JPMDB Commercial Mortgage Securities Trust 2019-COR6 FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-226123-06

Free Writing Prospectus dated November [5], 2019

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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

								Number of	Property	Property
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype
1	GACC	Century Plaza Towers	2029 & 2049 Century Park East	Los Angeles	CA	90067	Los Angeles	1	Office	CBD
2	LCM	Los Angeles Leased Fee Portfolio	Various	Los Angeles	CA	Various	Los Angeles	8	Other	Leased Fee
2.01	LCM	5901 West Century Boulevard	5901 West Century Boulevard	Los Angeles	CA	90036	Los Angeles	1	Other	Leased Fee
2.02	LCM	5959 West Century Boulevard	5959 West Century Boulevard	Los Angeles	CA	90045	Los Angeles	1	Other	Leased Fee
2.03	LCM	6151 West Century Boulevard	6151 West Century Boulevard	Los Angeles	CA	90045	Los Angeles	1	Other	Leased Fee
2.04	LCM	5933 West Century Boulevard	5933 West Century Boulevard	Los Angeles	CA	90045	Los Angeles	1	Other	Leased Fee
2.05	LCM	5940 West 98th Street	5940 West 98th Street	Los Angeles	CA	90045	Los Angeles	1	Other	Leased Fee
2.06	LCM	9801 Airport Boulevard	9801 Airport Boulevard	Los Angeles	CA	90045	Los Angeles	1	Other	Leased Fee
2.07	LCM	6144 West 98th Street	6144 West 98th Street	Los Angeles	CA	90045	Los Angeles	1	Other	Leased Fee
2.08	LCM	5960 West 98th Street	5960 West 98th Street	Los Angeles	CA	90045	Los Angeles	1	Other	Leased Fee
3	JPMCB	Innovation Park	7201, 7207, 7345, 7349, 8001, 8105, 8201, 8203, 8209, 8335, 8405, 8501 & 8505 IBM Drive	Charlotte	NC	28262	Mecklenburg	1	Office	Suburban
4	LCM	12555 & 12655 Jefferson	Various	Los Angeles	CA	90066	Los Angeles	2	Office	CBD
4.01	LCM	12655 Jefferson	12655 West Jefferson Boulevard	Los Angeles	CA	90066	Los Angeles	1	Office	CBD
4.02	LCM	12555 Jefferson	12555 West Jefferson Boulevard	Los Angeles	CA	90066	Los Angeles	1	Office	CBD
5	LCM	Hyde Park Multifamily Portfolio	Various	Chicago	IL	Various	Cook	42	Multifamily	Various
5.01	LCM	5452-5466 South Ellis Avenue	5452-5466 South Ellis Avenue	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.02	LCM	5339-5345 South Woodlawn Avenue	5339-5345 South Woodlawn Avenue	Chicago	IL	60615	Cook	1	Multifamily	Mid-Rise
5.03	LCM	5335-5345 South Kimbark Avenue	5335-5345 South Kimbark Avenue	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.04	LCM	5715-5725 South Kimbark Avenue	5715-5725 South Kimbark Avenue	Chicago	IL	60637	Cook	1	Multifamily	Garden
5.05	LCM	5034-5046 South Woodlawn Avenue	5034-5046 South Woodlawn Avenue	Chicago	IL	60615	Cook	1	Multifamily	Mid-Rise
5.06	LCM	1509 East 57th Street	1509 East 57th Street	Chicago	IL	60637	Cook	1	Multifamily	Garden
5.07	LCM	5320-5326 South Drexel Avenue	5320-5326 South Drexel Avenue	Chicago	IL	60615	Cook	1	Multifamily	Mid-Rise
5.08	LCM	5237-5245 South Kenwood	5237-5245 South Kenwood	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.09	LCM	5411-5421 South Ellis Avenue	5411-5421 South Ellis Avenue	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.10	LCM	5300-5308 South Hyde Park Boulevard	5300-5308 South Hyde Park Boulevard	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.11	LCM	5234-5244 South Ingleside Avenue	5234-5244 South Ingleside Avenue	Chicago	IL	60615	Cook	1	Multifamily	Mid-Rise
5.12	LCM	5415 South Woodlawn Avenue	5415 South Woodlawn Avenue	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.13	LCM	5300-5308 South Greenwood Avenue	5300-5308 South Greenwood Avenue	Chicago	IL	60615	Cook	1	Multifamily	Mid-Rise
5.14	LCM	5201 South Greenwood Avenue	5201 South Greenwood Avenue	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.15	LCM	5401-5409 South Cottage Grove Avenue	5401-5409 South Cottage Grove Avenue	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.16	LCM	5120 South Hyde Park Boulevard	5120 South Hyde Park Boulevard	Chicago	IL	60615	Cook	1	Multifamily	Mid-Rise
5.17	LCM	5350-5358 South Maryland Avenue	5350-5358 South Maryland Avenue	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.18	LCM	5400-5406 South Maryland Avenue	5400-5406 South Maryland Avenue	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.19	LCM	5474-5480 South Hyde Park Boulevard	5474-5480 South Hyde Park Boulevard	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.20	LCM	5528-5532 South Everett Avenue	5528-5532 South Everett Avenue	Chicago	IL	60637	Cook	1	Multifamily	Mid-Rise
5.21	LCM	5487-5491 South Hyde Park Boulevard	5487-5491 South Hyde Park Boulevard	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.22	LCM	5400-5408 South Ingleside Avenue	5400-5408 South Ingleside Avenue	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.23	LCM	5401-5403 South Woodlawn Avenue	5401-5403 South Woodlawn Avenue	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.24	LCM	5301-5307 South Maryland Avenue	5301-5307 South Maryland Avenue	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.25	LCM	5355-5361 South Cottage Grove Avenue	5355-5361 South Cottage Grove Avenue	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.26	LCM	1515-1521 East 54th Street	1515-1521 East 54th Street	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.27	LCM	5111-5113 South Kimbark Avenue	5111-5113 South Kimbark Avenue	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.28	LCM	5507-5509 South Hyde Park Boulevard	5507-5509 South Hyde Park Boulevard	Chicago	IL	60637	Cook	1	Multifamily	Garden
5.29	LCM	5337 South Hyde Park Boulevard	5337 South Hyde Park Boulevard	Chicago	IL	60615	Cook	1	Multifamily	Mid-Rise
5.30	LCM	5202-5210 South Cornell Avenue	5202-5210 South Cornell Avenue	Chicago	IL	60615	Cook	1	Multifamily	Mid-Rise
5.31	LCM	5118-5120 South Greenwood Avenue	5118-5120 South Greenwood Avenue	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.32	LCM	5335-5337 South Woodlawn Avenue	5335-5337 South Woodlawn Avenue	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.33	LCM	5524-5526 South Everett Avenue	5524-5526 South Everett Avenue	Chicago	IL	60637	Cook	1	Multifamily	Garden
5.34	LCM	5401-5405 South Drexel Boulevard	5401-5405 South Drexel Boulevard	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.35	LCM	5468-5470 South Hyde Park Boulevard	5468-5470 South Hyde Park Boulevard	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.36	LCM	5218-5220 South Kimbark Avenue	5218-5220 South Kimbark Avenue	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.37	LCM	5457-5459 South Blackstone Avenue	5457-5459 South Blackstone Avenue	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.38	LCM	5336-5338 South Hyde Park Boulevard	5336-5338 South Hyde Park Boulevard	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.39	LCM	5405-5407 South Woodlawn Avenue	5405-5407 South Woodlawn Avenue	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.40	LCM	1018 East 54th Street	1018-1022 East 54th Street	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.41	LCM	5128-5132 South Cornell Avenue	5128-5132 South Cornell Avenue	Chicago	IL	60615	Cook	1	Multifamily	Garden
5.42	LCM	5110 South Harper Avenue	5110 South Harper Avenue	Chicago	IL	60615	Cook	1	Other	Parking
6	JPMCB	BJ’s Wholesale Club	1752 Shore Parkway	Brooklyn	NY	11214	Kings	1	Retail	Freestanding
7	LCM	Hampton Roads Office Portfolio	Various	Various	VA	Various	Various	22	Office	Suburban
7.01	LCM	510 Independence Parkway	510 Independence Parkway	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban
7.02	LCM	676 Independence Parkway	676 Independence Parkway	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban
7.03	LCM	700 Independence Parkway	700 Independence Parkway	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban
7.04	LCM	1309 Executive Boulevard	1309 Executive Boulevard	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban
7.05	LCM	1317 Executive Boulevard	1317 Executive Boulevard	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban
7.06	LCM	200 Golden Oak Court	200 Golden Oak Court	Virginia Beach	VA	23452	Virginia Beach City	1	Office	Suburban
7.07	LCM	1301 Executive Boulevard	1301 Executive Boulevard	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban
7.08	LCM	505 Independence Parkway	505 Independence Parkway	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban
7.09	LCM	1313 Executive Boulevard	1313 Executive Boulevard	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban
7.10	LCM	208 Golden Oak Court	208 Golden Oak Court	Virginia Beach	VA	23452	Virginia Beach City	1	Office	Suburban
7.11	LCM	1305 Executive Boulevard	1305 Executive Boulevard	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban
7.12	LCM	500 Independence Parkway	500 Independence Parkway	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban
7.13	LCM	501 Independence Parkway	501 Independence Parkway	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban
7.14	LCM	1 Enterprise Parkway	1 Enterprise Parkway	Hampton	VA	23666	Hampton City	1	Office	Suburban
7.15	LCM	1457 Miller Store Road	1457 Miller Store Road	Virginia Beach	VA	23455	Virginia Beach City	1	Office	Suburban
7.16	LCM	2809 South Lynnhaven Road	2809 South Lynnhaven Road	Virginia Beach	VA	23452	Virginia Beach City	1	Office	Suburban
7.17	LCM	22 Enterprise Parkway	22 Enterprise Parkway	Hampton	VA	23666	Hampton City	1	Office	Suburban
7.18	LCM	521 Butler Farm Road	521 Butler Farm Road	Hampton	VA	23666	Hampton City	1	Office	Suburban
7.19	LCM	21 Enterprise Parkway	21 Enterprise Parkway	Hampton	VA	23666	Hampton City	1	Office	Suburban
7.20	LCM	484 Viking Drive	484 Viking Drive	Virginia Beach	VA	23452	Virginia Beach City	1	Office	Suburban
7.21	LCM	629 Phoenix Drive	629 Phoenix Drive	Virginia Beach	VA	23452	Virginia Beach City	1	Office	Suburban
7.22	LCM	5 Manhattan Square	5 Manhattan Square	Hampton	VA	23666	Hampton City	1	Office	Suburban
8	LCM	Colorado Square	2 North Nevada Avenue	Colorado Springs	CO	80903	El Paso	1	Office	CBD
9	JPMCB	Sunset North	3120, 3150 & 3180 139th Avenue Southeast	Bellevue	WA	98005	King	1	Office	Suburban
10	JPMCB	Jersey City Group 2	Various	Jersey City	NJ	07306	Hudson	8	Multifamily	Garden
10.01	JPMCB	126, 130 & 134 Corbin Avenue	126, 130 & 134 Corbin Avenue	Jersey City	NJ	07306	Hudson	1	Multifamily	Garden
10.02	JPMCB	500 Baldwin Avenue	500 Baldwin Avenue	Jersey City	NJ	07306	Hudson	1	Multifamily	Garden
10.03	JPMCB	1062 West Side Avenue	1062 West Side Avenue	Jersey City	NJ	07306	Hudson	1	Multifamily	Garden
10.04	JPMCB	38 & 42 Broadway	38 & 42 Broadway	Jersey City	NJ	07306	Hudson	1	Multifamily	Garden
10.05	JPMCB	384 Baldwin Avenue	384 Baldwin Avenue	Jersey City	NJ	07306	Hudson	1	Multifamily	Garden
10.06	JPMCB	943 Pavonia Avenue	943 Pavonia Avenue	Jersey City	NJ	07306	Hudson	1	Multifamily	Garden
10.07	JPMCB	863 Pavonia Avenue	863 Pavonia Avenue	Jersey City	NJ	07306	Hudson	1	Multifamily	Garden
10.08	JPMCB	429 Hoboken Avenue	429 Hoboken Avenue	Jersey City	NJ	07306	Hudson	1	Multifamily	Garden
11	LCM	Belvedere Place	1 & 2 Belvedere Place	Mill Valley	CA	94941	Marin	1	Office	Suburban
12	LCM	Union Heights	7730 South Union Park Avenue	Sandy	UT	84047	Salt Lake	1	Office	Suburban
13	LCM	The Residence Inn by Marriott South Beach	1231 17th Street	Miami Beach	FL	33139	Miami-Dade	1	Hotel	Extended Stay
14	LCM	Brooklyn Renaissance Plaza	335 Adams Street	Brooklyn	NY	11201	Kings	1	Office	CBD
15	LCM	8571 Rivers Avenue	8571 Rivers Avenue	North Charleston	SC	29406	Charleston	1	Office	Suburban
16	JPMCB	Grand Canal Shoppes	3377 Las Vegas Boulevard South	Las Vegas	NV	89109	Clark	1	Retail	Specialty Retail
17	JPMCB	600 & 620 National Avenue	600 & 620 National Avenue	Mountain View	CA	94043	Santa Clara	1	Office	Suburban
18	JPMCB	Tysons Tower	7900 Tysons One Place	McLean	VA	22102	Fairfax	1	Office	Suburban
19	JPMCB	Guardian Self Storage - Boulder	4900 Broadway Street	Boulder	CO	80304	Boulder	1	Self Storage	Self Storage
20	JPMCB	Hilton Cincinnati Netherland Plaza	35 West Fifth Street	Cincinnati	OH	45202	Hamilton	1	Hotel	Full Service
21	LCM	Plaza at the Border	3951-3975 Camino De La Plaza	San Diego	CA	92173	San Diego	1	Retail	Anchored
22	LCM	Prospect Park	2882 Prospect Park Drive	Rancho Cordova	CA	95670	Sacramento	1	Office	Suburban
23	LCM	The Sutherland	4659 South Drexel Boulevard	Chicago	IL	60653	Cook	1	Multifamily	Mid-Rise
24	LCM	Richmond City Center	1100-1350 MacDonald Avenue	Richmond	CA	94801	Contra Costa	1	Retail	Anchored
25	LCM	KB Dallas DaVita Portfolio	Various	Various	TX	Various	Various	4	Office	Medical
25.01	LCM	KB DaVita Dallas Portfolio - Lewisville	1600 Waters Ridge Drive	Lewisville	TX	75057	Denton	1	Office	Medical
25.02	LCM	KB DaVita Dallas Portfolio - Fort Worth	251 University Drive	Fort Worth	TX	76107	Tarrant	1	Office	Medical
25.03	LCM	KB DaVita Dallas Portfolio - Flower Mound	4941 Long Prairie Road	Flower Mound	TX	75028	Denton	1	Office	Medical
25.04	LCM	KB DaVita Dallas Portfolio - Plano	4112 West Spring Creek Parkway	Plano	TX	75024	Collin	1	Office	Medical
26	LCM	NOV Headquarters	7909 Parkwood Circle Drive and 9720 & 9724 Beechnut Street	Houston	TX	77036	Harris	1	Office	Suburban
27	LCM	Island Security Self Storage	17901 100th Avenue Southwest	Vashon	WA	98070	King	1	Self Storage	Self Storage
28	LCM	HD Supply Portfolio	Various	Various	Various	Various	Various	6	Industrial	Various
28.01	LCM	Core & Main - Charlotte, NC	10000 Metromont Industrial Boulevard	Charlotte	NC	28269	Mecklenburg	1	Industrial	Flex
28.02	LCM	HD Supply - Raleigh, NC	1211 Intrepid Court	Raleigh	NC	27610	Wake	1	Industrial	Flex
28.03	LCM	Stericycle - Raleigh, NC	1251 Intrepid Court	Raleigh	NC	27610	Wake	1	Industrial	Flex
28.04	LCM	HD Supply - Tampa FL	3319 North US Highway 301	Tampa	FL	33619	Hillsborough	1	Industrial	Warehouse/Distribution
28.05	LCM	HD Supply - Pearl, MS	220 One Stop Place	Pearl	MS	39208	Rankin	1	Industrial	Flex
28.06	LCM	ZimaPack HQ - Chesterfield, VA	2101 Pine Forest Drive	South Chesterfield	VA	23834	Chesterfield	1	Industrial	Flex
29	LCM	5222 South Drexel	5222 South Drexel Avenue	Chicago	IL	60615	Cook	1	Multifamily	Mid-Rise
30	LCM	6723 Van Nuys Boulevard	6723 Van Nuys Boulevard	Van Nuys	CA	91405	Los Angeles	1	Retail	Freestanding
31	LCM	Opus Seaway	2300 Merrill Creek Parkway	Everett	WA	98203	Snohomish	1	Industrial	Flex
32	LCM	Prince Creek Village Center	11920 Highway 707	Murrells Inlet	SC	29576	Horry	1	Retail	Shadow Anchored

A-1-1 

ANNEX A-1

													Original		Current
				Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial
Loan #	Seller(1)	Property Name	Year Built	Renovated	Units(2)	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)(6)	per Unit ($)	Balance ($)(5)(6)	per Unit ($)	Pool Balance
1	GACC	Century Plaza Towers	1975	2015	2,401,641	Square Feet	92.9%	10/01/19	2,302,000,000	09/24/19	39.1%	62,500,000	375	62,500,000	375	7.7%
2	LCM	Los Angeles Leased Fee Portfolio	N/A		556,202	Square Feet	100.0%	11/06/19	134,900,000	07/04/19	63.0%	61,000,000	153	61,000,000	153	7.6%
2.01	LCM	5901 West Century Boulevard	N/A		71,003	Square Feet	100.0%	11/06/19	21,700,000	07/04/19		9,831,765		9,831,765		1.2%
2.02	LCM	5959 West Century Boulevard	N/A		79,279	Square Feet	100.0%	11/06/19	19,000,000	07/04/19		8,611,765		8,611,765		1.1%
2.03	LCM	6151 West Century Boulevard	N/A		78,844	Square Feet	100.0%	11/06/19	18,000,000	07/04/19		8,109,412		8,109,412		1.0%
2.04	LCM	5933 West Century Boulevard	N/A		73,181	Square Feet	100.0%	11/06/19	16,400,000	07/04/19		7,391,765		7,391,765		0.9%
2.05	LCM	5940 West 98th Street	N/A		67,518	Square Feet	100.0%	11/06/19	15,700,000	07/04/19		7,104,706		7,104,706		0.9%
2.06	LCM	9801 Airport Boulevard	N/A		62,726	Square Feet	100.0%	11/06/19	15,000,000	07/04/19		6,817,647		6,817,647		0.8%
2.07	LCM	6144 West 98th Street	N/A		62,726	Square Feet	100.0%	11/06/19	14,900,000	07/04/19		6,745,882		6,745,882		0.8%
2.08	LCM	5960 West 98th Street	N/A		60,925	Square Feet	100.0%	11/06/19	14,200,000	07/04/19		6,387,059		6,387,059		0.8%
3	JPMCB	Innovation Park	1979-2013	2011	1,854,729	Square Feet	96.1%	08/05/19	264,900,000	08/22/19	68.8%	55,000,000	98	55,000,000	98	6.8%
4	LCM	12555 & 12655 Jefferson	1985	Various	193,908	Square Feet	97.2%	09/01/19	186,650,000	06/28/19	59.5%	54,000,000	572	54,000,000	572	6.7%
4.01	LCM	12655 Jefferson	1985	2015-2016	100,756	Square Feet	100.0%	09/01/19	94,150,000	06/28/19		27,243,243		27,243,243		3.4%
4.02	LCM	12555 Jefferson	1985	2016-2017	93,152	Square Feet	94.1%	09/01/19	92,500,000	06/28/19		26,756,757		26,756,757		3.3%
5	LCM	Hyde Park Multifamily Portfolio	Various	Various	839	Units	94.5%	07/31/19	176,385,000	12/03/18	60.5%	46,750,000	127,235	46,750,000	127,235	5.8%
5.01	LCM	5452-5466 South Ellis Avenue	1913	2000	31	Units	90.3%	07/31/19	8,275,000	12/03/18		2,199,971		2,199,971		0.3%
5.02	LCM	5339-5345 South Woodlawn Avenue	1912	Various	25	Units	84.0%	07/31/19	7,525,000	12/03/18		2,000,593		2,000,593		0.2%
5.03	LCM	5335-5345 South Kimbark Avenue	1913	2000	25	Units	88.0%	07/31/19	7,250,000	12/03/18		1,927,480		1,927,480		0.2%
5.04	LCM	5715-5725 South Kimbark Avenue	1911	2000	19	Units	100.0%	07/31/19	6,975,000	12/03/18		1,854,366		1,854,366		0.2%
5.05	LCM	5034-5046 South Woodlawn Avenue	1920	2000	45	Units	100.0%	07/31/19	6,800,000	12/03/18		1,807,845		1,807,845		0.2%
5.06	LCM	1509 East 57th Street	1888	2010	22	Units	63.6%	07/31/19	6,700,000	12/03/18		1,781,252		1,781,252		0.2%
5.07	LCM	5320-5326 South Drexel Avenue	1923	2009	31	Units	87.1%	07/31/19	6,175,000	12/03/18		1,641,691		1,641,691		0.2%
5.08	LCM	5237-5245 South Kenwood	1910	2000	19	Units	100.0%	07/31/19	6,100,000	12/03/18		1,621,727		1,621,727		0.2%
5.09	LCM	5411-5421 South Ellis Avenue	1917	2000	31	Units	90.3%	07/31/19	5,975,000	12/03/18		1,588,504		1,588,504		0.2%
5.10	LCM	5300-5308 South Hyde Park Boulevard	1912	2000	38	Units	100.0%	07/31/19	5,550,000	12/03/18		1,475,537		1,475,537		0.2%
5.11	LCM	5234-5244 South Ingleside Avenue	1912	2010	23	Units	95.7%	07/31/19	5,475,000	12/03/18		1,455,573		1,455,573		0.2%
5.12	LCM	5415 South Woodlawn Avenue	1927	Various	38	Units	97.4%	07/31/19	5,450,000	12/03/18		1,448,943		1,448,943		0.2%
5.13	LCM	5300-5308 South Greenwood Avenue	1914	2000	25	Units	92.0%	07/31/19	5,425,000	12/03/18		1,442,276		1,442,276		0.2%
5.14	LCM	5201 South Greenwood Avenue	1914	2000	24	Units	100.0%	07/31/19	4,750,000	12/03/18		1,262,825		1,262,825		0.2%
5.15	LCM	5401-5409 South Cottage Grove Avenue	1914	2010	22	Units	100.0%	07/31/19	4,725,000	12/03/18		1,256,195		1,256,195		0.2%
5.16	LCM	5120 South Hyde Park Boulevard	1923	2000	40	Units	100.0%	07/31/19	4,125,000	12/03/18		1,096,671		1,096,671		0.1%
5.17	LCM	5350-5358 South Maryland Avenue	1915	2010	21	Units	95.2%	07/31/19	4,160,000	12/03/18		1,087,359		1,087,359		0.1%
5.18	LCM	5400-5406 South Maryland Avenue	1897	2010	18	Units	88.9%	07/31/19	4,075,000	12/03/18		1,083,374		1,083,374		0.1%
5.19	LCM	5474-5480 South Hyde Park Boulevard	1910	2000	29	Units	93.1%	07/31/19	4,050,000	12/03/18		1,076,745		1,076,745		0.1%
5.20	LCM	5528-5532 South Everett Avenue	1912	2000	34	Units	100.0%	07/31/19	3,950,000	12/03/18		1,050,151		1,050,151		0.1%
5.21	LCM	5487-5491 South Hyde Park Boulevard	1905	2018	7	Units	100.0%	07/31/19	3,900,000	12/03/18		1,036,854		1,036,854		0.1%
5.22	LCM	5400-5408 South Ingleside Avenue	1916	2010	19	Units	84.2%	07/31/19	3,875,000	12/03/18		1,030,186		1,030,186		0.1%
5.23	LCM	5401-5403 South Woodlawn Avenue	1899	2000	12	Units	100.0%	07/31/19	3,750,000	12/03/18		996,963		996,963		0.1%
5.24	LCM	5301-5307 South Maryland Avenue	1897	2009	21	Units	100.0%	07/31/19	3,675,000	12/03/18		977,037		977,037		0.1%
5.25	LCM	5355-5361 South Cottage Grove Avenue	1910	2010	21	Units	95.2%	07/31/19	3,650,000	12/03/18		970,369		970,369		0.1%
5.26	LCM	1515-1521 East 54th Street	1916	2000	16	Units	93.8%	07/31/19	3,690,000	12/03/18		959,755		959,755		0.1%
5.27	LCM	5111-5113 South Kimbark Avenue	1910	2011	8	Units	87.5%	07/31/19	3,570,000	12/03/18		938,487		938,487		0.1%
5.28	LCM	5507-5509 South Hyde Park Boulevard	1906	2017	7	Units	100.0%	07/31/19	3,460,000	12/03/18		917,220		917,220		0.1%
5.29	LCM	5337 South Hyde Park Boulevard	1919	2000	23	Units	100.0%	07/31/19	3,375,000	12/03/18		897,293		897,293		0.1%
5.30	LCM	5202-5210 South Cornell Avenue	1907	2000	27	Units	100.0%	07/31/19	3,280,000	12/03/18		872,002		872,002		0.1%
5.31	LCM	5118-5120 South Greenwood Avenue	1912	2011	6	Units	100.0%	07/31/19	2,990,000	12/03/18		789,615		789,615		0.1%
5.32	LCM	5335-5337 South Woodlawn Avenue	1909	2000	6	Units	100.0%	07/31/19	2,880,000	12/03/18		755,051		755,051		0.1%
5.33	LCM	5524-5526 South Everett Avenue	1910	2017	7	Units	100.0%	07/31/19	2,820,000	12/03/18		744,398		744,398		0.1%
5.34	LCM	5401-5405 South Drexel Boulevard	1915	2010	13	Units	84.6%	07/31/19	2,525,000	12/03/18		671,284		671,284		0.1%
5.35	LCM	5468-5470 South Hyde Park Boulevard	1903	2000	6	Units	100.0%	07/31/19	2,500,000	12/03/18		664,655		664,655		0.1%
5.36	LCM	5218-5220 South Kimbark Avenue	1903	2000	6	Units	100.0%	07/31/19	2,520,000	12/03/18		661,973		661,973		0.1%
5.37	LCM	5457-5459 South Blackstone Avenue	1908	2000	19	Units	89.5%	07/31/19	2,380,000	12/03/18		584,873		584,873		0.1%
5.38	LCM	5336-5338 South Hyde Park Boulevard	1912	2000	19	Units	100.0%	07/31/19	2,050,000	12/03/18		545,021		545,021		0.1%
5.39	LCM	5405-5407 South Woodlawn Avenue	1921	2000	18	Units	100.0%	07/31/19	1,850,000	12/03/18		491,833		491,833		0.1%
5.40	LCM	1018 East 54th Street	1915	2000	9	Units	77.8%	07/31/19	1,760,000	12/03/18		462,595		462,595		0.1%
5.41	LCM	5128-5132 South Cornell Avenue	1905	2000	9	Units	100.0%	07/31/19	1,550,000	12/03/18		404,119		404,119		0.1%
5.42	LCM	5110 South Harper Avenue	NAP		28	Spaces	100.0%	07/31/19	825,000	12/03/18		219,338		219,338		0.0%
6	JPMCB	BJ’s Wholesale Club	2014		135,753	Square Feet	100.0%	11/01/19	74,000,000	08/20/19	54.3%	40,150,000	296	40,150,000	296	5.0%
7	LCM	Hampton Roads Office Portfolio	Various		1,322,003	Square Feet	88.5%	Various	185,200,000	01/07/19	71.3%	40,000,000	101	39,723,151	100	4.9%
7.01	LCM	510 Independence Parkway	1999		97,081	Square Feet	89.4%	08/31/19	14,100,000	01/07/19		3,317,293		3,294,334		0.4%
7.02	LCM	676 Independence Parkway	2008		73,345	Square Feet	100.0%	08/31/19	11,200,000	01/07/19		3,311,278		3,288,360		0.4%
7.03	LCM	700 Independence Parkway	2001		96,807	Square Feet	100.0%	08/31/19	13,400,000	01/07/19		2,721,805		2,702,966		0.3%
7.04	LCM	1309 Executive Boulevard	2001		49,870	Square Feet	100.0%	11/06/19	8,500,000	01/07/19		2,336,842		2,320,668		0.3%
7.05	LCM	1317 Executive Boulevard	2007		73,583	Square Feet	100.0%	08/31/19	12,400,000	01/07/19		2,273,684		2,257,948		0.3%
7.06	LCM	200 Golden Oak Court	1988		74,290	Square Feet	84.1%	08/31/19	10,900,000	01/07/19		2,183,459		2,168,346		0.3%
7.07	LCM	1301 Executive Boulevard	2006		50,020	Square Feet	100.0%	08/31/19	8,100,000	01/07/19		2,126,316		2,111,599		0.3%
7.08	LCM	505 Independence Parkway	2000		63,568	Square Feet	97.2%	08/31/19	8,500,000	01/07/19		2,108,271		2,093,679		0.3%
7.09	LCM	1313 Executive Boulevard	2002		49,870	Square Feet	100.0%	11/06/19	8,500,000	01/07/19		1,912,782		1,899,543		0.2%
7.10	LCM	208 Golden Oak Court	1989		63,825	Square Feet	94.6%	08/31/19	9,000,000	01/07/19		1,897,744		1,884,610		0.2%
7.11	LCM	1305 Executive Boulevard	2002		49,865	Square Feet	81.2%	08/31/19	7,100,000	01/07/19		1,831,579		1,818,902		0.2%
7.12	LCM	500 Independence Parkway	2001		51,000	Square Feet	100.0%	08/31/19	7,400,000	01/07/19		1,804,511		1,792,022		0.2%
7.13	LCM	501 Independence Parkway	2000		63,474	Square Feet	90.1%	08/31/19	8,000,000	01/07/19		1,768,421		1,756,181		0.2%
7.14	LCM	1 Enterprise Parkway	1987		63,029	Square Feet	65.2%	08/31/19	7,700,000	01/07/19		1,639,098		1,627,753		0.2%
7.15	LCM	1457 Miller Store Road	1988		65,192	Square Feet	100.0%	08/31/19	6,100,000	01/07/19		1,521,805		1,511,272		0.2%
7.16	LCM	2809 South Lynnhaven Road	1987		62,924	Square Feet	74.9%	08/31/19	9,500,000	01/07/19		1,311,278		1,302,203		0.2%
7.17	LCM	22 Enterprise Parkway	1990		72,444	Square Feet	76.2%	08/31/19	8,900,000	01/07/19		1,245,113		1,236,495		0.2%
7.18	LCM	521 Butler Farm Road	1989		44,651	Square Feet	100.0%	11/06/19	6,300,000	01/07/19		1,227,068		1,218,575		0.2%
7.19	LCM	21 Enterprise Parkway	1998		75,915	Square Feet	59.0%	08/31/19	9,100,000	01/07/19		1,148,872		1,140,921		0.1%
7.20	LCM	484 Viking Drive	1987		39,633	Square Feet	43.3%	08/31/19	5,400,000	01/07/19		1,136,842		1,128,974		0.1%
7.21	LCM	629 Phoenix Drive	1996		24,549	Square Feet	100.0%	08/31/19	2,900,000	01/07/19		793,985		788,490		0.1%
7.22	LCM	5 Manhattan Square	1999		17,068	Square Feet	100.0%	11/06/19	2,200,000	01/07/19		381,955		379,311		0.0%
8	LCM	Colorado Square	1976	2000, 2018	245,509	Square Feet	90.6%	06/30/19	51,600,000	05/24/19	71.8%	37,200,000	152	37,050,001	151	4.6%
9	JPMCB	Sunset North	1999, 2000	2016-2019	464,061	Square Feet	98.8%	09/30/19	227,100,000	08/21/19	66.1%	35,000,000	323	35,000,000	323	4.3%
10	JPMCB	Jersey City Group 2	Various	2017-2019	201	Units	95.0%	09/30/19	41,800,000	Various	78.6%	32,840,000	163,383	32,840,000	163,383	4.1%
10.01	JPMCB	126, 130 & 134 Corbin Avenue	1901	2017-2019	63	Units	92.1%	09/30/19	13,100,000	09/18/19		10,291,962		10,291,962		1.3%
10.02	JPMCB	500 Baldwin Avenue	1900	2017-2019	29	Units	100.0%	09/30/19	6,100,000	09/18/19		4,792,440		4,792,440		0.6%
10.03	JPMCB	1062 West Side Avenue	1920	2017-2019	19	Units	94.7%	09/30/19	5,800,000	09/17/19		4,556,746		4,556,746		0.6%
10.04	JPMCB	38 & 42 Broadway	1900	2017-2019	24	Units	91.7%	09/30/19	4,700,000	09/18/19		3,692,536		3,692,536		0.5%
10.05	JPMCB	384 Baldwin Avenue	1900	2017-2019	20	Units	95.0%	09/30/19	3,500,000	09/18/19		2,749,761		2,749,761		0.3%
10.06	JPMCB	943 Pavonia Avenue	1900	2017-2019	17	Units	94.1%	09/30/19	3,400,000	09/17/19		2,671,196		2,671,196		0.3%
10.07	JPMCB	863 Pavonia Avenue	1923	2017-2019	13	Units	100.0%	09/30/19	2,800,000	09/17/19		2,199,809		2,199,809		0.3%
10.08	JPMCB	429 Hoboken Avenue	1900	2017-2019	16	Units	100.0%	09/30/19	2,400,000	09/18/19		1,885,550		1,885,550		0.2%
11	LCM	Belvedere Place	2000		102,502	Square Feet	100.0%	08/09/19	71,000,000	07/23/19	62.0%	32,750,000	429	32,750,000	429	4.1%
12	LCM	Union Heights	2007		142,899	Square Feet	88.2%	06/30/19	43,900,000	07/29/19	67.4%	29,600,000	207	29,600,000	207	3.7%
13	LCM	The Residence Inn by Marriott South Beach	2016		116	Rooms	88.1%	08/31/19	48,000,000	09/01/19	52.6%	25,250,000	217,672	25,250,000	217,672	3.1%
14	LCM	Brooklyn Renaissance Plaza	1998	2019	289,180	Square Feet	88.5%	01/28/19	185,000,000	12/11/18	48.3%	25,000,000	311	24,808,910	309	3.1%
15	LCM	8571 Rivers Avenue	1995	2017	173,582	Square Feet	100.0%	11/06/19	40,400,000	09/10/19	60.6%	24,500,000	141	24,500,000	141	3.0%
16	JPMCB	Grand Canal Shoppes	1999	2007	759,891	Square Feet	94.0%	05/31/19	1,640,000,000	04/03/19	46.3%	20,000,000	1,000	20,000,000	1,000	2.5%
17	JPMCB	600 & 620 National Avenue	2017		151,064	Square Feet	100.0%	11/11/19	197,000,000	08/19/19	70.0%	20,000,000	913	20,000,000	913	2.5%
18	JPMCB	Tysons Tower	2014		528,730	Square Feet	100.0%	08/30/19	365,000,000	08/12/19	52.1%	20,000,000	359	20,000,000	359	2.5%
19	JPMCB	Guardian Self Storage - Boulder	1979	2017	144,175	Square Feet	88.0%	08/31/19	31,020,000	10/26/18	62.0%	19,230,000	133	19,230,000	133	2.4%
20	JPMCB	Hilton Cincinnati Netherland Plaza	1931	1981, 2004, 2013	561	Rooms	74.8%	08/31/19	105,500,000	08/22/19	68.7%	17,000,000	129,234	17,000,000	129,234	2.1%
21	LCM	Plaza at the Border	2012		98,032	Square Feet	91.8%	06/01/19	26,000,000	05/23/19	61.9%	16,100,000	164	16,100,000	164	2.0%
22	LCM	Prospect Park	1999		112,492	Square Feet	88.2%	08/05/19	20,700,000	06/18/19	72.4%	15,000,000	133	14,980,479	133	1.9%
23	LCM	The Sutherland	1923	2012	107	Units	98.1%	06/30/19	23,225,000	06/28/19	58.3%	13,550,000	126,636	13,550,000	126,636	1.7%
24	LCM	Richmond City Center	1994		73,992	Square Feet	98.0%	06/27/19	16,500,000	05/13/19	57.3%	9,500,000	128	9,453,256	128	1.2%
25	LCM	KB Dallas DaVita Portfolio	Various	Various	49,697	Square Feet	100.0%	Various	15,660,000	04/22/19	58.7%	9,200,000	185	9,200,000	185	1.1%
25.01	LCM	KB DaVita Dallas Portfolio - Lewisville	2003		20,200	Square Feet	100.0%	05/01/19	6,120,000	04/22/19		3,660,000		3,660,000		0.5%
25.02	LCM	KB DaVita Dallas Portfolio - Fort Worth	1990	2011	13,131	Square Feet	100.0%	11/06/19	3,860,000	04/22/19		2,280,000		2,280,000		0.3%
25.03	LCM	KB DaVita Dallas Portfolio - Flower Mound	2014		8,000	Square Feet	100.0%	11/06/19	3,330,000	04/22/19		1,910,000		1,910,000		0.2%
25.04	LCM	KB DaVita Dallas Portfolio - Plano	2011		8,366	Square Feet	100.0%	11/06/19	2,350,000	04/22/19		1,350,000		1,350,000		0.2%
26	LCM	NOV Headquarters	1982	2009	337,019	Square Feet	100.0%	11/06/19	57,000,000	01/30/19	68.8%	9,200,000	116	9,200,000	116	1.1%
27	LCM	Island Security Self Storage	2004, 2007		50,073	Square Feet	95.7%	09/01/19	13,250,000	09/24/19	68.7%	9,100,000	182	9,100,000	182	1.1%
28	LCM	HD Supply Portfolio	Various	Various	184,380	Square Feet	100.0%	11/06/19	12,850,000	Various	66.9%	8,600,000	47	8,600,000	47	1.1%
28.01	LCM	Core & Main - Charlotte, NC	1987	2004	39,954	Square Feet	100.0%	11/06/19	3,150,000	06/20/19		2,108,200		2,108,200		0.3%
28.02	LCM	HD Supply - Raleigh, NC	2000		37,924	Square Feet	100.0%	11/06/19	3,100,000	06/21/19		2,074,700		2,074,700		0.3%
28.03	LCM	Stericycle - Raleigh, NC	2000		25,273	Square Feet	100.0%	11/06/19	2,400,000	06/21/19		1,606,200		1,606,200		0.2%
28.04	LCM	HD Supply - Tampa FL	1975	2019	37,873	Square Feet	100.0%	11/06/19	2,300,000	06/21/19		1,539,300		1,539,300		0.2%
28.05	LCM	HD Supply - Pearl, MS	1990		30,156	Square Feet	100.0%	11/06/19	1,100,000	06/24/19		736,200		736,200		0.1%
28.06	LCM	ZimaPack HQ - Chesterfield, VA	1981		13,200	Square Feet	100.0%	11/06/19	800,000	07/16/19		535,400		535,400		0.1%
29	LCM	5222 South Drexel	1917	2011	63	Units	100.0%	06/30/19	12,300,000	06/28/19	67.1%	8,250,000	130,952	8,250,000	130,952	1.0%
30	LCM	6723 Van Nuys Boulevard	1950	2017	20,500	Square Feet	100.0%	11/06/19	6,700,000	08/15/19	62.7%	4,200,000	205	4,200,000	205	0.5%
31	LCM	Opus Seaway	1996		99,222	Square Feet	100.0%	10/01/19	17,800,000	09/13/19	22.5%	4,000,000	40	4,000,000	40	0.5%
32	LCM	Prince Creek Village Center	2017		18,035	Square Feet	92.2%	07/01/19	5,000,000	07/26/19	67.9%	3,395,000	188	3,395,000	188	0.4%

A-1-2 

ANNEX A-1

Net

Crossed

Related

Interest

Admin.

Mortgage

Monthly Debt

Annual Debt

First

Partial IO

Partial IO Loan

Loan #

Seller(1)

Property Name

Loan

Borrower(7)

Rate %(8)

Fee %(8)

Rate %(8)

Accrual Type

Service ($)(9)(10)

Service ($)(10)

Note Date

Payment Date(11)

Last IO Payment

First P&I Payment

1

GACC

Century Plaza Towers

No

No

3.00450

0.01208

2.99242

Actual/360

158,657.77

1,903,893.24

10/21/19

12/09/19

2

LCM

Los Angeles Leased Fee Portfolio

No

No

3.50000

0.01544

3.48456

Actual/360

180,387.73

2,164,652.76

08/28/19

10/06/19

2.01

LCM

5901 West Century Boulevard

2.02

LCM

5959 West Century Boulevard

2.03

LCM

6151 West Century Boulevard

2.04

LCM

5933 West Century Boulevard

2.05

LCM

5940 West 98th Street

2.06

LCM

9801 Airport Boulevard

2.07

LCM

6144 West 98th Street

2.08

LCM

5960 West 98th Street

3

JPMCB

Innovation Park

No

No

3.50500

0.01208

3.49292

Actual/360

162,877.03

1,954,524.36

10/18/19

12/01/19

4

LCM

12555 & 12655 Jefferson

No

No

3.92500

0.01544

3.90956

Actual/360

179,078.13

2,148,937.56

09/16/19

11/06/19

4.01

LCM

12655 Jefferson

4.02

LCM

12555 Jefferson

5

LCM

Hyde Park Multifamily Portfolio

No

No

4.55400

0.01208

4.54192

Actual/360

179,880.36

2,158,564.32

01/30/19

03/06/19

5.01

LCM

5452-5466 South Ellis Avenue

5.02

LCM

5339-5345 South Woodlawn Avenue

5.03

LCM

5335-5345 South Kimbark Avenue

5.04

LCM

5715-5725 South Kimbark Avenue

5.05

LCM

5034-5046 South Woodlawn Avenue

5.06

LCM

1509 East 57th Street

5.07

LCM

5320-5326 South Drexel Avenue

5.08

LCM

5237-5245 South Kenwood

5.09

LCM

5411-5421 South Ellis Avenue

5.10

LCM

5300-5308 South Hyde Park Boulevard

5.11

LCM

5234-5244 South Ingleside Avenue

5.12

LCM

5415 South Woodlawn Avenue

5.13

LCM

5300-5308 South Greenwood Avenue

5.14

LCM

5201 South Greenwood Avenue

5.15

LCM

5401-5409 South Cottage Grove Avenue

5.16

LCM

5120 South Hyde Park Boulevard

5.17

LCM

5350-5358 South Maryland Avenue

5.18

LCM

5400-5406 South Maryland Avenue

5.19

LCM

5474-5480 South Hyde Park Boulevard

5.20

LCM

5528-5532 South Everett Avenue

5.21

LCM

5487-5491 South Hyde Park Boulevard

5.22

LCM

5400-5408 South Ingleside Avenue

5.23

LCM

5401-5403 South Woodlawn Avenue

5.24

LCM

5301-5307 South Maryland Avenue

5.25

LCM

5355-5361 South Cottage Grove Avenue

5.26

LCM

1515-1521 East 54th Street

5.27

LCM

5111-5113 South Kimbark Avenue

5.28

LCM

5507-5509 South Hyde Park Boulevard

5.29

LCM

5337 South Hyde Park Boulevard

5.30

LCM

5202-5210 South Cornell Avenue

5.31

LCM

5118-5120 South Greenwood Avenue

5.32

LCM

5335-5337 South Woodlawn Avenue

5.33

LCM

5524-5526 South Everett Avenue

5.34

LCM

5401-5405 South Drexel Boulevard

5.35

LCM

5468-5470 South Hyde Park Boulevard

5.36

LCM

5218-5220 South Kimbark Avenue

5.37

LCM

5457-5459 South Blackstone Avenue

5.38

LCM

5336-5338 South Hyde Park Boulevard

5.39

LCM

5405-5407 South Woodlawn Avenue

5.40

LCM

1018 East 54th Street

5.41

LCM

5128-5132 South Cornell Avenue

5.42

LCM

5110 South Harper Avenue

6

JPMCB

BJ’s Wholesale Club

No

No

3.57000

0.01544

3.55456

Actual/360

121,105.23

1,453,262.76

09/25/19

11/01/19

7

LCM

Hampton Roads Office Portfolio

No

No

5.30000

0.01208

5.28792

Actual/360

219,183.79

2,630,205.52

03/28/19

05/06/19

7.01

LCM

510 Independence Parkway

7.02

LCM

676 Independence Parkway

7.03

LCM

700 Independence Parkway

7.04

LCM

1309 Executive Boulevard

7.05

LCM

1317 Executive Boulevard

7.06

LCM

200 Golden Oak Court

7.07

LCM

1301 Executive Boulevard

7.08

LCM

505 Independence Parkway

7.09

LCM

1313 Executive Boulevard

7.10

LCM

208 Golden Oak Court

7.11

LCM

1305 Executive Boulevard

7.12

LCM

500 Independence Parkway

7.13

LCM

501 Independence Parkway

7.14

LCM

1 Enterprise Parkway

7.15

LCM

1457 Miller Store Road

7.16

LCM

2809 South Lynnhaven Road

7.17

LCM

22 Enterprise Parkway

7.18

LCM

521 Butler Farm Road

7.19

LCM

21 Enterprise Parkway

7.20

LCM

484 Viking Drive

7.21

LCM

629 Phoenix Drive

7.22

LCM

5 Manhattan Square

8

LCM

Colorado Square

No

No

4.10000

0.01544

4.08456

Actual/360

179,749.79

2,156,997.48

07/11/19

09/06/19

9

JPMCB

Sunset North

No

No

3.25000

0.01208

3.23792

Actual/360

96,108.22

1,153,298.64

09/10/19

11/01/19

10

JPMCB

Jersey City Group 2

No

No

4.62000

0.01544

4.60456

Actual/360

168,745.16

2,024,941.92

10/25/19

12/01/19

11/01/24

12/01/24

10.01

JPMCB

126, 130 & 134 Corbin Avenue

10.02

JPMCB

500 Baldwin Avenue

10.03

JPMCB

1062 West Side Avenue

10.04

JPMCB

38 & 42 Broadway

10.05

JPMCB

384 Baldwin Avenue

10.06

JPMCB

943 Pavonia Avenue

10.07

JPMCB

863 Pavonia Avenue

10.08

JPMCB

429 Hoboken Avenue

11

LCM

Belvedere Place

No

No

3.54000

0.01544

3.52456

Actual/360

97,954.34

1,175,452.08

08/09/19

10/06/19

12

LCM

Union Heights

No

No

3.75000

0.01544

3.73456

Actual/360

137,082.22

1,644,986.64

08/22/19

10/06/19

09/06/24

10/06/24

13

LCM

The Residence Inn by Marriott South Beach

No

No

3.57100

0.01544

3.55556

Actual/360

76,183.40

914,200.80

10/09/19

12/06/19

14

LCM

Brooklyn Renaissance Plaza

No

No

4.39000

0.01208

4.37792

Actual/360

125,042.60

1,500,511.20

04/11/19

06/06/19

15

LCM

8571 Rivers Avenue

No

No

4.05000

0.01544

4.03456

Actual/360

117,674.08

1,412,088.96

10/11/19

12/06/19

16

JPMCB

Grand Canal Shoppes

No

No

3.74080

0.01208

3.72872

Actual/360

63,212.59

758,551.08

06/03/19

08/01/19

17

JPMCB

600 & 620 National Avenue

No

No

3.68800

0.01208

3.67592

Actual/360

62,320.37

747,844.44

09/11/19

10/11/19

18

JPMCB

Tysons Tower

No

No

3.33000

0.01333

3.31667

Actual/360

56,270.83

675,249.96

09/12/19

11/11/19

19

JPMCB

Guardian Self Storage - Boulder

No

No

5.39000

0.04544

5.34456

Actual/360

87,574.40

1,050,892.80

11/29/18

01/01/19

20

JPMCB

Hilton Cincinnati Netherland Plaza

No

No

5.35000

0.01208

5.33792

Actual/360

94,930.33

1,139,163.96

10/02/19

12/01/19

21

LCM

Plaza at the Border

No

No

4.00000

0.01544

3.98456

Actual/360

54,412.04

652,944.48

07/26/19

09/06/19

22

LCM

Prospect Park

No

No

4.10000

0.01544

4.08456

Actual/360

72,479.76

869,757.12

09/09/19

11/06/19

23

LCM

The Sutherland

No

Yes

3.90000

0.01544

3.88456

Actual/360

44,649.13

535,789.56

08/14/19

10/06/19

24

LCM

Richmond City Center

No

No

4.50000

0.01544

4.48456

Actual/360

48,135.10

577,621.20

06/28/19

08/06/19

25

LCM

KB Dallas DaVita Portfolio

No

No

4.62000

0.01544

4.60456

Actual/360

47,273.31

567,279.72

05/31/19

07/06/19

06/06/24

07/06/24

25.01

LCM

KB DaVita Dallas Portfolio - Lewisville

25.02

LCM

KB DaVita Dallas Portfolio - Fort Worth

25.03

LCM

KB DaVita Dallas Portfolio - Flower Mound

25.04

LCM

KB DaVita Dallas Portfolio - Plano

26

LCM

NOV Headquarters

No

No

4.63000

0.01208

4.61792

Actual/360

35,989.68

431,876.16

03/29/19

05/06/19

27

LCM

Island Security Self Storage

No

No

3.90000

0.01544

3.88456

Actual/360

29,985.76

359,829.12

11/01/19

12/06/19

28

LCM

HD Supply Portfolio

No

No

4.20000

0.01544

4.18456

Actual/360

42,055.48

504,665.76

08/12/19

10/06/19

09/06/20

10/06/20

28.01

LCM

Core & Main - Charlotte, NC

28.02

LCM

HD Supply - Raleigh, NC

28.03

LCM

Stericycle - Raleigh, NC

28.04

LCM

HD Supply - Tampa FL

28.05

LCM

HD Supply - Pearl, MS

28.06

LCM

ZimaPack HQ - Chesterfield, VA

29

LCM

5222 South Drexel

No

Yes

3.90000

0.01544

3.88456

Actual/360

27,184.90

326,218.80

08/14/19

10/06/19

30

LCM

6723 Van Nuys Boulevard

No

No

4.60000

0.01544

4.58456

Actual/360

16,323.61

195,883.32

10/07/19

12/06/19

31

LCM

Opus Seaway

No

No

3.80000

0.01544

3.78456

Actual/360

20,674.26

248,091.12

10/07/19

12/06/19

32

LCM

Prince Creek Village Center

No

No

4.25000

0.01544

4.23456

Actual/360

12,190.96

146,291.52

09/27/19

11/06/19

A-1-3 

ANNEX A-1

			Rem.	Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	Term(11)	Amort	I/O Period(11)	Seasoning(11)	Due Date	(Late Payment)	(Default)	Maturity Date(12)	ARD Loan(12)	Mat Date(12)	Balance ($)(5)	LTV %(4)	Provision (Payments)(11)(13)
1	GACC	Century Plaza Towers	120	0	120	0	9	10 (Once per year)	0	11/09/29	No	11/09/29	62,500,000	39.1%	Grtr1%orYM(24), DeforGrtr1%orYM(91), O(5)
2	LCM	Los Angeles Leased Fee Portfolio	118	0	120	2	6	0	0	09/06/29	No	09/06/29	61,000,000	63.0%	L(26),Def(90),O(4)
2.01	LCM	5901 West Century Boulevard											9,831,765
2.02	LCM	5959 West Century Boulevard											8,611,765
2.03	LCM	6151 West Century Boulevard											8,109,412
2.04	LCM	5933 West Century Boulevard											7,391,765
2.05	LCM	5940 West 98th Street											7,104,706
2.06	LCM	9801 Airport Boulevard											6,817,647
2.07	LCM	6144 West 98th Street											6,745,882
2.08	LCM	5960 West 98th Street											6,387,059
3	JPMCB	Innovation Park	120	0	120	0	1	0	5 (Once per year)	11/01/29	No	11/01/29	55,000,000	68.8%	L(25),Grtr1%orYM(91),O(4)
4	LCM	12555 & 12655 Jefferson	119	0	120	1	6	0	0	10/06/29	No	10/06/29	54,000,000	59.5%	L(25),Def(91),O(4)
4.01	LCM	12655 Jefferson											27,243,243
4.02	LCM	12555 Jefferson											26,756,757
5	LCM	Hyde Park Multifamily Portfolio	111	0	120	9	6	0	0	02/06/29	No	02/06/29	46,750,000	60.5%	L(33),Def(80),O(7)
5.01	LCM	5452-5466 South Ellis Avenue											2,199,971
5.02	LCM	5339-5345 South Woodlawn Avenue											2,000,593
5.03	LCM	5335-5345 South Kimbark Avenue											1,927,480
5.04	LCM	5715-5725 South Kimbark Avenue											1,854,366
5.05	LCM	5034-5046 South Woodlawn Avenue											1,807,845
5.06	LCM	1509 East 57th Street											1,781,252
5.07	LCM	5320-5326 South Drexel Avenue											1,641,691
5.08	LCM	5237-5245 South Kenwood											1,621,727
5.09	LCM	5411-5421 South Ellis Avenue											1,588,504
5.10	LCM	5300-5308 South Hyde Park Boulevard											1,475,537
5.11	LCM	5234-5244 South Ingleside Avenue											1,455,573
5.12	LCM	5415 South Woodlawn Avenue											1,448,943
5.13	LCM	5300-5308 South Greenwood Avenue											1,442,276
5.14	LCM	5201 South Greenwood Avenue											1,262,825
5.15	LCM	5401-5409 South Cottage Grove Avenue											1,256,195
5.16	LCM	5120 South Hyde Park Boulevard											1,096,671
5.17	LCM	5350-5358 South Maryland Avenue											1,087,359
5.18	LCM	5400-5406 South Maryland Avenue											1,083,374
5.19	LCM	5474-5480 South Hyde Park Boulevard											1,076,745
5.20	LCM	5528-5532 South Everett Avenue											1,050,151
5.21	LCM	5487-5491 South Hyde Park Boulevard											1,036,854
5.22	LCM	5400-5408 South Ingleside Avenue											1,030,186
5.23	LCM	5401-5403 South Woodlawn Avenue											996,963
5.24	LCM	5301-5307 South Maryland Avenue											977,037
5.25	LCM	5355-5361 South Cottage Grove Avenue											970,369
5.26	LCM	1515-1521 East 54th Street											959,755
5.27	LCM	5111-5113 South Kimbark Avenue											938,487
5.28	LCM	5507-5509 South Hyde Park Boulevard											917,220
5.29	LCM	5337 South Hyde Park Boulevard											897,293
5.30	LCM	5202-5210 South Cornell Avenue											872,002
5.31	LCM	5118-5120 South Greenwood Avenue											789,615
5.32	LCM	5335-5337 South Woodlawn Avenue											755,051
5.33	LCM	5524-5526 South Everett Avenue											744,398
5.34	LCM	5401-5405 South Drexel Boulevard											671,284
5.35	LCM	5468-5470 South Hyde Park Boulevard											664,655
5.36	LCM	5218-5220 South Kimbark Avenue											661,973
5.37	LCM	5457-5459 South Blackstone Avenue											584,873
5.38	LCM	5336-5338 South Hyde Park Boulevard											545,021
5.39	LCM	5405-5407 South Woodlawn Avenue											491,833
5.40	LCM	1018 East 54th Street											462,595
5.41	LCM	5128-5132 South Cornell Avenue											404,119
5.42	LCM	5110 South Harper Avenue											219,338
6	JPMCB	BJ’s Wholesale Club	119	0	120	1	1	0	0	10/01/29	No	10/01/29	40,150,000	54.3%	L(25),Grtr1%orYM(92),O(3)
7	LCM	Hampton Roads Office Portfolio	113	353	0	7	6	0	0	04/06/29	No	04/06/29	33,576,022	60.3%	L(31),Grtr1%orYM(86),O(3)
7.01	LCM	510 Independence Parkway											2,784,538
7.02	LCM	676 Independence Parkway											2,779,489
7.03	LCM	700 Independence Parkway											2,284,684
7.04	LCM	1309 Executive Boulevard											1,961,547
7.05	LCM	1317 Executive Boulevard											1,908,532
7.06	LCM	200 Golden Oak Court											1,832,796
7.07	LCM	1301 Executive Boulevard											1,784,831
7.08	LCM	505 Independence Parkway											1,769,684
7.09	LCM	1313 Executive Boulevard											1,605,590
7.10	LCM	208 Golden Oak Court											1,592,968
7.11	LCM	1305 Executive Boulevard											1,537,428
7.12	LCM	500 Independence Parkway											1,514,708
7.13	LCM	501 Independence Parkway											1,484,414
7.14	LCM	1 Enterprise Parkway											1,375,860
7.15	LCM	1457 Miller Store Road											1,277,404
7.16	LCM	2809 South Lynnhaven Road											1,100,688
7.17	LCM	22 Enterprise Parkway											1,045,148
7.18	LCM	521 Butler Farm Road											1,030,001
7.19	LCM	21 Enterprise Parkway											964,364
7.20	LCM	484 Viking Drive											954,266
7.21	LCM	629 Phoenix Drive											666,471
7.22	LCM	5 Manhattan Square											320,613
8	LCM	Colorado Square	117	357	0	3	6	0	0	08/06/29	No	08/06/29	29,660,135	57.5%	L(27),Def(86),O(7)
9	JPMCB	Sunset North	119	0	120	1	1	0	0	10/01/29	No	10/01/29	35,000,000	66.1%	L(25),Def(91),O(4)
10	JPMCB	Jersey City Group 2	120	360	60	0	1	0	0	11/01/29	No	11/01/29	30,107,514	72.0%	L(24),Def(93),O(3)
10.01	JPMCB	126, 130 & 134 Corbin Avenue											9,435,609
10.02	JPMCB	500 Baldwin Avenue											4,393,680
10.03	JPMCB	1062 West Side Avenue											4,177,597
10.04	JPMCB	38 & 42 Broadway											3,385,295
10.05	JPMCB	384 Baldwin Avenue											2,520,964
10.06	JPMCB	943 Pavonia Avenue											2,448,936
10.07	JPMCB	863 Pavonia Avenue											2,016,772
10.08	JPMCB	429 Hoboken Avenue											1,728,661
11	LCM	Belvedere Place	118	0	120	2	6	0	0	09/06/29	No	09/06/29	32,750,000	62.0%	L(26),Def(90),O(4)
12	LCM	Union Heights	118	360	60	2	6	0	0	09/06/29	No	09/06/29	26,746,385	60.9%	L(26),Def(90),O(4)
13	LCM	The Residence Inn by Marriott South Beach	120	0	120	0	6	0	0	11/06/29	No	11/06/29	25,250,000	52.6%	L(24),Def(92),O(4)
14	LCM	Brooklyn Renaissance Plaza	114	354	0	6	6	0	0	05/06/29	No	05/06/29	20,139,605	39.2%	L(30),Def(86),O(4)
15	LCM	8571 Rivers Avenue	120	360	0	0	6	0	0	11/06/29	No	11/06/29	19,497,855	48.3%	L(24),Def(92),O(4)
16	JPMCB	Grand Canal Shoppes	116	0	120	4	1	0	2 (Once per year)	07/01/29	No	07/01/29	20,000,000	46.3%	L(28),Def(87),O(5)
17	JPMCB	600 & 620 National Avenue	118	0	120	2	11	5	0	09/11/29	No	09/11/29	20,000,000	70.0%	L(26),Def(89),O(5)
18	JPMCB	Tysons Tower	119	0	120	1	11	5	0	10/11/29	No	10/11/29	20,000,000	52.1%	L(25),Grtr1%orYM(90),O(5)
19	JPMCB	Guardian Self Storage - Boulder	109	0	120	11	1	0	0	12/01/28	No	12/01/28	19,230,000	62.0%	L(25),Grtr1%orYM(92),O(3)
20	JPMCB	Hilton Cincinnati Netherland Plaza	60	360	0	0	1	0	0	11/01/24	No	11/01/24	15,761,725	63.7%	L(24),Def(33),O(3)
21	LCM	Plaza at the Border	117	0	120	3	6	0	0	08/06/29	No	08/06/29	16,100,000	61.9%	L(27),Def(89),O(4)
22	LCM	Prospect Park	59	359	0	1	6	0	0	10/06/24	No	10/06/24	13,637,903	65.9%	L(25),Def(28),O(7)
23	LCM	The Sutherland	118	0	120	2	6	0	0	09/06/29	No	09/06/29	13,550,000	58.3%	L(26),Def(87),O(7)
24	LCM	Richmond City Center	116	356	0	4	6	0	0	07/06/29	No	07/06/29	7,682,166	46.6%	L(28),Def(88),O(4)
25	LCM	KB Dallas DaVita Portfolio	115	360	60	5	6	0	0	06/06/29	No	06/06/29	8,434,846	53.9%	L(29),Def(88),O(3)
25.01	LCM	KB DaVita Dallas Portfolio - Lewisville											3,355,602
25.02	LCM	KB DaVita Dallas Portfolio - Fort Worth											2,090,375
25.03	LCM	KB DaVita Dallas Portfolio - Flower Mound											1,751,147
25.04	LCM	KB DaVita Dallas Portfolio - Plano											1,237,722
26	LCM	NOV Headquarters	113	0	120	7	6	0	0	04/06/29	No	04/06/29	9,200,000	68.8%	L(31),Def(86),O(3)
27	LCM	Island Security Self Storage	120	0	120	0	6	0	0	11/06/29	No	11/06/29	9,100,000	68.7%	L(24),Def(92),O(4)
28	LCM	HD Supply Portfolio	118	360	12	2	6	0	0	09/06/29	No	09/06/29	7,086,570	55.1%	L(26),Def(91),O(3)
28.01	LCM	Core & Main - Charlotte, NC											1,737,199
28.02	LCM	HD Supply - Raleigh, NC											1,709,594
28.03	LCM	Stericycle - Raleigh, NC											1,323,541
28.04	LCM	HD Supply - Tampa FL											1,268,414
28.05	LCM	HD Supply - Pearl, MS											606,643
28.06	LCM	ZimaPack HQ - Chesterfield, VA											441,180
29	LCM	5222 South Drexel	118	0	120	2	6	0	0	09/06/29	No	09/06/29	8,250,000	67.1%	L(26),Def(87),O(7)
30	LCM	6723 Van Nuys Boulevard	120	0	120	0	6	0	0	11/06/29	No	11/06/29	4,200,000	62.7%	L(24),Def(93),O(3)
31	LCM	Opus Seaway	120	300	0	0	6	0	0	11/06/29	No	11/06/29	2,856,921	16.1%	L(24),Def(93),O(3)
32	LCM	Prince Creek Village Center	59	0	60	1	6	0	0	10/06/24	No	10/06/24	3,395,000	67.9%	L(25),Def(32),O(3)

A-1-4 

ANNEX A-1

			HISTORICAL FINANCIALS(14)
			2016	2016	2016	2017	2017	2017	2018	2018	2018	Most Recent	Most Recent	Most Recent
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)(15)	As of
1	GACC	Century Plaza Towers	113,939,597	33,156,253	80,783,345	117,379,087	34,178,955	83,200,132	125,317,446	36,292,891	89,024,555	120,890,660	37,547,742	83,342,918	09/30/19
2	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
2.01	LCM	5901 West Century Boulevard				562,927	0	562,927	613,269	0	613,269	644,732	0	644,732	06/30/19
2.02	LCM	5959 West Century Boulevard				491,358	0	491,358	535,299	0	535,299	562,762	0	562,762	06/30/19
2.03	LCM	6151 West Century Boulevard				450,000	0	450,000	500,000	0	500,000	500,000	0	500,000	06/30/19
2.04	LCM	5933 West Century Boulevard				425,000	0	425,000	450,000	0	450,000	462,500	0	462,500	06/30/19
2.05	LCM	5940 West 98th Street				461,976	0	461,976	502,500	0	502,500	536,334	0	536,334	06/30/19
2.06	LCM	9801 Airport Boulevard				380,000	0	380,000	417,000	0	417,000	435,500	0	435,500	06/30/19
2.07	LCM	6144 West 98th Street				444,388	0	444,388	496,416	0	496,416	529,492	0	529,492	06/30/19
2.08	LCM	5960 West 98th Street				421,211	0	421,211	458,087	0	458,087	489,644	0	489,644	06/30/19
3	JPMCB	Innovation Park	25,718,088	10,411,439	15,306,649	27,123,025	10,215,438	16,907,586	29,511,950	10,863,906	18,648,044	30,835,578	11,200,207	19,635,371	08/31/19
4	LCM	12555 & 12655 Jefferson				9,657,835	3,242,842	6,414,993	11,935,471	3,991,728	7,943,743	12,258,586	4,081,585	8,177,002	05/31/19
4.01	LCM	12655 Jefferson				6,089,969	1,933,903	4,156,067	6,688,863	2,219,070	4,469,793	6,749,742	2,205,898	4,543,844	05/31/19
4.02	LCM	12555 Jefferson				3,567,865	1,308,939	2,258,927	5,246,608	1,772,657	3,473,951	5,508,844	1,875,687	3,633,157	05/31/19
5	LCM	Hyde Park Multifamily Portfolio	12,987,016	5,007,798	7,979,218	13,977,386	5,498,541	8,478,846	14,382,453	5,689,497	8,692,956	14,912,073	6,022,366	8,889,707	07/31/19
5.01	LCM	5452-5466 South Ellis Avenue	610,378	218,452	391,926	677,578	238,023	439,555	693,858	240,524	453,334	719,512	256,040	463,472	07/31/19
5.02	LCM	5339-5345 South Woodlawn Avenue	490,336	184,018	306,318	553,181	194,484	358,696	608,661	211,198	397,463	624,658	221,519	403,139	07/31/19
5.03	LCM	5335-5345 South Kimbark Avenue	515,505	189,212	326,293	534,009	188,763	345,246	539,568	197,363	342,204	563,343	206,569	356,774	07/31/19
5.04	LCM	5715-5725 South Kimbark Avenue	489,764	198,222	291,542	507,114	187,859	319,255	561,520	192,013	369,507	596,390	196,880	399,510	07/31/19
5.05	LCM	5034-5046 South Woodlawn Avenue	617,805	248,580	369,225	630,255	261,098	369,157	629,808	254,720	375,088	634,301	254,163	380,138	07/31/19
5.06	LCM	1509 East 57th Street	399,449	135,841	263,608	421,056	140,419	280,637	373,253	138,713	234,541	333,522	135,373	198,149	07/31/19
5.07	LCM	5320-5326 South Drexel Avenue	411,355	154,354	257,001	465,819	171,901	293,918	502,004	183,343	318,661	500,262	194,095	306,167	07/31/19
5.08	LCM	5237-5245 South Kenwood	445,543	158,907	286,636	464,643	175,115	289,528	484,462	170,261	314,201	492,995	182,020	310,975	07/31/19
5.09	LCM	5411-5421 South Ellis Avenue	466,652	180,882	285,770	495,803	180,361	315,443	513,674	186,499	327,175	521,427	204,189	317,238	07/31/19
5.10	LCM	5300-5308 South Hyde Park Boulevard	478,494	198,770	279,723	498,301	223,829	274,473	526,606	234,712	291,894	528,982	240,421	288,561	07/31/19
5.11	LCM	5234-5244 South Ingleside Avenue	425,713	155,878	269,835	433,137	164,672	268,466	467,217	175,230	291,987	497,674	183,117	314,557	07/31/19
5.12	LCM	5415 South Woodlawn Avenue	511,529	195,866	315,663	506,422	184,454	321,969	505,922	195,355	310,567	533,263	207,934	325,329	07/31/19
5.13	LCM	5300-5308 South Greenwood Avenue	424,659	162,402	262,258	415,742	152,789	262,953	472,352	178,035	294,317	505,481	199,992	305,489	07/31/19
5.14	LCM	5201 South Greenwood Avenue	389,467	158,337	231,130	416,139	158,404	257,735	406,965	180,136	226,829	424,777	184,674	240,103	07/31/19
5.15	LCM	5401-5409 South Cottage Grove Avenue	347,481	122,892	224,589	392,854	145,649	247,205	409,363	147,338	262,025	410,303	157,662	252,641	07/31/19
5.16	LCM	5120 South Hyde Park Boulevard	397,279	161,013	236,266	399,616	200,707	198,909	428,185	204,411	223,774	472,504	218,824	253,680	07/31/19
5.17	LCM	5350-5358 South Maryland Avenue	279,456	126,716	152,740	347,580	143,333	204,247	354,277	159,555	194,721	367,211	167,676	199,535	07/31/19
5.18	LCM	5400-5406 South Maryland Avenue	269,379	111,415	157,965	295,114	128,617	166,497	283,054	114,792	168,262	280,855	119,248	161,607	07/31/19
5.19	LCM	5474-5480 South Hyde Park Boulevard	357,346	138,193	219,153	379,113	148,922	230,190	391,368	160,125	231,243	398,833	171,475	227,358	07/31/19
5.20	LCM	5528-5532 South Everett Avenue	351,888	133,477	218,411	372,371	150,746	221,625	383,781	165,852	217,930	393,985	162,100	231,885	07/31/19
5.21	LCM	5487-5491 South Hyde Park Boulevard	198,237	75,311	122,925	119,712	50,824	68,888	117,267	46,352	70,915	244,488	89,874	154,615	07/31/19
5.22	LCM	5400-5408 South Ingleside Avenue	325,332	108,726	216,606	324,281	114,515	209,766	324,053	118,213	205,839	347,859	123,947	223,911	07/31/19
5.23	LCM	5401-5403 South Woodlawn Avenue	239,631	90,760	148,871	270,579	108,024	162,554	267,599	103,031	164,568	293,192	111,632	181,560	07/31/19
5.24	LCM	5301-5307 South Maryland Avenue	304,680	102,915	201,766	316,636	136,021	180,615	339,042	127,391	211,651	338,574	141,028	197,546	07/31/19
5.25	LCM	5355-5361 South Cottage Grove Avenue	278,825	112,006	166,819	310,650	127,627	183,023	299,483	144,560	154,923	310,815	151,435	159,380	07/31/19
5.26	LCM	1515-1521 East 54th Street	235,144	97,651	137,492	252,166	122,997	129,170	296,288	122,324	173,964	319,402	130,537	188,864	07/31/19
5.27	LCM	5111-5113 South Kimbark Avenue	197,841	68,199	129,642	264,346	97,766	166,581	208,596	83,584	125,012	175,116	80,996	94,120	07/31/19
5.28	LCM	5507-5509 South Hyde Park Boulevard	48,129	12,441	35,689	133,779	52,681	81,098	218,400	84,720	133,680	220,886	80,626	140,260	07/31/19
5.29	LCM	5337 South Hyde Park Boulevard	298,424	124,459	173,965	313,021	138,164	174,857	332,749	145,462	187,286	332,515	158,127	174,388	07/31/19
5.30	LCM	5202-5210 South Cornell Avenue	277,860	116,675	161,185	305,847	135,190	170,656	321,238	131,278	189,960	346,663	149,986	196,676	07/31/19
5.31	LCM	5118-5120 South Greenwood Avenue	202,352	72,345	130,007	228,884	80,885	147,999	239,566	86,860	152,705	247,267	91,146	156,121	07/31/19
5.32	LCM	5335-5337 South Woodlawn Avenue	208,839	78,667	130,172	197,052	73,061	123,990	193,388	74,193	119,195	223,769	80,729	143,040	07/31/19
5.33	LCM	5524-5526 South Everett Avenue	68,888	26,906	41,981	187,157	66,020	121,137	182,917	70,449	112,469	204,094	72,637	131,457	07/31/19
5.34	LCM	5401-5405 South Drexel Boulevard	195,345	70,894	124,451	202,076	77,192	124,884	221,324	81,826	139,498	229,034	89,503	139,531	07/31/19
5.35	LCM	5468-5470 South Hyde Park Boulevard	158,843	63,990	94,853	199,425	79,605	119,820	181,104	80,328	100,775	172,258	82,693	89,565	07/31/19
5.36	LCM	5218-5220 South Kimbark Avenue	194,382	83,143	111,239	202,818	88,637	114,182	186,242	82,120	104,122	191,001	79,834	111,168	07/31/19
5.37	LCM	5457-5459 South Blackstone Avenue	194,393	87,419	106,974	196,918	93,000	103,918	208,927	91,497	117,430	220,215	107,244	112,971	07/31/19
5.38	LCM	5336-5338 South Hyde Park Boulevard	197,443	74,659	122,784	211,767	90,714	121,053	209,750	92,690	117,060	206,137	93,987	112,151	07/31/19
5.39	LCM	5405-5407 South Woodlawn Avenue	190,839	75,152	115,688	203,376	75,754	127,623	210,551	83,371	127,180	220,655	86,327	134,328	07/31/19
5.40	LCM	1018 East 54th Street	144,441	63,293	81,148	149,576	67,209	82,366	139,329	67,049	72,280	129,044	72,862	56,182	07/31/19
5.41	LCM	5128-5132 South Cornell Avenue	122,467	58,855	63,612	132,274	69,555	62,719	132,742	73,287	59,455	119,610	75,792	43,818	07/31/19
5.42	LCM	5110 South Harper Avenue	25,200	9,904	15,296	49,200	12,956	36,245	16,000	8,735	7,265	19,200	7,451	11,749	07/31/19
6	JPMCB	BJ’s Wholesale Club										4,021,515	191,470	3,830,045	03/31/19
7	LCM	Hampton Roads Office Portfolio	20,596,704	7,826,069	12,770,635	21,087,480	8,021,316	13,066,165	22,024,884	8,557,697	13,467,187	22,548,429	8,066,376	14,482,053	07/31/19
7.01	LCM	510 Independence Parkway	1,653,308	470,317	1,182,991	1,560,495	427,404	1,133,091	1,586,135	466,558	1,119,577	1,582,284	440,948	1,141,336	07/31/19
7.02	LCM	676 Independence Parkway	1,604,823	484,449	1,120,375	1,639,675	536,448	1,103,227	1,786,101	595,649	1,190,452	1,804,409	537,937	1,266,472	07/31/19
7.03	LCM	700 Independence Parkway	1,078,903	346,560	732,343	943,328	370,585	572,743	1,108,787	444,909	663,878	1,511,311	443,341	1,067,970	07/31/19
7.04	LCM	1309 Executive Boulevard	1,146,375	353,380	792,995	1,170,430	371,764	798,666	1,186,584	383,410	803,173	1,194,009	370,138	823,872	07/31/19
7.05	LCM	1317 Executive Boulevard	1,605,541	550,587	1,054,953	1,620,996	588,889	1,032,107	1,466,124	612,494	853,631	1,417,377	570,273	847,104	07/31/19
7.06	LCM	200 Golden Oak Court	1,125,484	501,453	624,031	1,300,078	490,691	809,386	1,351,961	521,636	830,325	1,275,946	503,185	772,761	07/31/19
7.07	LCM	1301 Executive Boulevard	1,036,480	417,502	618,978	1,015,339	402,338	613,000	1,108,777	419,587	689,190	1,115,499	406,072	709,427	07/31/19
7.08	LCM	505 Independence Parkway	1,047,772	480,142	567,630	1,100,430	484,996	615,433	1,370,119	516,051	854,069	1,386,194	494,366	891,829	07/31/19
7.09	LCM	1313 Executive Boulevard	926,231	238,796	687,435	935,774	232,405	703,369	940,845	262,226	678,619	969,307	232,859	736,448	07/31/19
7.10	LCM	208 Golden Oak Court	1,073,677	435,499	638,179	971,501	419,453	552,049	1,010,043	467,635	542,408	1,109,470	440,156	669,314	07/31/19
7.11	LCM	1305 Executive Boulevard	902,575	362,090	540,485	981,211	420,688	560,523	1,005,548	418,112	587,436	1,040,340	390,668	649,672	07/31/19
7.12	LCM	500 Independence Parkway	646,726	199,126	447,600	905,425	213,630	691,794	849,276	218,638	630,638	880,305	198,287	682,017	07/31/19
7.13	LCM	501 Independence Parkway	939,813	449,593	490,220	943,770	445,414	498,356	950,114	486,336	463,777	1,008,673	491,140	517,533	07/31/19
7.14	LCM	1 Enterprise Parkway	1,011,577	416,290	595,287	998,590	431,069	567,521	1,027,873	445,366	582,506	1,014,459	438,921	575,537	07/31/19
7.15	LCM	1457 Miller Store Road	660,077	159,026	501,051	677,603	165,407	512,196	642,571	171,150	471,421	695,514	161,426	534,088	07/31/19
7.16	LCM	2809 South Lynnhaven Road	1,083,375	420,782	662,593	1,044,441	415,783	628,659	1,080,955	440,144	640,811	1,012,853	414,914	597,940	07/31/19
7.17	LCM	22 Enterprise Parkway	816,098	426,883	389,214	749,544	441,320	308,224	888,388	474,254	414,134	920,998	449,383	471,614	07/31/19
7.18	LCM	521 Butler Farm Road	490,426	146,363	344,063	505,491	156,326	349,165	541,938	165,401	376,537	569,983	144,458	425,525	07/31/19
7.19	LCM	21 Enterprise Parkway	792,052	487,989	304,063	796,186	502,490	293,696	852,808	519,379	333,429	874,094	503,649	370,445	07/31/19
7.20	LCM	484 Viking Drive	637,614	252,172	385,442	684,812	270,724	414,088	661,008	282,155	378,853	496,784	235,873	260,912	07/31/19
7.21	LCM	629 Phoenix Drive	141,549	98,464	43,085	305,942	108,924	197,018	305,262	106,818	198,444	367,608	91,582	276,026	07/31/19
7.22	LCM	5 Manhattan Square	176,227	128,605	47,622	236,421	124,567	111,853	303,668	139,788	163,880	301,012	106,800	194,212	07/31/19
8	LCM	Colorado Square							4,376,408	2,055,554	2,320,854	4,530,167	2,178,033	2,352,134	05/31/19
9	JPMCB	Sunset North				15,446,081	4,538,540	10,907,542	18,368,132	4,822,445	13,545,687	11,557,212	4,758,188	6,799,024	07/31/19
10	JPMCB	Jersey City Group 2							2,621,024	1,032,147	1,588,877	2,744,732	1,091,067	1,653,665	08/31/19
10.01	JPMCB	126, 130 & 134 Corbin Avenue
10.02	JPMCB	500 Baldwin Avenue
10.03	JPMCB	1062 West Side Avenue
10.04	JPMCB	38 & 42 Broadway
10.05	JPMCB	384 Baldwin Avenue
10.06	JPMCB	943 Pavonia Avenue
10.07	JPMCB	863 Pavonia Avenue
10.08	JPMCB	429 Hoboken Avenue
11	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
12	LCM	Union Heights	2,954,132	937,624	2,016,508	3,509,911	1,058,841	2,451,070	3,852,954	1,035,864	2,817,090	4,026,449	1,008,449	3,018,000	05/31/19
13	LCM	The Residence Inn by Marriott South Beach				6,532,980	3,754,604	2,778,376	7,025,956	3,998,567	3,027,389	7,453,477	4,235,769	3,217,708	08/31/19
14	LCM	Brooklyn Renaissance Plaza	11,037,900	4,267,381	6,770,519	11,248,027	4,719,632	6,528,395	12,506,245	5,149,721	7,356,524
15	LCM	8571 Rivers Avenue
16	JPMCB	Grand Canal Shoppes	112,655,066	33,296,436	79,358,630	107,586,327	33,160,381	74,425,947	103,110,653	31,784,180	71,326,473	102,473,435	31,007,624	71,465,811	03/31/19
17	JPMCB	600 & 620 National Avenue
18	JPMCB	Tysons Tower	21,644,915	9,082,050	12,562,865	27,892,936	10,012,518	17,880,418	31,348,225	10,382,557	20,965,668	32,202,713	10,500,194	21,702,519	06/30/19
19	JPMCB	Guardian Self Storage - Boulder				2,016,344	736,470	1,279,874	2,309,405	842,509	1,466,895	2,351,740	914,280	1,437,460	08/31/19
20	JPMCB	Hilton Cincinnati Netherland Plaza	34,712,976	29,776,162	4,936,813	36,174,595	29,638,648	6,535,947	37,302,883	29,085,863	8,217,020	37,757,247	29,407,040	8,350,207	08/31/19
21	LCM	Plaza at the Border	2,094,672	447,497	1,647,175	1,925,713	467,113	1,458,601	2,227,567	470,619	1,756,948	2,370,462	465,880	1,904,582	05/31/19
22	LCM	Prospect Park	830,770	568,631	262,139	1,203,066	676,083	526,983	1,640,517	756,019	884,498	2,002,810	792,585	1,210,225	07/31/19
23	LCM	The Sutherland				1,498,908	700,582	798,325	1,693,841	715,408	978,433	1,790,897	771,909	1,018,989	05/31/19
24	LCM	Richmond City Center	1,537,495	720,889	816,606	1,618,258	573,591	1,044,667	1,814,561	661,066	1,153,495
25	LCM	KB Dallas DaVita Portfolio
25.01	LCM	KB DaVita Dallas Portfolio - Lewisville
25.02	LCM	KB DaVita Dallas Portfolio - Fort Worth
25.03	LCM	KB DaVita Dallas Portfolio - Flower Mound
25.04	LCM	KB DaVita Dallas Portfolio - Plano
26	LCM	NOV Headquarters	3,500,000	0	3,500,000	3,500,000	0	3,500,000	3,500,000	0	3,500,000	3,500,000	0	3,500,000	02/28/19
27	LCM	Island Security Self Storage	825,463	309,513	515,950	863,727	355,559	508,168	997,761	303,611	694,149	1,103,154	349,511	753,643	08/31/19
28	LCM	HD Supply Portfolio
28.01	LCM	Core & Main - Charlotte, NC
28.02	LCM	HD Supply - Raleigh, NC
28.03	LCM	Stericycle - Raleigh, NC
28.04	LCM	HD Supply - Tampa FL
28.05	LCM	HD Supply - Pearl, MS
28.06	LCM	ZimaPack HQ - Chesterfield, VA
29	LCM	5222 South Drexel				963,907	407,866	556,041	1,010,798	411,251	599,547	1,062,195	421,114	641,081	05/31/19
30	LCM	6723 Van Nuys Boulevard
31	LCM	Opus Seaway	1,303,464	308,874	994,591	1,322,602	276,761	1,045,840	1,364,255	304,003	1,060,252	1,388,418	302,814	1,085,604	08/31/19
32	LCM	Prince Creek Village Center							488,903	200,177	288,726	527,151	164,672	362,480	06/30/19

A-1-5 

ANNEX A-1

			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF
Loan #	Seller(1)	Property Name	Occupancy %	Revenues ($)(3)	Expenses ($)	NOI ($)(3)(15)(16)	Items ($)	NCF ($)(3)(16)	NOI DSCR(17)	DSCR(17)	Debt Yield %	Debt Yield %
1	GACC	Century Plaza Towers	94.8%	158,615,968	37,470,212	121,145,756	8,895,390	112,250,366	4.42	4.09	13.5%	12.5%
2	LCM	Los Angeles Leased Fee Portfolio	100.0%	5,267,904	0	5,267,904	0	5,267,904	1.75	1.75	6.2%	6.2%
2.01	LCM	5901 West Century Boulevard	100.0%	812,081	0	812,081	0	812,081
2.02	LCM	5959 West Century Boulevard	100.0%	708,834	0	708,834	0	708,834
2.03	LCM	6151 West Century Boulevard	100.0%	680,761	0	680,761	0	680,761
2.04	LCM	5933 West Century Boulevard	100.0%	601,110	0	601,110	0	601,110
2.05	LCM	5940 West 98th Street	100.0%	660,427	0	660,427	0	660,427
2.06	LCM	9801 Airport Boulevard	100.0%	558,210	0	558,210	0	558,210
2.07	LCM	6144 West 98th Street	100.0%	644,875	0	644,875	0	644,875
2.08	LCM	5960 West 98th Street	100.0%	601,606	0	601,606	0	601,606
3	JPMCB	Innovation Park	94.8%	32,323,781	11,117,049	21,206,732	2,043,807	19,162,924	3.27	2.96	11.6%	10.5%
4	LCM	12555 & 12655 Jefferson	87.5%	12,691,019	4,254,586	8,436,433	491,587	7,944,846	1.91	1.80	7.6%	7.2%
4.01	LCM	12655 Jefferson	81.0%	5,939,722	2,229,760	3,709,962	337,276	3,372,686
4.02	LCM	12555 Jefferson	94.5%	6,751,297	2,024,826	4,726,471	154,311	4,572,160
5	LCM	Hyde Park Multifamily Portfolio	89.2%	15,559,768	6,319,284	9,240,484	252,000	8,988,484	1.87	1.82	8.7%	8.4%
5.01	LCM	5452-5466 South Ellis Avenue	90.9%	735,039	271,560	463,480	9,300	454,180
5.02	LCM	5339-5345 South Woodlawn Avenue	90.3%	647,278	235,269	412,008	7,500	404,508
5.03	LCM	5335-5345 South Kimbark Avenue	89.6%	608,090	219,192	388,898	7,500	381,398
5.04	LCM	5715-5725 South Kimbark Avenue	89.4%	570,592	207,729	362,864	5,700	357,164
5.05	LCM	5034-5046 South Woodlawn Avenue	89.5%	665,860	267,175	398,684	13,500	385,184
5.06	LCM	1509 East 57th Street	90.9%	529,825	151,659	378,166	6,600	371,566
5.07	LCM	5320-5326 South Drexel Avenue	88.5%	517,168	203,935	313,233	9,300	303,933
5.08	LCM	5237-5245 South Kenwood	88.4%	506,825	192,128	314,697	5,700	308,997
5.09	LCM	5411-5421 South Ellis Avenue	88.9%	553,063	215,319	337,744	9,300	328,444
5.10	LCM	5300-5308 South Hyde Park Boulevard	87.9%	534,232	249,658	284,575	11,400	273,175
5.11	LCM	5234-5244 South Ingleside Avenue	90.6%	490,613	192,030	298,584	6,900	291,684
5.12	LCM	5415 South Woodlawn Avenue	91.0%	540,720	217,473	323,248	11,400	311,848
5.13	LCM	5300-5308 South Greenwood Avenue	90.4%	491,223	208,319	282,903	7,500	275,403
5.14	LCM	5201 South Greenwood Avenue	90.3%	444,622	190,593	254,029	7,200	246,829
5.15	LCM	5401-5409 South Cottage Grove Avenue	88.7%	401,379	164,411	236,969	6,600	230,369
5.16	LCM	5120 South Hyde Park Boulevard	89.6%	456,236	225,261	230,974	12,300	218,674
5.17	LCM	5350-5358 South Maryland Avenue	89.0%	376,521	172,187	204,334	6,300	198,034
5.18	LCM	5400-5406 South Maryland Avenue	86.8%	351,845	127,819	224,026	5,400	218,626
5.19	LCM	5474-5480 South Hyde Park Boulevard	90.9%	404,673	177,795	226,878	8,700	218,178
5.20	LCM	5528-5532 South Everett Avenue	89.9%	384,070	167,504	216,566	10,200	206,366
5.21	LCM	5487-5491 South Hyde Park Boulevard	90.8%	282,645	97,186	185,459	2,100	183,359
5.22	LCM	5400-5408 South Ingleside Avenue	87.9%	336,607	129,612	206,995	5,700	201,295
5.23	LCM	5401-5403 South Woodlawn Avenue	90.9%	328,234	119,411	208,822	3,600	205,222
5.24	LCM	5301-5307 South Maryland Avenue	85.4%	329,623	145,853	183,770	6,300	177,470
5.25	LCM	5355-5361 South Cottage Grove Avenue	87.5%	328,876	157,767	171,109	6,300	164,809
5.26	LCM	1515-1521 East 54th Street	91.0%	320,184	136,188	183,996	4,800	179,196
5.27	LCM	5111-5113 South Kimbark Avenue	90.6%	263,457	89,085	174,372	2,400	171,972
5.28	LCM	5507-5509 South Hyde Park Boulevard	89.6%	253,514	87,130	166,384	2,100	164,284
5.29	LCM	5337 South Hyde Park Boulevard	86.5%	325,066	163,596	161,470	6,900	154,570
5.30	LCM	5202-5210 South Cornell Avenue	89.9%	331,742	154,437	177,305	8,100	169,205
5.31	LCM	5118-5120 South Greenwood Avenue	90.9%	228,944	95,058	133,886	1,800	132,086
5.32	LCM	5335-5337 South Woodlawn Avenue	90.6%	214,360	84,659	129,701	1,800	127,901
5.33	LCM	5524-5526 South Everett Avenue	90.7%	214,714	77,129	137,584	2,100	135,484
5.34	LCM	5401-5405 South Drexel Boulevard	88.2%	224,601	93,168	131,433	3,900	127,533
5.35	LCM	5468-5470 South Hyde Park Boulevard	91.0%	200,282	87,295	112,987	1,800	111,187
5.36	LCM	5218-5220 South Kimbark Avenue	91.0%	208,973	84,222	124,751	1,800	122,951
5.37	LCM	5457-5459 South Blackstone Avenue	90.2%	234,105	111,404	122,700	5,700	117,000
5.38	LCM	5336-5338 South Hyde Park Boulevard	84.1%	206,095	96,900	109,195	5,700	103,495
5.39	LCM	5405-5407 South Woodlawn Avenue	88.1%	214,465	89,303	125,162	5,400	119,762
5.40	LCM	1018 East 54th Street	81.6%	148,035	75,778	72,257	2,700	69,557
5.41	LCM	5128-5132 South Cornell Avenue	88.4%	136,173	78,494	57,679	2,700	54,979
5.42	LCM	5110 South Harper Avenue	NAP	19,200	8,597	10,603	0	10,603
6	JPMCB	BJ’s Wholesale Club	95.0%	4,895,930	1,133,964	3,761,966	13,575	3,748,391	2.59	2.58	9.4%	9.3%
7	LCM	Hampton Roads Office Portfolio	86.4%	22,491,550	8,208,420	14,283,130	1,999,510	12,283,620	1.63	1.40	10.8%	9.3%
7.01	LCM	510 Independence Parkway	89.9%	1,641,235	464,172	1,177,063	149,607	1,027,456
7.02	LCM	676 Independence Parkway	95.0%	1,734,449	566,305	1,168,144	124,013	1,044,131
7.03	LCM	700 Independence Parkway	95.0%	1,552,007	460,658	1,091,349	151,036	940,313
7.04	LCM	1309 Executive Boulevard	95.0%	1,140,747	347,270	793,477	83,070	710,407
7.05	LCM	1317 Executive Boulevard	95.0%	1,703,553	579,811	1,123,742	117,489	1,006,253
7.06	LCM	200 Golden Oak Court	84.8%	1,315,851	511,023	804,828	119,187	685,641
7.07	LCM	1301 Executive Boulevard	95.0%	1,158,540	430,355	728,185	80,378	647,807
7.08	LCM	505 Independence Parkway	95.0%	1,276,818	506,992	769,826	105,340	664,487
7.09	LCM	1313 Executive Boulevard	95.0%	913,640	245,927	667,712	79,854	587,859
7.10	LCM	208 Golden Oak Court	94.0%	1,163,614	448,022	715,592	102,981	612,611
7.11	LCM	1305 Executive Boulevard	80.8%	877,947	407,712	470,235	78,642	391,593
7.12	LCM	500 Independence Parkway	95.0%	855,826	201,768	654,058	80,784	573,274
7.13	LCM	501 Independence Parkway	90.4%	1,247,637	504,547	743,090	95,336	647,755
7.14	LCM	1 Enterprise Parkway	66.3%	797,415	436,790	360,625	92,667	267,958
7.15	LCM	1457 Miller Store Road	95.0%	682,520	160,590	521,930	96,224	425,707
7.16	LCM	2809 South Lynnhaven Road	75.9%	993,473	420,842	572,631	90,710	481,921
7.17	LCM	22 Enterprise Parkway	76.3%	1,027,606	456,302	571,304	98,517	472,787
7.18	LCM	521 Butler Farm Road	95.0%	567,856	140,351	427,505	67,484	360,021
7.19	LCM	21 Enterprise Parkway	60.0%	874,882	498,244	376,638	87,547	289,091
7.20	LCM	484 Viking Drive	44.3%	358,058	224,104	133,955	35,290	98,664
7.21	LCM	629 Phoenix Drive	95.0%	363,187	92,851	270,336	37,978	232,358
7.22	LCM	5 Manhattan Square	95.0%	244,690	103,786	140,904	25,375	115,529
8	LCM	Colorado Square	90.6%	5,860,001	2,398,116	3,461,885	154,671	3,307,214	1.60	1.53	9.3%	8.9%
9	JPMCB	Sunset North	95.0%	19,978,769	6,362,971	13,615,798	612,561	13,003,237	2.75	2.63	9.1%	8.7%
10	JPMCB	Jersey City Group 2	93.7%	2,956,771	802,072	2,154,699	50,250	2,104,449	1.06	1.04	6.6%	6.4%
10.01	JPMCB	126, 130 & 134 Corbin Avenue
10.02	JPMCB	500 Baldwin Avenue
10.03	JPMCB	1062 West Side Avenue
10.04	JPMCB	38 & 42 Broadway
10.05	JPMCB	384 Baldwin Avenue
10.06	JPMCB	943 Pavonia Avenue
10.07	JPMCB	863 Pavonia Avenue
10.08	JPMCB	429 Hoboken Avenue
11	LCM	Belvedere Place	92.0%	6,480,910	1,897,439	4,583,471	452,034	4,131,437	2.90	2.62	10.4%	9.4%
12	LCM	Union Heights	88.6%	3,951,732	1,136,066	2,815,666	223,612	2,592,054	1.71	1.58	9.5%	8.8%
13	LCM	The Residence Inn by Marriott South Beach	87.5%	7,405,620	4,305,102	3,100,518	370,281	2,730,237	3.39	2.99	12.3%	10.8%
14	LCM	Brooklyn Renaissance Plaza	88.4%	14,691,541	6,697,245	7,994,296	248,841	7,745,455	1.48	1.43	9.0%	8.7%
15	LCM	8571 Rivers Avenue	95.0%	3,823,548	1,169,529	2,654,020	212,647	2,441,373	1.88	1.73	10.8%	10.0%
16	JPMCB	Grand Canal Shoppes	100.0%	104,029,334	31,007,624	73,021,709	2,023,806	70,997,903	2.53	2.46	9.6%	9.3%
17	JPMCB	600 & 620 National Avenue	97.0%	12,672,245	2,708,238	9,964,007	0	9,964,007	1.93	1.93	7.2%	7.2%
18	JPMCB	Tysons Tower	90.0%	31,434,407	10,604,603	20,829,804	1,163,206	19,666,598	3.25	3.07	11.0%	10.4%
19	JPMCB	Guardian Self Storage - Boulder	90.0%	2,668,665	932,099	1,736,566	14,144	1,722,422	1.65	1.64	9.0%	9.0%
20	JPMCB	Hilton Cincinnati Netherland Plaza	74.8%	37,757,247	29,865,599	7,891,648	0	7,891,648	1.62	1.62	10.9%	10.9%
21	LCM	Plaza at the Border	89.2%	2,392,905	553,100	1,839,805	216,707	1,623,098	2.82	2.49	11.4%	10.1%
22	LCM	Prospect Park	88.5%	2,462,322	899,948	1,562,374	210,360	1,352,014	1.80	1.55	10.4%	9.0%
23	LCM	The Sutherland	92.5%	1,883,492	807,903	1,075,589	32,100	1,043,489	2.01	1.95	7.9%	7.7%
24	LCM	Richmond City Center	95.0%	1,698,574	736,712	961,863	76,212	885,651	1.67	1.53	10.2%	9.4%
25	LCM	KB Dallas DaVita Portfolio	95.0%	1,236,837	315,891	920,946	72,435	848,511	1.62	1.50	10.0%	9.2%
25.01	LCM	KB DaVita Dallas Portfolio - Lewisville	95.0%	465,998	92,724	373,274	32,736	340,537
25.02	LCM	KB DaVita Dallas Portfolio - Fort Worth	95.0%	339,914	116,719	223,195	16,932	206,262
25.03	LCM	KB DaVita Dallas Portfolio - Flower Mound	95.0%	251,622	64,866	186,757	12,208	174,548
25.04	LCM	KB DaVita Dallas Portfolio - Plano	95.0%	179,303	41,582	137,721	10,558	127,163
26	LCM	NOV Headquarters	95.0%	5,585,060	2,379,011	3,206,049	67,404	3,138,646	1.74	1.71	8.2%	8.0%
27	LCM	Island Security Self Storage	94.5%	1,139,682	358,492	781,190	100	781,090	2.17	2.17	8.6%	8.6%
28	LCM	HD Supply Portfolio	95.0%	1,289,877	378,317	911,560	82,971	828,589	1.81	1.64	10.6%	9.6%
28.01	LCM	Core & Main - Charlotte, NC	95.0%	282,501	63,707	218,794	17,979	200,814
28.02	LCM	HD Supply - Raleigh, NC	95.0%	301,023	94,099	206,925	17,066	189,859
28.03	LCM	Stericycle - Raleigh, NC	95.0%	237,915	70,508	167,406	11,373	156,033
28.04	LCM	HD Supply - Tampa FL	95.0%	236,992	80,074	156,919	17,043	139,876
28.05	LCM	HD Supply - Pearl, MS	95.0%	140,097	48,550	91,547	13,570	77,976
28.06	LCM	ZimaPack HQ - Chesterfield, VA	95.0%	91,350	21,380	69,970	5,940	64,030
29	LCM	5222 South Drexel	92.5%	1,092,062	433,231	658,831	18,900	639,931	2.02	1.96	8.0%	7.8%
30	LCM	6723 Van Nuys Boulevard	95.0%	518,977	151,291	367,685	15,375	352,310	1.88	1.80	8.8%	8.4%
31	LCM	Opus Seaway	95.0%	1,390,909	278,097	1,112,812	124,028	988,784	4.49	3.99	27.8%	24.7%
32	LCM	Prince Creek Village Center	92.9%	545,433	154,773	390,660	21,642	369,018	2.67	2.52	11.5%	10.9%

A-1-6 

ANNEX A-1

								UPFRONT ESCROW(20)
				Ground Lease	Ground Lease	Franchise		Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other
Loan #	Seller(1)	Property Name	Title Type(18)	Expiration	Extension Terms	Expiration Date(19)	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
1	GACC	Century Plaza Towers	Fee				18%	0	0	0	0	0	0	0	100,769,680
2	LCM	Los Angeles Leased Fee Portfolio	Fee				Various	0	0	0	0	0	0	0	0
2.01	LCM	5901 West Century Boulevard	Fee				22%
2.02	LCM	5959 West Century Boulevard	Fee				13%
2.03	LCM	6151 West Century Boulevard	Fee				13%
2.04	LCM	5933 West Century Boulevard	Fee				10%
2.05	LCM	5940 West 98th Street	Fee				17%
2.06	LCM	9801 Airport Boulevard	Fee				11%
2.07	LCM	6144 West 98th Street	Fee				17%
2.08	LCM	5960 West 98th Street	Fee				17%
3	JPMCB	Innovation Park	Fee					30,912	0	0	115,921	441,662	0	0	0
4	LCM	12555 & 12655 Jefferson	Fee				10%	0	0	0	2,538,191	1,250,000	6,000	0	3,544,603
4.01	LCM	12655 Jefferson	Fee				10%
4.02	LCM	12555 Jefferson	Fee				10%
5	LCM	Hyde Park Multifamily Portfolio	Fee					0	0	0	0	700,000	225,000	0	0
5.01	LCM	5452-5466 South Ellis Avenue	Fee
5.02	LCM	5339-5345 South Woodlawn Avenue	Fee
5.03	LCM	5335-5345 South Kimbark Avenue	Fee
5.04	LCM	5715-5725 South Kimbark Avenue	Fee
5.05	LCM	5034-5046 South Woodlawn Avenue	Fee
5.06	LCM	1509 East 57th Street	Fee
5.07	LCM	5320-5326 South Drexel Avenue	Fee
5.08	LCM	5237-5245 South Kenwood	Fee
5.09	LCM	5411-5421 South Ellis Avenue	Fee
5.10	LCM	5300-5308 South Hyde Park Boulevard	Fee
5.11	LCM	5234-5244 South Ingleside Avenue	Fee
5.12	LCM	5415 South Woodlawn Avenue	Fee
5.13	LCM	5300-5308 South Greenwood Avenue	Fee
5.14	LCM	5201 South Greenwood Avenue	Fee
5.15	LCM	5401-5409 South Cottage Grove Avenue	Fee
5.16	LCM	5120 South Hyde Park Boulevard	Fee
5.17	LCM	5350-5358 South Maryland Avenue	Fee
5.18	LCM	5400-5406 South Maryland Avenue	Fee
5.19	LCM	5474-5480 South Hyde Park Boulevard	Fee
5.20	LCM	5528-5532 South Everett Avenue	Fee
5.21	LCM	5487-5491 South Hyde Park Boulevard	Fee
5.22	LCM	5400-5408 South Ingleside Avenue	Fee
5.23	LCM	5401-5403 South Woodlawn Avenue	Fee
5.24	LCM	5301-5307 South Maryland Avenue	Fee
5.25	LCM	5355-5361 South Cottage Grove Avenue	Fee
5.26	LCM	1515-1521 East 54th Street	Fee
5.27	LCM	5111-5113 South Kimbark Avenue	Fee
5.28	LCM	5507-5509 South Hyde Park Boulevard	Fee
5.29	LCM	5337 South Hyde Park Boulevard	Fee
5.30	LCM	5202-5210 South Cornell Avenue	Fee
5.31	LCM	5118-5120 South Greenwood Avenue	Fee
5.32	LCM	5335-5337 South Woodlawn Avenue	Fee
5.33	LCM	5524-5526 South Everett Avenue	Fee
5.34	LCM	5401-5405 South Drexel Boulevard	Fee
5.35	LCM	5468-5470 South Hyde Park Boulevard	Fee
5.36	LCM	5218-5220 South Kimbark Avenue	Fee
5.37	LCM	5457-5459 South Blackstone Avenue	Fee
5.38	LCM	5336-5338 South Hyde Park Boulevard	Fee
5.39	LCM	5405-5407 South Woodlawn Avenue	Fee
5.40	LCM	1018 East 54th Street	Fee
5.41	LCM	5128-5132 South Cornell Avenue	Fee
5.42	LCM	5110 South Harper Avenue	Fee
6	JPMCB	BJ’s Wholesale Club	Fee					0	0	0	0	0	0	0	0
7	LCM	Hampton Roads Office Portfolio	Fee					250,000	223,102	0	1,500,000	600,000	30,000	0	1,088,187
7.01	LCM	510 Independence Parkway	Fee
7.02	LCM	676 Independence Parkway	Fee
7.03	LCM	700 Independence Parkway	Fee
7.04	LCM	1309 Executive Boulevard	Fee
7.05	LCM	1317 Executive Boulevard	Fee
7.06	LCM	200 Golden Oak Court	Fee
7.07	LCM	1301 Executive Boulevard	Fee
7.08	LCM	505 Independence Parkway	Fee
7.09	LCM	1313 Executive Boulevard	Fee
7.10	LCM	208 Golden Oak Court	Fee
7.11	LCM	1305 Executive Boulevard	Fee
7.12	LCM	500 Independence Parkway	Fee
7.13	LCM	501 Independence Parkway	Fee
7.14	LCM	1 Enterprise Parkway	Fee
7.15	LCM	1457 Miller Store Road	Fee
7.16	LCM	2809 South Lynnhaven Road	Fee
7.17	LCM	22 Enterprise Parkway	Fee
7.18	LCM	521 Butler Farm Road	Fee
7.19	LCM	21 Enterprise Parkway	Fee
7.20	LCM	484 Viking Drive	Fee
7.21	LCM	629 Phoenix Drive	Fee
7.22	LCM	5 Manhattan Square	Fee
8	LCM	Colorado Square	Fee					0	40,173	0	897,141	105,000	0	0	1,180,320
9	JPMCB	Sunset North	Fee				7%-9%	12,375	0	0	38,672	153,562	166,282	0	14,787,464
10	JPMCB	Jersey City Group 2	Fee					4,118	0	101,500	0	117,697	0	0	0
10.01	JPMCB	126, 130 & 134 Corbin Avenue	Fee
10.02	JPMCB	500 Baldwin Avenue	Fee
10.03	JPMCB	1062 West Side Avenue	Fee
10.04	JPMCB	38 & 42 Broadway	Fee
10.05	JPMCB	384 Baldwin Avenue	Fee
10.06	JPMCB	943 Pavonia Avenue	Fee
10.07	JPMCB	863 Pavonia Avenue	Fee
10.08	JPMCB	429 Hoboken Avenue	Fee
11	LCM	Belvedere Place	Fee				8%	0	0	0	2,830,667	500,000	0	0	316,522
12	LCM	Union Heights	Fee				5%	0	0	0	1,078,730	375,000	13,000	0	0
13	LCM	The Residence Inn by Marriott South Beach	Fee			12/31/2046		0	6,250	0	0	0	0	0	0
14	LCM	Brooklyn Renaissance Plaza	Leasehold	06/19/2086	None			0	0	0	3,360,261	850,000	95,000	0	39,128
15	LCM	8571 Rivers Avenue	Fee/Leasehold	06/29/2050	5, 5-Year Options			0	0	0	3,814,538	452,254	115,368	0	402,698
16	JPMCB	Grand Canal Shoppes	Fee/Leasehold	5/14/2093 (Venetian Casino Resort); 2/28/2097 (Palazzo Hotel and Casino); 2/29/2064 (Walgreens)	One, 40 years (Walgreens); None (Venetian Hotel and Casino and Palazzo Resort and Casino)			0	0	0	0	0	0	0	13,527,940
17	JPMCB	600 & 620 National Avenue	Fee				6%	75,532	0	0	0	0	0	0	12,085,120
18	JPMCB	Tysons Tower	Fee					0	0	0	0	0	0	0	0
19	JPMCB	Guardian Self Storage - Boulder	Fee					1,206	0	0	0	201,755	0	0	0
20	JPMCB	Hilton Cincinnati Netherland Plaza	Fee			11/30/2029		0	382,383	0	0	460,682	0	0	3,090,409
21	LCM	Plaza at the Border	Fee				6%	0	0	0	0	99,288	6,611	0	0
22	LCM	Prospect Park	Fee				5%	0	0	0	200,000	170,000	2,000	0	85,466
23	LCM	The Sutherland	Fee					0	25,052	0	0	10,000	13,000	0	0
24	LCM	Richmond City Center	Fee				15%	0	28,875	0	0	80,000	7,000	0	0
25	LCM	KB Dallas DaVita Portfolio	Fee					49,697	12,500	0	0	0	0	0	120,000
25.01	LCM	KB DaVita Dallas Portfolio - Lewisville	Fee
25.02	LCM	KB DaVita Dallas Portfolio - Fort Worth	Fee
25.03	LCM	KB DaVita Dallas Portfolio - Flower Mound	Fee
25.04	LCM	KB DaVita Dallas Portfolio - Plano	Fee
26	LCM	NOV Headquarters	Fee					0	0	0	0	0	0	0	0
27	LCM	Island Security Self Storage	Fee				8%	0	0	0	0	13,000	0	0	0
28	LCM	HD Supply Portfolio	Fee					0	191,720	0	50,000	0	10,000	0	0
28.01	LCM	Core & Main - Charlotte, NC	Fee
28.02	LCM	HD Supply - Raleigh, NC	Fee
28.03	LCM	Stericycle - Raleigh, NC	Fee
28.04	LCM	HD Supply - Tampa FL	Fee
28.05	LCM	HD Supply - Pearl, MS	Fee
28.06	LCM	ZimaPack HQ - Chesterfield, VA	Fee
29	LCM	5222 South Drexel	Fee					0	19,550	0	0	10,000	5,500	0	0
30	LCM	6723 Van Nuys Boulevard	Fee				19%	0	0	0	0	40,200	9,173	0	0
31	LCM	Opus Seaway	Fee				8%	0	0	0	0	12,000	17,500	0	0
32	LCM	Prince Creek Village Center	Fee					0	0	0	28,000	40,000	1,000	0	0

A-1-7 

ANNEX A-1

				MONTHLY ESCROW(21)
			Other Upfront	Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	Other Monthly
Loan #	Seller(1)	Property Name	Description ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)
1	GACC	Century Plaza Towers	Outstanding TI/LC Reserve: 71,223,945.39; Free Rent Funds: 29,545,734.88	0	0	0	Springing	Springing	0
2	LCM	Los Angeles Leased Fee Portfolio		0	0	0	Springing	Springing	0
2.01	LCM	5901 West Century Boulevard
2.02	LCM	5959 West Century Boulevard
2.03	LCM	6151 West Century Boulevard
2.04	LCM	5933 West Century Boulevard
2.05	LCM	5940 West 98th Street
2.06	LCM	9801 Airport Boulevard
2.07	LCM	6144 West 98th Street
2.08	LCM	5960 West 98th Street
3	JPMCB	Innovation Park		30,912	0	115,921	147,221	Springing	0
4	LCM	12555 & 12655 Jefferson	Earnout Reserve: 3,500,000.00; Free Rent Reserve: 44,603.12	4,040	0	16,159	137,610	5,900	0
4.01	LCM	12655 Jefferson
4.02	LCM	12555 Jefferson
5	LCM	Hyde Park Multifamily Portfolio		17,580	0	0	119,000	Springing	0
5.01	LCM	5452-5466 South Ellis Avenue
5.02	LCM	5339-5345 South Woodlawn Avenue
5.03	LCM	5335-5345 South Kimbark Avenue
5.04	LCM	5715-5725 South Kimbark Avenue
5.05	LCM	5034-5046 South Woodlawn Avenue
5.06	LCM	1509 East 57th Street
5.07	LCM	5320-5326 South Drexel Avenue
5.08	LCM	5237-5245 South Kenwood
5.09	LCM	5411-5421 South Ellis Avenue
5.10	LCM	5300-5308 South Hyde Park Boulevard
5.11	LCM	5234-5244 South Ingleside Avenue
5.12	LCM	5415 South Woodlawn Avenue
5.13	LCM	5300-5308 South Greenwood Avenue
5.14	LCM	5201 South Greenwood Avenue
5.15	LCM	5401-5409 South Cottage Grove Avenue
5.16	LCM	5120 South Hyde Park Boulevard
5.17	LCM	5350-5358 South Maryland Avenue
5.18	LCM	5400-5406 South Maryland Avenue
5.19	LCM	5474-5480 South Hyde Park Boulevard
5.20	LCM	5528-5532 South Everett Avenue
5.21	LCM	5487-5491 South Hyde Park Boulevard
5.22	LCM	5400-5408 South Ingleside Avenue
5.23	LCM	5401-5403 South Woodlawn Avenue
5.24	LCM	5301-5307 South Maryland Avenue
5.25	LCM	5355-5361 South Cottage Grove Avenue
5.26	LCM	1515-1521 East 54th Street
5.27	LCM	5111-5113 South Kimbark Avenue
5.28	LCM	5507-5509 South Hyde Park Boulevard
5.29	LCM	5337 South Hyde Park Boulevard
5.30	LCM	5202-5210 South Cornell Avenue
5.31	LCM	5118-5120 South Greenwood Avenue
5.32	LCM	5335-5337 South Woodlawn Avenue
5.33	LCM	5524-5526 South Everett Avenue
5.34	LCM	5401-5405 South Drexel Boulevard
5.35	LCM	5468-5470 South Hyde Park Boulevard
5.36	LCM	5218-5220 South Kimbark Avenue
5.37	LCM	5457-5459 South Blackstone Avenue
5.38	LCM	5336-5338 South Hyde Park Boulevard
5.39	LCM	5405-5407 South Woodlawn Avenue
5.40	LCM	1018 East 54th Street
5.41	LCM	5128-5132 South Cornell Avenue
5.42	LCM	5110 South Harper Avenue
6	JPMCB	BJ’s Wholesale Club		Springing	0	0	Springing	Springing	0
7	LCM	Hampton Roads Office Portfolio	Outstanding TI/LC Reserve: 1,001,935.59; Free Rent Reserve: 86,251.34	33,050	0	168,555	150,800	22,200	0
7.01	LCM	510 Independence Parkway
7.02	LCM	676 Independence Parkway
7.03	LCM	700 Independence Parkway
7.04	LCM	1309 Executive Boulevard
7.05	LCM	1317 Executive Boulevard
7.06	LCM	200 Golden Oak Court
7.07	LCM	1301 Executive Boulevard
7.08	LCM	505 Independence Parkway
7.09	LCM	1313 Executive Boulevard
7.10	LCM	208 Golden Oak Court
7.11	LCM	1305 Executive Boulevard
7.12	LCM	500 Independence Parkway
7.13	LCM	501 Independence Parkway
7.14	LCM	1 Enterprise Parkway
7.15	LCM	1457 Miller Store Road
7.16	LCM	2809 South Lynnhaven Road
7.17	LCM	22 Enterprise Parkway
7.18	LCM	521 Butler Farm Road
7.19	LCM	21 Enterprise Parkway
7.20	LCM	484 Viking Drive
7.21	LCM	629 Phoenix Drive
7.22	LCM	5 Manhattan Square
8	LCM	Colorado Square	Vladimir Jones Reserve: 1,000,000.00; Free Rent Reserve: 180,320.14	5,115	0	10,230	56,000	Springing	0
9	JPMCB	Sunset North	Outstanding TI/LC Reserve: 14,380,753.87; Free Rent Reserve: 406,709.78	12,375	0	38,672	153,562	33,256	0
10	JPMCB	Jersey City Group 2		4,188	0	0	29,424	Springing	0
10.01	JPMCB	126, 130 & 134 Corbin Avenue
10.02	JPMCB	500 Baldwin Avenue
10.03	JPMCB	1062 West Side Avenue
10.04	JPMCB	38 & 42 Broadway
10.05	JPMCB	384 Baldwin Avenue
10.06	JPMCB	943 Pavonia Avenue
10.07	JPMCB	863 Pavonia Avenue
10.08	JPMCB	429 Hoboken Avenue
11	LCM	Belvedere Place	Free Rent Reserve	1,742	0	0	65,000	Springing	0
12	LCM	Union Heights		2,977	0	20,244	30,920	2,600	0
13	LCM	The Residence Inn by Marriott South Beach		Springing	0	0	Springing	Springing	0
14	LCM	Brooklyn Renaissance Plaza	Free Rent Reserve	6,017	0	36,102	150,000	12,000	1/12 of Ground Rent	Ground Lease Reserve
15	LCM	8571 Rivers Avenue	Expansion Premises Rent Reserve	2,893	0	0	38,818	12,819	Springing	Ground Lease Reserve
16	JPMCB	Grand Canal Shoppes	Outstanding TI/LC Reserve: 12,309,694; Gap Rent Reserve: 1,218,246	Springing	0	Springing	Springing	Springing	Springing	Ground Rent Reserve
17	JPMCB	600 & 620 National Avenue	Outstanding TI/LC Reserve	Springing	0	0	Springing	Springing	0
18	JPMCB	Tysons Tower		Springing	0	Springing	Springing	Springing	0
19	JPMCB	Guardian Self Storage - Boulder		1,206	0	0	35,004	Springing	0
20	JPMCB	Hilton Cincinnati Netherland Plaza	PIP Reserve: 1,687,534.46; Working Capital Reserve: 902,874.64; Seasonality Reserve: 500,000	4% of Gross Revenues	0	0	115,170	Springing	18,745	Condominium Reserve: 18,745; Seasonality Reserve: Springing
21	LCM	Plaza at the Border		1,225	0	6,127	24,822	2,204	0
22	LCM	Prospect Park	QuoteWizard Reserve	4,687	0	9,374	20,600	2,000	0
23	LCM	The Sutherland		2,538	0	1,159	18,900	3,700	0
24	LCM	Richmond City Center		1,234	0	4,625	17,862	2,262	0
25	LCM	KB Dallas DaVita Portfolio	Management Fee Reserve	Springing	0	0	Springing	Springing	0
25.01	LCM	KB DaVita Dallas Portfolio - Lewisville
25.02	LCM	KB DaVita Dallas Portfolio - Fort Worth
25.03	LCM	KB DaVita Dallas Portfolio - Flower Mound
25.04	LCM	KB DaVita Dallas Portfolio - Plano
26	LCM	NOV Headquarters		Springing	0	0	Springing	Springing	0
27	LCM	Island Security Self Storage		628	0	0	9,270	Springing	0
28	LCM	HD Supply Portfolio		Springing	0	Springing	Springing	Springing	0
28.01	LCM	Core & Main - Charlotte, NC
28.02	LCM	HD Supply - Raleigh, NC
28.03	LCM	Stericycle - Raleigh, NC
28.04	LCM	HD Supply - Tampa FL
28.05	LCM	HD Supply - Pearl, MS
28.06	LCM	ZimaPack HQ - Chesterfield, VA
29	LCM	5222 South Drexel		1,313	0	0	9,100	1,500	0
30	LCM	6723 Van Nuys Boulevard		427	0	854	7,000	6,115	0
31	LCM	Opus Seaway		0	0	0	8,530	2,200	0
32	LCM	Prince Creek Village Center		301	0	1,503	4,000	900	0

A-1-8 

ANNEX A-1

RESERVE CAPS(22)

LARGEST TENANT(3), (23), (24), (25)

2nd LARGEST TENANT(3), (23), (24), (25)

CapEx

Envir.

TI/LC

RE Tax

Insur.

Debt Service

Other

Single

Lease

Lease

Loan #

Seller(1)

Property Name

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

1

GACC

Century Plaza Towers

No

Bank of America

149,508

09/30/29

Manatt Phelps

116,366

04/30/35

2

LCM

Los Angeles Leased Fee Portfolio

No

2.01

LCM

5901 West Century Boulevard

No

2.02

LCM

5959 West Century Boulevard

No

2.03

LCM

6151 West Century Boulevard

No

2.04

LCM

5933 West Century Boulevard

No

2.05

LCM

5940 West 98th Street

No

2.06

LCM

9801 Airport Boulevard

No

2.07

LCM

6144 West 98th Street

No

2.08

LCM

5960 West 98th Street

No

3

JPMCB

Innovation Park

1,400,000

No

AXA Equitable

291,528

11/30/28

Allstate Insurance Company

257,393

12/31/27

4

LCM

12555 & 12655 Jefferson

Various

No

4.01

LCM

12655 Jefferson

No

WeWork

82,889

08/31/28

AegisMedia Americas, Inc. / Dentsu

17,867

11/30/23

4.02

LCM

12555 Jefferson

No

Providence Health System

35,562

07/31/31

Cardina Real Estate

15,955

09/30/24

5

LCM

Hyde Park Multifamily Portfolio

No

5.01

LCM

5452-5466 South Ellis Avenue

No

5.02

LCM

5339-5345 South Woodlawn Avenue

No

5.03

LCM

5335-5345 South Kimbark Avenue

No

5.04

LCM

5715-5725 South Kimbark Avenue

No

5.05

LCM

5034-5046 South Woodlawn Avenue

No

5.06

LCM

1509 East 57th Street

No

5.07

LCM

5320-5326 South Drexel Avenue

No

5.08

LCM

5237-5245 South Kenwood

No

5.09

LCM

5411-5421 South Ellis Avenue

No

5.10

LCM

5300-5308 South Hyde Park Boulevard

No

5.11

LCM

5234-5244 South Ingleside Avenue

No

5.12

LCM

5415 South Woodlawn Avenue

No

5.13

LCM

5300-5308 South Greenwood Avenue

No

5.14

LCM

5201 South Greenwood Avenue

No

5.15

LCM

5401-5409 South Cottage Grove Avenue

No

5.16

LCM

5120 South Hyde Park Boulevard

No

5.17

LCM

5350-5358 South Maryland Avenue

No

5.18

LCM

5400-5406 South Maryland Avenue

No

5.19

LCM

5474-5480 South Hyde Park Boulevard

No

5.20

LCM

5528-5532 South Everett Avenue

No

5.21

LCM

5487-5491 South Hyde Park Boulevard

No

5.22

LCM

5400-5408 South Ingleside Avenue

No

5.23

LCM

5401-5403 South Woodlawn Avenue

No

5.24

LCM

5301-5307 South Maryland Avenue

No

5.25

LCM

5355-5361 South Cottage Grove Avenue

No

5.26

LCM

1515-1521 East 54th Street

No

5.27

LCM

5111-5113 South Kimbark Avenue

No

5.28

LCM

5507-5509 South Hyde Park Boulevard

No

5.29

LCM

5337 South Hyde Park Boulevard

No

5.30

LCM

5202-5210 South Cornell Avenue

No

5.31

LCM

5118-5120 South Greenwood Avenue

No

5.32

LCM

5335-5337 South Woodlawn Avenue

No

5.33

LCM

5524-5526 South Everett Avenue

No

5.34

LCM

5401-5405 South Drexel Boulevard

No

5.35

LCM

5468-5470 South Hyde Park Boulevard

No

5.36

LCM

5218-5220 South Kimbark Avenue

No

��

5.37

LCM

5457-5459 South Blackstone Avenue

No

5.38

LCM

5336-5338 South Hyde Park Boulevard

No

5.39

LCM

5405-5407 South Woodlawn Avenue

No

5.40

LCM

1018 East 54th Street

No

5.41

LCM

5128-5132 South Cornell Avenue

No

5.42

LCM

5110 South Harper Avenue

No

6

JPMCB

BJ’s Wholesale Club

Yes

BJ’s Wholesale Club

135,753

09/19/34

7

LCM

Hampton Roads Office Portfolio

4,000,000

Various

7.01

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

7.02

LCM

676 Independence Parkway

No

Strayer University, Inc.

25,622

03/31/21

Woolpert, Inc.

11,259

03/31/21

7.03

LCM

700 Independence Parkway

No

General Dynamics Info

46,745

01/31/22

Emprise Corporation

23,501

10/31/23

7.04

LCM

1309 Executive Boulevard

Yes

Cegedim Dendrite

49,870

12/31/20

7.05

LCM

1317 Executive Boulevard

No

Burns & McDonnell Engineering Company, Inc.

25,625

05/31/30

RRMM Architects, P.C.

24,688

06/30/24

7.06

LCM

200 Golden Oak Court

No

Tidewater Mortgage Services, Inc.

24,289

08/31/22

Novonics Corp

10,950

12/31/23

7.07

LCM

1301 Executive Boulevard

No

Cox Communications Hampton Roads, LLC

26,136

05/31/20

CACI, Inc.

23,884

01/31/21

7.08

LCM

505 Independence Parkway

No

Cdyne

26,902

10/31/20

Honeywell Technology Solutions, Inc.

5,964

01/21/22

7.09

LCM

1313 Executive Boulevard

Yes

Sutherland Global Services Inc.

49,870

09/30/24

7.10

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

7.11

LCM

1305 Executive Boulevard

No

Schenker, Inc.

31,709

01/31/21

Precision Spinal Care, Inc.

2,298

03/31/27

7.12

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

7.13

LCM

501 Independence Parkway

No

Antech Systems

9,832

05/31/21

C&F Mortgage

7,332

10/31/21

7.14

LCM

1 Enterprise Parkway

No

Science Systems and Applications Inc.

30,755

05/31/21

Battelle Memorial Institute

4,270

07/31/24

7.15

LCM

1457 Miller Store Road

No

Ultralife Corporation

32,522

04/30/21

Continental Tide Defense Systems, Inc.

16,350

04/30/21

7.16

LCM

2809 South Lynnhaven Road

No

Innovative Systems & Solutions, Inc.

10,840

07/31/20

AGVIQ, LLC

10,625

05/31/24

7.17

LCM

22 Enterprise Parkway

No

Intergraph Corporation

13,000

10/31/20

Mathew Thompson, III, Consulting Engineers, Inc.

9,356

10/31/22

7.18

LCM

521 Butler Farm Road

Yes

Ferguson Enterprises, Inc.

44,651

03/31/21

7.19

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

7.20

LCM

484 Viking Drive

No

Brock & Scott, PLLC

5,572

12/31/21

Morgan-Marrow Company

2,902

03/31/22

7.21

LCM

629 Phoenix Drive

No

Precision Measurements, Inc.

6,904

01/31/22

Eliza Hope Foundation

5,766

08/31/23

7.22

LCM

5 Manhattan Square

Yes

Jacobs Technology, Inc.

17,068

02/29/24

8

LCM

Colorado Square

175,000

No

Colorado Interstate Gas

141,531

06/30/33

Vladimir Jones

11,364

08/31/27

9

JPMCB

Sunset North

445,499

928,122

No

Intellectual Ventures

152,633

05/31/25

ArenaNet

96,839

05/31/29

10

JPMCB

Jersey City Group 2

50,250

No

10.01

JPMCB

126, 130 & 134 Corbin Avenue

No

10.02

JPMCB

500 Baldwin Avenue

No

10.03

JPMCB

1062 West Side Avenue

No

10.04

JPMCB

38 & 42 Broadway

No

10.05

JPMCB

384 Baldwin Avenue

No

10.06

JPMCB

943 Pavonia Avenue

No

10.07

JPMCB

863 Pavonia Avenue

No

10.08

JPMCB

429 Hoboken Avenue

No

11

LCM

Belvedere Place

104,544

No

WeWork

46,116

12/31/30

Redwood Trust, Inc.

21,370

05/31/28

12

LCM

Union Heights

No

Green River Capital LLC and Red Bell Real Estate, LLC

33,280

08/31/24

Zions Bank, N.A.

28,546

03/31/21

13

LCM

The Residence Inn by Marriott South Beach

No

14

LCM

Brooklyn Renaissance Plaza

216,612

1,299,672

No

USA GSA - Secret Service

89,030

10/31/23

NYC Department of Education

64,340

10/31/33

15

LCM

8571 Rivers Avenue

Yes

T-Mobile PCS Holdings LLC

173,582

07/31/30

16

JPMCB

Grand Canal Shoppes

386,928

2,321,544

No

The Venetian Casino Resort

81,105

05/31/29

Tao Nightclub

49,441

01/31/25

17

JPMCB

600 & 620 National Avenue

75,532

Yes

Google

151,064

05/31/29

18

JPMCB

Tysons Tower

1,000,000

1,321,825

No

Intelsat Global Service Corporation

212,572

07/31/29

Deloitte, LLP

94,378

08/31/27

19

JPMCB

Guardian Self Storage - Boulder

28,944

No

20

JPMCB

Hilton Cincinnati Netherland Plaza

Seasonality Reserve: 1,000,000

No

21

LCM

Plaza at the Border

294,100

No

Ross Dress for Less

27,500

01/31/23

TJ Maxx

24,500

10/31/22

22

LCM

Prospect Park

No

Moss Adams

21,852

08/31/28

Vitek Real Estate

19,716

11/30/24

23

LCM

The Sutherland

No

24

LCM

Richmond City Center

45,000

No

Kroger

30,000

09/30/23

Walgreens

14,000

10/31/22

25

LCM

KB Dallas DaVita Portfolio

Various

25.01

LCM

KB DaVita Dallas Portfolio - Lewisville

No

Renal Center of Lewisville, LLC

12,582

03/31/34

North Texas Kidney Disease Associates, P.A.

7,618

02/28/34

25.02

LCM

KB DaVita Dallas Portfolio - Fort Worth

Yes

Texas Renal Ventures, L.L.L.P.

13,131

03/31/34

25.03

LCM

KB DaVita Dallas Portfolio - Flower Mound

Yes

Renal Center of Flower Mound, LLC

8,000

03/31/34

25.04

LCM

KB DaVita Dallas Portfolio - Plano

Yes

Renal Center of Plano, LLC

8,366

03/31/34

26

LCM

NOV Headquarters

Yes

National Oilwell Varco, Inc.

337,019

11/30/37

27

LCM

Island Security Self Storage

No

28

LCM

HD Supply Portfolio

138,285

553,140

Yes

28.01

LCM

Core & Main - Charlotte, NC

Yes

Core & Main LP

39,954

04/30/24

28.02

LCM

HD Supply - Raleigh, NC

Yes

HD Supply Construction Supply, Ltd.

37,924

04/30/24

28.03

LCM

Stericycle - Raleigh, NC

Yes

Stericycle, Inc.

25,273

04/30/24

28.04

LCM

HD Supply - Tampa FL

Yes

HD Supply Construction Supply, Ltd.

37,873

04/30/24

28.05

LCM

HD Supply - Pearl, MS

Yes

Hajoca Corporation

30,156

04/30/21

28.06

LCM

ZimaPack HQ - Chesterfield, VA

Yes

ZimaPack, LLC

13,200

07/31/25

29

LCM

5222 South Drexel

No

30

LCM

6723 Van Nuys Boulevard

Yes

Van Nuys Fitness LLC

20,500

12/31/31

31

LCM

Opus Seaway

No

Cadence Aerospace

48,757

12/31/23

Givon USA

26,524

02/29/24

32

LCM

Prince Creek Village Center

No

Tidelands Health

5,087

12/14/24

Nail Care Spa

2,100

07/17/22

A-1-9 

ANNEX A-1

3rd LARGEST TENANT(3), (23), (24), (25)

4th LARGEST TENANT(3), (23), (24), (25)

5th LARGEST TENANT(3), (23), (24), (25)

Lease

Lease

Lease

Loan

Lockbox

Loan #

Seller(1)

Property Name

3rd Largest Tenant

Unit Size

Expiration

4th Largest Tenant

Unit Size

Expiration

5th Largest Tenant

Unit Size

Expiration

Purpose

Principal / Carveout Guarantor(26)

(Y/N)

1

GACC

Century Plaza Towers

JPMorgan

97,726

08/31/21

Kirkland & Ellis

85,664

12/31/34

Greenberg Glusker

83,199

02/28/35

Refinance

SPF JVP LLC; Luminance Acquisition Venture LLC

Yes

2

LCM

Los Angeles Leased Fee Portfolio

Refinance

Paul Alanis, Cofinance, Inc.

Yes

2.01

LCM

5901 West Century Boulevard

2.02

LCM

5959 West Century Boulevard

2.03

LCM

6151 West Century Boulevard

2.04

LCM

5933 West Century Boulevard

2.05

LCM

5940 West 98th Street

2.06

LCM

9801 Airport Boulevard

2.07

LCM

6144 West 98th Street

2.08

LCM

5960 West 98th Street

3

JPMCB

Innovation Park

Classic Graphics

238,744

01/31/26

Alight Solutions LLC

216,377

11/30/25

Wells Fargo Bank

196,613

03/31/25

Acquisition

Aleph Investment Properties (US), LLLP, Aleph Investment Properties, LLLP

Yes

4

LCM

12555 & 12655 Jefferson

Refinance

Simon Mani, Daniel Mani

Yes

4.01

LCM

12655 Jefferson

4.02

LCM

12555 Jefferson

Starkey Laboratories

11,595

08/31/20

KTGY Group

8,407

01/14/20

Campus Explorer

6,017

04/30/21

5

LCM

Hyde Park Multifamily Portfolio

Refinance

Lyrical-Antheus Realty Partners II, L.P.

Yes

5.01

LCM

5452-5466 South Ellis Avenue

5.02

LCM

5339-5345 South Woodlawn Avenue

5.03

LCM

5335-5345 South Kimbark Avenue

5.04

LCM

5715-5725 South Kimbark Avenue

5.05

LCM

5034-5046 South Woodlawn Avenue

5.06

LCM

1509 East 57th Street

5.07

LCM

5320-5326 South Drexel Avenue

5.08

LCM

5237-5245 South Kenwood

5.09

LCM

5411-5421 South Ellis Avenue

5.10

LCM

5300-5308 South Hyde Park Boulevard

5.11

LCM

5234-5244 South Ingleside Avenue

5.12

LCM

5415 South Woodlawn Avenue

5.13

LCM

5300-5308 South Greenwood Avenue

5.14

LCM

5201 South Greenwood Avenue

5.15

LCM

5401-5409 South Cottage Grove Avenue

5.16

LCM

5120 South Hyde Park Boulevard

5.17

LCM

5350-5358 South Maryland Avenue

5.18

LCM

5400-5406 South Maryland Avenue

5.19

LCM

5474-5480 South Hyde Park Boulevard

5.20

LCM

5528-5532 South Everett Avenue

5.21

LCM

5487-5491 South Hyde Park Boulevard

5.22

LCM

5400-5408 South Ingleside Avenue

5.23

LCM

5401-5403 South Woodlawn Avenue

5.24

LCM

5301-5307 South Maryland Avenue

5.25

LCM

5355-5361 South Cottage Grove Avenue

5.26

LCM

1515-1521 East 54th Street

5.27

LCM

5111-5113 South Kimbark Avenue

5.28

LCM

5507-5509 South Hyde Park Boulevard

5.29

LCM

5337 South Hyde Park Boulevard

5.30

LCM

5202-5210 South Cornell Avenue

5.31

LCM

5118-5120 South Greenwood Avenue

5.32

LCM

5335-5337 South Woodlawn Avenue

5.33

LCM

5524-5526 South Everett Avenue

5.34

LCM

5401-5405 South Drexel Boulevard

5.35

LCM

5468-5470 South Hyde Park Boulevard

5.36

LCM

5218-5220 South Kimbark Avenue

5.37

LCM

5457-5459 South Blackstone Avenue

5.38

LCM

5336-5338 South Hyde Park Boulevard

5.39

LCM

5405-5407 South Woodlawn Avenue

5.40

LCM

1018 East 54th Street

5.41

LCM

5128-5132 South Cornell Avenue

5.42

LCM

5110 South Harper Avenue

6

JPMCB

BJ’s Wholesale Club

Acquisition

LHL Holdings, L.P.

Yes

7

LCM

Hampton Roads Office Portfolio

Acquisition

Lawrence Heller

Yes

7.01

LCM

510 Independence Parkway

Dollar Tree Management, Inc.

23,424

MTM

Verizon Wireless

12,258

10/31/21

7.02

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

7.03

LCM

700 Independence Parkway

Consumer Portfolio Services

21,705

08/31/25

Distinct Sales & Marketing

3,125

07/31/22

7.04

LCM

1309 Executive Boulevard

7.05

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

7.06

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

03/31/20

7.07

LCM

1301 Executive Boulevard

7.08

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

7.09

LCM

1313 Executive Boulevard

7.10

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

7.11

LCM

1305 Executive Boulevard

LinQuest Corporation

2,116

04/30/20

Howroyd-Wright Employment Agency, Inc.

2,101

08/31/23

Allstate Insurance Company

1,611

12/31/20

7.12

LCM

500 Independence Parkway

7.13

LCM

501 Independence Parkway

Apogee Solutions

4,425

01/31/20

Home Bancshares, Inc.

4,247

01/31/24

Fulton Bank, National Association

4,239

03/31/23

7.14

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

04/30/20

7.15

LCM

1457 Miller Store Road

Rexel USA, Inc.

8,262

08/31/20

U.S. Remodelers, Inc.

8,058

10/31/21

7.16

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

7.17

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

05/31/20

7.18

LCM

521 Butler Farm Road

7.19

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

7.20

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

7.21

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

7.22

LCM

5 Manhattan Square

8

LCM

Colorado Square

HighJump Software

11,000

06/30/26

Welkin Sciences, LLC

9,196

07/31/22

Exigo

7,441

09/30/22

Refinance

Unico Investment Group LLC

Yes

9

JPMCB

Sunset North

WeWork

78,303

12/31/31

Farmers

61,327

05/31/29

GM Cruise

32,331

11/30/26

Acquisition

Kennedy-Wilson Holdings, Inc.

Yes

10

JPMCB

Jersey City Group 2

Refinance

Joseph Ehrman, Barry Schreiber

Yes

10.01

JPMCB

126, 130 & 134 Corbin Avenue

10.02

JPMCB

500 Baldwin Avenue

10.03

JPMCB

1062 West Side Avenue

10.04

JPMCB

38 & 42 Broadway

10.05

JPMCB

384 Baldwin Avenue

10.06

JPMCB

943 Pavonia Avenue

10.07

JPMCB

863 Pavonia Avenue

10.08

JPMCB

429 Hoboken Avenue

11

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

12

LCM

Union Heights

Performance Matters LLC

16,160

11/30/21

Coldwell Banker Residential

13,987

10/31/23

Veritas Funding LLC

13,016

05/31/23

Refinance

Ronald A. Raddon

Yes

13

LCM

The Residence Inn by Marriott South Beach

Refinance

Richard Finvarb, Ronald Finvarb

Yes

14

LCM

Brooklyn Renaissance Plaza

United Federation of Teachers

44,945

06/30/29

NYC Department of Citywide Administration

21,625

04/30/21

Motorola Solutions Inc.

9,975

01/31/22

Refinance

Joshua L. Muss

Yes

15

LCM

8571 Rivers Avenue

Refinance

G. Steele Dewey IV, Steven J. Townley, Randolph W. Green, John Kneisel

Yes

16

JPMCB

Grand Canal Shoppes

Madame ’Tussaud Las Vegas

28,235

07/31/24

Regis Galerie

28,099

05/31/25

Grand Lux Café

19,100

12/31/29

Refinance

BPR Nimbus LLC

Yes

17

JPMCB

600 & 620 National Avenue

Acquisition

Brett Michael Lipman, Farshid Steve Shokouhi

Yes

18

JPMCB

Tysons Tower

Splunk Inc

57,521

05/31/22

Morgan Franklin

28,553

02/28/27

Reed Smith LLP

28,553

07/31/29

Recapitalization

NAP

Yes

19

JPMCB

Guardian Self Storage - Boulder

Refinance

Steven H. Cohen

Yes

20

JPMCB

Hilton Cincinnati Netherland Plaza

Refinance

Greg A. Power

Yes

21

LCM

Plaza at the Border

Fashion Q

10,036

11/30/22

Ulta

10,035

11/30/22

Big 5 Sporting Goods

9,811

01/31/26

Acquisition

Wayne Cheng

Yes

22

LCM

Prospect Park

Kleinfelder, Inc.

17,791

02/28/23

Bank of America

15,018

01/31/21

QuoteWizrd

14,208

05/31/24

Acquisition

Rohit Kumar

Yes

23

LCM

The Sutherland

Refinance

LARP III-Blue Holdings, LLC

Yes

24

LCM

Richmond City Center

HyperCrew

6,595

01/31/22

Auto Zone

5,850

12/01/22

T-Mobile Mobile One

3,500

04/30/21

Refinance

Newton Tran

Yes

25

LCM

KB Dallas DaVita Portfolio

Acquisition

Jeff Pori

Yes

25.01

LCM

KB DaVita Dallas Portfolio - Lewisville

25.02

LCM

KB DaVita Dallas Portfolio - Fort Worth

25.03

LCM

KB DaVita Dallas Portfolio - Flower Mound

25.04

LCM

KB DaVita Dallas Portfolio - Plano

26

LCM

NOV Headquarters

Acquisition

Franklin B. Mandel

Yes

27

LCM

Island Security Self Storage

Refinance

Armand William Tiberio, Spencer Hulme Hurst, Christopher J. Gurdjian, Jeffrey Miller

Yes

28

LCM

HD Supply Portfolio

Refinance

Craig J. Bernstein

Yes

28.01

LCM

Core & Main - Charlotte, NC

28.02

LCM

HD Supply - Raleigh, NC

28.03

LCM

Stericycle - Raleigh, NC

28.04

LCM

HD Supply - Tampa FL

28.05

LCM

HD Supply - Pearl, MS

28.06

LCM

ZimaPack HQ - Chesterfield, VA

29

LCM

5222 South Drexel

Refinance

LARP III-Blue Holdings, LLC

Yes

30

LCM

6723 Van Nuys Boulevard

Acquisition

Thomas Bell

Yes

31

LCM

Opus Seaway

Safran Electrical

23,941

08/31/21

Refinance

Jeffrey Lavelle

Yes

32

LCM

Prince Creek Village Center

Professional Rehab Services

1,471

10/01/21

Bagel Factory

1,435

11/15/22

Wellness for Life

1,400

06/09/22

Acquisition

MHCommercial Real Estate Fund, LLC

Yes

A-1-10 

ANNEX A-1

Pari Passu Debt

Additional Debt(24)

Total Debt

Pari Passu

Pari Passu

Pari Passu

Total Cut-off

Additional

Total Debt

Total Debt

Lockbox

Cash

Pari Passu

Note Control

Piece  In Trust

Piece Non Trust

Date Pari

Addit Debt

Addit Debt

Additional

Debt Cut off

Additional Debt

Total Debt

UW NCF

Total Debt

UW NOI

Loan #

Seller(1)

Property Name

Type(27)

Management(27)

(Y/N)

(Y/N)(28)

Cut-Off Balance

Cut-Off Balance

Passu Debt

Permitted (Y/N)

Exist (Y/N)(29)

Debt Type(s)

Date Balance

Interest Rate

Cut-off Balance

DSCR

Current LTV %

Debt Yield %

1

GACC

Century Plaza Towers

Hard

Springing

Yes

No

62,500,000

837,500,000

900,000,000

Yes

Yes

Subordinate Debt (300,000,000) / Permitted Mezzanine

300,000,000

3.00450

1,200,000,000

3.07

52.1%

10.1%

2

LCM

Los Angeles Leased Fee Portfolio

Hard

Springing

Yes

Yes

61,000,000

24,000,000

85,000,000

No

No

NAP

NAP

NAP

85,000,000

1.75

63.0%

6.2%

2.01

LCM

5901 West Century Boulevard

1.75

63.0%

6.2%

2.02

LCM

5959 West Century Boulevard

1.75

63.0%

6.2%

2.03

LCM

6151 West Century Boulevard

1.75

63.0%

6.2%

2.04

LCM

5933 West Century Boulevard

1.75

63.0%

6.2%

2.05

LCM

5940 West 98th Street

1.75

63.0%

6.2%

2.06

LCM

9801 Airport Boulevard

1.75

63.0%

6.2%

2.07

LCM

6144 West 98th Street

1.75

63.0%

6.2%

2.08

LCM

5960 West 98th Street

1.75

63.0%

6.2%

3

JPMCB

Innovation Park

Hard

Springing

Yes

No

55,000,000

127,250,000

182,250,000

Yes

No

Permitted Mezz

NAP

NAP

182,250,000

2.96

68.8%

11.6%

4

LCM

12555 & 12655 Jefferson

Soft

Springing

Yes

Yes

54,000,000

57,000,000

111,000,000

No

No

NAP

NAP

NAP

111,000,000

1.80

59.5%

7.6%

4.01

LCM

12655 Jefferson

1.80

59.5%

7.6%

4.02

LCM

12555 Jefferson

1.80

59.5%

7.6%

5

LCM

Hyde Park Multifamily Portfolio

Springing

Springing

Yes

No

46,750,000

60,000,000

106,750,000

No

Yes

Mezzanine Loan

15,250,000

7.49000

122,000,000

1.48

69.2%

7.6%

5.01

LCM

5452-5466 South Ellis Avenue

1.48

69.2%

7.6%

5.02

LCM

5339-5345 South Woodlawn Avenue

1.48

69.2%

7.6%

5.03

LCM

5335-5345 South Kimbark Avenue

1.48

69.2%

7.6%

5.04

LCM

5715-5725 South Kimbark Avenue

1.48

69.2%

7.6%

5.05

LCM

5034-5046 South Woodlawn Avenue

1.48

69.2%

7.6%

5.06

LCM

1509 East 57th Street

1.48

69.2%

7.6%

5.07

LCM

5320-5326 South Drexel Avenue

1.48

69.2%

7.6%

5.08

LCM

5237-5245 South Kenwood

1.48

69.2%

7.6%

5.09

LCM

5411-5421 South Ellis Avenue

1.48

69.2%

7.6%

5.10

LCM

5300-5308 South Hyde Park Boulevard

1.48

69.2%

7.6%

5.11

LCM

5234-5244 South Ingleside Avenue

1.48

69.2%

7.6%

5.12

LCM

5415 South Woodlawn Avenue

1.48

69.2%

7.6%

5.13

LCM

5300-5308 South Greenwood Avenue

1.48

69.2%

7.6%

5.14

LCM

5201 South Greenwood Avenue

1.48

69.2%

7.6%

5.15

LCM

5401-5409 South Cottage Grove Avenue

1.48

69.2%

7.6%

5.16

LCM

5120 South Hyde Park Boulevard

1.48

69.2%

7.6%

5.17

LCM

5350-5358 South Maryland Avenue

1.48

69.2%

7.6%

5.18

LCM

5400-5406 South Maryland Avenue

1.48

69.2%

7.6%

5.19

LCM

5474-5480 South Hyde Park Boulevard

1.48

69.2%

7.6%

5.20

LCM

5528-5532 South Everett Avenue

1.48

69.2%

7.6%

5.21

LCM

5487-5491 South Hyde Park Boulevard

1.48

69.2%

7.6%

5.22

LCM

5400-5408 South Ingleside Avenue

1.48

69.2%

7.6%

5.23

LCM

5401-5403 South Woodlawn Avenue

1.48

69.2%

7.6%

5.24

LCM

5301-5307 South Maryland Avenue

1.48

69.2%

7.6%

5.25

LCM

5355-5361 South Cottage Grove Avenue

1.48

69.2%

7.6%

5.26

LCM

1515-1521 East 54th Street

1.48

69.2%

7.6%

5.27

LCM

5111-5113 South Kimbark Avenue

1.48

69.2%

7.6%

5.28

LCM

5507-5509 South Hyde Park Boulevard

1.48

69.2%

7.6%

5.29

LCM

5337 South Hyde Park Boulevard

1.48

69.2%

7.6%

5.30

LCM

5202-5210 South Cornell Avenue

1.48

69.2%

7.6%

5.31

LCM

5118-5120 South Greenwood Avenue

1.48

69.2%

7.6%

5.32

LCM

5335-5337 South Woodlawn Avenue

1.48

69.2%

7.6%

5.33

LCM

5524-5526 South Everett Avenue

1.48

69.2%

7.6%

5.34

LCM

5401-5405 South Drexel Boulevard

1.48

69.2%

7.6%

5.35

LCM

5468-5470 South Hyde Park Boulevard

1.48

69.2%

7.6%

5.36

LCM

5218-5220 South Kimbark Avenue

1.48

69.2%

7.6%

5.37

LCM

5457-5459 South Blackstone Avenue

1.48

69.2%

7.6%

5.38

LCM

5336-5338 South Hyde Park Boulevard

1.48

69.2%

7.6%

5.39

LCM

5405-5407 South Woodlawn Avenue

1.48

69.2%

7.6%

5.40

LCM

1018 East 54th Street

1.48

69.2%

7.6%

5.41

LCM

5128-5132 South Cornell Avenue

1.48

69.2%

7.6%

5.42

LCM

5110 South Harper Avenue

1.48

69.2%

7.6%

6

JPMCB

BJ’s Wholesale Club

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7

LCM

Hampton Roads Office Portfolio

Hard

In Place

Yes

No

39,723,151

92,356,327

132,079,478

No

Yes

Mezzanine Loan

19,861,576

7.97750

151,941,054

1.16

82.0%

9.4%

7.01

LCM

510 Independence Parkway

1.16

82.0%

9.4%

7.02

LCM

676 Independence Parkway

1.16

82.0%

9.4%

7.03

LCM

700 Independence Parkway

1.16

82.0%

9.4%

7.04

LCM

1309 Executive Boulevard

1.16

82.0%

9.4%

7.05

LCM

1317 Executive Boulevard

1.16

82.0%

9.4%

7.06

LCM

200 Golden Oak Court

1.16

82.0%

9.4%

7.07

LCM

1301 Executive Boulevard

1.16

82.0%

9.4%

7.08

LCM

505 Independence Parkway

1.16

82.0%

9.4%

7.09

LCM

1313 Executive Boulevard

1.16

82.0%

9.4%

7.10

LCM

208 Golden Oak Court

1.16

82.0%

9.4%

7.11

LCM

1305 Executive Boulevard

1.16

82.0%

9.4%

7.12

LCM

500 Independence Parkway

1.16

82.0%

9.4%

7.13

LCM

501 Independence Parkway

1.16

82.0%

9.4%

7.14

LCM

1 Enterprise Parkway

1.16

82.0%

9.4%

7.15

LCM

1457 Miller Store Road

1.16

82.0%

9.4%

7.16

LCM

2809 South Lynnhaven Road

1.16

82.0%

9.4%

7.17

LCM

22 Enterprise Parkway

1.16

82.0%

9.4%

7.18

LCM

521 Butler Farm Road

1.16

82.0%

9.4%

7.19

LCM

21 Enterprise Parkway

1.16

82.0%

9.4%

7.20

LCM

484 Viking Drive

1.16

82.0%

9.4%

7.21

LCM

629 Phoenix Drive

1.16

82.0%

9.4%

7.22

LCM

5 Manhattan Square

1.16

82.0%

9.4%

8

LCM

Colorado Square

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9

JPMCB

Sunset North

Hard

Springing

Yes

No

35,000,000

115,000,000

150,000,000

No

No

NAP

NAP

NAP

150,000,000

2.63

66.1%

9.1%

10

JPMCB

Jersey City Group 2

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10.01

JPMCB

126, 130 & 134 Corbin Avenue

NAP

NAP

NAP

10.02

JPMCB

500 Baldwin Avenue

NAP

NAP

NAP

10.03

JPMCB

1062 West Side Avenue

NAP

NAP

NAP

10.04

JPMCB

38 & 42 Broadway

NAP

NAP

NAP

10.05

JPMCB

384 Baldwin Avenue

NAP

NAP

NAP

10.06

JPMCB

943 Pavonia Avenue

NAP

NAP

NAP

10.07

JPMCB

863 Pavonia Avenue

NAP

NAP

NAP

10.08

JPMCB

429 Hoboken Avenue

NAP

NAP

NAP

11

LCM

Belvedere Place

Hard

Springing

Yes

Yes

32,750,000

11,250,000

44,000,000

No

No

NAP

NAP

NAP

44,000,000

2.62

62.0%

10.4%

12

LCM

Union Heights

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13

LCM

The Residence Inn by Marriott South Beach

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14

LCM

Brooklyn Renaissance Plaza

Hard

In Place

Yes

No

24,808,910

64,503,166

89,312,076

No

No

NAP

NAP

NAP

89,312,076

1.43

48.3%

9.0%

15

LCM

8571 Rivers Avenue

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16

JPMCB

Grand Canal Shoppes

Hard

Springing

Yes

No

20,000,000

740,000,000

760,000,000

No

Yes

Subordinate Debt

215,000,000

6.25000

975,000,000

1.67

59.5%

7.5%

17

JPMCB

600 & 620 National Avenue

Hard

Springing

Yes

No

20,000,000

117,900,000

137,900,000

No

No

NAP

NAP

NAP

137,900,000

1.93

70.0%

7.2%

18

JPMCB

Tysons Tower

Hard

Springing

Yes

No

20,000,000

170,000,000

190,000,000

No

No

NAP

NAP

NAP

190,000,000

3.07

52.1%

11.0%

19

JPMCB

Guardian Self Storage - Boulder

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

20

JPMCB

Hilton Cincinnati Netherland Plaza

Hard

In Place

Yes

No

17,000,000

55,500,000

72,500,000

No

No

NAP

NAP

NAP

72,500,000

1.62

68.7%

10.9%

21

LCM

Plaza at the Border

Soft

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

22

LCM

Prospect Park

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

23

LCM

The Sutherland

Soft

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

24

LCM

Richmond City Center

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

25

LCM

KB Dallas DaVita Portfolio

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

25.01

LCM

KB DaVita Dallas Portfolio - Lewisville

NAP

NAP

NAP

25.02

LCM

KB DaVita Dallas Portfolio - Fort Worth

NAP

NAP

NAP

25.03

LCM

KB DaVita Dallas Portfolio - Flower Mound

NAP

NAP

NAP

25.04

LCM

KB DaVita Dallas Portfolio - Plano

NAP

NAP

NAP

26

LCM

NOV Headquarters

Hard

Springing

Yes

No

9,200,000

30,000,000

39,200,000

No

No

NAP

NAP

NAP

39,200,000

1.71

68.8%

8.2%

27

LCM

Island Security Self Storage

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

28

LCM

HD Supply Portfolio

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

28.01

LCM

Core & Main - Charlotte, NC

NAP

NAP

NAP

28.02

LCM

HD Supply - Raleigh, NC

NAP

NAP

NAP

28.03

LCM

Stericycle - Raleigh, NC

NAP

NAP

NAP

28.04

LCM

HD Supply - Tampa FL

NAP

NAP

NAP

28.05

LCM

HD Supply - Pearl, MS

NAP

NAP

NAP

28.06

LCM

ZimaPack HQ - Chesterfield, VA

NAP

NAP

NAP

29

LCM

5222 South Drexel

Soft

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

30

LCM

6723 Van Nuys Boulevard

Hard

In Place

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31

LCM

Opus Seaway

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

32

LCM

Prince Creek Village Center

Soft

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

A-1-11 

ANNEX A-1

				Total Debt				HOTEL OPERATING STATISTICS
					Total Debt		Total Debt
			Additional Debt	Total Debt	UW NCF	Total Debt	UW NOI	2016	2016	2016	2017	2017	2017	2018	2017	2018	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Interest Rate	Cut-off Balance	DSCR	Current LTV %	Debt Yield %	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	GACC	Century Plaza Towers	3.00450	1,200,000,000	3.07	52.1%	10.1%																1
2	LCM	Los Angeles Leased Fee Portfolio	NAP	85,000,000	1.75	63.0%	6.2%																2
2.01	LCM	5901 West Century Boulevard			1.75	63.0%	6.2%																2.01
2.02	LCM	5959 West Century Boulevard			1.75	63.0%	6.2%																2.02
2.03	LCM	6151 West Century Boulevard			1.75	63.0%	6.2%																2.03
2.04	LCM	5933 West Century Boulevard			1.75	63.0%	6.2%																2.04
2.05	LCM	5940 West 98th Street			1.75	63.0%	6.2%																2.05
2.06	LCM	9801 Airport Boulevard			1.75	63.0%	6.2%																2.06
2.07	LCM	6144 West 98th Street			1.75	63.0%	6.2%																2.07
2.08	LCM	5960 West 98th Street			1.75	63.0%	6.2%																2.08
3	JPMCB	Innovation Park	NAP	182,250,000	2.96	68.8%	11.6%																3
4	LCM	12555 & 12655 Jefferson	NAP	111,000,000	1.80	59.5%	7.6%																4
4.01	LCM	12655 Jefferson			1.80	59.5%	7.6%																4.01
4.02	LCM	12555 Jefferson			1.80	59.5%	7.6%																4.02
5	LCM	Hyde Park Multifamily Portfolio	7.49000	122,000,000	1.48	69.2%	7.6%																5
5.01	LCM	5452-5466 South Ellis Avenue			1.48	69.2%	7.6%																5.01
5.02	LCM	5339-5345 South Woodlawn Avenue			1.48	69.2%	7.6%																5.02
5.03	LCM	5335-5345 South Kimbark Avenue			1.48	69.2%	7.6%																5.03
5.04	LCM	5715-5725 South Kimbark Avenue			1.48	69.2%	7.6%																5.04
5.05	LCM	5034-5046 South Woodlawn Avenue			1.48	69.2%	7.6%																5.05
5.06	LCM	1509 East 57th Street			1.48	69.2%	7.6%																5.06
5.07	LCM	5320-5326 South Drexel Avenue			1.48	69.2%	7.6%																5.07
5.08	LCM	5237-5245 South Kenwood			1.48	69.2%	7.6%																5.08
5.09	LCM	5411-5421 South Ellis Avenue			1.48	69.2%	7.6%																5.09
5.10	LCM	5300-5308 South Hyde Park Boulevard			1.48	69.2%	7.6%																5.10
5.11	LCM	5234-5244 South Ingleside Avenue			1.48	69.2%	7.6%																5.11
5.12	LCM	5415 South Woodlawn Avenue			1.48	69.2%	7.6%																5.12
5.13	LCM	5300-5308 South Greenwood Avenue			1.48	69.2%	7.6%																5.13
5.14	LCM	5201 South Greenwood Avenue			1.48	69.2%	7.6%																5.14
5.15	LCM	5401-5409 South Cottage Grove Avenue			1.48	69.2%	7.6%																5.15
5.16	LCM	5120 South Hyde Park Boulevard			1.48	69.2%	7.6%																5.16
5.17	LCM	5350-5358 South Maryland Avenue			1.48	69.2%	7.6%																5.17
5.18	LCM	5400-5406 South Maryland Avenue			1.48	69.2%	7.6%																5.18
5.19	LCM	5474-5480 South Hyde Park Boulevard			1.48	69.2%	7.6%																5.19
5.20	LCM	5528-5532 South Everett Avenue			1.48	69.2%	7.6%																5.20
5.21	LCM	5487-5491 South Hyde Park Boulevard			1.48	69.2%	7.6%																5.21
5.22	LCM	5400-5408 South Ingleside Avenue			1.48	69.2%	7.6%																5.22
5.23	LCM	5401-5403 South Woodlawn Avenue			1.48	69.2%	7.6%																5.23
5.24	LCM	5301-5307 South Maryland Avenue			1.48	69.2%	7.6%																5.24
5.25	LCM	5355-5361 South Cottage Grove Avenue			1.48	69.2%	7.6%																5.25
5.26	LCM	1515-1521 East 54th Street			1.48	69.2%	7.6%																5.26
5.27	LCM	5111-5113 South Kimbark Avenue			1.48	69.2%	7.6%																5.27
5.28	LCM	5507-5509 South Hyde Park Boulevard			1.48	69.2%	7.6%																5.28
5.29	LCM	5337 South Hyde Park Boulevard			1.48	69.2%	7.6%																5.29
5.30	LCM	5202-5210 South Cornell Avenue			1.48	69.2%	7.6%																5.3
5.31	LCM	5118-5120 South Greenwood Avenue			1.48	69.2%	7.6%																5.31
5.32	LCM	5335-5337 South Woodlawn Avenue			1.48	69.2%	7.6%																5.32
5.33	LCM	5524-5526 South Everett Avenue			1.48	69.2%	7.6%																5.33
5.34	LCM	5401-5405 South Drexel Boulevard			1.48	69.2%	7.6%																5.34
5.35	LCM	5468-5470 South Hyde Park Boulevard			1.48	69.2%	7.6%																5.35
5.36	LCM	5218-5220 South Kimbark Avenue			1.48	69.2%	7.6%																5.36
5.37	LCM	5457-5459 South Blackstone Avenue			1.48	69.2%	7.6%																5.37
5.38	LCM	5336-5338 South Hyde Park Boulevard			1.48	69.2%	7.6%																5.38
5.39	LCM	5405-5407 South Woodlawn Avenue			1.48	69.2%	7.6%																5.39
5.40	LCM	1018 East 54th Street			1.48	69.2%	7.6%																5.40
5.41	LCM	5128-5132 South Cornell Avenue			1.48	69.2%	7.6%																5.41
5.42	LCM	5110 South Harper Avenue			1.48	69.2%	7.6%																5.42
6	JPMCB	BJ’s Wholesale Club	NAP	NAP	NAP	NAP	NAP																6
7	LCM	Hampton Roads Office Portfolio	7.97750	151,941,054	1.16	82.0%	9.4%																7
7.01	LCM	510 Independence Parkway			1.16	82.0%	9.4%																7.01
7.02	LCM	676 Independence Parkway			1.16	82.0%	9.4%																7.02
7.03	LCM	700 Independence Parkway			1.16	82.0%	9.4%																7.03
7.04	LCM	1309 Executive Boulevard			1.16	82.0%	9.4%																7.04
7.05	LCM	1317 Executive Boulevard			1.16	82.0%	9.4%																7.05
7.06	LCM	200 Golden Oak Court			1.16	82.0%	9.4%																7.06
7.07	LCM	1301 Executive Boulevard			1.16	82.0%	9.4%																7.07
7.08	LCM	505 Independence Parkway			1.16	82.0%	9.4%																7.08
7.09	LCM	1313 Executive Boulevard			1.16	82.0%	9.4%																7.09
7.10	LCM	208 Golden Oak Court			1.16	82.0%	9.4%																7.10
7.11	LCM	1305 Executive Boulevard			1.16	82.0%	9.4%																7.11
7.12	LCM	500 Independence Parkway			1.16	82.0%	9.4%																7.12
7.13	LCM	501 Independence Parkway			1.16	82.0%	9.4%																7.13
7.14	LCM	1 Enterprise Parkway			1.16	82.0%	9.4%																7.14
7.15	LCM	1457 Miller Store Road			1.16	82.0%	9.4%																7.15
7.16	LCM	2809 South Lynnhaven Road			1.16	82.0%	9.4%																7.16
7.17	LCM	22 Enterprise Parkway			1.16	82.0%	9.4%																7.17
7.18	LCM	521 Butler Farm Road			1.16	82.0%	9.4%																7.18
7.19	LCM	21 Enterprise Parkway			1.16	82.0%	9.4%																7.19
7.20	LCM	484 Viking Drive			1.16	82.0%	9.4%																7.20
7.21	LCM	629 Phoenix Drive			1.16	82.0%	9.4%																7.21
7.22	LCM	5 Manhattan Square			1.16	82.0%	9.4%																7.22
8	LCM	Colorado Square	NAP	NAP	NAP	NAP	NAP																8
9	JPMCB	Sunset North	NAP	150,000,000	2.63	66.1%	9.1%																9
10	JPMCB	Jersey City Group 2	NAP	NAP	NAP	NAP	NAP																10
10.01	JPMCB	126, 130 & 134 Corbin Avenue			NAP	NAP	NAP																10.01
10.02	JPMCB	500 Baldwin Avenue			NAP	NAP	NAP																10.02
10.03	JPMCB	1062 West Side Avenue			NAP	NAP	NAP																10.03
10.04	JPMCB	38 & 42 Broadway			NAP	NAP	NAP																10.04
10.05	JPMCB	384 Baldwin Avenue			NAP	NAP	NAP																10.05
10.06	JPMCB	943 Pavonia Avenue			NAP	NAP	NAP																10.06
10.07	JPMCB	863 Pavonia Avenue			NAP	NAP	NAP																10.07
10.08	JPMCB	429 Hoboken Avenue			NAP	NAP	NAP																10.08
11	LCM	Belvedere Place	NAP	44,000,000	2.62	62.0%	10.4%																11
12	LCM	Union Heights	NAP	NAP	NAP	NAP	NAP																12
13	LCM	The Residence Inn by Marriott South Beach	NAP	NAP	NAP	NAP	NAP				89.3%	165.68	148.01	88.8%	176.90	157.10	88.1%	186.06	163.93	87.5%	186.06	162.80	13
14	LCM	Brooklyn Renaissance Plaza	NAP	89,312,076	1.43	48.3%	9.0%																14
15	LCM	8571 Rivers Avenue	NAP	NAP	NAP	NAP	NAP																15
16	JPMCB	Grand Canal Shoppes	6.25000	975,000,000	1.67	59.5%	7.5%																16
17	JPMCB	600 & 620 National Avenue	NAP	137,900,000	1.93	70.0%	7.2%																17
18	JPMCB	Tysons Tower	NAP	190,000,000	3.07	52.1%	11.0%																18
19	JPMCB	Guardian Self Storage - Boulder	NAP	NAP	NAP	NAP	NAP																19
20	JPMCB	Hilton Cincinnati Netherland Plaza	NAP	72,500,000	1.62	68.7%	10.9%	75.2%	149.52	112.47	72.6%	156.96	113.98	75.1%	155.36	116.66	74.8%	154.12	115.28	74.8%	154.12	115.28	20
21	LCM	Plaza at the Border	NAP	NAP	NAP	NAP	NAP																21
22	LCM	Prospect Park	NAP	NAP	NAP	NAP	NAP																22
23	LCM	The Sutherland	NAP	NAP	NAP	NAP	NAP																23
24	LCM	Richmond City Center	NAP	NAP	NAP	NAP	NAP																24
25	LCM	KB Dallas DaVita Portfolio	NAP	NAP	NAP	NAP	NAP																25
25.01	LCM	KB DaVita Dallas Portfolio - Lewisville			NAP	NAP	NAP																25.01
25.02	LCM	KB DaVita Dallas Portfolio - Fort Worth			NAP	NAP	NAP																25.02
25.03	LCM	KB DaVita Dallas Portfolio - Flower Mound			NAP	NAP	NAP																25.03
25.04	LCM	KB DaVita Dallas Portfolio - Plano			NAP	NAP	NAP																25.04
26	LCM	NOV Headquarters	NAP	39,200,000	1.71	68.8%	8.2%																26
27	LCM	Island Security Self Storage	NAP	NAP	NAP	NAP	NAP																27
28	LCM	HD Supply Portfolio	NAP	NAP	NAP	NAP	NAP																28
28.01	LCM	Core & Main - Charlotte, NC			NAP	NAP	NAP																28.01
28.02	LCM	HD Supply - Raleigh, NC			NAP	NAP	NAP																28.02
28.03	LCM	Stericycle - Raleigh, NC			NAP	NAP	NAP																28.03
28.04	LCM	HD Supply - Tampa FL			NAP	NAP	NAP																28.04
28.05	LCM	HD Supply - Pearl, MS			NAP	NAP	NAP																28.05
28.06	LCM	ZimaPack HQ - Chesterfield, VA			NAP	NAP	NAP																28.06
29	LCM	5222 South Drexel	NAP	NAP	NAP	NAP	NAP																29
30	LCM	6723 Van Nuys Boulevard	NAP	NAP	NAP	NAP	NAP																30
31	LCM	Opus Seaway	NAP	NAP	NAP	NAP	NAP																31
32	LCM	Prince Creek Village Center	NAP	NAP	NAP	NAP	NAP																32

A-1-12