,400 | 1,187,003 | 2.61 | 2.46 | 14.3% | 13.5% | Fee | |||||
30 | GSMC | Stuart’s Crossing | 1,119,292 | 98,358 | 1,020,933 | 2.40 | 2.19 | 13.3% | 12.2% | Fee | |||||
31 | LCM | KB Fresenius & DaVita Southeast Portfolio | 759,856 | 3,458 | 756,398 | 1.68 | 1.67 | 9.5% | 9.4% | Fee | |||||
31.01 | LCM | 4751 West Fuqua Street | 191,724 | 882 | 190,842 | Fee | |||||||||
31.02 | LCM | 205 Belle Meade Point | 205,594 | 1,104 | 204,490 | Fee | |||||||||
31.03 | LCM | 3530 Rowe Lane | 207,788 | 738 | 207,050 | Fee | |||||||||
31.04 | LCM | 5552 Platt Springs Road | 154,750 | 734 | 154,016 | Fee | |||||||||
32 | GSMC | Caton Crossings | 967,113 | 96,369 | 870,744 | 2.34 | 2.11 | 12.4% | 11.2% | Fee | |||||
33 | GSMC | Midland Atlantic Portfolio | 3,990,530 | 348,001 | 3,642,529 | 1.56 | 1.42 | 8.9% | 8.1% | Fee | |||||
33.01 | GSMC | Parkside Square | 1,124,856 | 113,932 | 1,010,924 | Fee | |||||||||
33.02 | GSMC | Maysville Marketsquare | 909,366 | 94,944 | 814,422 | Fee | |||||||||
33.03 | GSMC | Pinecrest Pointe | 825,005 | 48,582 | 776,423 | Fee | |||||||||
33.04 | GSMC | Valleydale Marketplace | 512,123 | 40,573 | 471,550 | Fee | |||||||||
33.05 | GSMC | Putnam Plaza | 355,042 | 37,501 | 317,541 | Fee | |||||||||
33.06 | GSMC | Heritage Plaza | 264,139 | 12,469 | 251,669 | Fee | |||||||||
34 | LCM | Guidepost Montessori | 625,802 | 36,039 | 589,764 | 1.62 | 1.53 | 9.5% | 8.9% | Fee | 7% | ||||
35 | LCM | Maple Grove RV Resort | 551,469 | 4,450 | 547,019 | 2.31 | 2.29 | 9.7% | 9.6% | Fee | 5% | ||||
36 | JPMCB | 278 Court Street | 350,832 | 750 | 350,082 | 1.19 | 1.19 | 6.9% | 6.9% | Fee | |||||
37 | LCM | Willow Lake Tech Center | 551,651 | 99,757 | 451,895 | 2.04 | 1.67 | 11.1% | 9.1% | Fee |
A-1-5
ANNEX A-1
UPFRONT ESCROW | MONTHLY ESCROW | ||||||||||||||||||
Loan # | Seller | Property Name | 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 ($) | Other Upfront Description ($) | Monthly Capex Reserve ($) | Monthly Envir. Reserve ($) | Monthly TI/LC Reserve ($) | Monthly RE Tax Reserve ($) | Monthly Ins. Reserve ($) | Monthly Other Reserve ($) | Other Monthly Description ($) | |
1 | LCM | 530 Broadway | 0 | 5,520 | 0 | 0 | 0 | 0 | 0 | 19,262,459 | Holdback Account Reserve: 18,000,000; Outstanding TI/LC Reserve: 714,484; Free Rent Reserve: 547,974.80 | Springing | 0 | Springing | Springing | Springing | 0 | ||
2 | LCM | LA County Office Portfolio | 308,190 | 4,938 | 0 | 1,000,000 | 335,000 | 35,000 | 0 | 2,299,537 | Outstanding TI/LC Reserve: 2,080,140; Free Rent Reserve: 219,396.52 | 7,225 | 0 | Springing | 66,750 | 8,700 | 0 | ||
2.01 | LCM | 29903 Agoura Road | |||||||||||||||||
2.02 | LCM | 29899 Agoura Road | |||||||||||||||||
2.03 | LCM | 5230 Las Virgenes Road | |||||||||||||||||
2.04 | LCM | 5855 Topanga Canyon Boulevard | |||||||||||||||||
2.05 | LCM | 29901 Agoura Road | |||||||||||||||||
3 | JPMCB | Chase Center Tower I | 0 | 7,821,488 | 0 | 0 | 0 | 0 | 0 | 24,508,004 | Outstanding Landlord Obligations: 24,508,004 | Springing | 0 | Springing | Springing | Springing | Springing | Common Charges Reserve | |
4 | JPMCB | Chase Center Tower II | 0 | 7,342,312 | 0 | 0 | 0 | 0 | 0 | 23,006,544 | Outstanding Landlord Obligations: 23,006,544 | Springing | 0 | Springing | Springing | Springing | Springing | Common Charges Reserve | |
5 | JPMCB/GACC/GSMC | 1633 Broadway | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,389,727 | Unfunded Obligations Reserve | Springing | 0 | Springing | Springing | Springing | 0 | ||
6 | LCM | 12555 & 12655 Jefferson | 0 | 0 | 0 | 2,538,191 | 1,250,000 | 6,000 | 0 | 3,544,603 | Earnout Reserve: 3,500,000.00; Free Rent Reserve: 44,603.12 | 4,040 | 0 | 16,159 | 137,610 | 5,900 | 0 | ||
6.01 | LCM | 12655 Jefferson | |||||||||||||||||
6.02 | LCM | 12555 Jefferson | |||||||||||||||||
7 | GACC | 675 Creekside Way | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,087,071 | Free Rent Reserve: 8,527,537.59; 8x8 Allowance Reserve: 2,559,533.62 | 2,964 | 0 | Springing | 59,117 | Springing | 0 | ||
8 | LCM | Hampton Roads Office Portfolio | 250,000 | 223,102 | 0 | 1,500,000 | 600,000 | 30,000 | 0 | 1,088,187 | Outstanding TI/LC Reserve: 1,001,935.59; Free Rent Reserve: 86,251.34 | 33,050 | 0 | 168,555 | 150,800 | 22,200 | 0 | ||
8.01 | LCM | 510 Independence Parkway | |||||||||||||||||
8.02 | LCM | 676 Independence Parkway | |||||||||||||||||
8.03 | LCM | 700 Independence Parkway | |||||||||||||||||
8.04 | LCM | 1309 Executive Boulevard | |||||||||||||||||
8.05 | LCM | 1317 Executive Boulevard | |||||||||||||||||
8.06 | LCM | 200 Golden Oak Court | |||||||||||||||||
8.07 | LCM | 1301 Executive Boulevard | |||||||||||||||||
8.08 | LCM | 505 Independence Parkway | |||||||||||||||||
8.09 | LCM | 1313 Executive Boulevard | |||||||||||||||||
8.10 | LCM | 208 Golden Oak Court | |||||||||||||||||
8.11 | LCM | 1305 Executive Boulevard | |||||||||||||||||
8.12 | LCM | 500 Independence Parkway | |||||||||||||||||
8.13 | LCM | 501 Independence Parkway | |||||||||||||||||
8.14 | LCM | 1 Enterprise Parkway | |||||||||||||||||
8.15 | LCM | 1457 Miller Store Road | |||||||||||||||||
8.16 | LCM | 2809 South Lynnhaven Road | |||||||||||||||||
8.17 | LCM | 22 Enterprise Parkway | |||||||||||||||||
8.18 | LCM | 521 Butler Farm Road | |||||||||||||||||
8.19 | LCM | 21 Enterprise Parkway | |||||||||||||||||
8.20 | LCM | 484 Viking Drive | |||||||||||||||||
8.21 | LCM | 629 Phoenix Drive | |||||||||||||||||
8.22 | LCM | 5 Manhattan Square | |||||||||||||||||
9 | GSMC | 711 Fifth Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,048,024 | TCO Renewal Reserve: 2,000,000; Unfunded Obligations Reserve: 1,048,024.18 | Springing | 0 | Springing | Springing | Springing | Springing | Downgraded Tenant Reserve | |
10 | GACC | BX Industrial Portfolio | 0 | 0 | 0 | 4,048,428 | 0 | 0 | 0 | 0 | Springing | 0 | Springing | Springing | Springing | Springing | Ground Rent Reserve | ||
10.01 | GACC | Bridgewater Center 1 | |||||||||||||||||
10.02 | GACC | 401 E Laraway Rd | |||||||||||||||||
10.03 | GACC | Rochelle 1 | |||||||||||||||||
10.04 | GACC | 350A Salem Church Rd | |||||||||||||||||
10.05 | GACC | Romeoville Bldg 1 | |||||||||||||||||
10.06 | GACC | 251 E Laraway Rd | |||||||||||||||||
10.07 | GACC | 7940 Kentucky | |||||||||||||||||
10.08 | GACC | Mountain Top Distribution Center 2 | |||||||||||||||||
10.09 | GACC | Enterprise Parkway | |||||||||||||||||
10.10 | GACC | Cavalier I | |||||||||||||||||
10.11 | GACC | 1910 International | |||||||||||||||||
10.12 | GACC | Glen Dale | |||||||||||||||||
10.13 | GACC | Romeoville Bldg 2 | |||||||||||||||||
10.14 | GACC | Enterprise Distribution Center 1 | |||||||||||||||||
10.15 | GACC | 2270 Woodale | |||||||||||||||||
10.16 | GACC | 2950 Lexington Ave South | |||||||||||||||||
10.17 | GACC | Rivers Bend Center 1B | |||||||||||||||||
10.18 | GACC | DFW Logistics Center (Bldg 4) | |||||||||||||||||
10.19 | GACC | Rivers Bend Center 1C | |||||||||||||||||
10.20 | GACC | Territorial | |||||||||||||||||
10.21 | GACC | Diamond Hill 2 | |||||||||||||||||
10.22 | GACC | Rivers Bend Center 2A | |||||||||||||||||
10.23 | GACC | Rivers Bend Center 1A | |||||||||||||||||
10.24 | GACC | Diamond Hill 3 | |||||||||||||||||
10.25 | GACC | Whippany Business Center 1 | |||||||||||||||||
10.26 | GACC | The Colony Land | |||||||||||||||||
10.27 | GACC | Shawnee Distribution Center 1 | |||||||||||||||||
10.28 | GACC | Rivers Bend Center 2B | |||||||||||||||||
10.29 | GACC | 7930 Kentucky | |||||||||||||||||
10.30 | GACC | Dues Dr Distribution Center 1 | |||||||||||||||||
10.31 | GACC | Gibraltar | |||||||||||||||||
10.32 | GACC | Diamond Hill 1 | |||||||||||||||||
10.33 | GACC | DFW Logistics Center (Bldg 3) | |||||||||||||||||
10.34 | GACC | Elk Grove Distribution Center 1 | |||||||||||||||||
10.35 | GACC | 1000 Lucas Way | |||||||||||||||||
10.36 | GACC | Lakeview | |||||||||||||||||
10.37 | GACC | DFW Logistics Center (Bldg 5) | |||||||||||||||||
10.38 | GACC | 9756 International | |||||||||||||||||
10.39 | GACC | 350B Salem Church Rd | |||||||||||||||||
10.40 | GACC | 6105 Trenton Ln | |||||||||||||||||
10.41 | GACC | 300 Salem Church Rd | |||||||||||||||||
10.42 | GACC | Tower | |||||||||||||||||
10.43 | GACC | 1940 Fernbrook Ln | |||||||||||||||||
10.44 | GACC | Production Distribution Center 1 | |||||||||||||||||
10.45 | GACC | Culpeper | |||||||||||||||||
10.46 | GACC | Fairfield Distribution Center 1 | |||||||||||||||||
10.47 | GACC | Cavalier II | |||||||||||||||||
10.48 | GACC | World Park II | |||||||||||||||||
10.49 | GACC | Diamond Hill 4 | |||||||||||||||||
10.50 | GACC | 2290-2298 Woodale | |||||||||||||||||
10.51 | GACC | 514 Butler Rd | |||||||||||||||||
10.52 | GACC | Northridge II | |||||||||||||||||
10.53 | GACC | 2222 Woodale | |||||||||||||||||
10.54 | GACC | Northridge I | |||||||||||||||||
10.55 | GACC | Romeoville Distribution Center 1 | |||||||||||||||||
10.56 | GACC | 1825 Airport Exchange | |||||||||||||||||
10.57 | GACC | 7453 Empire - Bldg C | |||||||||||||||||
10.58 | GACC | Rivers Bend Center 1D | |||||||||||||||||
10.59 | GACC | Heathrow | |||||||||||||||||
10.60 | GACC | 2240-2250 Woodale | |||||||||||||||||
10.61 | GACC | 273 Industrial Way | |||||||||||||||||
10.62 | GACC | 7453 Empire - Bldg B | |||||||||||||||||
10.63 | GACC | 7453 Empire - Bldg A | |||||||||||||||||
10.64 | GACC | Rivers Bend Center - Land | |||||||||||||||||
10.65 | GACC | Production Distribution Center 1B | |||||||||||||||||
10.66 | GACC | Bridgewater Center 2 | |||||||||||||||||
10.67 | GACC | Laraway Land 1 | |||||||||||||||||
10.68 | GACC | Laraway Land 2 | |||||||||||||||||
11 | LCM | Whitehall III & V | 0 | 0 | 0 | 1,345,891 | 44,614 | 14,411 | 0 | 364,904 | Free Rent Reserve | 4,932 | 0 | 36,987 | 44,614 | 3,603 | 0 | ||
12 | JPMCB | Frick Building | 5,897 | 3,850 | 0 | 29,484 | 80,733 | 0 | 0 | 809,999 | Outstanding TI/LC Reserve: 737,840; Free Rent Reserve: 72,159 | 5,897 | 0 | 29,484 | 40,367 | Springing | Springing | Major Tenant Trigger Reserve | |
13 | LCM | Peace Coliseum | 0 | 0 | 0 | 0 | 290,000 | 170,000 | 0 | 0 | Springing | 0 | Springing | 72,000 | 14,500 | 0 | |||
14 | LCM | Los Angeles Leased Fee Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Springing | Springing | 0 | |||
14.01 | LCM | 5901 West Century Boulevard | |||||||||||||||||
14.02 | LCM | 5959 West Century Boulevard | |||||||||||||||||
14.03 | LCM | 6151 West Century Boulevard | |||||||||||||||||
14.04 | LCM | 5933 West Century Boulevard | |||||||||||||||||
14.05 | LCM | 5940 West 98th Street | |||||||||||||||||
14.06 | LCM | 9801 Airport Boulevard | |||||||||||||||||
14.07 | LCM | 6144 West 98th Street | |||||||||||||||||
14.08 | LCM | 5960 West 98th Street | |||||||||||||||||
15 | JPMCB | 1340 Concord | 0 | 279,063 | 0 | 0 | 0 | 0 | 0 | 6,844,861 | Outstanding TI Reserve: 4,028,400; Free Rent Reserve: 1,530,456.61; Gap Rent Reserve: 977,741.94; Prepaid Rent: 308,262.83 | 1,427 | 0 | 0 | Springing | Springing | 0 | ||
16 | LCM | 1333 Main Street | 600,000 | 0 | 0 | 1,075,000 | 210,000 | 15,000 | 0 | 145,013 | Outstanding TI/LC Reserve | 4,673 | 0 | 18,693 | 69,400 | 5,300 | 0 | ||
17 | GSMC | City National Plaza | 0 | 0 | 0 | 15,444,167 | 0 | 0 | 13,606,389 | 10,850,414 | Free Rent Reserve | Springing | 0 | Springing | Springing | Springing | 0 | ||
18 | GSMC | Moffett Towers Buildings A, B & C | 0 | 0 | 0 | 53,688,909 | 0 | 0 | 0 | 34,016,766 | Rent Concession Reserve | 15,858 | 0 | 0 | 282,271 | Springing | Springing | Lease Sweep Reserve | |
18.01 | GSMC | Moffett Towers Building B | |||||||||||||||||
18.02 | GSMC | Moffett Towers Building C | |||||||||||||||||
18.03 | GSMC | Moffett Towers Building A | |||||||||||||||||
19 | GACC | Roscoe Office | 0 | 15,400 | 0 | 195,000 | 0 | 0 | 0 | 0 | 1,406 | 0 | 7,028 | 8,529 | Springing | 0 | |||
20 | LCM | Lava Ridge Business Center | 400,000 | 8,750 | 0 | 1,700,000 | 70,000 | 0 | 0 | 1,781,649 | Finance of America Reserve: 911,746.56; Finance of America Leasing Expense Reserve: 495,000; Free Rent Reserve: 374,901.97 | 0 | 0 | 17,355 | 28,300 | Springing | Springing | Finance of America Reserve | |
21 | GSMC | PCI Pharma Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Springing | 0 | Springing | Springing | Springing | 0 | |||
21.01 | GSMC | 3001 Red Lion Road | |||||||||||||||||
21.02 | GSMC | 4536 & 4545 Assembly Drive | |||||||||||||||||
21.03 | GSMC | 6166 Nancy Ridge Drive | |||||||||||||||||
21.04 | GSMC | 6146 Nancy Ridge Drive | |||||||||||||||||
21.05 | GSMC | 1635 & 1639 New Milford School Road | |||||||||||||||||
22 | JPMCB | The Oliver | 931 | 0 | 0 | 100,000 | 25,860 | 0 | 0 | 0 | 931 | 0 | Springing | 25,860 | Springing | 0 | |||
23 | JPMCB | Apollo Education Group HQ Campus | 9,994 | 0 | 0 | 49,972 | 0 | 0 | 0 | 0 | 9,994 | 0 | 49,972 | Springing | Springing | 0 | |||
24 | LCM | SHP Building IV | 0 | 0 | 0 | 0 | 43,750 | 13,166 | 0 | 16,108 | Free Rent Reserve | 1,080 | 0 | 5,401 | 8,750 | 1,097 | 0 | ||
25 | GACC | GIP REIT Portfolio | 0 | 7,500 | 0 | 0 | 19,257 | 0 | 0 | 4,336 | Common Charges Reserve | 1,137 | 0 | Springing | 4,814 | Springing | Springing | Common Charges Reserve | |
25.01 | GACC | 15091 Alabama Highway 20 | |||||||||||||||||
25.02 | GACC | 1300 South Dale Mabry Highway | |||||||||||||||||
25.03 | GACC | 3707 14th Street Northwest | |||||||||||||||||
26 | LCM | Belvedere Place | 0 | 0 | 0 | 2,830,667 | 500,000 | 0 | 0 | 316,522 | Free Rent Reserve | 1,742 | 0 | 0 | 65,000 | Springing | 0 | ||
27 | GACC | Staples Headquarters | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Springing | 0 | 0 | Springing | Springing | 0 | |||
28 | LCM | NOV Headquarters | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Springing | 0 | 0 | Springing | Springing | 0 | |||
29 | GACC | Briarcliff Apartments | 68,320 | 31,680 | 0 | 0 | 90,085 | 0 | 0 | 0 | 6,200 | 0 | 0 | 22,683 | Springing | 0 | |||
30 | GSMC | Stuart’s Crossing | 0 | 65,918 | 0 | 0 | 478,404 | 0 | 0 | 0 | 1,425 | 0 | 8,333 | 47,840 | Springing | 0 | |||
31 | LCM | KB Fresenius & DaVita Southeast Portfolio | 34,575 | 7,688 | 0 | 0 | 15,000 | 0 | 0 | 0 | Springing | 0 | 0 | 5,350 | Springing | 0 | |||
31.01 | LCM | 4751 West Fuqua Street | |||||||||||||||||
31.02 | LCM | 205 Belle Meade Point | |||||||||||||||||
31.03 | LCM | 3530 Rowe Lane | |||||||||||||||||
31.04 | LCM | 5552 Platt Springs Road | |||||||||||||||||
32 | GSMC | Caton Crossings | 0 | 25,465 | 0 | 500,000 | 180,383 | 0 | 0 | 0 | �� | 1,397 | 0 | Springing | 18,038 | Springing | 0 | ||
33 | GSMC | Midland Atlantic Portfolio | 0 | 93,262 | 0 | 750,000 | 100,632 | 0 | 0 | 55,825 | Unfunded Obligations Reserve | 10,123 | 0 | Springing | 40,245 | Springing | 0 | ||
33.01 | GSMC | Parkside Square | |||||||||||||||||
33.02 | GSMC | Maysville Marketsquare | |||||||||||||||||
33.03 | GSMC | Pinecrest Pointe | |||||||||||||||||
33.04 | GSMC | Valleydale Marketplace | |||||||||||||||||
33.05 | GSMC | Putnam Plaza | |||||||||||||||||
33.06 | GSMC | Heritage Plaza | |||||||||||||||||
34 | LCM | Guidepost Montessori | 0 | 5,000 | 0 | 0 | 30,000 | 400 | 0 | 0 | 250 | 0 | 0 | 9,750 | 400 | 0 | |||
35 | LCM | Maple Grove RV Resort | 0 | 4,905 | 0 | 0 | 17,000 | 1,100 | 0 | 0 | 371 | 0 | 0 | 4,100 | 1,300 | 0 | |||
36 | JPMCB | 278 Court Street | 88 | 0 | 0 | 167 | 6,417 | 571 | 0 | 104,000 | Outstanding TI Reserve: 80,000; Free Rent Reserve: 24,000 | 91 | 0 | 167 | 3,209 | 571 | 0 | ||
37 | LCM | Willow Lake Tech Center | 0 | 11,153 | 0 | 0 | 246,000 | 1,637 | 0 | 0 | 1,750 | 0 | 6,563 | 41,000 | 1,637 | 0 |
A-1-6
ANNEX A-1
RESERVE CAPS | LARGEST TENANT | 2nd LARGEST TENANT | |||||||||||||||||
Loan # | Seller | Property Name | CapEx Reserve Cap ($) | Envir. Reserve Cap ($) | TI/LC Reserve Cap ($) | RE Tax Reserve Cap ($) | Insur. Reserve Cap ($) | Debt Service Reserve Cap ($) | Other Reserve Cap ($) | Single Tenant | Largest Tenant | Unit Size | Lease Expiration | 2nd Largest Tenant | Unit Size | Lease Expiration | |||
1 | LCM | 530 Broadway | 346,800 | No | Anomaly Partners LLC | 84,662 | 09/30/24 | Knotel | 48,524 | 04/30/29 | |||||||||
2 | LCM | LA County Office Portfolio | 1,000,000 | Various | |||||||||||||||
2.01 | LCM | 29903 Agoura Road | No | PNMAC, LLC | 50,924 | 06/30/24 | Nuance | 34,256 | 09/30/24 | ||||||||||
2.02 | LCM | 29899 Agoura Road | No | CYDCOR, LLC | 43,013 | 05/31/25 | LA Rams | 17,462 | 08/31/21 | ||||||||||
2.03 | LCM | 5230 Las Virgenes Road | No | Western General Insurance | 36,609 | 02/28/25 | Anchor Loans | 21,076 | 08/31/23 | ||||||||||
2.04 | LCM | 5855 Topanga Canyon Boulevard | No | JML Law Firm | 10,020 | 06/30/25 | Union Bank of California, N.A. | 8,068 | 06/30/22 | ||||||||||
2.05 | LCM | 29901 Agoura Road | Yes | Motor Vehicle Software Corp | 37,758 | 08/31/30 | |||||||||||||
3 | JPMCB | Chase Center Tower I | Yes | Uber Technologies, Inc. | 317,660 | 10/31/39 | |||||||||||||
4 | JPMCB | Chase Center Tower II | Yes | Uber Technologies, Inc. | 268,548 | 09/30/39 | |||||||||||||
5 | JPMCB/GACC/GSMC | 1633 Broadway | 1,024,605 | 5,123,024 | No | Allianz Asset Management of America L.P. | 320,911 | 01/31/31 | WMG Acquisition Corp | 293,888 | 07/31/29 | ||||||||
6 | LCM | 12555 & 12655 Jefferson | Various | No | |||||||||||||||
6.01 | LCM | 12655 Jefferson | No | WeWork | 82,889 | 08/31/28 | AegisMedia Americas, Inc. / Dentsu | 17,867 | 11/30/23 | ||||||||||
6.02 | LCM | 12555 Jefferson | No | Providence Health System | 35,562 | 07/31/31 | Cardinia Real Estate | 15,955 | 09/30/24 | ||||||||||
7 | GACC | 675 Creekside Way | 106,689 | Yes | 8x8 | 177,815 | 12/31/30 | ||||||||||||
8 | LCM | Hampton Roads Office Portfolio | 4,000,000 | Various | |||||||||||||||
8.01 | LCM | 510 Independence Parkway | No | United States Coast Guard Community Services Command | 27,498 | 01/31/27 | Antech Systems, Inc. | 23,581 | 05/31/23 | ||||||||||
8.02 | LCM | 676 Independence Parkway | No | Strayer University, Inc. | 25,622 | 03/31/21 | Woolpert, Inc. | 11,259 | 03/31/21 | ||||||||||
8.03 | LCM | 700 Independence Parkway | No | General Dynamics Info | 46,745 | 01/31/22 | Emprise Corporation | 23,501 | 10/31/23 | ||||||||||
8.04 | LCM | 1309 Executive Boulevard | Yes | Cegedim Dendrite | 49,870 | 12/31/20 | |||||||||||||
8.05 | LCM | 1317 Executive Boulevard | No | Burns & McDonnell Engineering Company, Inc. | 25,625 | 05/31/30 | RRMM Architects, P.C. | 24,688 | 06/30/24 | ||||||||||
8.06 | LCM | 200 Golden Oak Court | No | Tidewater Mortgage Services, Inc. | 24,289 | 08/31/22 | Novonics Corp | 10,950 | 12/31/23 | ||||||||||
8.07 | LCM | 1301 Executive Boulevard | No | Cox Communications Hampton Roads, LLC | 26,136 | MTM | CACI, Inc. | 23,884 | 01/31/21 | ||||||||||
8.08 | LCM | 505 Independence Parkway | No | Cdyne | 26,902 | 10/31/20 | Honeywell Technology Solutions, Inc. | 5,964 | 01/21/22 | ||||||||||
8.09 | LCM | 1313 Executive Boulevard | Yes | Sutherland Global Services Inc. | 49,870 | 09/30/24 | |||||||||||||
8.10 | LCM | 208 Golden Oak Court | No | Wells Fargo Advisors, LLC | 20,003 | 06/30/21 | Merrill Lynch, Pierce, Fenner & Smith Incorporated | 14,693 | 09/30/22 | ||||||||||
8.11 | LCM | 1305 Executive Boulevard | No | Schenker, Inc. | 31,709 | 01/31/21 | Precision Spinal Care, Inc. | 2,298 | 03/31/27 | ||||||||||
8.12 | LCM | 500 Independence Parkway | No | Children’s Hospital of The King’s Daughters, Inc. | 38,213 | 05/31/26 | Chesapeake Ear, Nose & Throat | 12,787 | 12/31/20 | ||||||||||
8.13 | LCM | 501 Independence Parkway | No | Antech Systems | 9,832 | 05/31/21 | C&F Mortgage | 7,332 | 10/31/21 | ||||||||||
8.14 | LCM | 1 Enterprise Parkway | No | Science Systems and Applications Inc. | 30,755 | 05/31/21 | Battelle Memorial Institute | 4,270 | 07/31/24 | ||||||||||
8.15 | LCM | 1457 Miller Store Road | No | Ultralife Corporation | 32,522 | 04/30/21 | Continental Tide Defense Systems, Inc. | 16,350 | 04/30/21 | ||||||||||
8.16 | LCM | 2809 South Lynnhaven Road | No | Innovative Systems & Solutions, Inc. | 10,840 | 07/31/20 | AGVIQ, LLC | 10,625 | 05/31/24 | ||||||||||
8.17 | LCM | 22 Enterprise Parkway | No | Intergraph Corporation | 13,000 | 10/31/20 | Mathew Thompson, III, Consulting Engineers, Inc. | 9,356 | 10/31/22 | ||||||||||
8.18 | LCM | 521 Butler Farm Road | Yes | Ferguson Enterprises, Inc. | 44,651 | 03/31/21 | |||||||||||||
8.19 | LCM | 21 Enterprise Parkway | No | United States of America (Air National Guard) | 9,950 | 04/30/23 | Intelligent Software Solutions USA, LLC | 8,823 | 09/30/20 | ||||||||||
8.20 | LCM | 484 Viking Drive | No | Brock & Scott, PLLC | 5,572 | 12/31/21 | Morgan-Marrow Company | 2,902 | 03/31/22 | ||||||||||
8.21 | LCM | 629 Phoenix Drive | No | Precision Measurements, Inc. | 6,904 | 01/31/22 | Eliza Hope Foundation | 5,766 | 08/31/23 | ||||||||||
8.22 | LCM | 5 Manhattan Square | Yes | Jacobs Technology, Inc. | 17,068 | 02/29/24 | |||||||||||||
9 | GSMC | 711 Fifth Avenue | 170,012 | 1,020,072 | No | SunTrust Banks | 84,516 | 04/30/24 | Allen & Company | 70,972 | 09/30/33 | ||||||||
10 | GACC | BX Industrial Portfolio | 19,975,883 | 46,610,395 | Various | ||||||||||||||
10.01 | GACC | Bridgewater Center 1 | No | Research Assist, Inc | 2,179 | 12/31/20 | |||||||||||||
10.02 | GACC | 401 E Laraway Rd | Yes | Amazon | 475,104 | 07/31/25 | |||||||||||||
10.03 | GACC | Rochelle 1 | No | Del Monte Foods, Inc. | 312,750 | 04/30/21 | Clarkwestern Dietrich Building Systems LLC | 266,825 | 10/14/28 | ||||||||||
10.04 | GACC | 350A Salem Church Rd | Yes | DHL | 405,100 | 07/31/21 | |||||||||||||
10.05 | GACC | Romeoville Bldg 1 | No | Sealed Air Corporation | 106,876 | 07/31/23 | Amazon | 93,048 | 07/31/29 | ||||||||||
10.06 | GACC | 251 E Laraway Rd | Yes | National Distribution Centers, LLC | 374,460 | 06/30/21 | |||||||||||||
10.07 | GACC | 7940 Kentucky | No | The United States of America | 121,345 | 10/31/28 | |||||||||||||
10.08 | GACC | Mountain Top Distribution Center 2 | Yes | Signify North America Corp | 400,000 | 04/30/22 | |||||||||||||
10.09 | GACC | Enterprise Parkway | No | Tecnico Corporation | 155,107 | 03/31/22 | E & J Acquisition, LLC | 119,099 | MTM | ||||||||||
10.10 | GACC | Cavalier I | No | Philadelphia Truck Lines, Inc. | 48,946 | 05/31/27 | Noble Sales Co., Inc. | 33,385 | 01/31/24 | ||||||||||
10.11 | GACC | 1910 International | Yes | Qualis Automotive, L.L.C. | 300,000 | 10/31/22 | |||||||||||||
10.12 | GACC | Glen Dale | No | Upper Crust Bakery Limited Partnership | 118,315 | 10/31/28 | American Combustion Industries, Inc. | 23,297 | 06/30/24 | ||||||||||
10.13 | GACC | Romeoville Bldg 2 | No | DS Smith Extrusion USA, LLC | 61,689 | 09/30/27 | |||||||||||||
10.14 | GACC | Enterprise Distribution Center 1 | No | Verst Group Logistics Inc. | 143,000 | 07/31/20 | Commonwealth Warehouse, Inc. | 132,000 | 04/30/23 | ||||||||||
10.15 | GACC | 2270 Woodale | No | Quanex Building Products Corp | 94,148 | 02/28/21 | Coag Medical LLC | 30,121 | 12/31/21 | ||||||||||
10.16 | GACC | 2950 Lexington Ave South | No | Bell International Laboratories, Incorporated | 122,032 | 12/31/26 | UFP Eagan LLC | 37,553 | 05/31/21 | ||||||||||
10.17 | GACC | Rivers Bend Center 1B | No | Merit Medical Systems, Inc. | 79,652 | 12/31/22 | Wayfair, LLC | 46,275 | 01/31/21 | ||||||||||
10.18 | GACC | DFW Logistics Center (Bldg 4) | Yes | The Coca-Cola Company | 144,000 | 08/31/23 | |||||||||||||
10.19 | GACC | Rivers Bend Center 1C | Yes | Capital One Services, LLC | 158,400 | 08/31/23 | |||||||||||||
10.20 | GACC | Territorial | Yes | Chicago Office Technology Group, Inc. | 125,448 | 05/08/23 | |||||||||||||
10.21 | GACC | Diamond Hill 2 | No | Transnational Foods, Inc. | 148,640 | 10/31/20 | Amazon | 75,980 | 09/30/26 | ||||||||||
10.22 | GACC | Rivers Bend Center 2A | No | Nestor Imports, Inc. | 61,504 | 07/31/27 | Bimbo Bakeries USA, Inc. | 57,668 | 12/31/25 | ||||||||||
10.23 | GACC | Rivers Bend Center 1A | Yes | Maximus Federal Services, Inc. | 123,980 | 06/30/22 | |||||||||||||
10.24 | GACC | Diamond Hill 3 | No | Barton Mines Company, LLC | 100,221 | 12/31/20 | Carroll’s, LLC | 66,800 | 05/31/26 | ||||||||||
10.25 | GACC | Whippany Business Center 1 | No | State of New Jersey | 28,211 | MTM | Publishers Circulation Fulfillment, Inc. | 19,476 | 02/28/23 | ||||||||||
10.26 | GACC | The Colony Land | No | ||||||||||||||||
10.27 | GACC | Shawnee Distribution Center 1 | Yes | Ford Motor Company | 223,200 | 09/30/23 | |||||||||||||
10.28 | GACC | Rivers Bend Center 2B | Yes | Lidl US Trading, LLC | 158,400 | 07/31/27 | |||||||||||||
10.29 | GACC | 7930 Kentucky | No | Graham Packaging Pet Technologies, Inc. | 109,650 | 12/31/21 | Aristech Surfaces, LLC | 109,650 | 05/31/21 | ||||||||||
10.30 | GACC | Dues Dr Distribution Center 1 | No | Lasership Inc | 64,640 | 04/30/23 | Hanna Paper Recycling (Midwest) Inc. | 57,500 | 04/30/24 | ||||||||||
10.31 | GACC | Gibraltar | Yes | Jernberg Industries, LLC | 110,000 | 12/31/20 | |||||||||||||
10.32 | GACC | Diamond Hill 1 | Yes | Eska USA B.V., Inc. | 152,600 | 05/31/24 | |||||||||||||
10.33 | GACC | DFW Logistics Center (Bldg 3) | Yes | Siemens Postal, Parcel & Airport Logistics LLC | 120,000 | 06/30/23 | |||||||||||||
10.34 | GACC | Elk Grove Distribution Center 1 | Yes | Acme Industries, Inc. | 150,700 | 08/31/28 | |||||||||||||
10.35 | GACC | 1000 Lucas Way | Yes | Measurement Specialties, Inc. | 120,000 | 07/31/21 | |||||||||||||
10.36 | GACC | Lakeview | Yes | ThredUp Inc. | 132,851 | 01/31/21 | |||||||||||||
10.37 | GACC | DFW Logistics Center (Bldg 5) | No | Aramark Refreshment Services, LLC | 52,557 | 12/31/28 | Newkirk Logistics, Inc. | 42,600 | 12/31/23 | ||||||||||
10.38 | GACC | 9756 International | Yes | Taylor Logistics, Inc. | 192,000 | 01/31/24 | |||||||||||||
10.39 | GACC | 350B Salem Church Rd | Yes | DHL | 134,500 | 07/31/21 | |||||||||||||
10.40 | GACC | 6105 Trenton Ln | No | Amazon | 51,648 | 05/31/25 | Parsons Electric LLC | 42,822 | 03/31/30 | ||||||||||
10.41 | GACC | 300 Salem Church Rd | Yes | DHL | 120,000 | 07/31/21 | |||||||||||||
10.42 | GACC | Tower | No | Fitzgerald Marketing and Comm | 14,346 | 04/30/22 | Mistras Group, Inc. | 14,200 | 12/31/21 | ||||||||||
10.43 | GACC | 1940 Fernbrook Ln | No | Signature Designer Services LLC | 23,000 | 07/31/23 | Winfield Solutions, LLC | 19,155 | 03/31/22 | ||||||||||
10.44 | GACC | Production Distribution Center 1 | Yes | Wayne/Scott Fetzer Company | 232,880 | 04/30/23 | |||||||||||||
10.45 | GACC | Culpeper | Yes | UFP Elkwood, LLC | 150,000 | 07/31/22 | |||||||||||||
10.46 | GACC | Fairfield Distribution Center 1 | No | Innomark Communications LLC | 123,524 | 12/31/20 | Midwest Container Corporation | 79,976 | 12/31/24 | ||||||||||
10.47 | GACC | Cavalier II | No | Cryomax U.S.A., Inc. | 31,330 | 11/30/23 | Flowserve US Inc. | 23,585 | 12/31/20 | ||||||||||
10.48 | GACC | World Park II | No | Nu-Tech Polymers Co., Inc. | 45,024 | 06/30/23 | Pitney Bowes Presort Services, Inc. | 44,800 | 02/28/21 | ||||||||||
10.49 | GACC | Diamond Hill 4 | No | Serco Inc. | 75,700 | 06/30/22 | Sprintcom, Inc. | 0 | 05/31/32 | ||||||||||
10.50 | GACC | 2290-2298 Woodale | No | Magno International, L.P. | 32,610 | 12/31/24 | Zero Gravity Trampoline Park | 25,488 | 04/30/22 | ||||||||||
10.51 | GACC | 514 Butler Rd | No | The United States of America | 7,768 | 07/07/33 | |||||||||||||
10.52 | GACC | Northridge II | No | Remedi Seniorcare of Virginia, LLC | 35,403 | 06/30/28 | Wells Fargo Bank N.A. | 23,041 | 01/31/22 | ||||||||||
10.53 | GACC | 2222 Woodale | No | Diversified Laboratory Testing, LLC | 27,890 | 04/30/24 | UL LLC | 10,116 | 11/30/20 | ||||||||||
10.54 | GACC | Northridge I | No | Datamatx, Incorporated | 24,755 | 01/31/22 | TruGreen Limited Partnership | 13,671 | 01/31/22 | ||||||||||
10.55 | GACC | Romeoville Distribution Center 1 | Yes | US Hose Corporation | 75,250 | 05/31/22 | |||||||||||||
10.56 | GACC | 1825 Airport Exchange | No | MT Brothers Group, Inc. | 23,791 | 05/31/24 | D&W International, Inc. | 12,365 | 03/31/23 | ||||||||||
10.57 | GACC | 7453 Empire - Bldg C | Yes | New Era Industrial, LLC | 101,250 | 12/31/24 | |||||||||||||
10.58 | GACC | Rivers Bend Center 1D | Yes | Carl Zeiss Vision, Inc. | 40,460 | 11/30/23 | |||||||||||||
10.59 | GACC | Heathrow | Yes | SGS North America Inc | 38,504 | 12/31/24 | |||||||||||||
10.60 | GACC | 2240-2250 Woodale | No | Tacy, LLC | 23,286 | 01/31/24 | Proguard Sports, Inc. | 11,331 | 12/31/24 | ||||||||||
10.61 | GACC | 273 Industrial Way | No | ||||||||||||||||
10.62 | GACC | 7453 Empire - Bldg B | No | North Bend Equipment LLC | 20,175 | MTM | AIT Worldwide Logistics, Inc. | 16,177 | 01/31/21 | ||||||||||
10.63 | GACC | 7453 Empire - Bldg A | Yes | Freight Rite, Inc. | 47,840 | 06/30/20 | |||||||||||||
10.64 | GACC | Rivers Bend Center - Land | No | ||||||||||||||||
10.65 | GACC | Production Distribution Center 1B | Yes | Wayne/Scott Fetzer Company | 76,000 | 04/30/23 | |||||||||||||
10.66 | GACC | Bridgewater Center 2 | Yes | U.S.A. Container Co., Inc. | 102,000 | 02/28/25 | |||||||||||||
10.67 | GACC | Laraway Land 1 | No | ||||||||||||||||
10.68 | GACC | Laraway Land 2 | No | ||||||||||||||||
11 | LCM | Whitehall III & V | 1,000,000 | No | Charlotte Mecklenburg Hospital Authority | 76,827 | 06/30/21 | Novant Health, Inc. | 33,215 | 06/30/25 | |||||||||
12 | JPMCB | Frick Building | 1,769,040 | 1,452,000 | No | Allegheny Court of Common Pleas | 34,277 | 12/31/27 | Goehring, Rutter Boehm | 26,521 | 12/31/21 | ||||||||
13 | LCM | Peace Coliseum | Yes | Overstock.com | 236,585 | 02/28/45 | |||||||||||||
14 | LCM | Los Angeles Leased Fee Portfolio | No | ||||||||||||||||
14.01 | LCM | 5901 West Century Boulevard | No | ||||||||||||||||
14.02 | LCM | 5959 West Century Boulevard | No | ||||||||||||||||
14.03 | LCM | 6151 West Century Boulevard | No | ||||||||||||||||
14.04 | LCM | 5933 West Century Boulevard | No | ||||||||||||||||
14.05 | LCM | 5940 West 98th Street | No | ||||||||||||||||
14.06 | LCM | 9801 Airport Boulevard | No | ||||||||||||||||
14.07 | LCM | 6144 West 98th Street | No | ||||||||||||||||
14.08 | LCM | 5960 West 98th Street | No | ||||||||||||||||
15 | JPMCB | 1340 Concord | Yes | Ultimate Software | 100,710 | 05/31/30 | |||||||||||||
16 | LCM | 1333 Main Street | 1,500,000 | No | PricewaterhouseCoopers, LLP | 57,921 | 05/31/25 | SC Education Lottery | 34,012 | 07/31/21 | |||||||||
17 | GSMC | City National Plaza | 1,006,754 | 7,550,652 | No | City National Bank | 343,538 | 12/31/31 | Jones Day | 163,680 | 11/30/26 | ||||||||
18 | GSMC | Moffett Towers Buildings A, B & C | No | ||||||||||||||||
18.01 | GSMC | Moffett Towers Building B | Yes | 317,166 | 12/31/30 | ||||||||||||||
18.02 | GSMC | Moffett Towers Building C | No | 181,196 | 09/30/27 | Comcast | 111,707 | 10/31/27 | |||||||||||
18.03 | GSMC | Moffett Towers Building A | Yes | 317,166 | 06/30/26 | ||||||||||||||
19 | GACC | Roscoe Office | 50,602 | 337,348 | No | County of Los Angeles | 28,473 | 07/31/26 | GSA Social Security Admin | 19,498 | 05/20/27 | ||||||||
20 | LCM | Lava Ridge Business Center | 1,250,000 | No | American Pacific Mortgage | 28,871 | 01/31/24 | Finance of America Mortgage LLC | 18,177 | 11/30/22 | |||||||||
21 | GSMC | PCI Pharma Portfolio | 311,923 | 2,034,282 | Yes | ||||||||||||||
21.01 | GSMC | 3001 Red Lion Road | Yes | PCI Pharma | 447,000 | 10/31/39 | |||||||||||||
21.02 | GSMC | 4536 & 4545 Assembly Drive | Yes | PCI Pharma | 768,400 | 10/31/39 | |||||||||||||
21.03 | GSMC | 6166 Nancy Ridge Drive | Yes | PCI Pharma | 37,583 | 10/31/39 | |||||||||||||
21.04 | GSMC | 6146 Nancy Ridge Drive | Yes | PCI Pharma | 24,785 | 10/31/39 | |||||||||||||
21.05 | GSMC | 1635 & 1639 New Milford School Road | Yes | PCI Pharma | 78,420 | 10/31/39 | |||||||||||||
22 | JPMCB | The Oliver | 100,000 | No | Alex Boudaie DDS Inc. | 1,796 | 04/30/26 | Wall Street Pizza LLC | 1,560 | 05/31/24 | |||||||||
23 | JPMCB | Apollo Education Group HQ Campus | Yes | Apollo Education Group | 599,664 | 03/01/31 | |||||||||||||
24 | LCM | SHP Building IV | No | Cardinal Financial | 12,289 | 09/30/28 | Julia’s Oven | 12,052 | 07/31/33 | ||||||||||
25 | GACC | GIP REIT Portfolio | Yes | ||||||||||||||||
25.01 | GACC | 15091 Alabama Highway 20 | Yes | Pratt & Whitney | 63,000 | 01/31/29 | |||||||||||||
25.02 | GACC | 1300 South Dale Mabry Highway | Yes | Starbucks | 2,200 | 02/29/28 | |||||||||||||
25.03 | GACC | 3707 14th Street Northwest | Yes | 7-Eleven | 3,000 | 03/31/26 | |||||||||||||
26 | LCM | Belvedere Place | 104,544 | No | WeWork | 46,116 | 12/31/30 | Redwood Trust, Inc. | 21,370 | 05/31/28 | |||||||||
27 | GACC | Staples Headquarters | Yes | Staples | 666,088 | 03/31/45 | |||||||||||||
28 | LCM | NOV Headquarters | Yes | National Oilwell Varco, Inc. | 337,019 | 11/30/37 | |||||||||||||
29 | GACC | Briarcliff Apartments | No | ||||||||||||||||
30 | GSMC | Stuart’s Crossing | 51,317 | 300,000 | No | Jewel Osco | 70,529 | 07/28/29 | Anytime Fitness | 4,549 | 07/31/26 | ||||||||
31 | LCM | KB Fresenius & DaVita Southeast Portfolio | Yes | ||||||||||||||||
31.01 | LCM | 4751 West Fuqua Street | Yes | Tolland Dialysis, LLC | 8,818 | 08/31/33 | |||||||||||||
31.02 | LCM | 205 Belle Meade Point | Yes | Fresenius Kidney Care Dogwood | 11,040 | 12/12/34 | |||||||||||||
31.03 | LCM | 3530 Rowe Lane | Yes | Fresenius Kidney Care North Forsyth | 7,378 | 06/30/34 | |||||||||||||
31.04 | LCM | 5552 Platt Springs Road | Yes | Genessee Dialysis, LLC | 7,339 | 02/28/34 | |||||||||||||
32 | GSMC | Caton Crossings | 50,279 | 500,000 | No | Tony’s Fresh Market | 56,192 | 11/30/22 | Hallmark | 5,000 | 02/29/24 | ||||||||
33 | GSMC | Midland Atlantic Portfolio | 452,757 | 750,000 | No | ||||||||||||||
33.01 | GSMC | Parkside Square | No | America’s Thrift Store | 57,640 | 08/31/24 | Rouse’s Supermarket | 39,684 | 11/30/25 | ||||||||||
33.02 | GSMC | Maysville Marketsquare | No | Kroger | 93,384 | 02/29/32 | Shoe Sensation | 10,200 | 09/30/23 | ||||||||||
33.03 | GSMC | Pinecrest Pointe | No | Food Lion | 40,160 | 01/08/24 | Carolina Dance Center, Inc. | 14,575 | 12/31/21 | ||||||||||
33.04 | GSMC | Valleydale Marketplace | No | Walmart Neighborhood Market | 47,653 | 01/27/30 | Dollar Tree | 9,100 | 02/28/23 | ||||||||||
33.05 | GSMC | Putnam Plaza | No | Tractor Supply Company | 22,000 | 12/31/27 | Anytime Fitness | 7,000 | 06/30/24 | ||||||||||
33.06 | GSMC | Heritage Plaza | No | Jorge Gurgel Martial Arts | 4,200 | 05/31/24 | Buffalo Wings & Rings | 3,600 | 12/31/23 | ||||||||||
34 | LCM | Guidepost Montessori | Yes | Guidepost Montessori School | 12,000 | 03/31/36 | |||||||||||||
35 | LCM | Maple Grove RV Resort | No | ||||||||||||||||
36 | JPMCB | 278 Court Street | 5,250 | 10,000 | No | The Dermatology Specialists | 2,300 | 10/14/31 | |||||||||||
37 | LCM | Willow Lake Tech Center | No | Club Colors | 34,841 | 06/30/28 | Enshu | 19,905 | 06/30/22 |
A-1-7
ANNEX A-1
3rd LARGEST TENANT | 4th LARGEST TENANT | 5th LARGEST TENANT | ||||||||||||||||||
Loan # | Seller | Property Name | 3rd Largest Tenant | Unit Size | Lease Expiration | 4th Largest Tenant | Unit Size | Lease Expiration | 5th Largest Tenant | Unit Size | Lease Expiration | Loan Purpose | Principal / Carveout Guarantor | Lockbox (Y/N) | Lockbox Type | Cash Management | ||||
1 | LCM | 530 Broadway | Avalanche Studios NY Inc. | 17,990 | 03/31/22 | Alanda Music Ltd. | 13,573 | 09/30/22 | Club Monaco | 11,382 | 03/31/29 | Acquisition | Serdar Bilgili, Michael Shvo, Deutsche Finance America LLC, DF Deutsche Finance Holding AG, BAYVK Immobilien-Dachfonds 1 SCS SICAV-FIS ELEKTRA 2 | Yes | Hard | Springing | ||||
2 | LCM | LA County Office Portfolio | Refinance | Norman J. Kravetz | Yes | Hard | Springing | |||||||||||||
2.01 | LCM | 29903 Agoura Road | Nationwide Medical | 13,665 | 06/30/24 | Motor Vehicle Software Corp | 4,549 | 08/31/30 | ||||||||||||
2.02 | LCM | 29899 Agoura Road | Chatsworth Products | 9,367 | 02/28/23 | Thorson Insurance | 8,748 | 11/30/22 | ||||||||||||
2.03 | LCM | 5230 Las Virgenes Road | Express Link Insurance | 6,201 | 11/30/25 | Cedar Financial | 4,868 | 01/31/21 | Porky Products | 4,458 | 04/30/22 | |||||||||
2.04 | LCM | 5855 Topanga Canyon Boulevard | Stuppler & Co. | 4,783 | 03/31/26 | Rehwald, Glasner & Chaleff | 4,392 | 12/31/22 | Grossman Law Offices | 3,391 | 12/31/22 | |||||||||
2.05 | LCM | 29901 Agoura Road | ||||||||||||||||||
3 | JPMCB | Chase Center Tower I | Refinance | GSW Sports LLC; Uber Technologies, Inc.; Alexandria Real Estate Equities, Inc. | Yes | Hard | Springing | |||||||||||||
4 | JPMCB | Chase Center Tower II | Refinance | GSW Sports LLC; Uber Technologies, Inc.; Alexandria Real Estate Equities, Inc. | Yes | Hard | Springing | |||||||||||||
5 | JPMCB/GACC/GSMC | 1633 Broadway | Showtime Networks Inc | 261,196 | 01/31/26 | Morgan Stanley & Co | 260,829 | 03/31/32 | Kasowitz Benson Torres | 203,394 | 03/31/37 | Refinance | Paramount Group Operating Partnership LP | Yes | Hard | Springing | ||||
6 | LCM | 12555 & 12655 Jefferson | Refinance | Simon Mani, Daniel Mani | Yes | Soft | Springing | |||||||||||||
6.01 | LCM | 12655 Jefferson | ||||||||||||||||||
6.02 | LCM | 12555 Jefferson | Starkey Laboratories | 11,595 | 08/31/20 | KTGY Group | 8,407 | MTM | Campus Explorer | 6,017 | 04/30/21 | |||||||||
7 | GACC | 675 Creekside Way | Acquisition | Larry Botel | Yes | Hard | Springing | |||||||||||||
8 | LCM | Hampton Roads Office Portfolio | Acquisition | Lawrence Heller | Yes | Hard | In Place | |||||||||||||
8.01 | LCM | 510 Independence Parkway | Dollar Tree Management, Inc. | 23,424 | MTM | Verizon Wireless | 12,258 | 10/31/21 | ||||||||||||
8.02 | LCM | 676 Independence Parkway | City of Chesapeake | 7,739 | 10/31/22 | McDonough Bolyard Peck | 7,289 | 01/31/21 | Centrotrade | 5,874 | 01/31/23 | |||||||||
8.03 | LCM | 700 Independence Parkway | Consumer Portfolio Services | 21,705 | 08/31/25 | Distinct Sales & Marketing | 3,125 | 07/31/22 | ||||||||||||
8.04 | LCM | 1309 Executive Boulevard | ||||||||||||||||||
8.05 | LCM | 1317 Executive Boulevard | Gannet Satellite Information Network, Inc. | 7,580 | 11/30/24 | Adtalem Global Education Inc. | 6,263 | 08/31/23 | The Whiting-Turner Contracting Company | 5,081 | 12/31/25 | |||||||||
8.06 | LCM | 200 Golden Oak Court | Ironclad Technology Services LLC | 9,850 | 05/31/22 | Orion ICS, LLC | 7,179 | 03/31/23 | UPS Supply Chain Solutions, Inc. | 2,457 | 03/31/23 | |||||||||
8.07 | LCM | 1301 Executive Boulevard | ||||||||||||||||||
8.08 | LCM | 505 Independence Parkway | ReavesColey PLLC | 5,718 | 06/30/21 | Wooten Law | 4,608 | 06/30/23 | Allstate Insurance Company | 3,545 | 01/31/23 | |||||||||
8.09 | LCM | 1313 Executive Boulevard | ||||||||||||||||||
8.10 | LCM | 208 Golden Oak Court | Sentara Healthcare | 7,942 | 12/31/21 | J.G. Wentworth Home Lending, LLC | 3,981 | 03/31/23 | People’s Home Equity, Inc. | 2,722 | 09/30/23 | |||||||||
8.11 | LCM | 1305 Executive Boulevard | LinQuest Corporation | 2,116 | MTM | Howroyd-Wright Employment Agency, Inc. | 2,101 | 08/31/23 | Allstate Insurance Company | 1,611 | 12/31/20 | |||||||||
8.12 | LCM | 500 Independence Parkway | ||||||||||||||||||
8.13 | LCM | 501 Independence Parkway | Apogee Solutions | 4,425 | 01/31/25 | Home Bancshares, Inc. | 4,247 | 01/31/24 | Fulton Bank, National Association | 4,239 | 03/31/23 | |||||||||
8.14 | LCM | 1 Enterprise Parkway | Amedisys Home Health of Virginia, LLC | 3,146 | 04/30/23 | Triple Canopy, Inc. | 1,980 | 08/31/21 | Innovative Vision Technologies, Inc. | 696 | MTM | |||||||||
8.15 | LCM | 1457 Miller Store Road | Rexel USA, Inc. | 8,262 | 08/31/20 | U.S. Remodelers, Inc. | 8,058 | 10/31/21 | ||||||||||||
8.16 | LCM | 2809 South Lynnhaven Road | Pond & Company | 6,086 | 12/31/22 | Mclean Mortgage Corporation | 4,323 | 11/30/20 | Liberty Title & Escrow Company, LLC | 2,991 | 07/31/21 | |||||||||
8.17 | LCM | 22 Enterprise Parkway | Homeland Security Solutions, Inc. | 8,156 | 11/30/20 | York Services Holding Corp. | 5,861 | 09/30/24 | Whitney, Bradley & Brown, Inc. | 3,604 | MTM | |||||||||
8.18 | LCM | 521 Butler Farm Road | ||||||||||||||||||
8.19 | LCM | 21 Enterprise Parkway | Science and Technology Corporation | 6,577 | 11/30/21 | Analytical Mechanics Associates, Inc. | 6,219 | 08/31/24 | Northrop Grumman Systems | 5,717 | 11/30/21 | |||||||||
8.20 | LCM | 484 Viking Drive | Karda Systems, LLC | 2,324 | 10/31/21 | KH Family Enterprises, Inc. | 2,293 | 09/30/20 | PSI Services LLC | 1,142 | 12/31/23 | |||||||||
8.21 | LCM | 629 Phoenix Drive | Center for Autism and Related Disorders, LLC | 4,070 | 01/31/23 | Caliber Home Loans, Inc. | 4,026 | 01/31/22 | Hubba Real Estate Services, Inc. | 3,783 | 09/30/23 | |||||||||
8.22 | LCM | 5 Manhattan Square | ||||||||||||||||||
9 | GSMC | 711 Fifth Avenue | Ralph Lauren | 38,638 | 06/30/29 | Loro Piana USA | 24,388 | 08/31/25 | Sandler Capital | 17,200 | 06/30/27 | Refinance | Bayerische Versorgungskammer, Deutsche Finance America LLC, DF Deutsche Finance Holding AG, Hessen Lawyers Pension Fund | Yes | Hard | Springing | ||||
10 | GACC | BX Industrial Portfolio | Refinance | BREIT Industrial Holdings LLC | Yes | Hard | Springing | |||||||||||||
10.01 | GACC | Bridgewater Center 1 | ||||||||||||||||||
10.02 | GACC | 401 E Laraway Rd | ||||||||||||||||||
10.03 | GACC | Rochelle 1 | ||||||||||||||||||
10.04 | GACC | 350A Salem Church Rd | ||||||||||||||||||
10.05 | GACC | Romeoville Bldg 1 | ||||||||||||||||||
10.06 | GACC | 251 E Laraway Rd | ||||||||||||||||||
10.07 | GACC | 7940 Kentucky | ||||||||||||||||||
10.08 | GACC | Mountain Top Distribution Center 2 | ||||||||||||||||||
10.09 | GACC | Enterprise Parkway | TRG Customer Solutions, Inc. | 34,109 | 12/31/22 | |||||||||||||||
10.10 | GACC | Cavalier I | Lasership Inc | 33,370 | 12/31/21 | Ann Sacks Tile and Stone, Inc. | 33,205 | 06/30/20 | Pioneer Photo Albums, Inc. | 33,025 | 07/31/25 | |||||||||
10.11 | GACC | 1910 International | ||||||||||||||||||
10.12 | GACC | Glen Dale | Trinity Highway Rentals, Inc. | 17,047 | 02/29/24 | Popowski Brothers, Inc. | 9,537 | MTM | ||||||||||||
10.13 | GACC | Romeoville Bldg 2 | ||||||||||||||||||
10.14 | GACC | Enterprise Distribution Center 1 | ||||||||||||||||||
10.15 | GACC | 2270 Woodale | The United States of America | 20,514 | MTM | |||||||||||||||
10.16 | GACC | 2950 Lexington Ave South | Consolidated Precision Products Corp. | 24,960 | 05/31/21 | |||||||||||||||
10.17 | GACC | Rivers Bend Center 1B | Trident Graphics NA LLC | 44,873 | 08/31/22 | |||||||||||||||
10.18 | GACC | DFW Logistics Center (Bldg 4) | ||||||||||||||||||
10.19 | GACC | Rivers Bend Center 1C | ||||||||||||||||||
10.20 | GACC | Territorial | ||||||||||||||||||
10.21 | GACC | Diamond Hill 2 | ||||||||||||||||||
10.22 | GACC | Rivers Bend Center 2A | Lidl US Trading, LLC | 21,583 | 07/31/27 | Johnson Brothers Liquor Company of California | 1,000 | 07/31/27 | ||||||||||||
10.23 | GACC | Rivers Bend Center 1A | ||||||||||||||||||
10.24 | GACC | Diamond Hill 3 | ||||||||||||||||||
10.25 | GACC | Whippany Business Center 1 | Samuels, Inc. | 16,788 | 10/31/23 | DSN Associates, LLC | 13,210 | 05/31/21 | OCI Group Inc | 5,500 | 01/31/21 | |||||||||
10.26 | GACC | The Colony Land | ||||||||||||||||||
10.27 | GACC | Shawnee Distribution Center 1 | ||||||||||||||||||
10.28 | GACC | Rivers Bend Center 2B | ||||||||||||||||||
10.29 | GACC | 7930 Kentucky | ||||||||||||||||||
10.30 | GACC | Dues Dr Distribution Center 1 | ||||||||||||||||||
10.31 | GACC | Gibraltar | ||||||||||||||||||
10.32 | GACC | Diamond Hill 1 | ||||||||||||||||||
10.33 | GACC | DFW Logistics Center (Bldg 3) | ||||||||||||||||||
10.34 | GACC | Elk Grove Distribution Center 1 | ||||||||||||||||||
10.35 | GACC | 1000 Lucas Way | ||||||||||||||||||
10.36 | GACC | Lakeview | ||||||||||||||||||
10.37 | GACC | DFW Logistics Center (Bldg 5) | R.S. Hughes Co., Inc. | 21,000 | 05/31/28 | |||||||||||||||
10.38 | GACC | 9756 International | ||||||||||||||||||
10.39 | GACC | 350B Salem Church Rd | ||||||||||||||||||
10.40 | GACC | 6105 Trenton Ln | ||||||||||||||||||
10.41 | GACC | 300 Salem Church Rd | ||||||||||||||||||
10.42 | GACC | Tower | Panatrol Corporation | 12,574 | 02/28/25 | Englert, Inc. | 12,325 | 08/31/21 | Accel Entertainment | 10,625 | 10/31/23 | |||||||||
10.43 | GACC | 1940 Fernbrook Ln | Cheney, Inc. | 18,000 | 12/31/21 | The Rennebohm Company | 17,964 | 07/31/22 | TSA Manufacturing Inc | 9,854 | 08/31/28 | |||||||||
10.44 | GACC | Production Distribution Center 1 | ||||||||||||||||||
10.45 | GACC | Culpeper | ||||||||||||||||||
10.46 | GACC | Fairfield Distribution Center 1 | ||||||||||||||||||
10.47 | GACC | Cavalier II | Cost Business Services Corporation | 23,580 | 12/31/24 | Rentokil North America, Inc. | 15,830 | 02/28/23 | ||||||||||||
10.48 | GACC | World Park II | ||||||||||||||||||
10.49 | GACC | Diamond Hill 4 | ||||||||||||||||||
10.50 | GACC | 2290-2298 Woodale | Allina Health System | 20,082 | 07/31/22 | |||||||||||||||
10.51 | GACC | 514 Butler Rd | ||||||||||||||||||
10.52 | GACC | Northridge II | Vogue Furniture Direct, Inc. | 11,674 | 02/28/21 | |||||||||||||||
10.53 | GACC | 2222 Woodale | ||||||||||||||||||
10.54 | GACC | Northridge I | Niche Logistics, LLC | 11,521 | 05/31/21 | C. R. H. Catering Co., Inc. | 11,110 | 02/28/25 | Storefront Glass Door and More L.L.C. | 8,128 | 12/31/22 | |||||||||
10.55 | GACC | Romeoville Distribution Center 1 | ||||||||||||||||||
10.56 | GACC | 1825 Airport Exchange | Accelerated Courier, Inc. | 12,215 | 06/30/22 | Concentra Health Services, Inc. | 11,083 | 04/30/26 | Consolidated Electrical Distributors, Inc. | 8,295 | 05/31/23 | |||||||||
10.57 | GACC | 7453 Empire - Bldg C | ||||||||||||||||||
10.58 | GACC | Rivers Bend Center 1D | ||||||||||||||||||
10.59 | GACC | Heathrow | ||||||||||||||||||
10.60 | GACC | 2240-2250 Woodale | Empirehouse Inc | 7,934 | 09/30/28 | |||||||||||||||
10.61 | GACC | 273 Industrial Way | ||||||||||||||||||
10.62 | GACC | 7453 Empire - Bldg B | Equipment Solutions Group LLC | 7,360 | 12/31/20 | Maruka U.S.A. Inc. | 4,130 | 11/30/22 | ||||||||||||
10.63 | GACC | 7453 Empire - Bldg A | ||||||||||||||||||
10.64 | GACC | Rivers Bend Center - Land | ||||||||||||||||||
10.65 | GACC | Production Distribution Center 1B | ||||||||||||||||||
10.66 | GACC | Bridgewater Center 2 | ||||||||||||||||||
10.67 | GACC | Laraway Land 1 | ||||||||||||||||||
10.68 | GACC | Laraway Land 2 | ||||||||||||||||||
11 | LCM | Whitehall III & V | GSA - ATF | 30,371 | 02/09/30 | GSA - MEPCOM | 24,632 | 01/15/33 | The Haskell Company | 23,390 | 11/30/24 | Refinance | Riprand Count Arco | Yes | Hard | Springing | ||||
12 | JPMCB | Frick Building | Kids Voice | 18,412 | 09/30/26 | Dunbar, Bender, Zapf | 14,016 | 05/31/23 | Elite Transit Solutions, LLC | 13,226 | 02/28/30 | Refinance | Aaron Stauber, Alan Ades, Maurice Ades, Robert Ades, Albert Erani, Dennis Erani | Yes | Hard | Springing | ||||
13 | LCM | Peace Coliseum | Recapitalization | Overstock.com, Inc. | Yes | Hard | In Place | |||||||||||||
14 | LCM | Los Angeles Leased Fee Portfolio | Refinance | Paul Alanis, Cofinance, Inc. | Yes | Hard | Springing | |||||||||||||
14.01 | LCM | 5901 West Century Boulevard | ||||||||||||||||||
14.02 | LCM | 5959 West Century Boulevard | ||||||||||||||||||
14.03 | LCM | 6151 West Century Boulevard | ||||||||||||||||||
14.04 | LCM | 5933 West Century Boulevard | ||||||||||||||||||
14.05 | LCM | 5940 West 98th Street | ||||||||||||||||||
14.06 | LCM | 9801 Airport Boulevard | ||||||||||||||||||
14.07 | LCM | 6144 West 98th Street | ||||||||||||||||||
14.08 | LCM | 5960 West 98th Street | ||||||||||||||||||
15 | JPMCB | 1340 Concord | Acquisition | HGGP Capital VIII, LLC, HGGP Capital IX, LLC, HGGP Capital X, LLC, HGGP Capital XI, LLC, HGGP Capital XII, LLC, HGGP Capital XIII, LLC | Yes | Hard | Springing | |||||||||||||
16 | LCM | 1333 Main Street | SC Workers’ Compensation | 24,103 | 03/31/22 | Dovetail Insurance Corp. | 18,312 | 02/28/22 | Ameris Bank | 15,501 | 07/31/23 | Acquisition | Jacques Bessoudo, Iser Rabinovitz | Yes | Hard | Springing | ||||
17 | GSMC | City National Plaza | Paul Hastings, LLP | 140,891 | 08/31/32 | M. Arthur Gensler Jr. & Associates | 87,165 | 10/31/31 | Federal Insurance Company | 77,450 | 02/29/24 | Refinance | Fifth Street Properties, LLC | Yes | Hard | Springing | ||||
18 | GSMC | Moffett Towers Buildings A, B & C | Refinance | Jay Paul | Yes | Hard | In Place | |||||||||||||
18.01 | GSMC | Moffett Towers Building B | ||||||||||||||||||
18.02 | GSMC | Moffett Towers Building C | Level 10 Construction | 12,944 | 02/29/24 | Acuitus, Inc. | 11,319 | 08/31/24 | ||||||||||||
18.03 | GSMC | Moffett Towers Building A | ||||||||||||||||||
19 | GACC | Roscoe Office | Excel Executive Suites | 14,517 | 09/30/34 | US Bank | 4,803 | 08/31/21 | AT&T Mobility - Cingular | 4,495 | 05/31/23 | Refinance | Ara Tavitian | Yes | Hard | Springing | ||||
20 | LCM | Lava Ridge Business Center | ClearCaptions | 17,612 | 03/31/25 | Ascensus, LLC | 14,613 | 11/30/22 | Asurea Wholesale Insurance Services, Inc. | 11,094 | 03/31/24 | Acquisition | Jeff Pori | Yes | Hard | Springing | ||||
21 | GSMC | PCI Pharma Portfolio | Acquisition | New Mountain Net Lease Corporation, New Mountain Net Lease Partners Corporation | Yes | Hard | Springing | |||||||||||||
21.01 | GSMC | 3001 Red Lion Road | ||||||||||||||||||
21.02 | GSMC | 4536 & 4545 Assembly Drive | ||||||||||||||||||
21.03 | GSMC | 6166 Nancy Ridge Drive | ||||||||||||||||||
21.04 | GSMC | 6146 Nancy Ridge Drive | ||||||||||||||||||
21.05 | GSMC | 1635 & 1639 New Milford School Road | ||||||||||||||||||
22 | JPMCB | The Oliver | Yoga Salt | 1,513 | 01/31/26 | Mireya Lowe | 1,333 | 06/30/23 | Trisha Gonzalez | 1,333 | 06/04/23 | Acquisition | Andrew J. Sobel | Yes | Springing | Springing | ||||
23 | JPMCB | Apollo Education Group HQ Campus | Refinance | Steven Elghanayan | Yes | Hard | Springing | |||||||||||||
24 | LCM | SHP Building IV | Stable Development LLC | 7,637 | 10/31/32 | Blume Restaurant | 7,043 | 12/31/28 | Arthrex Goode Surgical | 6,808 | 07/31/28 | Refinance | Lance Bradford, Leilani Bradford, Par 3 Nevada Trust | Yes | Hard | Springing | ||||
25 | GACC | GIP REIT Portfolio | Refinance | David Sobelman, Generation Income Properties, L.P. | Yes | Hard | Springing | |||||||||||||
25.01 | GACC | 15091 Alabama Highway 20 | ||||||||||||||||||
25.02 | GACC | 1300 South Dale Mabry Highway | ||||||||||||||||||
25.03 | GACC | 3707 14th Street Northwest | ||||||||||||||||||
26 | LCM | Belvedere Place | Merrill Lynch | 18,450 | 06/30/22 | UBS | 7,107 | 03/31/27 | RW Baird | 4,195 | 10/31/24 | Acquisition | Mark R. Hamilton, Anthony O. Zanze, Kurt E. Houtkooper, David P. Messing | Yes | Hard | Springing | ||||
27 | GACC | Staples Headquarters | Acquisition | LCN North American Fund III REIT | Yes | Hard | In Place | |||||||||||||
28 | LCM | NOV Headquarters | Acquisition | Franklin B. Mandel | Yes | Hard | Springing | |||||||||||||
29 | GACC | Briarcliff Apartments | Refinance | Michael L. Joseph | Yes | Springing | Springing | |||||||||||||
30 | GSMC | Stuart’s Crossing | Silverlake Restaurant | 2,428 | MTM | AAA | 2,033 | 06/30/20 | Rosati’s | 1,667 | 10/31/24 | Acquisition | Sterling Value Add Partners III, L.P., Sterling Value Add Partners (NR) III, L.P. | Yes | Hard | Springing | ||||
31 | LCM | KB Fresenius & DaVita Southeast Portfolio | Acquisition | Jeff Pori | Yes | Hard | Springing | |||||||||||||
31.01 | LCM | 4751 West Fuqua Street | ||||||||||||||||||
31.02 | LCM | 205 Belle Meade Point | ||||||||||||||||||
31.03 | LCM | 3530 Rowe Lane | ||||||||||||||||||
31.04 | LCM | 5552 Platt Springs Road | ||||||||||||||||||
32 | GSMC | Caton Crossings | PT Solutions | 3,000 | 06/30/25 | Lucky Bamboo Asian Cuisine | 3,000 | 03/31/24 | Brava | 3,000 | 03/31/29 | Acquisition | Sterling Value Add Partners III, L.P., Sterling Value Add Partners (NR) III, L.P. | Yes | Hard | Springing | ||||
33 | GSMC | Midland Atlantic Portfolio | Refinance | John I. Silverman | Yes | Springing | Springing | |||||||||||||
33.01 | GSMC | Parkside Square | Habitat For Humanity Restore | 16,320 | 11/30/29 | Aaron’s Sales and Leasing | 7,500 | 09/30/20 | El Saltillo Restaurant | 5,000 | 06/30/24 | |||||||||
33.02 | GSMC | Maysville Marketsquare | Pet Valu, Inc. | 4,000 | 11/30/26 | Factory Connection | 3,491 | 03/31/21 | AT&T Mobility | 1,600 | 12/31/22 | |||||||||
33.03 | GSMC | Pinecrest Pointe | Manchester’s Grill | 4,143 | 03/31/26 | NV Nails | 3,075 | 08/31/26 | Karate International | 2,771 | 09/30/22 | |||||||||
33.04 | GSMC | Valleydale Marketplace | Cajun Boys & Our Poboys | 3,214 | 06/30/23 | Alabama Credit Union | 1,586 | 04/30/22 | US Nails | 1,500 | 01/31/27 | |||||||||
33.05 | GSMC | Putnam Plaza | Shoe Sensation | 6,500 | 11/30/23 | China Buffet | 5,000 | 05/31/23 | Monical’s Pizza | 3,200 | 05/31/22 | |||||||||
33.06 | GSMC | Heritage Plaza | M&M Family Dental | 2,800 | 02/28/21 | Cozy Nail | 2,400 | 01/31/22 | Lendmark Financial Services | 1,400 | 12/31/24 | |||||||||
34 | LCM | Guidepost Montessori | Acquisition | Riten Patel | Yes | Hard | Springing | |||||||||||||
35 | LCM | Maple Grove RV Resort | Acquisition | Desimone Enterprises, LLC | Yes | Hard | Springing | |||||||||||||
36 | JPMCB | 278 Court Street | Refinance | Sam Charney | Yes | Springing | Springing | |||||||||||||
37 | LCM | Willow Lake Tech Center | ISCO International | 14,235 | 04/30/22 | Links Technology | 10,849 | 02/28/27 | All Industrial Electric | 6,903 | 04/30/21 | Acquisition | Bryan S. Kang, Yoon Mi Kang | Yes | Hard | Springing |
A-1-8
ANNEX A-1
Pari Passu Debt | Additional Debt | Total Debt | |||||||||||||||||
Loan # | Seller | Property Name | Pari Passu (Y/N) | Pari Passu Note Control (Y/N) | 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) | Additional Debt Type(s) | Additional Debt Cut-off Date Balance | Additional Debt Interest Rate | Total Debt Cut-off Balance | Total Debt UW NCF DSCR | Total Debt Current LTV % | Total Debt UW NOI Debt Yield % | |||
1 | LCM | 530 Broadway | Yes | Yes | 80,000,000 | 130,000,000 | 210,000,000 | No | No | NAP | NAP | NAP | 210,000,000 | 2.73 | 53.2% | 8.4% | |||
2 | LCM | LA County Office Portfolio | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
2.01 | LCM | 29903 Agoura Road | NAP | NAP | NAP | ||||||||||||||
2.02 | LCM | 29899 Agoura Road | NAP | NAP | NAP | ||||||||||||||
2.03 | LCM | 5230 Las Virgenes Road | NAP | NAP | NAP | ||||||||||||||
2.04 | LCM | 5855 Topanga Canyon Boulevard | NAP | NAP | NAP | ||||||||||||||
2.05 | LCM | 29901 Agoura Road | NAP | NAP | NAP | ||||||||||||||
3 | JPMCB | Chase Center Tower I | Yes | No | 36,427,500 | 109,282,500 | 145,710,000 | No | Yes | B-Notes (83,637,000)/C-Notes (94,453,000) | 178,090,000 | 5.30027247627604 | 323,800,000 | 1.36 | 69.5% | 6.2% | |||
4 | JPMCB | Chase Center Tower II | Yes | No | 31,072,500 | 93,217,500 | 124,290,000 | No | Yes | B-Notes (71,363,000)/C-Notes (80,547,000) | 151,910,000 | 5.29994986241854 | 276,200,000 | 1.36 | 69.5% | 6.2% | |||
5 | JPMCB/GACC/GSMC | 1633 Broadway | Yes | No | 57,500,000 | 943,500,000 | 1,001,000,000 | Yes | Yes | Subordinate Debt/Permitted Equityholder Debt or Debt-Like Preferred Equity | 249,000,000 | 2.99000 | 1,250,000,000 | 3.08 | 52.1% | 9.5% | |||
6 | LCM | 12555 & 12655 Jefferson | Yes | No | 57,000,000 | 54,000,000 | 111,000,000 | No | No | NAP | NAP | NAP | 111,000,000 | 1.80 | 59.5% | 7.6% | |||
6.01 | LCM | 12655 Jefferson | 1.80 | 59.5% | 7.6% | ||||||||||||||
6.02 | LCM | 12555 Jefferson | 1.80 | 59.5% | 7.6% | ||||||||||||||
7 | GACC | 675 Creekside Way | Yes | Yes | 43,400,000 | 40,000,000 | 83,400,000 | No | No | NAP | NAP | NAP | 83,400,000 | 2.52 | 58.3% | 9.5% | |||
8 | LCM | Hampton Roads Office Portfolio | Yes | No | 42,387,896 | 88,718,851 | 131,106,747 | No | Yes | Mezzanine Loan | 19,715,300 | 7.97750 | 150,822,047 | 1.16 | 81.4% | 9.5% | |||
8.01 | LCM | 510 Independence Parkway | 1.16 | 81.4% | 9.5% | ||||||||||||||
8.02 | LCM | 676 Independence Parkway | 1.16 | 81.4% | 9.5% | ||||||||||||||
8.03 | LCM | 700 Independence Parkway | 1.16 | 81.4% | 9.5% | ||||||||||||||
8.04 | LCM | 1309 Executive Boulevard | 1.16 | 81.4% | 9.5% | ||||||||||||||
8.05 | LCM | 1317 Executive Boulevard | 1.16 | 81.4% | 9.5% | ||||||||||||||
8.06 | LCM | 200 Golden Oak Court | 1.16 | 81.4% | 9.5% | ||||||||||||||
8.07 | LCM | 1301 Executive Boulevard | 1.16 | 81.4% | 9.5% | ||||||||||||||
8.08 | LCM | 505 Independence Parkway | 1.16 | 81.4% | 9.5% | ||||||||||||||
8.09 | LCM | 1313 Executive Boulevard | 1.16 | 81.4% | 9.5% | ||||||||||||||
8.10 | LCM | 208 Golden Oak Court | 1.16 | 81.4% | 9.5% | ||||||||||||||
8.11 | LCM | 1305 Executive Boulevard | 1.16 | 81.4% | 9.5% | ||||||||||||||
8.12 | LCM | 500 Independence Parkway | 1.16 | 81.4% | 9.5% | ||||||||||||||
8.13 | LCM | 501 Independence Parkway | 1.16 | 81.4% | 9.5% | ||||||||||||||
8.14 | LCM | 1 Enterprise Parkway | 1.16 | 81.4% | 9.5% | ||||||||||||||
8.15 | LCM | 1457 Miller Store Road | 1.16 | 81.4% | 9.5% | ||||||||||||||
8.16 | LCM | 2809 South Lynnhaven Road | 1.16 | 81.4% | 9.5% | ||||||||||||||
8.17 | LCM | 22 Enterprise Parkway | 1.16 | 81.4% | 9.5% | ||||||||||||||
8.18 | LCM | 521 Butler Farm Road | 1.16 | 81.4% | 9.5% | ||||||||||||||
8.19 | LCM | 21 Enterprise Parkway | 1.16 | 81.4% | 9.5% | ||||||||||||||
8.20 | LCM | 484 Viking Drive | 1.16 | 81.4% | 9.5% | ||||||||||||||
8.21 | LCM | 629 Phoenix Drive | 1.16 | 81.4% | 9.5% | ||||||||||||||
8.22 | LCM | 5 Manhattan Square | 1.16 | 81.4% | 9.5% | ||||||||||||||
9 | GSMC | 711 Fifth Avenue | Yes | No | 40,000,000 | 505,000,000 | 545,000,000 | Yes | No | Permitted Mezzanine | NAP | NAP | 545,000,000 | 2.90 | 54.5% | 9.4% | |||
10 | GACC | BX Industrial Portfolio | Yes | No | 37,400,000 | 343,282,660 | 380,682,660 | No | Yes | B-Note (85,724,445)/C-Note (129,885,523)/D-Note (53,134,987) | 268,744,955 | 3.30503939035944 | 649,427,615 | 2.09 | 67.6% | 7.5% | |||
10.01 | GACC | Bridgewater Center 1 | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.02 | GACC | 401 E Laraway Rd | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.03 | GACC | Rochelle 1 | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.04 | GACC | 350A Salem Church Rd | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.05 | GACC | Romeoville Bldg 1 | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.06 | GACC | 251 E Laraway Rd | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.07 | GACC | 7940 Kentucky | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.08 | GACC | Mountain Top Distribution Center 2 | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.09 | GACC | Enterprise Parkway | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.10 | GACC | Cavalier I | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.11 | GACC | 1910 International | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.12 | GACC | Glen Dale | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.13 | GACC | Romeoville Bldg 2 | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.14 | GACC | Enterprise Distribution Center 1 | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.15 | GACC | 2270 Woodale | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.16 | GACC | 2950 Lexington Ave South | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.17 | GACC | Rivers Bend Center 1B | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.18 | GACC | DFW Logistics Center (Bldg 4) | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.19 | GACC | Rivers Bend Center 1C | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.20 | GACC | Territorial | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.21 | GACC | Diamond Hill 2 | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.22 | GACC | Rivers Bend Center 2A | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.23 | GACC | Rivers Bend Center 1A | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.24 | GACC | Diamond Hill 3 | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.25 | GACC | Whippany Business Center 1 | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.26 | GACC | The Colony Land | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.27 | GACC | Shawnee Distribution Center 1 | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.28 | GACC | Rivers Bend Center 2B | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.29 | GACC | 7930 Kentucky | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.30 | GACC | Dues Dr Distribution Center 1 | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.31 | GACC | Gibraltar | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.32 | GACC | Diamond Hill 1 | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.33 | GACC | DFW Logistics Center (Bldg 3) | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.34 | GACC | Elk Grove Distribution Center 1 | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.35 | GACC | 1000 Lucas Way | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.36 | GACC | Lakeview | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.37 | GACC | DFW Logistics Center (Bldg 5) | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.38 | GACC | 9756 International | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.39 | GACC | 350B Salem Church Rd | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.40 | GACC | 6105 Trenton Ln | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.41 | GACC | 300 Salem Church Rd | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.42 | GACC | Tower | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.43 | GACC | 1940 Fernbrook Ln | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.44 | GACC | Production Distribution Center 1 | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.45 | GACC | Culpeper | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.46 | GACC | Fairfield Distribution Center 1 | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.47 | GACC | Cavalier II | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.48 | GACC | World Park II | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.49 | GACC | Diamond Hill 4 | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.50 | GACC | 2290-2298 Woodale | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.51 | GACC | 514 Butler Rd | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.52 | GACC | Northridge II | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.53 | GACC | 2222 Woodale | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.54 | GACC | Northridge I | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.55 | GACC | Romeoville Distribution Center 1 | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.56 | GACC | 1825 Airport Exchange | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.57 | GACC | 7453 Empire - Bldg C | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.58 | GACC | Rivers Bend Center 1D | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.59 | GACC | Heathrow | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.60 | GACC | 2240-2250 Woodale | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.61 | GACC | 273 Industrial Way | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.62 | GACC | 7453 Empire - Bldg B | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.63 | GACC | 7453 Empire - Bldg A | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.64 | GACC | Rivers Bend Center - Land | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.65 | GACC | Production Distribution Center 1B | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.66 | GACC | Bridgewater Center 2 | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.67 | GACC | Laraway Land 1 | 2.09 | 67.6% | 7.5% | ||||||||||||||
10.68 | GACC | Laraway Land 2 | 2.09 | 67.6% | 7.5% | ||||||||||||||
11 | LCM | Whitehall III & V | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
12 | JPMCB | Frick Building | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
13 | LCM | Peace Coliseum | No | NAP | NAP | NAP | NAP | No | Yes | Mezzanine Loan | 12,220,159 | 5.00200 | 46,720,159 | 2.03 | 58.4% | 10.1% | |||
14 | LCM | Los Angeles Leased Fee Portfolio | Yes | No | 24,000,000 | 61,000,000 | 85,000,000 | No | No | NAP | NAP | NAP | 85,000,000 | 1.75 | 63.0% | 6.2% | |||
14.01 | LCM | 5901 West Century Boulevard | 1.75 | 63.0% | 6.2% | ||||||||||||||
14.02 | LCM | 5959 West Century Boulevard | 1.75 | 63.0% | 6.2% | ||||||||||||||
14.03 | LCM | 6151 West Century Boulevard | 1.75 | 63.0% | 6.2% | ||||||||||||||
14.04 | LCM | 5933 West Century Boulevard | 1.75 | 63.0% | 6.2% | ||||||||||||||
14.05 | LCM | 5940 West 98th Street | 1.75 | 63.0% | 6.2% | ||||||||||||||
14.06 | LCM | 9801 Airport Boulevard | 1.75 | 63.0% | 6.2% | ||||||||||||||
14.07 | LCM | 6144 West 98th Street | 1.75 | 63.0% | 6.2% | ||||||||||||||
14.08 | LCM | 5960 West 98th Street | 1.75 | 63.0% | 6.2% | ||||||||||||||
15 | JPMCB | 1340 Concord | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
16 | LCM | 1333 Main Street | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
17 | GSMC | City National Plaza | Yes | No | 20,000,000 | 530,000,000 | 550,000,000 | Yes | No | Permitted Mezzanine | NAP | NAP | 550,000,000 | 4.59 | 41.4% | 12.3% | |||
18 | GSMC | Moffett Towers Buildings A, B & C | Yes | No | 20,000,000 | 423,000,000 | 443,000,000 | No | Yes | Subordinate Debt | 327,000,000 | 3.49000 | 770,000,000 | 2.09 | 67.2% | 7.5% | |||
18.01 | GSMC | Moffett Towers Building B | 2.09 | 67.2% | 7.5% | ||||||||||||||
18.02 | GSMC | Moffett Towers Building C | 2.09 | 67.2% | 7.5% | ||||||||||||||
18.03 | GSMC | Moffett Towers Building A | 2.09 | 67.2% | 7.5% | ||||||||||||||
19 | GACC | Roscoe Office | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
20 | LCM | Lava Ridge Business Center | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
21 | GSMC | PCI Pharma Portfolio | Yes | No | 16,750,000 | 91,750,000 | 108,500,000 | No | No | NAP | NAP | NAP | 108,500,000 | 2.61 | 65.4% | 9.5% | |||
21.01 | GSMC | 3001 Red Lion Road | 2.61 | 65.4% | 9.5% | ||||||||||||||
21.02 | GSMC | 4536 & 4545 Assembly Drive | 2.61 | 65.4% | 9.5% | ||||||||||||||
21.03 | GSMC | 6166 Nancy Ridge Drive | 2.61 | 65.4% | 9.5% | ||||||||||||||
21.04 | GSMC | 6146 Nancy Ridge Drive | 2.61 | 65.4% | 9.5% | ||||||||||||||
21.05 | GSMC | 1635 & 1639 New Milford School Road | 2.61 | 65.4% | 9.5% | ||||||||||||||
22 | JPMCB | The Oliver | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
23 | JPMCB | Apollo Education Group HQ Campus | Yes | No | 15,000,000 | 76,500,000 | 91,500,000 | No | No | NAP | NAP | NAP | 91,500,000 | 4.15 | 47.2% | 14.9% | |||
24 | LCM | SHP Building IV | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
25 | GACC | GIP REIT Portfolio | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
25.01 | GACC | 15091 Alabama Highway 20 | NAP | NAP | NAP | ||||||||||||||
25.02 | GACC | 1300 South Dale Mabry Highway | NAP | NAP | NAP | ||||||||||||||
25.03 | GACC | 3707 14th Street Northwest | NAP | NAP | NAP | ||||||||||||||
26 | LCM | Belvedere Place | Yes | No | 11,250,000 | 32,750,000 | 44,000,000 | No | No | NAP | NAP | NAP | 44,000,000 | 2.62 | 62.0% | 10.4% | |||
27 | GACC | Staples Headquarters | Yes | No | 10,000,000 | 80,000,000 | 90,000,000 | No | No | NAP | NAP | NAP | 90,000,000 | 3.98 | 45.5% | 12.9% | |||
28 | LCM | NOV Headquarters | Yes | No | 10,000,000 | 29,200,000 | 39,200,000 | No | No | NAP | NAP | NAP | 39,200,000 | 1.71 | 68.8% | 8.2% | |||
29 | GACC | Briarcliff Apartments | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
30 | GSMC | Stuart’s Crossing | No | NAP | NAP | NAP | NAP | Yes | No | Permitted Mezzanine | NAP | NAP | NAP | NAP | NAP | NAP | |||
31 | LCM | KB Fresenius & DaVita Southeast Portfolio | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
31.01 | LCM | 4751 West Fuqua Street | NAP | NAP | NAP | ||||||||||||||
31.02 | LCM | 205 Belle Meade Point | NAP | NAP | NAP | ||||||||||||||
31.03 | LCM | 3530 Rowe Lane | NAP | NAP | NAP | ||||||||||||||
31.04 | LCM | 5552 Platt Springs Road | NAP | NAP | NAP | ||||||||||||||
32 | GSMC | Caton Crossings | No | NAP | NAP | NAP | NAP | Yes | No | Permitted Mezzanine | NAP | NAP | NAP | NAP | NAP | NAP | |||
33 | GSMC | Midland Atlantic Portfolio | Yes | No | 7,500,000 | 37,500,000 | 45,000,000 | No | No | NAP | NAP | NAP | 45,000,000 | 1.42 | 70.1% | 8.9% | |||
33.01 | GSMC | Parkside Square | 1.42 | 70.1% | 8.9% | ||||||||||||||
33.02 | GSMC | Maysville Marketsquare | 1.42 | 70.1% | 8.9% | ||||||||||||||
33.03 | GSMC | Pinecrest Pointe | 1.42 | 70.1% | 8.9% | ||||||||||||||
33.04 | GSMC | Valleydale Marketplace | 1.42 | 70.1% | 8.9% | ||||||||||||||
33.05 | GSMC | Putnam Plaza | 1.42 | 70.1% | 8.9% | ||||||||||||||
33.06 | GSMC | Heritage Plaza | 1.42 | 70.1% | 8.9% | ||||||||||||||
34 | LCM | Guidepost Montessori | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
35 | LCM | Maple Grove RV Resort | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
36 | JPMCB | 278 Court Street | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
37 | LCM | Willow Lake Tech Center | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-9
ANNEX A-1
HOTEL OPERATING STATISTICS | ||||||||||||||||||
Loan # | Seller | Property Name | 2017 Occupancy % | 2017 ADR ($) | 2017 RevPAR ($) | 2018 Occupancy % | 2018 ADR ($) | 2018 RevPAR ($) | 2019 Occupancy % | 2019 ADR ($) | 2019 RevPAR ($) | Most Recent Occupancy % | Most Recent ADR ($) | Most Recent RevPAR ($) | UW Occupancy % | UW ADR ($) | UW RevPAR ($) | Loan # |
1 | LCM | 530 Broadway | 1 | |||||||||||||||
2 | LCM | LA County Office Portfolio | 2 | |||||||||||||||
2.01 | LCM | 29903 Agoura Road | 2.01 | |||||||||||||||
2.02 | LCM | 29899 Agoura Road | 2.02 | |||||||||||||||
2.03 | LCM | 5230 Las Virgenes Road | 2.03 | |||||||||||||||
2.04 | LCM | 5855 Topanga Canyon Boulevard | 2.04 | |||||||||||||||
2.05 | LCM | 29901 Agoura Road | 2.05 | |||||||||||||||
3 | JPMCB | Chase Center Tower I | 3 | |||||||||||||||
4 | JPMCB | Chase Center Tower II | 4 | |||||||||||||||
5 | JPMCB/GACC/GSMC | 1633 Broadway | 5 | |||||||||||||||
6 | LCM | 12555 & 12655 Jefferson | 6 | |||||||||||||||
6.01 | LCM | 12655 Jefferson | 6.01 | |||||||||||||||
6.02 | LCM | 12555 Jefferson | 6.02 | |||||||||||||||
7 | GACC | 675 Creekside Way | 7 | |||||||||||||||
8 | LCM | Hampton Roads Office Portfolio | 8 | |||||||||||||||
8.01 | LCM | 510 Independence Parkway | 8.01 | |||||||||||||||
8.02 | LCM | 676 Independence Parkway | 8.02 | |||||||||||||||
8.03 | LCM | 700 Independence Parkway | 8.03 | |||||||||||||||
8.04 | LCM | 1309 Executive Boulevard | 8.04 | |||||||||||||||
8.05 | LCM | 1317 Executive Boulevard | 8.05 | |||||||||||||||
8.06 | LCM | 200 Golden Oak Court | 8.06 | |||||||||||||||
8.07 | LCM | 1301 Executive Boulevard | 8.07 | |||||||||||||||
8.08 | LCM | 505 Independence Parkway | 8.08 | |||||||||||||||
8.09 | LCM | 1313 Executive Boulevard | 8.09 | |||||||||||||||
8.10 | LCM | 208 Golden Oak Court | 8.10 | |||||||||||||||
8.11 | LCM | 1305 Executive Boulevard | 8.11 | |||||||||||||||
8.12 | LCM | 500 Independence Parkway | 8.12 | |||||||||||||||
8.13 | LCM | 501 Independence Parkway | 8.13 | |||||||||||||||
8.14 | LCM | 1 Enterprise Parkway | 8.14 | |||||||||||||||
8.15 | LCM | 1457 Miller Store Road | 8.15 | |||||||||||||||
8.16 | LCM | 2809 South Lynnhaven Road | 8.16 | |||||||||||||||
8.17 | LCM | 22 Enterprise Parkway | 8.17 | |||||||||||||||
8.18 | LCM | 521 Butler Farm Road | 8.18 | |||||||||||||||
8.19 | LCM | 21 Enterprise Parkway | 8.19 | |||||||||||||||
8.20 | LCM | 484 Viking Drive | 8.20 | |||||||||||||||
8.21 | LCM | 629 Phoenix Drive | 8.21 | |||||||||||||||
8.22 | LCM | 5 Manhattan Square | 8.22 | |||||||||||||||
9 | GSMC | 711 Fifth Avenue | 9 | |||||||||||||||
10 | GACC | BX Industrial Portfolio | 10 | |||||||||||||||
10.01 | GACC | Bridgewater Center 1 | 10.01 | |||||||||||||||
10.02 | GACC | 401 E Laraway Rd | 10.02 | |||||||||||||||
10.03 | GACC | Rochelle 1 | 10.03 | |||||||||||||||
10.04 | GACC | 350A Salem Church Rd | 10.04 | |||||||||||||||
10.05 | GACC | Romeoville Bldg 1 | 10.05 | |||||||||||||||
10.06 | GACC | 251 E Laraway Rd | 10.06 | |||||||||||||||
10.07 | GACC | 7940 Kentucky | 10.07 | |||||||||||||||
10.08 | GACC | Mountain Top Distribution Center 2 | 10.08 | |||||||||||||||
10.09 | GACC | Enterprise Parkway | 10.09 | |||||||||||||||
10.10 | GACC | Cavalier I | 10.10 | |||||||||||||||
10.11 | GACC | 1910 International | 10.11 | |||||||||||||||
10.12 | GACC | Glen Dale | 10.12 | |||||||||||||||
10.13 | GACC | Romeoville Bldg 2 | 10.13 | |||||||||||||||
10.14 | GACC | Enterprise Distribution Center 1 | 10.14 | |||||||||||||||
10.15 | GACC | 2270 Woodale | 10.15 | |||||||||||||||
10.16 | GACC | 2950 Lexington Ave South | 10.16 | |||||||||||||||
10.17 | GACC | Rivers Bend Center 1B | 10.17 | |||||||||||||||
10.18 | GACC | DFW Logistics Center (Bldg 4) | 10.18 | |||||||||||||||
10.19 | GACC | Rivers Bend Center 1C | 10.19 | |||||||||||||||
10.20 | GACC | Territorial | 10.20 | |||||||||||||||
10.21 | GACC | Diamond Hill 2 | 10.21 | |||||||||||||||
10.22 | GACC | Rivers Bend Center 2A | 10.22 | |||||||||||||||
10.23 | GACC | Rivers Bend Center 1A | 10.23 | |||||||||||||||
10.24 | GACC | Diamond Hill 3 | 10.24 | |||||||||||||||
10.25 | GACC | Whippany Business Center 1 | 10.25 | |||||||||||||||
10.26 | GACC | The Colony Land | 10.26 | |||||||||||||||
10.27 | GACC | Shawnee Distribution Center 1 | 10.27 | |||||||||||||||
10.28 | GACC | Rivers Bend Center 2B | 10.28 | |||||||||||||||
10.29 | GACC | 7930 Kentucky | 10.29 | |||||||||||||||
10.30 | GACC | Dues Dr Distribution Center 1 | 10.30 | |||||||||||||||
10.31 | GACC | Gibraltar | 10.31 | |||||||||||||||
10.32 | GACC | Diamond Hill 1 | 10.32 | |||||||||||||||
10.33 | GACC | DFW Logistics Center (Bldg 3) | 10.33 | |||||||||||||||
10.34 | GACC | Elk Grove Distribution Center 1 | 10.34 | |||||||||||||||
10.35 | GACC | 1000 Lucas Way | 10.35 | |||||||||||||||
10.36 | GACC | Lakeview | 10.36 | |||||||||||||||
10.37 | GACC | DFW Logistics Center (Bldg 5) | 10.37 | |||||||||||||||
10.38 | GACC | 9756 International | 10.38 | |||||||||||||||
10.39 | GACC | 350B Salem Church Rd | 10.39 | |||||||||||||||
10.40 | GACC | 6105 Trenton Ln | 10.40 | |||||||||||||||
10.41 | GACC | 300 Salem Church Rd | 10.41 | |||||||||||||||
10.42 | GACC | Tower | 10.42 | |||||||||||||||
10.43 | GACC | 1940 Fernbrook Ln | 10.43 | |||||||||||||||
10.44 | GACC | Production Distribution Center 1 | 10.44 | |||||||||||||||
10.45 | GACC | Culpeper | 10.45 | |||||||||||||||
10.46 | GACC | Fairfield Distribution Center 1 | 10.46 | |||||||||||||||
10.47 | GACC | Cavalier II | 10.47 | |||||||||||||||
10.48 | GACC | World Park II | 10.48 | |||||||||||||||
10.49 | GACC | Diamond Hill 4 | 10.49 | |||||||||||||||
10.50 | GACC | 2290-2298 Woodale | 10.50 | |||||||||||||||
10.51 | GACC | 514 Butler Rd | 10.51 | |||||||||||||||
10.52 | GACC | Northridge II | 10.52 | |||||||||||||||
10.53 | GACC | 2222 Woodale | 10.53 | |||||||||||||||
10.54 | GACC | Northridge I | 10.54 | |||||||||||||||
10.55 | GACC | Romeoville Distribution Center 1 | 10.55 | |||||||||||||||
10.56 | GACC | 1825 Airport Exchange | 10.56 | |||||||||||||||
10.57 | GACC | 7453 Empire - Bldg C | 10.57 | |||||||||||||||
10.58 | GACC | Rivers Bend Center 1D | 10.58 | |||||||||||||||
10.59 | GACC | Heathrow | 10.59 | |||||||||||||||
10.60 | GACC | 2240-2250 Woodale | 10.60 | |||||||||||||||
10.61 | GACC | 273 Industrial Way | 10.61 | |||||||||||||||
10.62 | GACC | 7453 Empire - Bldg B | 10.62 | |||||||||||||||
10.63 | GACC | 7453 Empire - Bldg A | 10.63 | |||||||||||||||
10.64 | GACC | Rivers Bend Center - Land | 10.64 | |||||||||||||||
10.65 | GACC | Production Distribution Center 1B | 10.65 | |||||||||||||||
10.66 | GACC | Bridgewater Center 2 | 10.66 | |||||||||||||||
10.67 | GACC | Laraway Land 1 | 10.67 | |||||||||||||||
10.68 | GACC | Laraway Land 2 | 10.68 | |||||||||||||||
11 | LCM | Whitehall III & V | 11 | |||||||||||||||
12 | JPMCB | Frick Building | 12 | |||||||||||||||
13 | LCM | Peace Coliseum | 13 | |||||||||||||||
14 | LCM | Los Angeles Leased Fee Portfolio | 14 | |||||||||||||||
14.01 | LCM | 5901 West Century Boulevard | 14.01 | |||||||||||||||
14.02 | LCM | 5959 West Century Boulevard | 14.02 | |||||||||||||||
14.03 | LCM | 6151 West Century Boulevard | 14.03 | |||||||||||||||
14.04 | LCM | 5933 West Century Boulevard | 14.04 | |||||||||||||||
14.05 | LCM | 5940 West 98th Street | 14.05 | |||||||||||||||
14.06 | LCM | 9801 Airport Boulevard | 14.06 | |||||||||||||||
14.07 | LCM | 6144 West 98th Street | 14.07 | |||||||||||||||
14.08 | LCM | 5960 West 98th Street | 14.08 | |||||||||||||||
15 | JPMCB | 1340 Concord | 15 | |||||||||||||||
16 | LCM | 1333 Main Street | 16 | |||||||||||||||
17 | GSMC | City National Plaza | 17 | |||||||||||||||
18 | GSMC | Moffett Towers Buildings A, B & C | 18 | |||||||||||||||
18.01 | GSMC | Moffett Towers Building B | 18.01 | |||||||||||||||
18.02 | GSMC | Moffett Towers Building C | 18.02 | |||||||||||||||
18.03 | GSMC | Moffett Towers Building A | 18.03 | |||||||||||||||
19 | GACC | Roscoe Office | 19 | |||||||||||||||
20 | LCM | Lava Ridge Business Center | 20 | |||||||||||||||
21 | GSMC | PCI Pharma Portfolio | 21 | |||||||||||||||
21.01 | GSMC | 3001 Red Lion Road | 21.01 | |||||||||||||||
21.02 | GSMC | 4536 & 4545 Assembly Drive | 21.02 | |||||||||||||||
21.03 | GSMC | 6166 Nancy Ridge Drive | 21.03 | |||||||||||||||
21.04 | GSMC | 6146 Nancy Ridge Drive | 21.04 | |||||||||||||||
21.05 | GSMC | 1635 & 1639 New Milford School Road | 21.05 | |||||||||||||||
22 | JPMCB | The Oliver | 22 | |||||||||||||||
23 | JPMCB | Apollo Education Group HQ Campus | 23 | |||||||||||||||
24 | LCM | SHP Building IV | 24 | |||||||||||||||
25 | GACC | GIP REIT Portfolio | 25 | |||||||||||||||
25.01 | GACC | 15091 Alabama Highway 20 | 25.01 | |||||||||||||||
25.02 | GACC | 1300 South Dale Mabry Highway | 25.02 | |||||||||||||||
25.03 | GACC | 3707 14th Street Northwest | 25.03 | |||||||||||||||
26 | LCM | Belvedere Place | 26 | |||||||||||||||
27 | GACC | Staples Headquarters | 27 | |||||||||||||||
28 | LCM | NOV Headquarters | 28 | |||||||||||||||
29 | GACC | Briarcliff Apartments | 29 | |||||||||||||||
30 | GSMC | Stuart’s Crossing | 30 | |||||||||||||||
31 | LCM | KB Fresenius & DaVita Southeast Portfolio | 31 | |||||||||||||||
31.01 | LCM | 4751 West Fuqua Street | 31.01 | |||||||||||||||
31.02 | LCM | 205 Belle Meade Point | 31.02 | |||||||||||||||
31.03 | LCM | 3530 Rowe Lane | 31.03 | |||||||||||||||
31.04 | LCM | 5552 Platt Springs Road | 31.04 | |||||||||||||||
32 | GSMC | Caton Crossings | 32 | |||||||||||||||
33 | GSMC | Midland Atlantic Portfolio | 33 | |||||||||||||||
33.01 | GSMC | Parkside Square | 33.01 | |||||||||||||||
33.02 | GSMC | Maysville Marketsquare | 33.02 | |||||||||||||||
33.03 | GSMC | Pinecrest Pointe | 33.03 | |||||||||||||||
33.04 | GSMC | Valleydale Marketplace | 33.04 | |||||||||||||||
33.05 | GSMC | Putnam Plaza | 33.05 | |||||||||||||||
33.06 | GSMC | Heritage Plaza | 33.06 | |||||||||||||||
34 | LCM | Guidepost Montessori | 34 | |||||||||||||||
35 | LCM | Maple Grove RV Resort | 35 | |||||||||||||||
36 | JPMCB | 278 Court Street | 36 | |||||||||||||||
37 | LCM | Willow Lake Tech Center | 37 |
A-1-10