FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-226123-08 | ||
Free Writing Prospectus dated February [26], 2020
The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-226123) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling (800) 408-1016 or by emailing the ABS Syndicate Desk atabs_synd@jpmorgan.com.
The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled "Certain Characteristics of the Mortgage Loans and Mortgaged Properties" to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision.
The information in this File may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.
Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.
Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another email system.
| ||
ANNEX A-1
Loan # | Seller(1) | Property Name | Street Address | City | State | Zip Code | County | Number of Properties | Property Type(2) | Property Subtype | Year Built | Year Renovated |
1 | GACC | Murphy Crossing | 1011 & 1033 McCarthy Boulevard and 915, 933, & 1001 Murphy Ranch Road | Milpitas | CA | 95035 | Santa Clara | 1 | Office | Suburban | 1994 | 2015 |
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | Various | Sunnyvale | CA | 94089 | Santa Clara | 3 | Office | Suburban | 2008 | |
2.01 | GACC/JPMCB | Moffett Towers Building B | 1020 Enterprise Way | Sunnyvale | CA | 94089 | Santa Clara | 1 | Office | Suburban | 2008 | |
2.02 | GACC/JPMCB | Moffett Towers Building C | 1050 Enterprise Way | Sunnyvale | CA | 94089 | Santa Clara | 1 | Office | Suburban | 2008 | |
2.03 | GACC/JPMCB | Moffett Towers Building A | 1000 Enterprise Way | Sunnyvale | CA | 94089 | Santa Clara | 1 | Office | Suburban | 2008 | |
3 | JPMCB | 1633 Broadway | 1633 Broadway | New York | NY | 10019 | New York | 1 | Office | CBD | 1972 | 2013 |
4 | CREFI | 650 Madison Avenue | 650 Madison Avenue | New York | NY | 10022 | New York | 1 | Mixed Use | Office/Retail | 1957, 1987 | 2015 |
5 | GACC | CBM Portfolio | Various | Various | Various | Various | Various | 52 | Hotel | Limited Service | Various | Various |
5.01 | GACC | Courtyard Larkspur Landing Marin County | 2500 Larkspur Landing Circle | Larkspur | CA | 94939 | Marin | 1 | Hotel | Limited Service | 1987 | 2013 |
5.02 | GACC | Courtyard San Mateo Foster City | 550 Shell Boulevard | Foster City | CA | 94404 | San Mateo | 1 | Hotel | Limited Service | 1987 | 2016 |
5.03 | GACC | Courtyard San Jose Cupertino | 10605 North Wolfe Road | Cupertino | CA | 95014 | Santa Clara | 1 | Hotel | Limited Service | 1988 | 2017 |
5.04 | GACC | Courtyard Boulder | 4710 Pearl East Circle | Boulder | CO | 80301 | Boulder | 1 | Hotel | Limited Service | 1987 | 2013 |
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | 2633 Sepulveda Boulevard | Torrance | CA | 90505 | Los Angeles | 1 | Hotel | Limited Service | 1988 | 2013 |
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | 1905 South Azusa Avenue | Hacienda Heights | CA | 91745 | Los Angeles | 1 | Hotel | Limited Service | 1990 | 2013 |
5.07 | GACC | Courtyard Seattle South Center | 400 Andover Park West | Tukwila | WA | 98188 | King | 1 | Hotel | Limited Service | 1989 | 2013 |
5.08 | GACC | Courtyard Nashville Airport | 2508 Elm Hill Pike | Nashville | TN | 37214 | Davidson | 1 | Hotel | Limited Service | 1988 | 2013 |
5.09 | GACC | Courtyard Palm Springs | 1300 East Tahquitz Canyon Way | Palm Springs | CA | 92262 | Riverside | 1 | Hotel | Limited Service | 1988 | 2013 |
5.10 | GACC | Courtyard Portland Beaverton | 8500 Southwest Nimbus Avenue | Beaverton | OR | 97008 | Washington | 1 | Hotel | Limited Service | 1989 | 2014 |
5.11 | GACC | Courtyard Atlanta Perimeter Center | 6250 Peachtree Dunwoody Road | Atlanta | GA | 30328 | Fulton | 1 | Hotel | Limited Service | 1987 | 2013 |
5.12 | GACC | Courtyard Detroit Livonia | 17200 North Laurel Park Drive | Livonia | MI | 48152 | Wayne | 1 | Hotel | Limited Service | 1988 | 2014 |
5.13 | GACC | Courtyard St. Louis Creve Coeur | 828 North New Ballas Road | Creve Coeur | MO | 63146 | Saint Louis | 1 | Hotel | Limited Service | 1987 | 2013 |
5.14 | GACC | Courtyard Lincroft Red Bank | 245 Half Mile Road | Red Bank | NJ | 07701 | Monmouth | 1 | Hotel | Limited Service | 1988 | 2013 |
5.15 | GACC | Courtyard Rye | 631 Midland Avenue | Rye | NY | 10580 | Westchester | 1 | Hotel | Limited Service | 1988 | 2016 |
5.16 | GACC | Courtyard Fresno | 140 East Shaw Avenue | Fresno | CA | 93710 | Fresno | 1 | Hotel | Limited Service | 1990 | 2013 |
5.17 | GACC | Courtyard Tampa Westshore | 3805 West Cypress Street | Tampa | FL | 33607 | Hillsborough | 1 | Hotel | Limited Service | 1989 | 2013 |
5.18 | GACC | Courtyard Boston Andover | 10 Campanelli Drive | Andover | MA | 01810 | Essex | 1 | Hotel | Limited Service | 1989 | 2014 |
5.19 | GACC | Courtyard Detroit Metro Airport | 30653 Flynn Drive | Romulus | MI | 48174 | Wayne | 1 | Hotel | Limited Service | 1987 | |
5.20 | GACC | Courtyard Denver Tech Center | 6565 South Boston Street | Greenwood Village | CO | 80111 | Arapahoe | 1 | Hotel | Limited Service | 1987 | 2010 |
5.21 | GACC | Courtyard Charlottesville North | 638 Hillsdale Drive | Charlottesville | VA | 22901 | Albemarle | 1 | Hotel | Limited Service | 1989 | 2014 |
5.22 | GACC | Courtyard St. Petersburg Clearwater | 3131 Executive Drive | Clearwater | FL | 33762 | Pinellas | 1 | Hotel | Limited Service | 1988 | 2013 |
5.23 | GACC | Courtyard Fort Lauderdale Plantation | 7780 Southwest 6th Street | Fort Lauderdale | FL | 33324 | Broward | 1 | Hotel | Limited Service | 1988 | |
5.24 | GACC | Courtyard West Palm Beach | 600 Northpoint Parkway | West Palm Beach | FL | 33407 | Palm Beach | 1 | Hotel | Limited Service | 1986 | 2012 |
5.25 | GACC | Courtyard Chicago Lincolnshire | 505 Milwaukee Avenue | Lincolnshire | IL | 60069 | Lake | 1 | Hotel | Limited Service | 1987 | |
5.26 | GACC | Courtyard Phoenix Mesa | 1221 South Westwood Avenue | Mesa | AZ | 85210 | Maricopa | 1 | Hotel | Limited Service | 1985 | 2013 |
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | 3800 Northpoint Boulevard | Waukegan | IL | 60085 | Lake | 1 | Hotel | Limited Service | 1986 | |
5.28 | GACC | Courtyard Chicago Highland Park | 1505 Lake Cook Road | Highland Park | IL | 60035 | Lake | 1 | Hotel | Limited Service | 1988 | |
5.29 | GACC | Courtyard Bakersfield | 3601 Marriott Drive | Bakersfield | CA | 93308 | Kern | 1 | Hotel | Limited Service | 1988 | 2013 |
5.30 | GACC | Courtyard Norwalk | 474 Main Avenue | Norwalk | CT | 06851 | Fairfield | 1 | Hotel | Limited Service | 1990 | 2013 |
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | 11301 Metcalf Avenue | Overland Park | KS | 66210 | Johnson | 1 | Hotel | Limited Service | 1989 | 2014 |
5.32 | GACC | Courtyard Silver Spring North | 12521 Prosperity Drive | Silver Spring | MD | 20904 | Montgomery | 1 | Hotel | Limited Service | 1988 | 2013 |
5.33 | GACC | Courtyard Raleigh Cary | 102 Edinburgh Drive South | Cary | NC | 27511 | Wake | 1 | Hotel | Limited Service | 1988 | 2019 |
5.34 | GACC | Courtyard New Haven Wallingford | 600 Northrop Road | Wallingford | CT | 06492 | New Haven | 1 | Hotel | Limited Service | 1990 | 2013 |
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | 6 Transam Plaza Drive | Oakbrook Terrace | IL | 60181 | DuPage | 1 | Hotel | Limited Service | 1986 | |
5.36 | GACC | Courtyard Indianapolis Castleton | 8670 Allisonville Road | Indianapolis | IN | 46250 | Marion | 1 | Hotel | Limited Service | 1987 | |
5.37 | GACC | Courtyard Annapolis | 2559 Riva Road | Annapolis | MD | 21401 | Anne Arundel | 1 | Hotel | Limited Service | 1989 | 2013 |
5.38 | GACC | Courtyard Greenville Haywood Mall | 70 Orchard Park Drive | Greenville | SC | 29615 | Greenville | 1 | Hotel | Limited Service | 1988 | 2019 |
5.39 | GACC | Courtyard Minneapolis St Paul Airport | 1352 Northland Drive | Mendota Heights | MN | 55120 | Dakota | 1 | Hotel | Limited Service | 1987 | 2014 |
5.40 | GACC | Courtyard San Antonio Downtown Market Square | 600 Santa Rosa South Avenue | San Antonio | TX | 78204 | Bexar | 1 | Hotel | Limited Service | 1990 | 2013, 2014 |
5.41 | GACC | Courtyard Denver Stapleton | 7415 East 41st Avenue | Denver | CO | 80216 | Denver | 1 | Hotel | Limited Service | 1987 | 2015 |
5.42 | GACC | Courtyard St. Louis Westport Plaza | 11888 Westline Industrial Drive | St Louis | MO | 63146 | Saint Louis | 1 | Hotel | Limited Service | 1987 | 2014 |
5.43 | GACC | Courtyard Dallas Plano Parkway | 4901 West Plano Parkway | Plano | TX | 75093 | Collin | 1 | Hotel | Limited Service | 1988 | 2013 |
5.44 | GACC | Courtyard Phoenix North Metrocenter | 9631 North Black Canyon Highway | Phoenix | AZ | 85021 | Maricopa | 1 | Hotel | Limited Service | 1987 | 2015 |
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | 1000 South Sherman Street | Richardson | TX | 75081 | Dallas | 1 | Hotel | Limited Service | 1988 | 2015 |
5.46 | GACC | Courtyard Birmingham Homewood | 500 Shades Creek Parkway | Birmingham | AL | 35209 | Jefferson | 1 | Hotel | Limited Service | 1988 | 2013 |
5.47 | GACC | Courtyard Atlanta Airport South | 2050 Sullivan Road | Atlanta | GA | 30337 | Clayton | 1 | Hotel | Limited Service | 1986 | 2013 |
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | 3550 Venture Parkway Northwest | Duluth | GA | 30096 | Gwinnett | 1 | Hotel | Limited Service | 1987 | 2015 |
5.49 | GACC | Courtyard Poughkeepsie | 2641 South Road | Poughkeepsie | NY | 12601 | Dutchess | 1 | Hotel | Limited Service | 1988 | 2013 |
5.50 | GACC | Courtyard Memphis Airport | 1780 Nonconnah Boulevard | Memphis | TN | 38132 | Shelby | 1 | Hotel | Limited Service | 1987 | 2014 |
5.51 | GACC | Courtyard Charlotte South Park | 6023 Park South Drive | Charlotte | NC | 28210 | Mecklenburg | 1 | Hotel | Limited Service | 1988 | 2013 |
5.52 | GACC | Courtyard Philadelphia Devon | 762 West Lancaster Avenue | Wayne | PA | 19087 | Chester | 1 | Hotel | Limited Service | 1989 | 2013 |
6 | JPMCB | 1501 Broadway | 1501 Broadway | New York | NY | 10036 | New York | 1 | Mixed Use | Office/Retail | 1926 | 2018 |
7 | JPMCB | Apollo Education Group HQ Campus | 4025, 4035, 4045, 4050, and 4055 South Riverpoint Parkway | Phoenix | AZ | 85040 | Maricopa | 1 | Office | Suburban | 2007, 2008 | 2019 |
8 | JPMCB | Bellagio Hotel and Casino | 3600 South Las Vegas Boulevard | Las Vegas | NV | 89109 | Clark | 1 | Hotel | Full Service | 1997 | 2019 |
9 | JPMCB | 3500 Lacey | 3500 Lacey Road | Downers Grove | IL | 60515 | DuPage | 1 | Office | Suburban | 1992 | 2014-2018 |
10 | JPMCB | Kings Plaza | 5100 Kings Plaza | Brooklyn | NY | 11234 | Kings | 1 | Retail | Super Regional Mall | 1969 | 2018 |
11 | CREFI | The Westin Book Cadillac | 1114 Washington Boulevard | Detroit | MI | 48226 | Wayne | 1 | Hotel | Full Service | 1924 | 2008 |
12 | CREFI | East Village Multifamily Pool 3 | Various | New York | NY | Various | New York | 2 | Multifamily | Mid-Rise | Various | Various |
12.01 | CREFI | 329-335 East 9th Street | 329-335 East 9th Street | New York | NY | 10003 | New York | 1 | Multifamily | Mid-Rise | 1900 | 1983 |
12.02 | CREFI | 516-518 East 13th Street | 516-518 East 13th Street | New York | NY | 10009 | New York | 1 | Multifamily | Mid-Rise | 1910 | 2009 |
13 | GACC | Crenshaw Plaza | 3210-3314 West Slauson Avenue and 5804-5870 Crenshaw Boulevard | Los Angeles | CA | 90043 | Los Angeles | 1 | Retail | Anchored | 1967-2004 | |
14 | GACC | Staples Headquarters | 500 Staples Drive | Framingham | MA | 01702 | Middlesex | 1 | Office | Suburban | 1997 | |
15 | JPMCB | 3000 Post Oak | 3000 Post Oak Boulevard | Houston | TX | 77056 | Harris | 1 | Office | CBD | 1979 | 2014 |
16 | GACC | 3205 Eastern Market | 3201 and 3205 East Market Street and 3400 Eastern Boulevard | York | PA | 17402 | York | 1 | Multifamily | Garden | 1963, 1970 | |
17 | CREFI | Mitchellville Plaza | 12100-12224 Central Avenue | Mitchellville | MD | 20721 | Prince George's | 1 | Retail | Anchored | 1991 | |
18 | JPMCB | Stonemont Net Lease Portfolio | Various | Various | Various | Various | Various | 66 | Various | Various | Various | Various |
18.01 | JPMCB | Motorola Solutions | 1299 & 1303 East Algonquin Road | Schaumburg | IL | 60196 | Cook | 1 | Office | Suburban | 1977, 1980 | 2016 |
18.02 | JPMCB | MetLife - Bridgewater, NJ | 501 U.S. Highway 22 | Bridgewater | NJ | 08807 | Somerset | 1 | Office | Suburban | 1978 | 2011 |
18.03 | JPMCB | Baxalta | 1200 Lakeside Drive | Bannockburn | IL | 60015 | Lake | 1 | Office | Suburban | 1999 | 2016 |
18.04 | JPMCB | Amerigroup Corporation | 5800 Northampton Boulevard | Norfolk | VA | 23502 | Norfolk City | 1 | Office | Suburban | 1993 | 2014 |
18.05 | JPMCB | MetLife - Warwick, RI | 700 Quaker Lane | Warwick | RI | 02818 | Kent | 1 | Office | Suburban | 1976 | 2016-2018 |
18.06 | JPMCB | DST Output - El Dorado Hills, CA | 5220 Robert J. Mathews Parkway | El Dorado Hills | CA | 95762 | El Dorado | 1 | Industrial | Flex | 1988 | 1998, 2004, 2011 |
18.07 | JPMCB | Tate & Lyle | 5450 Prairie Stone Parkway | Hoffman Estates | IL | 60192 | Cook | 1 | Office | Suburban | 2008 | 2012 |
18.08 | JPMCB | MetLife - Aurora, IL | 177 South Commons Drive | Aurora | IL | 60504 | DuPage | 1 | Office | Suburban | 1976 | |
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | 1831 Chestnut Street | Saint Louis | MO | 63103 | Saint Louis City | 1 | Office | CBD | 1947 | 2013, 2019 |
18.10 | JPMCB | DST Output - South Windsor, CT | 125 Ellington Road | South Windsor | CT | 06074 | Hartford | 1 | Industrial | Flex | 1999 | 2002, 2006 |
18.11 | JPMCB | DST Output - Kansas City, MO | 2600 Southwest Boulevard | Kansas City | MO | 64108 | Jackson | 1 | Industrial | Flex | 1900, 2002 | 2007 |
18.12 | JPMCB | MetLife - Oriskany, NY | 5950 Airport Road | Oriskany | NY | 13424 | Oneida | 1 | Office | Suburban | 1971, 1990 | 2014 |
18.13 | JPMCB | MetLife - Dayton, OH | 9797 Springboro Pike | Dayton | OH | 45342 | Montgomery | 1 | Office | Suburban | 1976 | 2014, 2019 |
18.14 | JPMCB | Weatherford | 19685 Interstate 37 South | Elmendorf | TX | 78211 | Bexar | 1 | Industrial | Flex | 2012, 2013, 2014 | |
18.15 | JPMCB | Anthem | 2 & 39 Gannett Drive | South Portland | ME | 04106 | Cumberland | 1 | Office | Suburban | 1992 | |
18.16 | JPMCB | AAA Club Alliance | 200 Commerce Drive | Newark | DE | 19713 | New Castle | 1 | Office | Suburban | 1998 | 2004 |
18.17 | JPMCB | MetLife - Convent Station, NJ | 334 Madison Avenue | Convent Station | NJ | 07960 | Morris | 1 | Office | Suburban | 1976 | 2010 |
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | 920 Irwin Run Road | West Mifflin | PA | 15122 | Allegheny | 1 | Industrial | Flex | 1982, 1984, 1990, 1999, 2001, 2005, 2011 | |
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | 2085 East Michigan Avenue | Ypsilanti | MI | 48198 | Washtenaw | 1 | Industrial | Warehouse/Distribution | 1962, 1980, 2008 | |
18.20 | JPMCB | Capital One | 30 7th Avenue South | Saint Cloud | MN | 56301 | Stearns | 1 | Office | Suburban | 2007 | |
18.21 | JPMCB | Eby-Brown - Springfield, OH | 1982 Commerce Circle | Springfield | OH | 45504 | Clark | 1 | Industrial | Warehouse/Distribution | 1982, 1983, 1996, 2008 | |
18.22 | JPMCB | Anthem Virginia | 602 South Jefferson Street | Roanoke | VA | 24011 | Roanoke City | 1 | Office | CBD | 1980 | 2018 |
18.23 | JPMCB | SKF USA | 41-45 Harmon Avenue | Falconer | NY | 14733 | Chautauqua | 1 | Industrial | Flex | 2011, 2012 | |
18.24 | JPMCB | United Wisconsin | 15200 West Small Road | New Berlin | WI | 53151 | Waukesha | 1 | Office | Suburban | 2009 | |
18.25 | JPMCB | Mylan Technologies | 20 Houghton Street | Saint Albans | VT | 05478 | Franklin | 1 | Office | Suburban | 1991 | 2014 |
18.26 | JPMCB | First Midwest Bank - Lockport, IL | 800 South State Street | Lockport | IL | 60441 | Will | 1 | Retail | Bank Branch | 1974 | |
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | 24509 West Lockport Street | Plainfield | IL | 60544 | Will | 1 | Retail | Bank Branch | 2007 | |
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | 12600 South Harlem Avenue | Palos Heights | IL | 60463 | Cook | 1 | Retail | Bank Branch | 1991 | |
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | 12015 Western Avenue | Blue Island | IL | 60406 | Cook | 1 | Retail | Bank Branch | 1971 | |
18.30 | JPMCB | First Midwest Bank - Highland , IN | 10322 Indianapolis Boulevard | Highland | IN | 46322 | Lake | 1 | Retail | Bank Branch | 1997 | |
18.31 | JPMCB | First Midwest Bank - Morris, IL | 220 West Main Street | Morris | IL | 60450 | Grundy | 1 | Retail | Bank Branch | 1979 | |
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | 2801 West Jefferson Street | Joliet | IL | 60435 | Will | 1 | Retail | Bank Branch | 1981 | |
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | 1030 Dixie Highway | Chicago Heights | IL | 60411 | Cook | 1 | Retail | Bank Branch | 1964 | |
18.34 | JPMCB | First Midwest Bank - Peotone, IL | 200 West Corning Avenue | Peotone | IL | 60468 | Will | 1 | Retail | Bank Branch | 1962 | |
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | 130 West Lincoln Highway | DeKalb | IL | 60115 | DeKalb | 1 | Retail | Bank Branch | 2012 | |
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | 302 East Main Street | Galesburg | IL | 61401 | Knox | 1 | Retail | Bank Branch | 1996 | |
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | 2601 West Schaumburg Road | Schaumburg | IL | 60194 | Cook | 1 | Retail | Bank Branch | 1994 | |
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | 4101 183rd Street | Country Club Hills | IL | 60478 | Cook | 1 | Retail | Bank Branch | 1978 | 2017 |
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | 1500 Allanson Road | Mundelein | IL | 60060 | Lake | 1 | Retail | Bank Branch | 2002 | |
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | 16051 Weber Road | Crest Hill | IL | 60403 | Will | 1 | Retail | Bank Branch | 2006 | |
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | 1415 West Jefferson Street | Joliet | IL | 60435 | Will | 1 | Retail | Bank Branch | 1960 | |
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | 324 East Main Street | Knoxville | IL | 61448 | Knox | 1 | Retail | Bank Branch | 1978 | |
18.43 | JPMCB | First Midwest Bank - Lansing, IL | 18120 Torrence Avenue | Lansing | IL | 60438 | Cook | 1 | Retail | Bank Branch | 1995 | |
18.44 | JPMCB | First Midwest Bank - Zion, IL | 3303 Sheridan Road | Zion | IL | 60099 | Lake | 1 | Retail | Bank Branch | 1965 | |
18.45 | JPMCB | First Midwest Bank - Genoa, IL | 601 Pearson Drive | Genoa | IL | 60135 | DeKalb | 1 | Retail | Bank Branch | 2004 | |
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | 1425 DeKalb Avenue | Sycamore | IL | 60178 | DeKalb | 1 | Retail | Bank Branch | 1968 | 2008 |
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | 411 North Seymour Avenue | Mundelein | IL | 60060 | Lake | 1 | Retail | Bank Branch | 1970 | |
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | 1308 North Richmond Road | McHenry | IL | 60050 | McHenry | 1 | Retail | Bank Branch | 1979 | 2014 |
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | 170 North Illinois Route 31 | Crystal Lake | IL | 60014 | McHenry | 1 | Retail | Bank Branch | 1994 | |
18.50 | JPMCB | First Midwest Bank - Hammond, IN | 6611 Kennedy Avenue | Hammond | IN | 46323 | Lake | 1 | Retail | Bank Branch | 1958 | 1975 |
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | 3805 North Johnsburg Road | Johnsburg | IL | 60051 | McHenry | 1 | Retail | Bank Branch | 1992 | |
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | 1011 14th Street | North Chicago | IL | 60064 | Lake | 1 | Retail | Bank Branch | 1987 | |
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | 4000 Northpoint Boulevard | Waukegan | IL | 60085 | Lake | 1 | Retail | Bank Branch | 1981 | |
18.54 | JPMCB | First Midwest Bank - Dyer, IN | 820 Joliet Street | Dyer | IN | 46311 | Lake | 1 | Retail | Bank Branch | 1985 | |
18.55 | JPMCB | First Midwest Bank - Seneca, IL | 224 North Main Street | Seneca | IL | 61360 | LaSalle | 1 | Retail | Bank Branch | 1974 | |
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | 1301 North Larkin Avenue | Joliet | IL | 60435 | Will | 1 | Retail | Bank Branch | 1988 | |
18.57 | JPMCB | First Midwest Bank - Crete, IL | 1290 East Steger Road | Crete | IL | 60417 | Will | 1 | Retail | Bank Branch | 2005 | |
18.58 | JPMCB | First Midwest Bank - Champaign, IL | 812 West Springfield Avenue | Champaign | IL | 61820 | Champaign | 1 | Retail | Bank Branch | 1996 | |
18.59 | JPMCB | First Midwest Bank - East Moline, IL | 4150 Kennedy Drive | East Moline | IL | 61244 | Rock Island | 1 | Retail | Bank Branch | 1980 | |
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | 321 East Church Street | Sandwich | IL | 60548 | DeKalb | 1 | Retail | Bank Branch | 2012 | |
18.61 | JPMCB | First Midwest Bank - Gary, IN | 1975 West Ridge Road | Gary | IN | 46408 | Lake | 1 | Retail | Bank Branch | 1969 | 1998 |
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | 10858 Pike Street | Crown Point | IN | 46307 | Lake | 1 | Retail | Bank Branch | 1997 | |
18.63 | JPMCB | First Midwest Bank - Griffith, IN | 915 West Glen Park Avenue | Griffith | IN | 46319 | Lake | 1 | Retail | Bank Branch | 1969 | |
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | 7645 West Saint Francis Road | Frankfort | IL | 60423 | Will | 1 | Retail | Bank Branch | 1981 | |
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | 4502 West Crystal Lake Road | McHenry | IL | 60050 | McHenry | 1 | Retail | Bank Branch | 1983 | |
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | 2 Main Street | Park Forest | IL | 60466 | Cook | 1 | Retail | Bank Branch | 2000 | |
19 | JPMCB | Drayton Tower | 102 East Liberty Street | Savannah | GA | 31401 | Chatham | 1 | Multifamily | High-Rise | 1951 | 2017 |
20 | CREFI | Michigan Multifamily Portfolio | Various | Various | MI | Various | Various | 5 | Multifamily | Garden | Various | Various |
20.01 | CREFI | Gale Gardens | 30 Gale Boulevard | Melvindale | MI | 48122 | Wayne | 1 | Multifamily | Garden | 1966, 1975 | |
20.02 | CREFI | Midtown Square | 33095 Forest Street | Wayne | MI | 48184 | Wayne | 1 | Multifamily | Garden | 1973 | |
20.03 | CREFI | Carriage House | 902 Burlington Drive | Flint | MI | 48503 | Genesee | 1 | Multifamily | Garden | 1964, 1966 | |
20.04 | CREFI | Morris Square | 750 Jefferson Street | Mount Morris | MI | 48458 | Genesee | 1 | Multifamily | Garden | 1988 | |
20.05 | CREFI | Silverstone | 5800 Streefkerk Drive | Warren | MI | 48092 | Macomb | 1 | Multifamily | Garden | 1956 | 2014 |
21 | GACC | Lone Star Court | 10901 Domain Drive | Austin | TX | 78758 | Travis | 1 | Hotel | Select Service | 2013 | |
22 | CREFI | 25 Jay Street | 25 Jay Street | Brooklyn | NY | 11201 | Kings | 1 | Mixed Use | Multifamily/Retail | 1920 | 2010 |
23 | CREFI | Katie Reed Building | 301 East Hopkins Avenue | Aspen | CO | 81611 | Pitkin | 1 | Mixed Use | Retail/Office/Multifamily | 1995 | |
24 | JPMCB | Veranda at Cinco Ranch | 23922-24022 Cinco Village Center Boulevard | Katy | TX | 77494 | Fort Bend | 1 | Office | Suburban | 2006, 2007 | |
25 | CREFI | Alabama Hilton Portfolio | Various | Daphne | AL | 36526 | Baldwin | 3 | Hotel | Various | Various | 2018-2019 |
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | 29474 North Main Street | Daphne | AL | 36526 | Baldwin | 1 | Hotel | Extended Stay | 2008 | 2018-2019 |
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | 29451 US Highway 98 | Daphne | AL | 36526 | Baldwin | 1 | Hotel | Limited Service | 1994 | 2018-2019 |
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | 29546 North Main Street | Daphne | AL | 36526 | Baldwin | 1 | Hotel | Select Service | 2004 | 2018-2019 |
26 | CREFI | 3431-3491 Merrick Road | 3431-3491 Merrick Road | Wantagh | NY | 11793 | Nassau | 1 | Retail | Anchored | 1963 | 2018 |
27 | CREFI | River Ranch | 5071 & 5073 FM 2673 | Canyon Lake | TX | 78133 | Comal | 1 | Multifamily | Garden | 2011, 2017 | |
28 | JPMCB | Holiday Inn Express Trinidad | 3130 Santa Fe Trail Drive | Trinidad | CO | 81082 | Las Animas | 1 | Hotel | Limited Service | 2008 | |
29 | CREFI | 2177 East 21st Street | 2177 East 21st Street | Brooklyn | NY | 11229 | Kings | 1 | Mixed Use | Multifamily/Retail | 1926 | |
30 | CREFI | Walgreens Nyack, NY | 16 Route 59 | Nyack | NY | 10960 | Rockland | 1 | Retail | Freestanding | 2012 | |
31 | CREFI | 8-44 Brighton 11th Street | 8 Brighton 11th Street | Brooklyn | NY | 11235 | Kings | 1 | Mixed Use | Office/Retail | 1931 | |
32 | CREFI | 725 Southern Boulevard | 725 Southern Boulevard | Bronx | NY | 10455 | Bronx | 1 | Multifamily | Mid-Rise | 1925 | 2017-2019 |
33 | JPMCB | 144 Willow Street | 144 Willow Street | Brooklyn | NY | 11201 | Kings | 1 | Multifamily | Mid-Rise | 1851 | 2018 |
34 | CREFI | The Mark | 801-899 Market Street | San Diego | CA | 92101 | San Diego | 1 | Retail | Unanchored | 2007 | |
35 | GACC | The Woods | 113 Magnolia Lane | Longview | TX | 75605 | Gregg | 1 | Multifamily | Garden | 2015, 2017 |
ANNEX A-1
Loan # | Seller(1) | Property Name | Units(3) | Unit of Measure | Occupancy %(4) | Occupancy Date | Appraised Value ($)(5) | Appraisal Date | Current LTV %(5) | Original Balance ($)(6)(7) | Original Balance per Unit ($) | Current Balance ($)(6)(7) |
1 | GACC | Murphy Crossing | 363,567 | Square Feet | 100.0% | 12/31/19 | 131,000,000 | 01/06/20 | 64.9% | 85,000,000 | 234 | 85,000,000 |
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | 951,498 | Square Feet | 100.0% | 01/01/21 | 1,145,000,000 | 10/01/21 | 38.7% | 79,450,000 | 466 | 79,450,000 |
2.01 | GACC/JPMCB | Moffett Towers Building B | 317,166 | Square Feet | 100.0% | 01/01/21 | 390,000,000 | 10/01/21 | 27,343,182 | 27,343,182 | ||
2.02 | GACC/JPMCB | Moffett Towers Building C | 317,166 | Square Feet | 100.0% | 01/01/21 | 383,000,000 | 05/01/21 | 27,343,182 | 27,343,182 | ||
2.03 | GACC/JPMCB | Moffett Towers Building A | 317,166 | Square Feet | 100.0% | 01/01/21 | 348,000,000 | 01/03/20 | 24,763,636 | 24,763,636 | ||
3 | JPMCB | 1633 Broadway | 2,561,512 | Square Feet | 98.4% | 10/31/19 | 2,400,000,000 | 10/24/19 | 41.7% | 50,000,000 | 391 | 50,000,000 |
4 | CREFI | 650 Madison Avenue | 600,415 | Square Feet | 97.4% | 10/01/19 | 1,210,000,000 | 10/31/19 | 48.5% | 50,000,000 | 977 | 50,000,000 |
5 | GACC | CBM Portfolio | 7,677 | Rooms | 70.8% | 09/30/19 | 1,184,500,000 | 11/01/20 | 33.6% | 50,000,000 | 51,843 | 50,000,000 |
5.01 | GACC | Courtyard Larkspur Landing Marin County | 146 | Rooms | 81.8% | 09/30/19 | 53,000,000 | 11/01/20 | 2,307,018 | 2,307,018 | ||
5.02 | GACC | Courtyard San Mateo Foster City | 147 | Rooms | 76.5% | 09/30/19 | 52,000,000 | 11/01/20 | 2,263,889 | 2,263,889 | ||
5.03 | GACC | Courtyard San Jose Cupertino | 149 | Rooms | 63.8% | 09/30/19 | 47,000,000 | 11/01/20 | 2,046,053 | 2,046,053 | ||
5.04 | GACC | Courtyard Boulder | 149 | Rooms | 66.7% | 09/30/19 | 37,000,000 | 11/01/20 | 1,611,111 | 1,611,111 | ||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | 149 | Rooms | 85.8% | 09/30/19 | 35,000,000 | 11/01/20 | 1,523,392 | 1,523,392 | ||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | 150 | Rooms | 79.5% | 09/30/19 | 34,000,000 | 11/01/20 | 1,480,263 | 1,480,263 | ||
5.07 | GACC | Courtyard Seattle South Center | 149 | Rooms | 78.7% | 09/30/19 | 33,500,000 | 11/01/20 | 1,458,333 | 1,458,333 | ||
5.08 | GACC | Courtyard Nashville Airport | 145 | Rooms | 74.7% | 09/30/19 | 27,500,000 | 11/01/20 | 1,197,368 | 1,197,368 | ||
5.09 | GACC | Courtyard Palm Springs | 149 | Rooms | 74.3% | 09/30/19 | 25,500,000 | 11/01/20 | 1,110,380 | 1,110,380 | ||
5.10 | GACC | Courtyard Portland Beaverton | 149 | Rooms | 67.7% | 09/30/19 | 24,500,000 | 11/01/20 | 1,067,251 | 1,067,251 | ||
5.11 | GACC | Courtyard Atlanta Perimeter Center | 145 | Rooms | 72.0% | 09/30/19 | 24,500,000 | 11/01/20 | 1,066,520 | 1,066,520 | ||
5.12 | GACC | Courtyard Detroit Livonia | 149 | Rooms | 68.8% | 09/30/19 | 24,000,000 | 11/01/20 | 1,044,591 | 1,044,591 | ||
5.13 | GACC | Courtyard St. Louis Creve Coeur | 154 | Rooms | 67.3% | 09/30/19 | 24,000,000 | 11/01/20 | 1,044,591 | 1,044,591 | ||
5.14 | GACC | Courtyard Lincroft Red Bank | 146 | Rooms | 77.5% | 09/30/19 | 24,000,000 | 11/01/20 | 1,044,591 | 1,044,591 | ||
5.15 | GACC | Courtyard Rye | 145 | Rooms | 72.5% | 09/30/19 | 23,500,000 | 11/01/20 | 1,023,392 | 1,023,392 | ||
5.16 | GACC | Courtyard Fresno | 146 | Rooms | 76.9% | 09/30/19 | 23,000,000 | 11/01/20 | 1,001,462 | 1,001,462 | ||
5.17 | GACC | Courtyard Tampa Westshore | 145 | Rooms | 82.5% | 09/30/19 | 23,000,000 | 11/01/20 | 1,001,462 | 1,001,462 | ||
5.18 | GACC | Courtyard Boston Andover | 146 | Rooms | 68.5% | 09/30/19 | 23,000,000 | 11/01/20 | 1,001,462 | 1,001,462 | ||
5.19 | GACC | Courtyard Detroit Metro Airport | 146 | Rooms | 79.7% | 09/30/19 | 23,000,000 | 11/01/20 | 1,001,462 | 1,001,462 | ||
5.20 | GACC | Courtyard Denver Tech Center | 155 | Rooms | 59.3% | 09/30/19 | 22,000,000 | 11/01/20 | 957,602 | 957,602 | ||
5.21 | GACC | Courtyard Charlottesville North | 150 | Rooms | 62.8% | 09/30/19 | 22,000,000 | 11/01/20 | 957,602 | 957,602 | ||
5.22 | GACC | Courtyard St. Petersburg Clearwater | 149 | Rooms | 72.8% | 09/30/19 | 21,500,000 | 11/01/20 | 935,673 | 935,673 | ||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | 149 | Rooms | 77.8% | 09/30/19 | 21,500,000 | 11/01/20 | 935,673 | 935,673 | ||
5.24 | GACC | Courtyard West Palm Beach | 149 | Rooms | 79.7% | 09/30/19 | 21,500,000 | 11/01/20 | 935,673 | 935,673 | ||
5.25 | GACC | Courtyard Chicago Lincolnshire | 146 | Rooms | 57.4% | 09/30/19 | 21,500,000 | 11/01/20 | 935,673 | 935,673 | ||
5.26 | GACC | Courtyard Phoenix Mesa | 149 | Rooms | 75.0% | 09/30/19 | 21,000,000 | 11/01/20 | 914,474 | 914,474 | ||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | 149 | Rooms | 63.6% | 09/30/19 | 21,000,000 | 11/01/20 | 914,474 | 914,474 | ||
5.28 | GACC | Courtyard Chicago Highland Park | 149 | Rooms | 57.0% | 09/30/19 | 20,500,000 | 11/01/20 | 892,544 | 892,544 | ||
5.29 | GACC | Courtyard Bakersfield | 146 | Rooms | 77.4% | 09/30/19 | 20,000,000 | 11/01/20 | 870,614 | 870,614 | ||
5.30 | GACC | Courtyard Norwalk | 145 | Rooms | 75.5% | 09/30/19 | 20,000,000 | 11/01/20 | 870,614 | 870,614 | ||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | 149 | Rooms | 61.5% | 09/30/19 | 19,500,000 | 11/01/20 | 848,684 | 848,684 | ||
5.32 | GACC | Courtyard Silver Spring North | 146 | Rooms | 64.6% | 09/30/19 | 19,500,000 | 11/01/20 | 848,684 | 848,684 | ||
5.33 | GACC | Courtyard Raleigh Cary | 149 | Rooms | 59.0% | 09/30/19 | 19,000,000 | 11/01/20 | 827,485 | 827,485 | ||
5.34 | GACC | Courtyard New Haven Wallingford | 149 | Rooms | 66.0% | 09/30/19 | 18,500,000 | 11/01/20 | 805,556 | 805,556 | ||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | 147 | Rooms | 67.4% | 09/30/19 | 18,500,000 | 11/01/20 | 805,556 | 805,556 | ||
5.36 | GACC | Courtyard Indianapolis Castleton | 146 | Rooms | 66.6% | 09/30/19 | 18,500,000 | 11/01/20 | 805,556 | 805,556 | ||
5.37 | GACC | Courtyard Annapolis | 149 | Rooms | 63.8% | 09/30/19 | 18,500,000 | 11/01/20 | 805,556 | 805,556 | ||
5.38 | GACC | Courtyard Greenville Haywood Mall | 146 | Rooms | 63.7% | 09/30/19 | 18,500,000 | 11/01/20 | 805,556 | 805,556 | ||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | 146 | Rooms | 73.7% | 09/30/19 | 18,000,000 | 11/01/20 | 783,626 | 783,626 | ||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | 149 | Rooms | 75.6% | 09/30/19 | 17,500,000 | 11/01/20 | 761,696 | 761,696 | ||
5.41 | GACC | Courtyard Denver Stapleton | 146 | Rooms | 67.7% | 09/30/19 | 17,000,000 | 11/01/20 | 739,766 | 739,766 | ||
5.42 | GACC | Courtyard St. Louis Westport Plaza | 149 | Rooms | 68.7% | 09/30/19 | 16,500,000 | 11/01/20 | 718,567 | 718,567 | ||
5.43 | GACC | Courtyard Dallas Plano Parkway | 149 | Rooms | 60.0% | 09/30/19 | 16,500,000 | 11/01/20 | 718,567 | 718,567 | ||
5.44 | GACC | Courtyard Phoenix North Metrocenter | 146 | Rooms | 62.0% | 09/30/19 | 15,500,000 | 11/01/20 | 674,708 | 674,708 | ||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | 149 | Rooms | 72.2% | 09/30/19 | 15,000,000 | 11/01/20 | 652,778 | 652,778 | ||
5.46 | GACC | Courtyard Birmingham Homewood | 140 | Rooms | 78.7% | 09/30/19 | 14,000,000 | 11/01/20 | 609,649 | 609,649 | ||
5.47 | GACC | Courtyard Atlanta Airport South | 144 | Rooms | 76.5% | 09/30/19 | 14,000,000 | 11/01/20 | 609,649 | 609,649 | ||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | 146 | Rooms | 77.9% | 09/30/19 | 14,000,000 | 11/01/20 | 609,649 | 609,649 | ||
5.49 | GACC | Courtyard Poughkeepsie | 149 | Rooms | 80.1% | 09/30/19 | 13,500,000 | 11/01/20 | 587,719 | 587,719 | ||
5.50 | GACC | Courtyard Memphis Airport | 145 | Rooms | 76.8% | 09/30/19 | 13,000,000 | 11/01/20 | 565,789 | 565,789 | ||
5.51 | GACC | Courtyard Charlotte South Park | 149 | Rooms | 65.2% | 09/30/19 | 18,500,000 | 11/01/20 | 0 | 0 | ||
5.52 | GACC | Courtyard Philadelphia Devon | 149 | Rooms | 64.1% | 09/30/19 | 17,500,000 | 11/01/20 | 0 | 0 | ||
6 | JPMCB | 1501 Broadway | 737,471 | Square Feet | 77.8% | 11/01/19 | 900,000,000 | 10/11/19 | 22.2% | 50,000,000 | 271 | 50,000,000 |
7 | JPMCB | Apollo Education Group HQ Campus | 599,664 | Square Feet | 100.0% | 03/05/20 | 194,000,000 | 01/06/20 | 47.2% | 50,000,000 | 153 | 50,000,000 |
8 | JPMCB | Bellagio Hotel and Casino | 3,933 | Rooms | 94.8% | 09/30/19 | 4,260,000,000 | 10/16/19 | 39.3% | 40,000,000 | 426,189 | 40,000,000 |
9 | JPMCB | 3500 Lacey | 583,982 | Square Feet | 92.8% | 09/01/19 | 129,000,000 | 09/03/19 | 66.5% | 35,800,000 | 147 | 35,800,000 |
10 | JPMCB | Kings Plaza | 811,797 | Square Feet | 96.7% | 10/31/19 | 900,000,000 | 10/17/19 | 54.1% | 32,000,000 | 600 | 32,000,000 |
11 | CREFI | The Westin Book Cadillac | 453 | Rooms | 77.6% | 12/31/19 | 136,000,000 | 11/25/19 | 56.6% | 32,000,000 | 169,978 | 32,000,000 |
12 | CREFI | East Village Multifamily Pool 3 | 55 | Units | 96.4% | 01/10/20 | 49,600,000 | 10/03/19 | 64.0% | 31,750,000 | 577,273 | 31,750,000 |
12.01 | CREFI | 329-335 East 9th Street | 35 | Units | 97.1% | 01/10/20 | 33,800,000 | 10/03/19 | 22,150,000 | 22,150,000 | ||
12.02 | CREFI | 516-518 East 13th Street | 20 | Units | 95.0% | 01/10/20 | 15,800,000 | 10/03/19 | 9,600,000 | 9,600,000 | ||
13 | GACC | Crenshaw Plaza | 137,794 | Square Feet | 100.0% | 01/23/20 | 51,300,000 | 12/23/19 | 60.4% | 31,000,000 | 225 | 31,000,000 |
14 | GACC | Staples Headquarters | 666,088 | Square Feet | 100.0% | 03/06/20 | 198,000,000 | 11/01/19 | 45.5% | 30,000,000 | 135 | 30,000,000 |
15 | JPMCB | 3000 Post Oak | 441,523 | Square Feet | 99.4% | 03/01/20 | 143,900,000 | 11/20/19 | 55.6% | 30,000,000 | 181 | 30,000,000 |
16 | GACC | 3205 Eastern Market | 371 | Units | 93.8% | 11/30/19 | 39,600,000 | 09/04/19 | 64.8% | 25,675,000 | 69,205 | 25,675,000 |
17 | CREFI | Mitchellville Plaza | 156,414 | Square Feet | 83.8% | 11/04/19 | 35,200,000 | 11/07/19 | 71.6% | 25,200,000 | 161 | 25,200,000 |
18 | JPMCB | Stonemont Net Lease Portfolio | 6,097,587 | Square Feet | 100.0% | 03/10/20 | 1,137,750,000 | Various | 37.2% | 25,000,000 | 69 | 25,000,000 |
18.01 | JPMCB | Motorola Solutions | 517,000 | Square Feet | 100.0% | 03/10/20 | 108,200,000 | 06/25/19 | 2,377,486 | 2,377,486 | ||
18.02 | JPMCB | MetLife - Bridgewater, NJ | 419,727 | Square Feet | 100.0% | 03/10/20 | 105,000,000 | 07/08/19 | 2,307,189 | 2,307,189 | ||
18.03 | JPMCB | Baxalta | 260,084 | Square Feet | 100.0% | 03/10/20 | 75,500,000 | 06/25/19 | 1,658,973 | 1,658,973 | ||
18.04 | JPMCB | Amerigroup Corporation | 314,778 | Square Feet | 100.0% | 03/10/20 | 67,000,000 | 06/27/19 | 1,472,216 | 1,472,216 | ||
18.05 | JPMCB | MetLife - Warwick, RI | 370,298 | Square Feet | 100.0% | 03/10/20 | 62,900,000 | 07/02/19 | 1,382,135 | 1,382,135 | ||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | 555,219 | Square Feet | 100.0% | 03/10/20 | 60,300,000 | 06/24/19 | 1,325,000 | 1,325,000 | ||
18.07 | JPMCB | Tate & Lyle | 114,213 | Square Feet | 100.0% | 03/10/20 | 56,200,000 | 06/25/19 | 1,234,892 | 1,234,892 | ||
18.08 | JPMCB | MetLife - Aurora, IL | 273,070 | Square Feet | 100.0% | 03/10/20 | 46,600,000 | 06/25/19 | 1,023,946 | 1,023,946 | ||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | 336,392 | Square Feet | 100.0% | 03/10/20 | 42,700,000 | 07/09/19 | 938,270 | 938,270 | ||
18.10 | JPMCB | DST Output - South Windsor, CT | 304,837 | Square Feet | 100.0% | 03/10/20 | 40,500,000 | 07/02/19 | 889,919 | 889,919 | ||
18.11 | JPMCB | DST Output - Kansas City, MO | 317,594 | Square Feet | 100.0% | 03/10/20 | 37,800,000 | 07/09/19 | 830,595 | 830,595 | ||
18.12 | JPMCB | MetLife - Oriskany, NY | 212,326 | Square Feet | 100.0% | 03/10/20 | 36,400,000 | 07/02/19 | 799,811 | 799,811 | ||
18.13 | JPMCB | MetLife - Dayton, OH | 219,019 | Square Feet | 100.0% | 03/10/20 | 36,000,000 | 06/28/19 | 791,027 | 791,027 | ||
18.14 | JPMCB | Weatherford | 241,525 | Square Feet | 100.0% | 03/10/20 | 34,000,000 | 01/01/20 | 747,081 | 747,081 | ||
18.15 | JPMCB | Anthem | 207,638 | Square Feet | 100.0% | 03/10/20 | 30,600,000 | 07/01/19 | 672,378 | 672,378 | ||
18.16 | JPMCB | AAA Club Alliance | 68,034 | Square Feet | 100.0% | 03/10/20 | 17,900,000 | 06/26/19 | 393,324 | 393,324 | ||
18.17 | JPMCB | MetLife - Convent Station, NJ | 76,413 | Square Feet | 100.0% | 03/10/20 | 17,600,000 | 07/08/19 | 386,730 | 386,730 | ||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | 147,212 | Square Feet | 100.0% | 03/10/20 | 17,600,000 | 06/28/19 | 386,730 | 386,730 | ||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | 250,000 | Square Feet | 100.0% | 03/10/20 | 16,500,000 | 06/26/19 | 362,568 | 362,568 | ||
18.20 | JPMCB | Capital One | 72,966 | Square Feet | 100.0% | 03/10/20 | 15,300,000 | 07/08/19 | 336,189 | 336,189 | ||
18.21 | JPMCB | Eby-Brown - Springfield, OH | 200,505 | Square Feet | 100.0% | 03/10/20 | 15,000,000 | 06/28/19 | 329,595 | 329,595 | ||
18.22 | JPMCB | Anthem Virginia | 130,938 | Square Feet | 100.0% | 03/10/20 | 14,600,000 | 06/27/19 | 320,811 | 320,811 | ||
18.23 | JPMCB | SKF USA | 82,000 | Square Feet | 100.0% | 03/10/20 | 14,500,000 | 07/02/19 | 318,622 | 318,622 | ||
18.24 | JPMCB | United Wisconsin | 56,014 | Square Feet | 100.0% | 03/10/20 | 13,200,000 | 06/24/19 | 290,054 | 290,054 | ||
18.25 | JPMCB | Mylan Technologies | 41,046 | Square Feet | 100.0% | 03/10/20 | 11,500,000 | 07/01/19 | 252,676 | 252,676 | ||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | 22,468 | Square Feet | 100.0% | 03/10/20 | 9,800,000 | 06/27/19 | 215,351 | 215,351 | ||
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | 20,589 | Square Feet | 100.0% | 03/10/20 | 9,800,000 | 06/27/19 | 215,351 | 215,351 | ||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | 24,708 | Square Feet | 100.0% | 03/10/20 | 8,800,000 | 07/02/19 | 193,378 | 193,378 | ||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | 20,278 | Square Feet | 100.0% | 03/10/20 | 7,300,000 | 07/02/19 | 160,405 | 160,405 | ||
18.30 | JPMCB | First Midwest Bank - Highland , IN | 15,423 | Square Feet | 100.0% | 03/10/20 | 7,200,000 | 06/27/19 | 158,216 | 158,216 | ||
18.31 | JPMCB | First Midwest Bank - Morris, IL | 22,318 | Square Feet | 100.0% | 03/10/20 | 6,400,000 | 06/27/19 | 140,649 | 140,649 | ||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | 15,922 | Square Feet | 100.0% | 03/10/20 | 5,120,000 | 06/27/19 | 112,514 | 112,514 | ||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | 11,382 | Square Feet | 100.0% | 03/10/20 | 5,080,000 | 07/02/19 | 111,622 | 111,622 | ||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | 7,786 | Square Feet | 100.0% | 03/10/20 | 4,800,000 | 07/02/19 | 105,486 | 105,486 | ||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | 9,708 | Square Feet | 100.0% | 03/10/20 | 4,400,000 | 06/27/19 | 96,676 | 96,676 | ||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | 8,190 | Square Feet | 100.0% | 03/10/20 | 4,200,000 | 07/10/19 | 92,270 | 92,270 | ||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | 4,943 | Square Feet | 100.0% | 03/10/20 | 4,100,000 | 06/24/19 | 90,108 | 90,108 | ||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | 6,489 | Square Feet | 100.0% | 03/10/20 | 3,900,000 | 07/02/19 | 85,703 | 85,703 | ||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | 4,824 | Square Feet | 100.0% | 03/10/20 | 3,680,000 | 06/27/19 | 80,838 | 80,838 | ||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | 4,823 | Square Feet | 100.0% | 03/10/20 | 3,400,000 | 06/27/19 | 74,703 | 74,703 | ||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | 6,299 | Square Feet | 100.0% | 03/10/20 | 3,380,000 | 06/27/19 | 74,270 | 74,270 | ||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | 6,731 | Square Feet | 100.0% | 03/10/20 | 3,300,000 | 07/10/19 | 72,514 | 72,514 | ||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | 5,971 | Square Feet | 100.0% | 03/10/20 | 3,200,000 | 07/02/19 | 70,297 | 70,297 | ||
18.44 | JPMCB | First Midwest Bank - Zion, IL | 7,677 | Square Feet | 100.0% | 03/10/20 | 3,150,000 | 06/27/19 | 69,216 | 69,216 | ||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | 4,565 | Square Feet | 100.0% | 03/10/20 | 2,900,000 | 06/27/19 | 63,730 | 63,730 | ||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | 4,900 | Square Feet | 100.0% | 03/10/20 | 2,800,000 | 06/27/19 | 61,541 | 61,541 | ||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | 3,952 | Square Feet | 100.0% | 03/10/20 | 2,710,000 | 06/27/19 | 59,541 | 59,541 | ||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | 8,045 | Square Feet | 100.0% | 03/10/20 | 2,710,000 | 06/25/19 | 59,541 | 59,541 | ||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | 4,156 | Square Feet | 100.0% | 03/10/20 | 2,700,000 | 06/27/19 | 59,324 | 59,324 | ||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | 4,563 | Square Feet | 100.0% | 03/10/20 | 2,340,000 | 06/27/19 | 51,432 | 51,432 | ||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | 4,252 | Square Feet | 100.0% | 03/10/20 | 2,320,000 | 06/25/19 | 50,973 | 50,973 | ||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | 5,405 | Square Feet | 100.0% | 03/10/20 | 2,220,000 | 06/27/19 | 48,784 | 48,784 | ||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | 4,085 | Square Feet | 100.0% | 03/10/20 | 2,200,000 | 06/27/19 | 48,324 | 48,324 | ||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | 3,336 | Square Feet | 100.0% | 03/10/20 | 2,190,000 | 06/27/19 | 48,108 | 48,108 | ||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | 3,123 | Square Feet | 100.0% | 03/10/20 | 1,900,000 | 06/27/19 | 41,730 | 41,730 | ||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | 3,922 | Square Feet | 100.0% | 03/10/20 | 1,860,000 | 06/27/19 | 40,892 | 40,892 | ||
18.57 | JPMCB | First Midwest Bank - Crete, IL | 3,447 | Square Feet | 100.0% | 03/10/20 | 1,850,000 | 07/02/19 | 40,649 | 40,649 | ||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | 3,800 | Square Feet | 100.0% | 03/10/20 | 1,800,000 | 06/26/19 | 39,541 | 39,541 | ||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | 4,941 | Square Feet | 100.0% | 03/10/20 | 1,600,000 | 07/10/19 | 35,162 | 35,162 | ||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | 2,400 | Square Feet | 100.0% | 03/10/20 | 1,600,000 | 06/27/19 | 35,162 | 35,162 | ||
18.61 | JPMCB | First Midwest Bank - Gary, IN | 2,597 | Square Feet | 100.0% | 03/10/20 | 1,520,000 | 06/27/19 | 33,405 | 33,405 | ||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | 2,875 | Square Feet | 100.0% | 03/10/20 | 1,490,000 | 06/27/19 | 32,730 | 32,730 | ||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | 2,708 | Square Feet | 100.0% | 03/10/20 | 1,400,000 | 06/27/19 | 30,757 | 30,757 | ||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | 1,553 | Square Feet | 100.0% | 03/10/20 | 1,200,000 | 07/02/19 | 26,378 | 26,378 | ||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | 1,818 | Square Feet | 100.0% | 03/10/20 | 1,150,000 | 06/25/19 | 25,270 | 25,270 | ||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | 1,767 | Square Feet | 100.0% | 03/10/20 | 880,000 | 07/02/19 | 19,243 | 19,243 | ||
19 | JPMCB | Drayton Tower | 99 | Units | 94.9% | 11/21/19 | 32,700,000 | 11/27/19 | 72.5% | 23,700,000 | 239,394 | 23,700,000 |
20 | CREFI | Michigan Multifamily Portfolio | 616 | Units | 91.6% | 01/08/20 | 33,525,000 | 01/03/20 | 65.6% | 22,000,000 | 35,714 | 22,000,000 |
20.01 | CREFI | Gale Gardens | 233 | Units | 82.0% | 01/08/20 | 14,575,000 | 01/03/20 | 9,425,000 | 9,425,000 | ||
20.02 | CREFI | Midtown Square | 108 | Units | 100.0% | 01/08/20 | 6,325,000 | 01/03/20 | 4,250,000 | 4,250,000 | ||
20.03 | CREFI | Carriage House | 119 | Units | 98.3% | 01/08/20 | 5,325,000 | 01/03/20 | 3,575,000 | 3,575,000 | ||
20.04 | CREFI | Morris Square | 96 | Units | 94.8% | 01/08/20 | 4,000,000 | 01/03/20 | 2,550,000 | 2,550,000 | ||
20.05 | CREFI | Silverstone | 60 | Units | 95.0% | 01/08/20 | 3,300,000 | 01/03/20 | 2,200,000 | 2,200,000 | ||
21 | GACC | Lone Star Court | 123 | Rooms | 75.6% | 10/31/19 | 36,700,000 | 11/26/19 | 54.5% | 19,999,999 | 162,602 | 19,999,999 |
22 | CREFI | 25 Jay Street | 32 | Units | 100.0% | 11/26/19 | 27,700,000 | 09/06/19 | 66.8% | 18,500,000 | 578,125 | 18,500,000 |
23 | CREFI | Katie Reed Building | 22,432 | Square Feet | 100.0% | 01/01/20 | 31,020,000 | 02/01/20 | 46.7% | 14,500,000 | 646 | 14,500,000 |
24 | JPMCB | Veranda at Cinco Ranch | 61,995 | Square Feet | 95.6% | 10/01/19 | 22,600,000 | 12/27/19 | 54.9% | 12,400,000 | 200 | 12,400,000 |
25 | CREFI | Alabama Hilton Portfolio | 360 | Rooms | 69.9% | 11/30/19 | 43,500,000 | 12/01/19 | 66.5% | 12,000,000 | 80,556 | 11,976,222 |
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | 104 | Rooms | 73.9% | 11/30/19 | 15,500,000 | 12/01/19 | 4,320,000 | 4,311,440 | ||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | 132 | Rooms | 68.5% | 11/30/19 | 15,000,000 | 12/01/19 | 4,080,000 | 4,071,915 | ||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | 124 | Rooms | 68.0% | 11/30/19 | 13,000,000 | 12/01/19 | 3,600,000 | 3,592,867 | ||
26 | CREFI | 3431-3491 Merrick Road | 42,346 | Square Feet | 87.9% | 01/01/20 | 18,900,000 | 12/18/19 | 52.9% | 10,000,000 | 236 | 10,000,000 |
27 | CREFI | River Ranch | 104 | Units | 95.2% | 01/16/20 | 12,800,000 | 07/31/19 | 73.1% | 9,360,000 | 90,000 | 9,360,000 |
28 | JPMCB | Holiday Inn Express Trinidad | 86 | Rooms | 76.5% | 11/30/19 | 13,500,000 | 11/01/19 | 61.4% | 8,300,000 | 96,512 | 8,283,942 |
29 | CREFI | 2177 East 21st Street | 45 | Units | 100.0% | 01/07/20 | 11,500,000 | 11/25/19 | 62.2% | 7,150,000 | 158,889 | 7,150,000 |
30 | CREFI | Walgreens Nyack, NY | 13,152 | Square Feet | 100.0% | 03/06/20 | 11,600,000 | 12/01/19 | 55.2% | 6,400,000 | 487 | 6,400,000 |
31 | CREFI | 8-44 Brighton 11th Street | 39,500 | Square Feet | 100.0% | 01/09/20 | 11,100,000 | 12/20/19 | 54.1% | 6,000,000 | 152 | 6,000,000 |
32 | CREFI | 725 Southern Boulevard | 58 | Units | 96.6% | 01/02/20 | 8,800,000 | 11/25/19 | 67.6% | 5,950,000 | 102,586 | 5,950,000 |
33 | JPMCB | 144 Willow Street | 10 | Units | 100.0% | 01/01/20 | 8,300,000 | 01/10/20 | 65.0% | 5,395,000 | 539,500 | 5,395,000 |
34 | CREFI | The Mark | 8,526 | Square Feet | 86.9% | 09/03/19 | 7,900,000 | 11/16/19 | 57.0% | 4,500,000 | 528 | 4,500,000 |
35 | GACC | The Woods | 57 | Units | 94.7% | 12/02/19 | 6,500,000 | 11/06/19 | 67.5% | 4,386,000 | 76,947 | 4,386,000 |
ANNEX A-1
Loan # | Seller(1) | Property Name | Current Balance per Unit ($) | % of Initial Pool Balance | Crossed Loan | Related Borrower(8) | Interest Rate %(9) | Admin.Fee %(9) | Net Mortgage Rate %(9) | Accrual Type | Monthly Debt Service ($)(10)(11) | Annual Debt Service ($)(11) |
1 | GACC | Murphy Crossing | 234 | 9.0% | No | No | 3.58000 | 0.01503 | 3.56497 | Actual/360 | 257,105.32 | 3,085,263.84 |
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | 466 | 8.4% | No | No | 3.49000 | 0.01168 | 3.47832 | Actual/360 | 234,276.35 | 2,811,316.20 |
2.01 | GACC/JPMCB | Moffett Towers Building B | 2.9% | |||||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | 2.9% | |||||||||
2.03 | GACC/JPMCB | Moffett Towers Building A | 2.6% | |||||||||
3 | JPMCB | 1633 Broadway | 391 | 5.3% | No | No | 2.99000 | 0.01168 | 2.97832 | Actual/360 | 126,313.66 | 1,515,763.92 |
4 | CREFI | 650 Madison Avenue | 977 | 5.3% | No | No | 3.48600 | 0.01168 | 3.47432 | Actual/360 | 147,267.36 | 1,767,208.32 |
5 | GACC | CBM Portfolio | 51,843 | 5.3% | No | No | 3.53700 | 0.01168 | 3.52532 | Actual/360 | 149,421.88 | 1,793,062.56 |
5.01 | GACC | Courtyard Larkspur Landing Marin County | 0.2% | |||||||||
5.02 | GACC | Courtyard San Mateo Foster City | 0.2% | |||||||||
5.03 | GACC | Courtyard San Jose Cupertino | 0.2% | |||||||||
5.04 | GACC | Courtyard Boulder | 0.2% | |||||||||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | 0.2% | |||||||||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | 0.2% | |||||||||
5.07 | GACC | Courtyard Seattle South Center | 0.2% | |||||||||
5.08 | GACC | Courtyard Nashville Airport | 0.1% | |||||||||
5.09 | GACC | Courtyard Palm Springs | 0.1% | |||||||||
5.10 | GACC | Courtyard Portland Beaverton | 0.1% | |||||||||
5.11 | GACC | Courtyard Atlanta Perimeter Center | 0.1% | |||||||||
5.12 | GACC | Courtyard Detroit Livonia | 0.1% | |||||||||
5.13 | GACC | Courtyard St. Louis Creve Coeur | 0.1% | |||||||||
5.14 | GACC | Courtyard Lincroft Red Bank | 0.1% | |||||||||
5.15 | GACC | Courtyard Rye | 0.1% | |||||||||
5.16 | GACC | Courtyard Fresno | 0.1% | |||||||||
5.17 | GACC | Courtyard Tampa Westshore | 0.1% | |||||||||
5.18 | GACC | Courtyard Boston Andover | 0.1% | |||||||||
5.19 | GACC | Courtyard Detroit Metro Airport | 0.1% | |||||||||
5.20 | GACC | Courtyard Denver Tech Center | 0.1% | |||||||||
5.21 | GACC | Courtyard Charlottesville North | 0.1% | |||||||||
5.22 | GACC | Courtyard St. Petersburg Clearwater | 0.1% | |||||||||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | 0.1% | |||||||||
5.24 | GACC | Courtyard West Palm Beach | 0.1% | |||||||||
5.25 | GACC | Courtyard Chicago Lincolnshire | 0.1% | |||||||||
5.26 | GACC | Courtyard Phoenix Mesa | 0.1% | |||||||||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | 0.1% | |||||||||
5.28 | GACC | Courtyard Chicago Highland Park | 0.1% | |||||||||
5.29 | GACC | Courtyard Bakersfield | 0.1% | |||||||||
5.30 | GACC | Courtyard Norwalk | 0.1% | |||||||||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | 0.1% | |||||||||
5.32 | GACC | Courtyard Silver Spring North | 0.1% | |||||||||
5.33 | GACC | Courtyard Raleigh Cary | 0.1% | |||||||||
5.34 | GACC | Courtyard New Haven Wallingford | 0.1% | |||||||||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | 0.1% | |||||||||
5.36 | GACC | Courtyard Indianapolis Castleton | 0.1% | |||||||||
5.37 | GACC | Courtyard Annapolis | 0.1% | |||||||||
5.38 | GACC | Courtyard Greenville Haywood Mall | 0.1% | |||||||||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | 0.1% | |||||||||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | 0.1% | |||||||||
5.41 | GACC | Courtyard Denver Stapleton | 0.1% | |||||||||
5.42 | GACC | Courtyard St. Louis Westport Plaza | 0.1% | |||||||||
5.43 | GACC | Courtyard Dallas Plano Parkway | 0.1% | |||||||||
5.44 | GACC | Courtyard Phoenix North Metrocenter | 0.1% | |||||||||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | 0.1% | |||||||||
5.46 | GACC | Courtyard Birmingham Homewood | 0.1% | |||||||||
5.47 | GACC | Courtyard Atlanta Airport South | 0.1% | |||||||||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | 0.1% | |||||||||
5.49 | GACC | Courtyard Poughkeepsie | 0.1% | |||||||||
5.50 | GACC | Courtyard Memphis Airport | 0.1% | |||||||||
5.51 | GACC | Courtyard Charlotte South Park | 0.0% | |||||||||
5.52 | GACC | Courtyard Philadelphia Devon | 0.0% | |||||||||
6 | JPMCB | 1501 Broadway | 271 | 5.3% | No | No | 3.03200 | 0.01168 | 3.02032 | Actual/360 | 128,087.96 | 1,537,055.52 |
7 | JPMCB | Apollo Education Group HQ Campus | 153 | 5.3% | No | No | 3.35000 | 0.01503 | 3.33497 | Actual/360 | 141,521.99 | 1,698,263.88 |
8 | JPMCB | Bellagio Hotel and Casino | 426,189 | 4.2% | No | No | 3.170153 | 0.01168 | 3.158473 | Actual/360 | 107,139.43 | 1,285,673.16 |
9 | JPMCB | 3500 Lacey | 147 | 3.8% | No | No | 4.35000 | 0.01168 | 4.33832 | Actual/360 | 131,577.43 | 1,578,929.16 |
10 | JPMCB | Kings Plaza | 600 | 3.4% | No | No | 3.35880 | 0.01503 | 3.34377 | Actual/360 | 90,812.00 | 1,089,744.00 |
11 | CREFI | The Westin Book Cadillac | 169,978 | 3.4% | No | No | 4.39000 | 0.04043 | 4.34957 | Actual/360 | 160,054.52 | 1,920,654.30 |
12 | CREFI | East Village Multifamily Pool 3 | 577,273 | 3.4% | No | No | 3.68000 | 0.01503 | 3.66497 | Actual/360 | 98,718.98 | 1,184,627.76 |
12.01 | CREFI | 329-335 East 9th Street | 2.3% | |||||||||
12.02 | CREFI | 516-518 East 13th Street | 1.0% | |||||||||
13 | GACC | Crenshaw Plaza | 225 | 3.3% | No | No | 4.21600 | 0.02503 | 4.19097 | Actual/360 | 110,426.02 | 1,325,112.24 |
14 | GACC | Staples Headquarters | 135 | 3.2% | No | No | 3.11000 | 0.01668 | 3.09332 | Actual/360 | 78,829.86 | 945,958.32 |
15 | JPMCB | 3000 Post Oak | 181 | 3.2% | No | No | 4.98750 | 0.01668 | 4.97082 | Actual/360 | 126,419.27 | 1,517,031.24 |
16 | GACC | 3205 Eastern Market | 69,205 | 2.7% | No | No | 3.61700 | 0.01503 | 3.60197 | Actual/360 | 78,463.57 | 941,562.84 |
17 | CREFI | Mitchellville Plaza | 161 | 2.7% | No | No | 3.55000 | 0.02503 | 3.52497 | Actual/360 | 126,833.90 | 1,522,006.80 |
18 | JPMCB | Stonemont Net Lease Portfolio | 69 | 2.7% | No | No | 4.69920 | 0.01168 | 4.68752 | Actual/360 | 99,259.72 | 1,191,116.64 |
18.01 | JPMCB | Motorola Solutions | 0.3% | |||||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | 0.2% | |||||||||
18.03 | JPMCB | Baxalta | 0.2% | |||||||||
18.04 | JPMCB | Amerigroup Corporation | 0.2% | |||||||||
18.05 | JPMCB | MetLife - Warwick, RI | 0.1% | |||||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | 0.1% | |||||||||
18.07 | JPMCB | Tate & Lyle | 0.1% | |||||||||
18.08 | JPMCB | MetLife - Aurora, IL | 0.1% | |||||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | 0.1% | |||||||||
18.10 | JPMCB | DST Output - South Windsor, CT | 0.1% | |||||||||
18.11 | JPMCB | DST Output - Kansas City, MO | 0.1% | |||||||||
18.12 | JPMCB | MetLife - Oriskany, NY | 0.1% | |||||||||
18.13 | JPMCB | MetLife - Dayton, OH | 0.1% | |||||||||
18.14 | JPMCB | Weatherford | 0.1% | |||||||||
18.15 | JPMCB | Anthem | 0.1% | |||||||||
18.16 | JPMCB | AAA Club Alliance | 0.0% | |||||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | 0.0% | |||||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | 0.0% | |||||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | 0.0% | |||||||||
18.20 | JPMCB | Capital One | 0.0% | |||||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | 0.0% | |||||||||
18.22 | JPMCB | Anthem Virginia | 0.0% | |||||||||
18.23 | JPMCB | SKF USA | 0.0% | |||||||||
18.24 | JPMCB | United Wisconsin | 0.0% | |||||||||
18.25 | JPMCB | Mylan Technologies | 0.0% | |||||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | 0.0% | |||||||||
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | 0.0% | |||||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | 0.0% | |||||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | 0.0% | |||||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | 0.0% | |||||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | 0.0% | |||||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | 0.0% | |||||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | 0.0% | |||||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | 0.0% | |||||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | 0.0% | |||||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | 0.0% | |||||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | 0.0% | |||||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | 0.0% | |||||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | 0.0% | |||||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | 0.0% | |||||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | 0.0% | |||||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | 0.0% | |||||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | 0.0% | |||||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | 0.0% | |||||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | 0.0% | |||||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | 0.0% | |||||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | 0.0% | |||||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | 0.0% | |||||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | 0.0% | |||||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | 0.0% | |||||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | 0.0% | |||||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | 0.0% | |||||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | 0.0% | |||||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | 0.0% | |||||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | 0.0% | |||||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | 0.0% | |||||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | 0.0% | |||||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | 0.0% | |||||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | 0.0% | |||||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | 0.0% | |||||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | 0.0% | |||||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | 0.0% | |||||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | 0.0% | |||||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | 0.0% | |||||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | 0.0% | |||||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | 0.0% | |||||||||
19 | JPMCB | Drayton Tower | 239,394 | 2.5% | No | No | 4.10000 | 0.01503 | 4.08497 | Actual/360 | 114,518.01 | 1,374,216.12 |
20 | CREFI | Michigan Multifamily Portfolio | 35,714 | 2.3% | No | No | 3.85000 | 0.01503 | 3.83497 | Actual/360 | 103,137.81 | 1,237,653.72 |
20.01 | CREFI | Gale Gardens | 1.0% | |||||||||
20.02 | CREFI | Midtown Square | 0.5% | |||||||||
20.03 | CREFI | Carriage House | 0.4% | |||||||||
20.04 | CREFI | Morris Square | 0.3% | |||||||||
20.05 | CREFI | Silverstone | 0.2% | |||||||||
21 | GACC | Lone Star Court | 162,602 | 2.1% | No | No | 3.49000 | 0.01503 | 3.47497 | Actual/360 | 58,974.53 | 707,694.36 |
22 | CREFI | 25 Jay Street | 578,125 | 2.0% | No | No | 3.95000 | 0.01503 | 3.93497 | Actual/360 | 61,741.61 | 740,899.32 |
23 | CREFI | Katie Reed Building | 646 | 1.5% | No | No | 3.50000 | 0.01503 | 3.48497 | Actual/360 | 42,879.05 | 514,548.60 |
24 | JPMCB | Veranda at Cinco Ranch | 200 | 1.3% | No | No | 3.45000 | 0.05503 | 3.39497 | Actual/360 | 36,145.14 | 433,741.68 |
25 | CREFI | Alabama Hilton Portfolio | 80,396 | 1.3% | No | No | 4.30000 | 0.04168 | 4.25832 | Actual/360 | 65,344.99 | 784,139.88 |
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | 0.5% | |||||||||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | 0.4% | |||||||||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | 0.4% | |||||||||
26 | CREFI | 3431-3491 Merrick Road | 236 | 1.1% | No | No | 3.76000 | 0.01503 | 3.74497 | Actual/360 | 31,768.52 | 381,222.24 |
27 | CREFI | River Ranch | 90,000 | 1.0% | No | No | 4.15000 | 0.01503 | 4.13497 | Actual/360 | 45,499.27 | 545,991.24 |
28 | JPMCB | Holiday Inn Express Trinidad | 96,325 | 0.9% | No | No | 4.49400 | 0.01503 | 4.47897 | Actual/360 | 46,105.83 | 553,269.96 |
29 | CREFI | 2177 East 21st Street | 158,889 | 0.8% | No | No | 3.73000 | 0.01503 | 3.71497 | Actual/360 | 22,533.26 | 270,399.12 |
30 | CREFI | Walgreens Nyack, NY | 487 | 0.7% | No | No | 3.64000 | 0.01503 | 3.62497 | Actual/360 | 19,682.96 | 236,195.52 |
31 | CREFI | 8-44 Brighton 11th Street | 152 | 0.6% | No | No | 3.64000 | 0.01503 | 3.62497 | Actual/360 | 18,452.78 | 221,433.36 |
32 | CREFI | 725 Southern Boulevard | 102,586 | 0.6% | No | No | 3.85000 | 0.01503 | 3.83497 | Actual/360 | 19,354.72 | 232,256.64 |
33 | JPMCB | 144 Willow Street | 539,500 | 0.6% | No | No | 4.20000 | 0.01503 | 4.18497 | Actual/360 | 19,144.76 | 229,737.12 |
34 | CREFI | The Mark | 528 | 0.5% | No | No | 3.64000 | 0.10378 | 3.53622 | Actual/360 | 13,839.58 | 166,074.96 |
35 | GACC | The Woods | 76,947 | 0.5% | No | No | 4.88100 | 0.01503 | 4.86597 | Actual/360 | 23,227.05 | 278,724.60 |
ANNEX A-1
Loan # | Seller(1) | Property Name | Note Date | First Payment Date | Partial IO Last IO Payment | Partial IO Loan First P&I Payment | Rem. Term | Rem. Amort | I/O Period | Seasoning | Payment Due Date | Grace Period (Late Payment)(12) |
1 | GACC | Murphy Crossing | 02/14/20 | 04/06/20 | 120 | 0 | 120 | 0 | 6 | 0 | ||
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | 02/06/20 | 03/06/20 | 119 | 0 | 120 | 1 | 6 | 0 | ||
2.01 | GACC/JPMCB | Moffett Towers Building B | ||||||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | ||||||||||
2.03 | GACC/JPMCB | Moffett Towers Building A | ||||||||||
3 | JPMCB | 1633 Broadway | 11/25/19 | 01/06/20 | 117 | 0 | 120 | 3 | 6 | 0 | ||
4 | CREFI | 650 Madison Avenue | 11/26/19 | 01/08/20 | 117 | 0 | 120 | 3 | 8 | 3 | ||
5 | GACC | CBM Portfolio | 01/15/20 | 03/06/20 | 59 | 0 | 60 | 1 | 6 | 0 | ||
5.01 | GACC | Courtyard Larkspur Landing Marin County | ||||||||||
5.02 | GACC | Courtyard San Mateo Foster City | ||||||||||
5.03 | GACC | Courtyard San Jose Cupertino | ||||||||||
5.04 | GACC | Courtyard Boulder | ||||||||||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | ||||||||||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | ||||||||||
5.07 | GACC | Courtyard Seattle South Center | ||||||||||
5.08 | GACC | Courtyard Nashville Airport | ||||||||||
5.09 | GACC | Courtyard Palm Springs | ||||||||||
5.10 | GACC | Courtyard Portland Beaverton | ||||||||||
5.11 | GACC | Courtyard Atlanta Perimeter Center | ||||||||||
5.12 | GACC | Courtyard Detroit Livonia | ||||||||||
5.13 | GACC | Courtyard St. Louis Creve Coeur | ||||||||||
5.14 | GACC | Courtyard Lincroft Red Bank | ||||||||||
5.15 | GACC | Courtyard Rye | ||||||||||
5.16 | GACC | Courtyard Fresno | ||||||||||
5.17 | GACC | Courtyard Tampa Westshore | ||||||||||
5.18 | GACC | Courtyard Boston Andover | ||||||||||
5.19 | GACC | Courtyard Detroit Metro Airport | ||||||||||
5.20 | GACC | Courtyard Denver Tech Center | ||||||||||
5.21 | GACC | Courtyard Charlottesville North | ||||||||||
5.22 | GACC | Courtyard St. Petersburg Clearwater | ||||||||||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | ||||||||||
5.24 | GACC | Courtyard West Palm Beach | ||||||||||
5.25 | GACC | Courtyard Chicago Lincolnshire | ||||||||||
5.26 | GACC | Courtyard Phoenix Mesa | ||||||||||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | ||||||||||
5.28 | GACC | Courtyard Chicago Highland Park | ||||||||||
5.29 | GACC | Courtyard Bakersfield | ||||||||||
5.30 | GACC | Courtyard Norwalk | ||||||||||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | ||||||||||
5.32 | GACC | Courtyard Silver Spring North | ||||||||||
5.33 | GACC | Courtyard Raleigh Cary | ||||||||||
5.34 | GACC | Courtyard New Haven Wallingford | ||||||||||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | ||||||||||
5.36 | GACC | Courtyard Indianapolis Castleton | ||||||||||
5.37 | GACC | Courtyard Annapolis | ||||||||||
5.38 | GACC | Courtyard Greenville Haywood Mall | ||||||||||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | ||||||||||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | ||||||||||
5.41 | GACC | Courtyard Denver Stapleton | ||||||||||
5.42 | GACC | Courtyard St. Louis Westport Plaza | ||||||||||
5.43 | GACC | Courtyard Dallas Plano Parkway | ||||||||||
5.44 | GACC | Courtyard Phoenix North Metrocenter | ||||||||||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | ||||||||||
5.46 | GACC | Courtyard Birmingham Homewood | ||||||||||
5.47 | GACC | Courtyard Atlanta Airport South | ||||||||||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | ||||||||||
5.49 | GACC | Courtyard Poughkeepsie | ||||||||||
5.50 | GACC | Courtyard Memphis Airport | ||||||||||
5.51 | GACC | Courtyard Charlotte South Park | ||||||||||
5.52 | GACC | Courtyard Philadelphia Devon | ||||||||||
6 | JPMCB | 1501 Broadway | 12/12/19 | 02/06/20 | 118 | 0 | 120 | 2 | 6 | 0 | ||
7 | JPMCB | Apollo Education Group HQ Campus | 01/31/20 | 03/05/20 | 59 | 0 | 60 | 1 | 5 | 0 | ||
8 | JPMCB | Bellagio Hotel and Casino | 11/15/19 | 01/05/20 | 117 | 0 | 120 | 3 | 5 | 0 | ||
9 | JPMCB | 3500 Lacey | 11/26/19 | 01/01/20 | 117 | 0 | 120 | 3 | 1 | 0 | ||
10 | JPMCB | Kings Plaza | 12/03/19 | 02/01/20 | 118 | 0 | 120 | 2 | 1 | 5 | ||
11 | CREFI | The Westin Book Cadillac | 01/22/20 | 03/01/20 | 02/01/23 | 03/01/23 | 119 | 360 | 36 | 1 | 1 | 5 |
12 | CREFI | East Village Multifamily Pool 3 | 02/13/20 | 04/06/20 | 120 | 0 | 120 | 0 | 6 | 0 | ||
12.01 | CREFI | 329-335 East 9th Street | ||||||||||
12.02 | CREFI | 516-518 East 13th Street | ||||||||||
13 | GACC | Crenshaw Plaza | 01/23/20 | 03/06/20 | 59 | 0 | 60 | 1 | 6 | 0 | ||
14 | GACC | Staples Headquarters | 01/29/20 | 03/06/20 | 119 | 0 | 120 | 1 | 6 | 0 | ||
15 | JPMCB | 3000 Post Oak | 02/06/20 | 04/01/20 | 60 | 0 | 60 | 0 | 1 | 0 | ||
16 | GACC | 3205 Eastern Market | 01/14/20 | 03/06/20 | 119 | 0 | 120 | 1 | 6 | 0 | ||
17 | CREFI | Mitchellville Plaza | 01/31/20 | 03/06/20 | 08/06/21 | 09/06/21 | 119 | 300 | 18 | 1 | 6 | 0 |
18 | JPMCB | Stonemont Net Lease Portfolio | 01/15/20 | 02/10/20 | 58 | 0 | 60 | 2 | 10 | 0 | ||
18.01 | JPMCB | Motorola Solutions | ||||||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | ||||||||||
18.03 | JPMCB | Baxalta | ||||||||||
18.04 | JPMCB | Amerigroup Corporation | ||||||||||
18.05 | JPMCB | MetLife - Warwick, RI | ||||||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | ||||||||||
18.07 | JPMCB | Tate & Lyle | ||||||||||
18.08 | JPMCB | MetLife - Aurora, IL | ||||||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | ||||||||||
18.10 | JPMCB | DST Output - South Windsor, CT | ||||||||||
18.11 | JPMCB | DST Output - Kansas City, MO | ||||||||||
18.12 | JPMCB | MetLife - Oriskany, NY | ||||||||||
18.13 | JPMCB | MetLife - Dayton, OH | ||||||||||
18.14 | JPMCB | Weatherford | ||||||||||
18.15 | JPMCB | Anthem | ||||||||||
18.16 | JPMCB | AAA Club Alliance | ||||||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | ||||||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | ||||||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | ||||||||||
18.20 | JPMCB | Capital One | ||||||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | ||||||||||
18.22 | JPMCB | Anthem Virginia | ||||||||||
18.23 | JPMCB | SKF USA | ||||||||||
18.24 | JPMCB | United Wisconsin | ||||||||||
18.25 | JPMCB | Mylan Technologies | ||||||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | ||||||||||
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | ||||||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | ||||||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | ||||||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | ||||||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | ||||||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | ||||||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | ||||||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | ||||||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | ||||||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | ||||||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | ||||||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | ||||||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | ||||||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | ||||||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | ||||||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | ||||||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | ||||||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | ||||||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | ||||||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | ||||||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | ||||||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | ||||||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | ||||||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | ||||||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | ||||||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | ||||||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | ||||||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | ||||||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | ||||||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | ||||||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | ||||||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | ||||||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | ||||||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | ||||||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | ||||||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | ||||||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | ||||||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | ||||||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | ||||||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | ||||||||||
19 | JPMCB | Drayton Tower | 02/07/20 | 04/01/20 | 03/01/25 | 04/01/25 | 120 | 360 | 60 | 0 | 1 | 0 |
20 | CREFI | Michigan Multifamily Portfolio | 02/14/20 | 04/06/20 | 03/06/25 | 04/06/25 | 120 | 360 | 60 | 0 | 6 | 0 |
20.01 | CREFI | Gale Gardens | ||||||||||
20.02 | CREFI | Midtown Square | ||||||||||
20.03 | CREFI | Carriage House | ||||||||||
20.04 | CREFI | Morris Square | ||||||||||
20.05 | CREFI | Silverstone | ||||||||||
21 | GACC | Lone Star Court | 02/04/20 | 03/06/20 | 119 | 0 | 120 | 1 | 6 | 0 | ||
22 | CREFI | 25 Jay Street | 01/29/20 | 03/06/20 | 119 | 0 | 120 | 1 | 6 | 0 | ||
23 | CREFI | Katie Reed Building | 02/07/20 | 04/06/20 | 120 | 0 | 120 | 0 | 6 | 0 | ||
24 | JPMCB | Veranda at Cinco Ranch | 02/03/20 | 04/01/20 | 120 | 0 | 120 | 0 | 1 | 0 | ||
25 | CREFI | Alabama Hilton Portfolio | 01/24/20 | 03/06/20 | 119 | 299 | 0 | 1 | 6 | 0 | ||
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | ||||||||||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | ||||||||||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | ||||||||||
26 | CREFI | 3431-3491 Merrick Road | 01/22/20 | 03/06/20 | 119 | 0 | 120 | 1 | 6 | 0 | ||
27 | CREFI | River Ranch | 10/18/19 | 12/01/19 | 11/01/20 | 12/01/20 | 116 | 360 | 12 | 4 | 1 | 5 |
28 | JPMCB | Holiday Inn Express Trinidad | 01/22/20 | 03/01/20 | 59 | 299 | 0 | 1 | 1 | 0 | ||
29 | CREFI | 2177 East 21st Street | 01/30/20 | 03/06/20 | 119 | 0 | 120 | 1 | 6 | 0 | ||
30 | CREFI | Walgreens Nyack, NY | 01/27/20 | 03/06/20 | 119 | 0 | 120 | 1 | 6 | 0 | ||
31 | CREFI | 8-44 Brighton 11th Street | 02/11/20 | 04/06/20 | 120 | 0 | 120 | 0 | 6 | 0 | ||
32 | CREFI | 725 Southern Boulevard | 01/31/20 | 03/06/20 | 119 | 0 | 120 | 1 | 6 | 0 | ||
33 | JPMCB | 144 Willow Street | 01/27/20 | 03/01/20 | 119 | 0 | 120 | 1 | 1 | 0 | ||
34 | CREFI | The Mark | 01/31/20 | 03/06/20 | 119 | 0 | 120 | 1 | 6 | 0 | ||
35 | GACC | The Woods | 12/20/19 | 02/06/20 | 01/06/22 | 02/06/22 | 118 | 360 | 24 | 2 | 6 | 0 |
ANNEX A-1
Loan # | Seller(1) | Property Name | Grace Period (Default)(12) | Maturity Date | ARD Loan | Final Maturity Date | Maturity/ARD Balance ($)(6) | Maturity LTV %(5) | Prepayment Provision (Payments)(13) | 2016 Revenues ($) | 2016 Total Expenses ($) | |
1 | GACC | Murphy Crossing | 0 | 03/06/30 | No | 03/06/30 | 85,000,000 | 64.9% | L(24),Def(91),O(5) | |||
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | 0 | 02/06/30 | No | 02/06/30 | 79,450,000 | 38.7% | L(24),Grtr1%orYM(1),DeforGrtr1%orYM(88),O(7) | |||
2.01 | GACC/JPMCB | Moffett Towers Building B | 27,343,182 | |||||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | 27,343,182 | |||||||||
2.03 | GACC/JPMCB | Moffett Towers Building A | 24,763,636 | |||||||||
3 | JPMCB | 1633 Broadway | 0 | 12/06/29 | No | 12/06/29 | 50,000,000 | 41.7% | L(27),Def(86),O(7) | 155,689,790 | 61,868,404 | |
4 | CREFI | 650 Madison Avenue | 0 | 12/08/29 | No | 12/08/29 | 50,000,000 | 48.5% | L(27),Def(86),O(7) | 67,178,535 | 24,477,341 | |
5 | GACC | CBM Portfolio | 0 | 02/06/25 | No | 02/06/25 | 50,000,000 | 33.6% | L(25),Def(30),O(5) | 292,248,611 | 195,602,748 | |
5.01 | GACC | Courtyard Larkspur Landing Marin County | 2,307,018 | 10,268,419 | 5,966,469 | |||||||
5.02 | GACC | Courtyard San Mateo Foster City | 2,263,889 | 8,803,554 | 4,793,710 | |||||||
5.03 | GACC | Courtyard San Jose Cupertino | 2,046,053 | 8,979,249 | 4,989,218 | |||||||
5.04 | GACC | Courtyard Boulder | 1,611,111 | 7,593,984 | 4,144,790 | |||||||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | 1,523,392 | 7,258,211 | 4,722,919 | |||||||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | 1,480,263 | 6,603,960 | 4,099,244 | |||||||
5.07 | GACC | Courtyard Seattle South Center | 1,458,333 | 7,058,766 | 4,485,291 | |||||||
5.08 | GACC | Courtyard Nashville Airport | 1,197,368 | 7,250,900 | 4,245,151 | |||||||
5.09 | GACC | Courtyard Palm Springs | 1,110,380 | 5,641,674 | 3,667,567 | |||||||
5.10 | GACC | Courtyard Portland Beaverton | 1,067,251 | 5,849,694 | 3,544,472 | |||||||
5.11 | GACC | Courtyard Atlanta Perimeter Center | 1,066,520 | 5,794,083 | 3,854,387 | |||||||
5.12 | GACC | Courtyard Detroit Livonia | 1,044,591 | 5,190,544 | 3,313,041 | |||||||
5.13 | GACC | Courtyard St. Louis Creve Coeur | 1,044,591 | 5,659,841 | 3,724,646 | |||||||
5.14 | GACC | Courtyard Lincroft Red Bank | 1,044,591 | 6,053,143 | 4,316,896 | |||||||
5.15 | GACC | Courtyard Rye | 1,023,392 | 6,024,374 | 4,393,363 | |||||||
5.16 | GACC | Courtyard Fresno | 1,001,462 | 6,360,582 | 4,058,547 | |||||||
5.17 | GACC | Courtyard Tampa Westshore | 1,001,462 | 6,032,199 | 4,170,163 | |||||||
5.18 | GACC | Courtyard Boston Andover | 1,001,462 | 5,707,639 | 3,932,423 | |||||||
5.19 | GACC | Courtyard Detroit Metro Airport | 1,001,462 | 5,202,152 | 3,387,254 | |||||||
5.20 | GACC | Courtyard Denver Tech Center | 957,602 | 5,591,824 | 3,587,659 | |||||||
5.21 | GACC | Courtyard Charlottesville North | 957,602 | 5,042,803 | 3,277,451 | |||||||
5.22 | GACC | Courtyard St. Petersburg Clearwater | 935,673 | 5,173,225 | 3,756,947 | |||||||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | 935,673 | 5,838,627 | 4,040,172 | |||||||
5.24 | GACC | Courtyard West Palm Beach | 935,673 | 5,100,756 | 3,933,116 | |||||||
5.25 | GACC | Courtyard Chicago Lincolnshire | 935,673 | 4,762,067 | 3,045,515 | |||||||
5.26 | GACC | Courtyard Phoenix Mesa | 914,474 | 4,145,733 | 3,168,047 | |||||||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | 914,474 | 5,256,918 | 3,548,691 | |||||||
5.28 | GACC | Courtyard Chicago Highland Park | 892,544 | 4,156,606 | 2,973,130 | |||||||
5.29 | GACC | Courtyard Bakersfield | 870,614 | 4,343,128 | 3,132,921 | |||||||
5.30 | GACC | Courtyard Norwalk | 870,614 | 6,491,908 | 4,401,632 | |||||||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | 848,684 | 4,786,429 | 3,441,469 | |||||||
5.32 | GACC | Courtyard Silver Spring North | 848,684 | 5,140,162 | 3,833,051 | |||||||
5.33 | GACC | Courtyard Raleigh Cary | 827,485 | 4,733,012 | 3,211,110 | |||||||
5.34 | GACC | Courtyard New Haven Wallingford | 805,556 | 4,546,643 | 3,300,590 | |||||||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | 805,556 | 4,941,873 | 3,286,677 | |||||||
5.36 | GACC | Courtyard Indianapolis Castleton | 805,556 | 4,355,671 | 3,049,086 | |||||||
5.37 | GACC | Courtyard Annapolis | 805,556 | 4,467,431 | 3,400,827 | |||||||
5.38 | GACC | Courtyard Greenville Haywood Mall | 805,556 | 4,759,032 | 2,960,547 | |||||||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | 783,626 | 5,348,695 | 3,784,395 | |||||||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | 761,696 | 4,668,112 | 4,015,798 | |||||||
5.41 | GACC | Courtyard Denver Stapleton | 739,766 | 4,718,641 | 3,020,739 | |||||||
5.42 | GACC | Courtyard St. Louis Westport Plaza | 718,567 | 4,816,324 | 3,400,349 | |||||||
5.43 | GACC | Courtyard Dallas Plano Parkway | 718,567 | 4,975,433 | 3,250,625 | |||||||
5.44 | GACC | Courtyard Phoenix North Metrocenter | 674,708 | 3,657,649 | 2,921,830 | |||||||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | 652,778 | 4,321,518 | 3,516,392 | |||||||
5.46 | GACC | Courtyard Birmingham Homewood | 609,649 | 4,859,855 | 3,158,628 | |||||||
5.47 | GACC | Courtyard Atlanta Airport South | 609,649 | 4,998,105 | 3,436,333 | |||||||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | 609,649 | 4,168,823 | 3,305,936 | |||||||
5.49 | GACC | Courtyard Poughkeepsie | 587,719 | 6,043,041 | 4,719,548 | |||||||
5.50 | GACC | Courtyard Memphis Airport | 565,789 | 5,497,898 | 4,154,272 | |||||||
5.51 | GACC | Courtyard Charlotte South Park | 0 | 6,352,848 | 3,639,252 | |||||||
5.52 | GACC | Courtyard Philadelphia Devon | 0 | 6,854,856 | 4,120,461 | |||||||
6 | JPMCB | 1501 Broadway | 0 | 01/06/30 | No | 01/06/30 | 50,000,000 | 22.2% | L(26),Def(89),O(5) | 38,584,990 | 19,391,068 | |
7 | JPMCB | Apollo Education Group HQ Campus | 0 | 02/05/25 | No | 02/05/25 | 50,000,000 | 47.2% | L(25),Def(32),O(3) | |||
8 | JPMCB | Bellagio Hotel and Casino | 0 | 12/05/29 | No | 12/05/29 | 40,000,000 | 39.3% | Grtr0.5%orYM(27),DeforGrtr0.5%orYM(86),O(7) | 1,364,138,212 | 883,316,117 | |
9 | JPMCB | 3500 Lacey | 0 | 12/01/29 | No | 12/01/29 | 35,800,000 | 66.5% | L(25),Grtr1%orYM(91),O(4) | 14,141,321 | 6,178,739 | |
10 | JPMCB | Kings Plaza | 0 | 01/01/30 | No | 01/01/30 | 32,000,000 | 54.1% | L(26),Grtr1%orYM(89),O(5) | 71,759,240 | 29,160,529 | |
11 | CREFI | The Westin Book Cadillac | 5 | 02/01/30 | No | 02/01/30 | 27,938,454 | 49.4% | L(25),Def(91),O(4) | |||
12 | CREFI | East Village Multifamily Pool 3 | 0 | 03/06/30 | No | 03/06/30 | 31,750,000 | 64.0% | L(24),Def(93),O(3) | |||
12.01 | CREFI | 329-335 East 9th Street | 22,150,000 | |||||||||
12.02 | CREFI | 516-518 East 13th Street | 9,600,000 | |||||||||
13 | GACC | Crenshaw Plaza | 0 | 02/06/25 | No | 02/06/25 | 31,000,000 | 60.4% | L(25),Def(30),O(5) | |||
14 | GACC | Staples Headquarters | 0 | 02/06/30 | No | 02/06/30 | 30,000,000 | 45.5% | L(25),Def(88),O(7) | |||
15 | JPMCB | 3000 Post Oak | 0 | 03/01/25 | No | 03/01/25 | 30,000,000 | 55.6% | L(24),Def(30),O(6) | 15,162,794 | 5,908,718 | |
16 | GACC | 3205 Eastern Market | 0 | 02/06/30 | No | 02/06/30 | 25,675,000 | 64.8% | L(25),Def(91),O(4) | 3,689,379 | 1,697,495 | |
17 | CREFI | Mitchellville Plaza | 0 | 02/06/30 | No | 02/06/30 | 19,103,570 | 54.3% | L(25),Def(92),O(3) | 3,961,055 | 1,309,807 | |
18 | JPMCB | Stonemont Net Lease Portfolio | 0 | 01/10/25 | No | 01/10/25 | 25,000,000 | 37.2% | L(25),Grtr1%orYM(28),O(7) | |||
18.01 | JPMCB | Motorola Solutions | 2,377,486 | |||||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | 2,307,189 | |||||||||
18.03 | JPMCB | Baxalta | 1,658,973 | |||||||||
18.04 | JPMCB | Amerigroup Corporation | 1,472,216 | |||||||||
18.05 | JPMCB | MetLife - Warwick, RI | 1,382,135 | |||||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | 1,325,000 | |||||||||
18.07 | JPMCB | Tate & Lyle | 1,234,892 | |||||||||
18.08 | JPMCB | MetLife - Aurora, IL | 1,023,946 | |||||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | 938,270 | |||||||||
18.10 | JPMCB | DST Output - South Windsor, CT | 889,919 | |||||||||
18.11 | JPMCB | DST Output - Kansas City, MO | 830,595 | |||||||||
18.12 | JPMCB | MetLife - Oriskany, NY | 799,811 | |||||||||
18.13 | JPMCB | MetLife - Dayton, OH | 791,027 | |||||||||
18.14 | JPMCB | Weatherford | 747,081 | |||||||||
18.15 | JPMCB | Anthem | 672,378 | |||||||||
18.16 | JPMCB | AAA Club Alliance | 393,324 | |||||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | 386,730 | |||||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | 386,730 | |||||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | 362,568 | |||||||||
18.20 | JPMCB | Capital One | 336,189 | |||||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | 329,595 | |||||||||
18.22 | JPMCB | Anthem Virginia | 320,811 | |||||||||
18.23 | JPMCB | SKF USA | 318,622 | |||||||||
18.24 | JPMCB | United Wisconsin | 290,054 | |||||||||
18.25 | JPMCB | Mylan Technologies | 252,676 | |||||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | 215,351 | |||||||||
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | 215,351 | |||||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | 193,378 | |||||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | 160,405 | |||||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | 158,216 | |||||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | 140,649 | |||||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | 112,514 | |||||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | 111,622 | |||||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | 105,486 | |||||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | 96,676 | |||||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | 92,270 | |||||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | 90,108 | |||||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | 85,703 | |||||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | 80,838 | |||||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | 74,703 | |||||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | 74,270 | |||||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | 72,514 | |||||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | 70,297 | |||||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | 69,216 | |||||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | 63,730 | |||||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | 61,541 | |||||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | 59,541 | |||||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | 59,541 | |||||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | 59,324 | |||||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | 51,432 | |||||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | 50,973 | |||||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | 48,784 | |||||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | 48,324 | |||||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | 48,108 | |||||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | 41,730 | |||||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | 40,892 | |||||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | 40,649 | |||||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | 39,541 | |||||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | 35,162 | |||||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | 35,162 | |||||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | 33,405 | |||||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | 32,730 | |||||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | 30,757 | |||||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | 26,378 | |||||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | 25,270 | |||||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | 19,243 | |||||||||
19 | JPMCB | Drayton Tower | 5 (Once per year) | 03/01/30 | No | 03/01/30 | 21,545,805 | 65.9% | L(24),Def(91),O(5) | 2,518,030 | 893,067 | |
20 | CREFI | Michigan Multifamily Portfolio | 0 | 03/06/30 | No | 03/06/30 | 19,914,934 | 59.4% | L(24),Def(93),O(3) | |||
20.01 | CREFI | Gale Gardens | 8,531,739 | |||||||||
20.02 | CREFI | Midtown Square | 3,847,203 | |||||||||
20.03 | CREFI | Carriage House | 3,236,177 | |||||||||
20.04 | CREFI | Morris Square | 2,308,322 | |||||||||
20.05 | CREFI | Silverstone | 1,991,493 | |||||||||
21 | GACC | Lone Star Court | 0 | 02/06/30 | No | 02/06/30 | 19,999,999 | 54.5% | L(24),Grtr1%orYM(91),O(5) | 6,834,167 | 4,414,171 | |
22 | CREFI | 25 Jay Street | 0 | 02/06/30 | No | 02/06/30 | 18,500,000 | 66.8% | L(25),Grtr1%orYM(92),O(3) | 1,587,651 | 414,223 | |
23 | CREFI | Katie Reed Building | 0 | 03/06/30 | No | 03/06/30 | 14,500,000 | 46.7% | L(24),Def(92),O(4) | |||
24 | JPMCB | Veranda at Cinco Ranch | 0 | 03/01/30 | No | 03/01/30 | 12,400,000 | 54.9% | L(25),Grtr1%orYM(92),O(3) | |||
25 | CREFI | Alabama Hilton Portfolio | 0 | 02/06/30 | No | 02/06/30 | 8,739,662 | 48.6% | L(25),Def(90),O(5) | |||
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | 3,146,278 | |||||||||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | 2,971,485 | |||||||||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | 2,621,899 | |||||||||
26 | CREFI | 3431-3491 Merrick Road | 0 | 02/06/30 | No | 02/06/30 | 10,000,000 | 52.9% | L(25),Grtr1%orYM(91),O(4) | |||
27 | CREFI | River Ranch | 5 | 11/01/29 | No | 11/01/29 | 7,700,581 | 60.2% | L(28),Def(90),O(2) | |||
28 | JPMCB | Holiday Inn Express Trinidad | 0 | 02/01/25 | No | 02/01/25 | 7,320,639 | 54.2% | L(25),Def(32),O(3) | 3,483,724 | 2,363,608 | |
29 | CREFI | 2177 East 21st Street | 0 | 02/06/30 | No | 02/06/30 | 7,150,000 | 62.2% | L(25),Def(89),O(6) | |||
30 | CREFI | Walgreens Nyack, NY | 0 | 02/06/30 | No | 02/06/30 | 6,400,000 | 55.2% | L(25),Def(91),O(4) | 670,000 | 0 | |
31 | CREFI | 8-44 Brighton 11th Street | 0 | 03/06/30 | No | 03/06/30 | 6,000,000 | 54.1% | L(24),Def(93),O(3) | 750,291 | 113,112 | |
32 | CREFI | 725 Southern Boulevard | 0 | 02/06/30 | No | 02/06/30 | 5,950,000 | 67.6% | L(25),Def(90),O(5) | |||
33 | JPMCB | 144 Willow Street | 0 | 02/01/30 | No | 02/01/30 | 5,395,000 | 65.0% | L(25),Def(89),O(6) | |||
34 | CREFI | The Mark | 0 | 02/06/30 | No | 02/06/30 | 4,500,000 | 57.0% | L(25),Def(91),O(4) | 390,561 | 72,511 | |
35 | GACC | The Woods | 0 | 01/06/30 | No | 01/06/30 | 3,783,267 | 58.2% | L(26),Def(90),O(4) |
ANNEX A-1
HISTORICAL FINANCIALS(14) | ||||||||||||
Loan # | Seller(1) | Property Name | 2016 NOI ($) | 2017 Revenues ($) | 2017 Total Expenses ($) | 2017 NOI ($) | 2018 Revenues ($) | 2018 Total Expenses ($) | 2018 NOI ($) | Most Recent Revenues ($) | Most Recent Total Expenses ($) | Most Recent NOI ($)(15) |
1 | GACC | Murphy Crossing | 8,002,666 | 2,986,792 | 5,015,875 | 11,048,414 | 3,262,807 | 7,785,606 | 12,194,063 | 3,328,137 | 8,865,926 | |
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | 43,554,008 | 12,008,858 | 31,545,149 | 49,341,867 | 11,771,512 | 37,570,355 | 50,292,627 | 12,255,535 | 38,037,092 | |
2.01 | GACC/JPMCB | Moffett Towers Building B | ||||||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | ||||||||||
2.03 | GACC/JPMCB | Moffett Towers Building A | ||||||||||
3 | JPMCB | 1633 Broadway | 93,821,386 | 159,464,803 | 65,274,796 | 94,190,007 | 179,219,236 | 70,120,786 | 109,098,450 | 182,760,348 | 71,951,033 | 110,809,315 |
4 | CREFI | 650 Madison Avenue | 42,701,194 | 72,488,704 | 25,947,358 | 46,541,346 | 75,039,495 | 26,481,999 | 48,557,496 | 78,288,218 | 27,326,681 | 50,961,537 |
5 | GACC | CBM Portfolio | 105,304,339 | 294,612,633 | 199,122,698 | 104,232,137 | 292,674,812 | 202,436,625 | 98,263,146 | 287,996,255 | 202,494,465 | 93,889,176 |
5.01 | GACC | Courtyard Larkspur Landing Marin County | 5,077,012 | 10,091,792 | 5,991,943 | 4,857,758 | 10,491,552 | 6,245,669 | 5,029,883 | 10,606,885 | 6,313,605 | 5,093,110 |
5.02 | GACC | Courtyard San Mateo Foster City | 4,583,866 | 9,656,300 | 5,178,155 | 5,107,879 | 9,461,101 | 5,166,153 | 4,904,046 | 10,075,100 | 5,507,288 | 5,227,381 |
5.03 | GACC | Courtyard San Jose Cupertino | 3,990,032 | 9,702,297 | 5,334,849 | 4,367,448 | 9,989,474 | 5,381,083 | 4,608,391 | 8,622,681 | 5,158,738 | 3,463,942 |
5.04 | GACC | Courtyard Boulder | 3,831,763 | 7,853,757 | 4,312,536 | 3,936,309 | 6,843,907 | 4,228,751 | 2,962,578 | 6,412,709 | 4,098,743 | 2,638,153 |
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | 3,081,569 | 7,052,820 | 4,663,128 | 2,918,887 | 6,986,972 | 4,654,214 | 2,856,049 | 7,071,345 | 4,762,563 | 2,835,580 |
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | 3,033,639 | 6,791,284 | 4,329,518 | 2,999,750 | 6,561,360 | 4,330,417 | 2,759,927 | 6,447,505 | 4,432,551 | 2,534,642 |
5.07 | GACC | Courtyard Seattle South Center | 2,962,251 | 7,454,830 | 4,776,050 | 3,087,764 | 7,442,743 | 4,770,052 | 3,084,600 | 7,211,855 | 4,637,132 | 2,971,846 |
5.08 | GACC | Courtyard Nashville Airport | 3,403,522 | 7,383,071 | 4,394,670 | 3,398,891 | 6,983,787 | 4,361,615 | 3,011,308 | 6,462,709 | 4,250,414 | 2,575,389 |
5.09 | GACC | Courtyard Palm Springs | 2,258,924 | 5,705,435 | 3,705,865 | 2,285,235 | 6,037,803 | 3,925,102 | 2,412,674 | 6,444,877 | 4,130,091 | 2,631,625 |
5.10 | GACC | Courtyard Portland Beaverton | 2,542,033 | 5,453,564 | 3,578,643 | 2,093,736 | 5,614,529 | 3,765,330 | 2,074,847 | 5,440,429 | 3,738,704 | 1,919,227 |
5.11 | GACC | Courtyard Atlanta Perimeter Center | 2,346,808 | 5,923,596 | 3,999,451 | 2,332,719 | 6,152,077 | 4,129,728 | 2,456,630 | 6,026,177 | 4,076,435 | 2,375,634 |
5.12 | GACC | Courtyard Detroit Livonia | 2,087,145 | 5,368,248 | 3,392,488 | 2,192,021 | 5,127,925 | 3,304,558 | 2,027,149 | 4,905,287 | 3,206,698 | 1,899,973 |
5.13 | GACC | Courtyard St. Louis Creve Coeur | 2,217,850 | 5,805,682 | 3,823,491 | 2,271,930 | 5,688,134 | 3,788,080 | 2,185,708 | 5,485,918 | 3,754,890 | 2,007,206 |
5.14 | GACC | Courtyard Lincroft Red Bank | 2,007,180 | 6,252,100 | 4,380,137 | 2,152,272 | 6,622,936 | 4,609,903 | 2,309,882 | 6,605,189 | 4,550,311 | 2,354,628 |
5.15 | GACC | Courtyard Rye | 1,937,490 | 6,333,084 | 4,592,148 | 2,062,209 | 6,935,823 | 4,992,971 | 2,284,252 | 6,784,031 | 5,039,573 | 2,085,216 |
5.16 | GACC | Courtyard Fresno | 2,302,035 | 6,522,719 | 4,183,930 | 2,338,789 | 6,753,898 | 4,293,597 | 2,460,300 | 6,896,173 | 4,365,589 | 2,530,584 |
5.17 | GACC | Courtyard Tampa Westshore | 1,862,037 | 5,825,409 | 4,067,843 | 1,757,566 | 5,660,244 | 4,149,830 | 1,510,415 | 5,671,150 | 4,641,944 | 1,029,206 |
5.18 | GACC | Courtyard Boston Andover | 2,025,971 | 5,700,239 | 3,983,932 | 1,973,132 | 6,289,392 | 4,304,762 | 2,241,455 | 6,344,692 | 4,351,043 | 2,250,473 |
5.19 | GACC | Courtyard Detroit Metro Airport | 2,022,710 | 5,332,423 | 3,564,522 | 1,980,588 | 5,187,006 | 3,560,128 | 1,835,780 | 4,815,378 | 3,446,541 | 1,570,859 |
5.20 | GACC | Courtyard Denver Tech Center | 2,314,272 | 5,212,026 | 3,496,715 | 2,001,484 | 4,998,821 | 3,509,839 | 1,764,900 | 4,934,676 | 3,540,939 | 1,666,630 |
5.21 | GACC | Courtyard Charlottesville North | 1,968,751 | 4,666,005 | 3,151,367 | 1,702,101 | 4,280,427 | 3,039,169 | 1,412,854 | 4,195,427 | 3,045,137 | 1,318,621 |
5.22 | GACC | Courtyard St. Petersburg Clearwater | 1,626,090 | 5,357,603 | 3,878,578 | 1,693,355 | 5,078,127 | 3,799,980 | 1,483,264 | 5,105,160 | 3,909,777 | 1,401,653 |
5.23 | GACC | Courtyard Fort Lauderdale Plantation | 2,091,628 | 6,398,347 | 4,383,792 | 2,332,785 | 6,175,948 | 4,233,721 | 2,255,730 | 5,955,730 | 4,088,632 | 2,165,038 |
5.24 | GACC | Courtyard West Palm Beach | 1,398,724 | 5,527,846 | 4,089,684 | 1,685,663 | 5,502,716 | 4,279,161 | 1,471,024 | 5,713,823 | 4,282,972 | 1,688,397 |
5.25 | GACC | Courtyard Chicago Lincolnshire | 1,716,552 | 4,815,544 | 3,072,513 | 1,743,031 | 4,704,952 | 3,020,105 | 1,684,847 | 4,716,987 | 3,013,280 | 1,703,707 |
5.26 | GACC | Courtyard Phoenix Mesa | 1,298,187 | 4,343,136 | 3,253,656 | 1,417,740 | 4,557,930 | 3,352,128 | 1,534,062 | 4,534,815 | 3,327,919 | 1,535,157 |
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | 1,921,067 | 5,206,675 | 3,575,794 | 1,839,299 | 5,352,811 | 3,614,326 | 1,952,063 | 4,861,709 | 3,395,577 | 1,661,042 |
5.28 | GACC | Courtyard Chicago Highland Park | 1,417,611 | 4,195,286 | 3,062,617 | 1,380,990 | 4,354,348 | 3,131,794 | 1,470,875 | 4,438,745 | 3,146,281 | 1,540,785 |
5.29 | GACC | Courtyard Bakersfield | 1,431,585 | 4,381,346 | 3,259,913 | 1,339,214 | 4,702,211 | 3,480,948 | 1,452,634 | 4,996,564 | 3,596,480 | 1,647,980 |
5.30 | GACC | Courtyard Norwalk | 2,090,276 | 6,374,421 | 4,334,722 | 2,039,699 | 6,600,393 | 4,462,373 | 2,138,020 | 6,672,068 | 4,713,345 | 1,958,723 |
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | 1,610,072 | 4,767,223 | 3,470,090 | 1,558,827 | 4,384,463 | 3,393,599 | 1,239,198 | 4,379,951 | 3,375,697 | 1,259,240 |
5.32 | GACC | Courtyard Silver Spring North | 1,600,662 | 4,341,311 | 3,537,860 | 1,073,234 | 4,268,071 | 3,562,495 | 986,202 | 4,364,151 | 3,624,212 | 1,020,565 |
5.33 | GACC | Courtyard Raleigh Cary | 1,722,837 | 4,695,844 | 3,225,409 | 1,676,235 | 4,992,003 | 3,386,747 | 1,811,057 | 4,564,350 | 3,249,744 | 1,520,407 |
5.34 | GACC | Courtyard New Haven Wallingford | 1,429,542 | 4,498,920 | 3,337,086 | 1,345,116 | 4,719,207 | 3,520,829 | 1,392,293 | 4,767,955 | 3,669,714 | 1,293,627 |
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | 1,655,195 | 4,976,115 | 3,297,683 | 1,678,432 | 4,740,225 | 3,200,299 | 1,539,926 | 4,482,365 | 3,062,179 | 1,420,187 |
5.36 | GACC | Courtyard Indianapolis Castleton | 1,486,179 | 4,726,686 | 3,176,845 | 1,740,780 | 4,234,827 | 3,208,120 | 1,199,093 | 4,164,482 | 3,185,562 | 1,161,619 |
5.37 | GACC | Courtyard Annapolis | 1,295,878 | 4,422,336 | 3,388,454 | 1,263,255 | 4,349,729 | 3,450,511 | 1,134,888 | 4,237,402 | 3,332,779 | 1,140,393 |
5.38 | GACC | Courtyard Greenville Haywood Mall | 1,990,246 | 4,974,024 | 3,004,023 | 2,166,822 | 4,724,139 | 2,958,666 | 1,956,549 | 4,125,393 | 2,713,319 | 1,584,482 |
5.39 | GACC | Courtyard Minneapolis St Paul Airport | 1,779,527 | 4,996,873 | 3,745,539 | 1,451,147 | 5,341,247 | 3,893,080 | 1,663,244 | 4,963,488 | 3,760,928 | 1,401,839 |
5.40 | GACC | Courtyard San Antonio Downtown Market Square | 1,152,547 | 4,662,301 | 4,103,520 | 1,059,014 | 4,794,979 | 4,202,544 | 1,092,669 | 4,913,335 | 4,278,747 | 1,152,664 |
5.41 | GACC | Courtyard Denver Stapleton | 1,697,902 | 5,073,845 | 3,275,120 | 1,798,725 | 4,711,336 | 3,635,158 | 1,076,178 | 4,849,386 | 3,549,934 | 1,299,451 |
5.42 | GACC | Courtyard St. Louis Westport Plaza | 1,663,408 | 5,010,264 | 3,535,324 | 1,731,713 | 4,600,520 | 3,426,327 | 1,424,267 | 4,764,492 | 3,533,102 | 1,484,814 |
5.43 | GACC | Courtyard Dallas Plano Parkway | 1,724,808 | 4,649,022 | 3,203,393 | 1,445,629 | 4,283,756 | 3,251,598 | 1,032,159 | 3,996,665 | 3,191,673 | 804,991 |
5.44 | GACC | Courtyard Phoenix North Metrocenter | 1,121,202 | 3,877,937 | 3,214,736 | 1,048,584 | 3,839,595 | 3,313,379 | 911,600 | 4,030,402 | 3,381,870 | 1,047,662 |
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | 1,068,851 | 3,859,950 | 3,407,683 | 684,136 | 4,030,838 | 3,437,310 | 834,262 | 3,986,663 | 3,466,068 | 757,730 |
5.46 | GACC | Courtyard Birmingham Homewood | 1,701,227 | 4,645,835 | 3,166,295 | 1,479,540 | 4,798,791 | 3,373,452 | 1,425,339 | 5,120,653 | 3,485,924 | 1,634,729 |
5.47 | GACC | Courtyard Atlanta Airport South | 1,561,772 | 5,257,593 | 3,600,356 | 1,657,238 | 5,265,523 | 3,798,611 | 1,466,912 | 5,152,440 | 3,919,229 | 1,233,211 |
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | 1,140,605 | 4,542,068 | 3,492,572 | 1,337,442 | 4,452,227 | 3,452,348 | 1,290,546 | 4,405,150 | 3,326,181 | 1,367,123 |
5.49 | GACC | Courtyard Poughkeepsie | 1,323,492 | 5,460,425 | 4,310,693 | 1,149,733 | 5,598,740 | 4,511,067 | 1,087,673 | 5,958,121 | 4,634,314 | 1,323,807 |
5.50 | GACC | Courtyard Memphis Airport | 1,561,233 | 5,717,147 | 4,256,045 | 1,688,367 | 5,352,348 | 4,165,428 | 1,404,337 | 5,085,777 | 4,066,267 | 1,222,880 |
5.51 | GACC | Courtyard Charlotte South Park | 2,713,596 | 6,160,259 | 3,484,174 | 2,676,085 | 5,602,943 | 3,346,825 | 2,256,118 | 5,162,944 | 3,199,391 | 1,963,553 |
5.52 | GACC | Courtyard Philadelphia Devon | 2,734,396 | 6,609,772 | 4,077,150 | 2,532,621 | 6,449,958 | 4,062,744 | 2,387,214 | 6,064,896 | 3,964,438 | 2,100,458 |
6 | JPMCB | 1501 Broadway | 19,193,922 | 40,459,655 | 20,217,261 | 20,242,394 | 44,459,219 | 20,188,804 | 24,270,415 | 45,988,841 | 21,992,510 | 23,996,331 |
7 | JPMCB | Apollo Education Group HQ Campus | ||||||||||
8 | JPMCB | Bellagio Hotel and Casino | 480,822,095 | 1,365,570,769 | 859,834,535 | 505,736,234 | 1,367,835,267 | 877,969,225 | 489,866,042 | 1,349,062,464 | 874,997,149 | 474,065,315 |
9 | JPMCB | 3500 Lacey | 7,962,582 | 16,116,813 | 6,392,605 | 9,724,208 | 16,731,767 | 6,798,949 | 9,932,818 | 16,670,953 | 6,832,200 | 9,838,753 |
10 | JPMCB | Kings Plaza | 42,598,711 | 64,923,243 | 25,486,495 | 39,436,748 | 69,684,148 | 27,595,961 | 42,088,187 | 76,315,642 | 28,858,298 | 47,457,344 |
11 | CREFI | The Westin Book Cadillac | 39,463,892 | 28,351,309 | 11,112,583 | 39,440,190 | 28,808,906 | 10,631,284 | 38,738,364 | 28,889,943 | 9,848,421 | |
12 | CREFI | East Village Multifamily Pool 3 | 2,672,101 | 578,262 | 2,093,840 | 2,783,654 | 607,135 | 2,176,519 | 2,727,067 | 642,811 | 2,084,256 | |
12.01 | CREFI | 329-335 East 9th Street | 1,789,347 | 371,392 | 1,417,956 | 1,920,719 | 386,229 | 1,534,490 | 1,851,442 | 414,798 | 1,436,644 | |
12.02 | CREFI | 516-518 East 13th Street | 882,754 | 206,870 | 675,884 | 862,935 | 220,906 | 642,029 | 875,625 | 228,013 | 647,612 | |
13 | GACC | Crenshaw Plaza | ||||||||||
14 | GACC | Staples Headquarters | ||||||||||
15 | JPMCB | 3000 Post Oak | 9,254,076 | 15,113,551 | 5,501,762 | 9,611,788 | 14,934,019 | 5,158,463 | 9,775,556 | 15,166,830 | 5,236,600 | 9,930,230 |
16 | GACC | 3205 Eastern Market | 1,991,884 | 3,869,794 | 1,753,401 | 2,116,393 | 4,061,989 | 1,871,274 | 2,190,715 | 4,143,962 | 1,880,617 | 2,263,345 |
17 | CREFI | Mitchellville Plaza | 2,651,248 | 4,289,351 | 1,269,295 | 3,020,055 | 4,362,404 | 1,292,220 | 3,070,184 | 4,409,070 | 1,343,214 | 3,065,856 |
18 | JPMCB | Stonemont Net Lease Portfolio | 74,194,214 | 0 | 74,194,214 | |||||||
18.01 | JPMCB | Motorola Solutions | 6,763,926 | 0 | 6,763,926 | |||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | 6,360,564 | 0 | 6,360,564 | |||||||
18.03 | JPMCB | Baxalta | 4,925,815 | 0 | 4,925,815 | |||||||
18.04 | JPMCB | Amerigroup Corporation | 4,334,597 | 0 | 4,334,597 | |||||||
18.05 | JPMCB | MetLife - Warwick, RI | 3,807,813 | 0 | 3,807,813 | |||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | 3,540,803 | 0 | 3,540,803 | |||||||
18.07 | JPMCB | Tate & Lyle | 4,335,725 | 0 | 4,335,725 | |||||||
18.08 | JPMCB | MetLife - Aurora, IL | 2,897,841 | 0 | 2,897,841 | |||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | 3,093,750 | 0 | 3,093,750 | |||||||
18.10 | JPMCB | DST Output - South Windsor, CT | 2,474,741 | 0 | 2,474,741 | |||||||
18.11 | JPMCB | DST Output - Kansas City, MO | 2,406,140 | 0 | 2,406,140 | |||||||
18.12 | JPMCB | MetLife - Oriskany, NY | 2,298,285 | 0 | 2,298,285 | |||||||
18.13 | JPMCB | MetLife - Dayton, OH | 2,370,732 | 0 | 2,370,732 | |||||||
18.14 | JPMCB | Weatherford | 3,519,392 | 0 | 3,519,392 | |||||||
18.15 | JPMCB | Anthem | 1,837,660 | 0 | 1,837,660 | |||||||
18.16 | JPMCB | AAA Club Alliance | 1,195,357 | 0 | 1,195,357 | |||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | 1,157,966 | 0 | 1,157,966 | |||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | 1,139,608 | 0 | 1,139,608 | |||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | 1,068,019 | 0 | 1,068,019 | |||||||
18.20 | JPMCB | Capital One | 968,818 | 0 | 968,818 | |||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | 974,034 | 0 | 974,034 | |||||||
18.22 | JPMCB | Anthem Virginia | 874,500 | 0 | 874,500 | |||||||
18.23 | JPMCB | SKF USA | 1,331,568 | 0 | 1,331,568 | |||||||
18.24 | JPMCB | United Wisconsin | 1,011,053 | 0 | 1,011,053 | |||||||
18.25 | JPMCB | Mylan Technologies | 756,702 | 0 | 756,702 | |||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | 599,102 | 0 | 599,102 | |||||||
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | 570,531 | 0 | 570,531 | |||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | 516,744 | 0 | 516,744 | |||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | 429,387 | 0 | 429,387 | |||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | 419,315 | 0 | 419,315 | |||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | 373,399 | 0 | 373,399 | |||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | 299,687 | 0 | 299,687 | |||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | 297,543 | 0 | 297,543 | |||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | 360,257 | 0 | 360,257 | |||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | 258,862 | 0 | 258,862 | |||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | 282,617 | 0 | 282,617 | |||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | 240,370 | 0 | 240,370 | |||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | 230,691 | 0 | 230,691 | |||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | 253,459 | 0 | 253,459 | |||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | 257,234 | 0 | 257,234 | |||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | 197,608 | 0 | 197,608 | |||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | 190,041 | 0 | 190,041 | |||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | 187,326 | 0 | 187,326 | |||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | 192,668 | 0 | 192,668 | |||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | 167,073 | 0 | 167,073 | |||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | 163,962 | 0 | 163,962 | |||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | 165,303 | 0 | 165,303 | |||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | 133,758 | 0 | 133,758 | |||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | 178,179 | 0 | 178,179 | |||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | 143,139 | 0 | 143,139 | |||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | 135,608 | 0 | 135,608 | |||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | 129,994 | 0 | 129,994 | |||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | 145,249 | 0 | 145,249 | |||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | 128,188 | 0 | 128,188 | |||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | 111,024 | 0 | 111,024 | |||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | 108,686 | 0 | 108,686 | |||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | 108,145 | 0 | 108,145 | |||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | 105,300 | 0 | 105,300 | |||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | 108,493 | 0 | 108,493 | |||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | 92,856 | 0 | 92,856 | |||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | 96,403 | 0 | 96,403 | |||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | 87,194 | 0 | 87,194 | |||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | 82,110 | 0 | 82,110 | |||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | 71,844 | 0 | 71,844 | |||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | 70,341 | 0 | 70,341 | |||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | 59,113 | 0 | 59,113 | |||||||
19 | JPMCB | Drayton Tower | 1,624,963 | 2,452,480 | 912,579 | 1,539,901 | 2,665,576 | 990,420 | 1,675,156 | 2,819,726 | 1,022,844 | 1,796,882 |
20 | CREFI | Michigan Multifamily Portfolio | 4,762,558 | 2,712,626 | 2,049,932 | 4,836,190 | 2,784,233 | 2,051,958 | 5,244,592 | 3,039,554 | 2,205,038 | |
20.01 | CREFI | Gale Gardens | 1,819,721 | 1,009,431 | 810,290 | 1,904,586 | 1,035,904 | 868,682 | 2,021,283 | 1,119,540 | 901,744 | |
20.02 | CREFI | Midtown Square | 937,959 | 535,503 | 402,456 | 984,739 | 557,301 | 427,438 | 1,012,660 | 551,711 | 460,949 | |
20.03 | CREFI | Carriage House | 852,974 | 487,979 | 364,995 | 830,681 | 489,364 | 341,317 | 937,039 | 547,762 | 389,277 | |
20.04 | CREFI | Morris Square | 709,690 | 473,879 | 235,811 | 666,907 | 440,919 | 225,988 | 778,695 | 528,842 | 249,853 | |
20.05 | CREFI | Silverstone | 442,215 | 205,833 | 236,382 | 449,278 | 260,745 | 188,533 | 494,915 | 291,700 | 203,216 | |
21 | GACC | Lone Star Court | 2,419,995 | 6,683,497 | 4,384,718 | 2,298,779 | 6,655,391 | 4,183,315 | 2,472,075 | 7,135,951 | 4,279,747 | 2,856,203 |
22 | CREFI | 25 Jay Street | 1,173,428 | 1,649,981 | 458,510 | 1,191,471 | 1,672,878 | 523,797 | 1,149,081 | 1,831,107 | 560,855 | 1,270,252 |
23 | CREFI | Katie Reed Building | 1,198,370 | 458,111 | 740,259 | 827,680 | 446,411 | 381,269 | ||||
24 | JPMCB | Veranda at Cinco Ranch | 1,685,892 | 427,376 | 1,258,516 | 1,935,683 | 505,255 | 1,430,428 | 1,903,866 | 504,896 | 1,398,970 | |
25 | CREFI | Alabama Hilton Portfolio | 10,342,543 | 7,243,353 | 3,099,190 | 10,690,071 | 7,074,642 | 3,615,430 | 10,680,356 | 7,128,859 | 3,551,497 | |
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | 3,297,890 | 2,225,524 | 1,072,366 | 3,329,328 | 2,084,202 | 1,245,126 | 3,361,972 | 2,060,682 | 1,301,290 | |
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | 3,635,362 | 2,513,068 | 1,122,294 | 3,840,952 | 2,527,338 | 1,313,614 | 3,691,543 | 2,501,864 | 1,189,679 | |
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | 3,409,291 | 2,504,761 | 904,530 | 3,519,791 | 2,463,102 | 1,056,689 | 3,626,841 | 2,566,313 | 1,060,528 | |
26 | CREFI | 3431-3491 Merrick Road | 1,405,487 | 486,824 | 918,663 | 1,440,776 | 509,216 | 931,560 | 1,480,450 | 500,100 | 980,351 | |
27 | CREFI | River Ranch | 1,076,132 | 386,553 | 689,579 | 1,164,444 | 435,600 | 728,844 | ||||
28 | JPMCB | Holiday Inn Express Trinidad | 1,120,116 | 3,615,416 | 2,571,460 | 1,043,956 | 3,896,506 | 2,782,166 | 1,114,340 | 3,990,876 | 2,739,261 | 1,251,614 |
29 | CREFI | 2177 East 21st Street | 861,313 | 289,277 | 572,036 | 797,953 | 316,856 | 481,097 | 950,953 | 354,799 | 596,154 | |
30 | CREFI | Walgreens Nyack, NY | 670,000 | 670,000 | 0 | 670,000 | 670,000 | 0 | 670,000 | 670,000 | 0 | 670,000 |
31 | CREFI | 8-44 Brighton 11th Street | 637,179 | 795,291 | 149,623 | 645,668 | 793,217 | 192,313 | 600,905 | 864,170 | 229,770 | 634,400 |
32 | CREFI | 725 Southern Boulevard | 707,237 | 322,067 | 385,170 | 780,670 | 347,498 | 433,173 | ||||
33 | JPMCB | 144 Willow Street | ||||||||||
34 | CREFI | The Mark | 318,051 | 455,403 | 82,559 | 372,844 | 379,773 | 83,145 | 296,627 | 476,279 | 85,785 | 390,493 |
35 | GACC | The Woods | 374,253 | 303,988 | 70,266 | 580,796 | 260,926 | 319,870 | 623,503 | 272,890 | 350,613 |
ANNEX A-1
Loan # | Seller(1) | Property Name | As of | UW Economic Occupancy % | UW Revenues ($)(4) | UW Total Expenses ($) | UW NOI ($)(4)(15)(16) | UW Capital Items ($) | UW NCF ($)(4)(16) | UW NOI DSCR(17) | UW NCF DSCR(17) | UW NOI Debt Yield % |
1 | GACC | Murphy Crossing | 12/31/19 | 95.0% | 12,815,715 | 3,680,819 | 9,134,896 | 708,956 | 8,425,940 | 2.96 | 2.73 | 10.7% |
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | 12/31/19 | 97.0% | 69,255,640 | 11,194,319 | 58,061,321 | 1,211,290 | 56,850,031 | 3.70 | 3.63 | 13.1% |
2.01 | GACC/JPMCB | Moffett Towers Building B | ||||||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | ||||||||||
2.03 | GACC/JPMCB | Moffett Towers Building A | ||||||||||
3 | JPMCB | 1633 Broadway | 09/30/19 | 95.9% | 190,585,947 | 71,435,784 | 119,150,163 | 2,472,436 | 116,677,727 | 3.93 | 3.84 | 11.9% |
4 | CREFI | 650 Madison Avenue | 09/30/19 | 96.3% | 87,327,989 | 28,901,495 | 58,426,495 | 1,650,104 | 56,776,391 | 2.82 | 2.74 | 10.0% |
5 | GACC | CBM Portfolio | 09/30/19 | 71.9% | 291,830,198 | 202,807,009 | 99,424,570 | 14,591,510 | 84,833,060 | 6.97 | 5.94 | 25.0% |
5.01 | GACC | Courtyard Larkspur Landing Marin County | 09/30/19 | 81.8% | 10,606,885 | 6,313,605 | 5,093,110 | 530,344 | 4,562,766 | |||
5.02 | GACC | Courtyard San Mateo Foster City | 09/30/19 | 76.5% | 10,075,100 | 5,507,288 | 5,227,381 | 503,755 | 4,723,626 | |||
5.03 | GACC | Courtyard San Jose Cupertino | 09/30/19 | 78.3% | 9,929,264 | 5,237,133 | 4,692,130 | 496,463 | 4,195,667 | |||
5.04 | GACC | Courtyard Boulder | 09/30/19 | 66.7% | 6,412,709 | 4,098,743 | 2,638,153 | 320,635 | 2,317,517 | |||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | 09/30/19 | 85.8% | 7,071,345 | 4,762,563 | 2,835,580 | 353,567 | 2,482,013 | |||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | 09/30/19 | 79.5% | 6,447,505 | 4,432,551 | 2,534,642 | 322,375 | 2,212,267 | |||
5.07 | GACC | Courtyard Seattle South Center | 09/30/19 | 78.7% | 7,211,855 | 4,637,132 | 2,971,846 | 360,593 | 2,611,254 | |||
5.08 | GACC | Courtyard Nashville Airport | 09/30/19 | 78.3% | 6,995,720 | 4,282,394 | 3,076,419 | 349,786 | 2,726,633 | |||
5.09 | GACC | Courtyard Palm Springs | 09/30/19 | 74.3% | 6,444,877 | 4,130,091 | 2,631,625 | 322,244 | 2,309,381 | |||
5.10 | GACC | Courtyard Portland Beaverton | 09/30/19 | 67.7% | 5,440,429 | 3,738,704 | 1,919,227 | 272,021 | 1,647,205 | |||
5.11 | GACC | Courtyard Atlanta Perimeter Center | 09/30/19 | 73.3% | 6,151,593 | 4,083,960 | 2,493,524 | 307,580 | 2,185,945 | |||
5.12 | GACC | Courtyard Detroit Livonia | 09/30/19 | 68.8% | 4,905,287 | 3,206,698 | 1,899,973 | 245,264 | 1,654,708 | |||
5.13 | GACC | Courtyard St. Louis Creve Coeur | 09/30/19 | 67.3% | 5,485,918 | 3,754,890 | 2,007,206 | 274,296 | 1,732,910 | |||
5.14 | GACC | Courtyard Lincroft Red Bank | 09/30/19 | 79.1% | 6,609,633 | 4,550,578 | 2,358,806 | 330,482 | 2,028,324 | |||
5.15 | GACC | Courtyard Rye | 09/30/19 | 72.5% | 6,784,031 | 5,039,573 | 2,085,216 | 339,202 | 1,746,014 | |||
5.16 | GACC | Courtyard Fresno | 09/30/19 | 76.9% | 6,896,173 | 4,365,589 | 2,530,584 | 344,809 | 2,185,775 | |||
5.17 | GACC | Courtyard Tampa Westshore | 09/30/19 | 82.5% | 5,671,150 | 4,641,944 | 1,029,206 | 283,558 | 745,649 | |||
5.18 | GACC | Courtyard Boston Andover | 09/30/19 | 68.5% | 6,344,692 | 4,351,043 | 2,250,473 | 317,235 | 1,933,239 | |||
5.19 | GACC | Courtyard Detroit Metro Airport | 09/30/19 | 79.7% | 4,815,378 | 3,446,541 | 1,570,859 | 240,769 | 1,330,090 | |||
5.20 | GACC | Courtyard Denver Tech Center | 09/30/19 | 59.3% | 4,934,676 | 3,540,939 | 1,666,630 | 246,734 | 1,419,896 | |||
5.21 | GACC | Courtyard Charlottesville North | 09/30/19 | 62.8% | 4,195,427 | 3,045,137 | 1,318,621 | 209,771 | 1,108,849 | |||
5.22 | GACC | Courtyard St. Petersburg Clearwater | 09/30/19 | 72.8% | 5,105,160 | 3,909,777 | 1,401,653 | 255,258 | 1,146,395 | |||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | 09/30/19 | 77.8% | 5,955,730 | 4,088,632 | 2,165,038 | 297,786 | 1,867,252 | |||
5.24 | GACC | Courtyard West Palm Beach | 09/30/19 | 79.7% | 5,713,823 | 4,282,972 | 1,688,397 | 285,691 | 1,402,706 | |||
5.25 | GACC | Courtyard Chicago Lincolnshire | 09/30/19 | 57.4% | 4,716,987 | 3,013,280 | 1,703,707 | 235,849 | 1,467,858 | |||
5.26 | GACC | Courtyard Phoenix Mesa | 09/30/19 | 80.9% | 4,575,428 | 3,330,355 | 1,573,333 | 228,771 | 1,344,562 | |||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | 09/30/19 | 63.6% | 4,861,709 | 3,395,577 | 1,661,042 | 243,085 | 1,417,957 | |||
5.28 | GACC | Courtyard Chicago Highland Park | 09/30/19 | 57.0% | 4,438,745 | 3,146,281 | 1,540,785 | 221,937 | 1,318,848 | |||
5.29 | GACC | Courtyard Bakersfield | 09/30/19 | 77.4% | 4,996,564 | 3,596,480 | 1,647,980 | 249,828 | 1,398,152 | |||
5.30 | GACC | Courtyard Norwalk | 09/30/19 | 75.5% | 6,672,068 | 4,713,345 | 1,958,723 | 333,603 | 1,625,119 | |||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | 09/30/19 | 61.5% | 4,379,951 | 3,375,697 | 1,259,240 | 218,998 | 1,040,242 | |||
5.32 | GACC | Courtyard Silver Spring North | 09/30/19 | 64.6% | 4,364,151 | 3,624,212 | 1,020,565 | 218,208 | 802,357 | |||
5.33 | GACC | Courtyard Raleigh Cary | 09/30/19 | 66.9% | 4,924,419 | 3,271,348 | 1,858,872 | 246,221 | 1,612,651 | |||
5.34 | GACC | Courtyard New Haven Wallingford | 09/30/19 | 66.0% | 4,767,955 | 3,669,714 | 1,293,627 | 238,398 | 1,055,230 | |||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | 09/30/19 | 69.5% | 4,668,218 | 3,073,330 | 1,594,889 | 233,411 | 1,361,478 | |||
5.36 | GACC | Courtyard Indianapolis Castleton | 09/30/19 | 67.2% | 4,241,438 | 3,190,179 | 1,233,959 | 212,072 | 1,021,887 | |||
5.37 | GACC | Courtyard Annapolis | 09/30/19 | 63.8% | 4,237,402 | 3,332,779 | 1,140,393 | 211,870 | 928,523 | |||
5.38 | GACC | Courtyard Greenville Haywood Mall | 09/30/19 | 70.9% | 4,673,089 | 2,828,689 | 2,016,808 | 233,654 | 1,783,153 | |||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | 09/30/19 | 73.7% | 4,963,488 | 3,760,928 | 1,401,839 | 248,174 | 1,153,664 | |||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | 09/30/19 | 75.6% | 4,913,335 | 4,278,747 | 1,152,664 | 245,667 | 906,997 | |||
5.41 | GACC | Courtyard Denver Stapleton | 09/30/19 | 67.7% | 4,849,386 | 3,549,934 | 1,299,451 | 242,469 | 1,056,982 | |||
5.42 | GACC | Courtyard St. Louis Westport Plaza | 09/30/19 | 68.7% | 4,764,492 | 3,533,102 | 1,484,814 | 238,225 | 1,246,589 | |||
5.43 | GACC | Courtyard Dallas Plano Parkway | 09/30/19 | 60.0% | 3,996,665 | 3,191,673 | 804,991 | 199,833 | 605,158 | |||
5.44 | GACC | Courtyard Phoenix North Metrocenter | 09/30/19 | 62.0% | 4,030,402 | 3,381,870 | 1,047,662 | 201,520 | 846,142 | |||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | 09/30/19 | 72.2% | 3,986,663 | 3,466,068 | 757,730 | 199,333 | 558,397 | |||
5.46 | GACC | Courtyard Birmingham Homewood | 09/30/19 | 75.3% | 4,830,790 | 3,468,532 | 1,362,258 | 241,539 | 1,120,718 | |||
5.47 | GACC | Courtyard Atlanta Airport South | 09/30/19 | 78.5% | 5,314,489 | 3,928,952 | 1,385,537 | 265,724 | 1,119,812 | |||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | 09/30/19 | 77.9% | 4,405,150 | 3,326,181 | 1,367,123 | 220,257 | 1,146,866 | |||
5.49 | GACC | Courtyard Poughkeepsie | 09/30/19 | 80.1% | 5,958,121 | 4,634,314 | 1,323,807 | 297,906 | 1,025,901 | |||
5.50 | GACC | Courtyard Memphis Airport | 09/30/19 | 76.8% | 5,085,777 | 4,066,267 | 1,222,880 | 254,289 | 968,591 | |||
5.51 | GACC | Courtyard Charlotte South Park | 09/30/19 | 71.9% | 5,594,280 | 3,225,271 | 2,369,009 | 279,714 | 2,089,295 | |||
5.52 | GACC | Courtyard Philadelphia Devon | 09/30/19 | 69.2% | 6,414,676 | 3,985,425 | 2,429,251 | 320,734 | 2,108,517 | |||
6 | JPMCB | 1501 Broadway | 09/30/19 | 81.6% | 50,507,018 | 22,848,219 | 27,658,799 | 870,216 | 26,788,583 | 4.50 | 4.36 | 13.8% |
7 | JPMCB | Apollo Education Group HQ Campus | 95.0% | 13,609,674 | 0 | 13,609,674 | 719,597 | 12,890,078 | 4.38 | 4.15 | 14.9% | |
8 | JPMCB | Bellagio Hotel and Casino | 09/30/19 | 94.8% | 1,349,062,464 | 874,997,149 | 474,065,315 | 20,235,937 | 453,829,378 | 8.80 | 8.42 | 28.3% |
9 | JPMCB | 3500 Lacey | 08/31/19 | 92.5% | 16,083,340 | 6,638,162 | 9,445,178 | 671,579 | 8,773,598 | 2.50 | 2.32 | 11.0% |
10 | JPMCB | Kings Plaza | 09/30/19 | 95.0% | 81,045,187 | 29,004,262 | 52,040,925 | 1,134,954 | 50,905,970 | 3.14 | 3.07 | 10.7% |
11 | CREFI | The Westin Book Cadillac | 12/31/19 | 77.6% | 38,738,364 | 28,954,151 | 9,784,213 | 1,549,535 | 8,234,678 | 2.12 | 1.78 | 12.7% |
12 | CREFI | East Village Multifamily Pool 3 | 11/30/19 | 94.2% | 2,762,406 | 699,417 | 2,062,988 | 34,446 | 2,028,542 | 1.74 | 1.71 | 6.5% |
12.01 | CREFI | 329-335 East 9th Street | 11/30/19 | 94.2% | 1,885,035 | 451,339 | 1,433,696 | 26,546 | 1,407,150 | |||
12.02 | CREFI | 516-518 East 13th Street | 11/30/19 | 94.3% | 877,370 | 248,079 | 629,292 | 7,900 | 621,392 | |||
13 | GACC | Crenshaw Plaza | 95.1% | 4,637,974 | 1,914,660 | 2,723,314 | 161,219 | 2,562,095 | 2.06 | 1.93 | 8.8% | |
14 | GACC | Staples Headquarters | 92.5% | 11,946,034 | 358,381 | 11,587,653 | 285,840 | 11,301,813 | 4.08 | 3.98 | 12.9% | |
15 | JPMCB | 3000 Post Oak | 09/30/19 | 95.0% | 14,781,135 | 5,159,071 | 9,622,064 | 746,285 | 8,875,778 | 2.38 | 2.19 | 12.0% |
16 | GACC | 3205 Eastern Market | 11/30/19 | 93.8% | 4,260,143 | 1,879,744 | 2,380,399 | 117,909 | 2,262,490 | 2.53 | 2.40 | 9.3% |
17 | CREFI | Mitchellville Plaza | 09/30/19 | 82.2% | 3,742,489 | 1,303,815 | 2,438,675 | 113,184 | 2,325,490 | 1.60 | 1.53 | 9.7% |
18 | JPMCB | Stonemont Net Lease Portfolio | T-1 2/29/2020 Annualized | 97.5% | 114,676,741 | 41,857,011 | 72,819,731 | 1,454,568 | 71,365,163 | 3.77 | 3.70 | 17.2% |
18.01 | JPMCB | Motorola Solutions | T-1 2/29/2020 Annualized | 97.5% | 10,427,031 | 3,805,866 | 6,621,164 | 0 | 6,621,164 | |||
18.02 | JPMCB | MetLife - Bridgewater, NJ | T-1 2/29/2020 Annualized | 97.5% | 9,945,264 | 3,630,021 | 6,315,242 | 0 | 6,315,242 | |||
18.03 | JPMCB | Baxalta | T-1 2/29/2020 Annualized | 97.5% | 7,832,718 | 2,858,942 | 4,973,776 | 0 | 4,973,776 | |||
18.04 | JPMCB | Amerigroup Corporation | T-1 2/29/2020 Annualized | 97.5% | 6,893,620 | 2,516,171 | 4,377,449 | 0 | 4,377,449 | |||
18.05 | JPMCB | MetLife - Warwick, RI | T-1 2/29/2020 Annualized | 97.5% | 5,953,829 | 2,173,147 | 3,780,681 | 0 | 3,780,681 | |||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | T-1 2/29/2020 Annualized | 97.5% | 5,554,791 | 2,027,499 | 3,527,292 | 0 | 3,527,292 | |||
18.07 | JPMCB | Tate & Lyle | T-1 2/29/2020 Annualized | 97.5% | 6,679,076 | 2,437,863 | 4,241,213 | 0 | 4,241,213 | |||
18.08 | JPMCB | MetLife - Aurora, IL | T-1 2/29/2020 Annualized | 97.5% | 4,606,528 | 1,681,383 | 2,925,146 | 0 | 2,925,146 | |||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | T-1 2/29/2020 Annualized | 97.5% | 4,578,985 | 1,671,329 | 2,907,655 | 0 | 2,907,655 | |||
18.10 | JPMCB | DST Output - South Windsor, CT | T-1 2/29/2020 Annualized | 97.5% | 3,882,358 | 1,417,061 | 2,465,297 | 0 | 2,465,297 | |||
18.11 | JPMCB | DST Output - Kansas City, MO | T-1 2/29/2020 Annualized | 97.5% | 3,774,737 | 1,377,779 | 2,396,958 | 0 | 2,396,958 | |||
18.12 | JPMCB | MetLife - Oriskany, NY | T-1 2/29/2020 Annualized | 97.5% | 3,593,557 | 1,311,648 | 2,281,909 | 0 | 2,281,909 | |||
18.13 | JPMCB | MetLife - Dayton, OH | T-1 2/29/2020 Annualized | 97.5% | 3,706,834 | 1,352,994 | 2,353,840 | 0 | 2,353,840 | |||
18.14 | JPMCB | Weatherford | T-1 2/29/2020 Annualized | 97.5% | 5,287,101 | 1,929,792 | 3,357,309 | 364,703 | 2,992,607 | |||
18.15 | JPMCB | Anthem | T-1 2/29/2020 Annualized | 97.5% | 2,719,876 | 992,755 | 1,727,121 | 0 | 1,727,121 | |||
18.16 | JPMCB | AAA Club Alliance | T-1 2/29/2020 Annualized | 97.5% | 1,804,463 | 658,629 | 1,145,834 | 102,731 | 1,043,103 | |||
18.17 | JPMCB | MetLife - Convent Station, NJ | T-1 2/29/2020 Annualized | 97.5% | 1,810,575 | 660,860 | 1,149,715 | 0 | 1,149,715 | |||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | T-1 2/29/2020 Annualized | 97.5% | 1,712,008 | 624,883 | 1,087,125 | 222,290 | 864,835 | |||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | T-1 2/29/2020 Annualized | 97.5% | 1,604,461 | 585,628 | 1,018,833 | 377,500 | 641,333 | |||
18.20 | JPMCB | Capital One | T-1 2/29/2020 Annualized | 97.5% | 1,475,772 | 538,657 | 937,115 | 0 | 937,115 | |||
18.21 | JPMCB | Eby-Brown - Springfield, OH | T-1 2/29/2020 Annualized | 97.5% | 1,463,268 | 534,093 | 929,175 | 302,763 | 626,413 | |||
18.22 | JPMCB | Anthem Virginia | T-1 2/29/2020 Annualized | 97.5% | 1,294,326 | 472,429 | 821,897 | 0 | 821,897 | |||
18.23 | JPMCB | SKF USA | T-1 2/29/2020 Annualized | 97.5% | 1,979,394 | 722,479 | 1,256,915 | 0 | 1,256,915 | |||
18.24 | JPMCB | United Wisconsin | T-1 2/29/2020 Annualized | 97.5% | 1,531,504 | 558,999 | 972,505 | 84,581 | 887,924 | |||
18.25 | JPMCB | Mylan Technologies | T-1 2/29/2020 Annualized | 97.5% | 1,171,394 | 427,559 | 743,835 | 0 | 743,835 | |||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | T-1 2/29/2020 Annualized | 97.5% | 917,146 | 334,758 | 582,388 | 0 | 582,388 | |||
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | T-1 2/29/2020 Annualized | 97.5% | 873,408 | 318,794 | 554,614 | 0 | 554,614 | |||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | T-1 2/29/2020 Annualized | 97.5% | 791,067 | 288,740 | 502,328 | 0 | 502,328 | |||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | T-1 2/29/2020 Annualized | 97.5% | 657,336 | 239,928 | 417,408 | 0 | 417,408 | |||
18.30 | JPMCB | First Midwest Bank - Highland , IN | T-1 2/29/2020 Annualized | 97.5% | 641,916 | 234,299 | 407,617 | 0 | 407,617 | |||
18.31 | JPMCB | First Midwest Bank - Morris, IL | T-1 2/29/2020 Annualized | 97.5% | 571,625 | 208,643 | 362,982 | 0 | 362,982 | |||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | T-1 2/29/2020 Annualized | 97.5% | 458,782 | 167,455 | 291,326 | 0 | 291,326 | |||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | T-1 2/29/2020 Annualized | 97.5% | 455,499 | 166,257 | 289,242 | 0 | 289,242 | |||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | T-1 2/29/2020 Annualized | 97.5% | 551,505 | 201,299 | 350,206 | 0 | 350,206 | |||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | T-1 2/29/2020 Annualized | 97.5% | 396,283 | 144,643 | 251,640 | 0 | 251,640 | |||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | T-1 2/29/2020 Annualized | 97.5% | 432,650 | 157,917 | 274,733 | 0 | 274,733 | |||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | T-1 2/29/2020 Annualized | 97.5% | 367,975 | 134,311 | 233,664 | 0 | 233,664 | |||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | T-1 2/29/2020 Annualized | 97.5% | 353,158 | 128,903 | 224,255 | 0 | 224,255 | |||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | T-1 2/29/2020 Annualized | 97.5% | 388,012 | 141,624 | 246,388 | 0 | 246,388 | |||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | T-1 2/29/2020 Annualized | 97.5% | 393,791 | 143,734 | 250,057 | 0 | 250,057 | |||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | T-1 2/29/2020 Annualized | 97.5% | 302,512 | 110,417 | 192,095 | 0 | 192,095 | |||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | T-1 2/29/2020 Annualized | 97.5% | 290,927 | 106,188 | 184,739 | 0 | 184,739 | |||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | T-1 2/29/2020 Annualized | 97.5% | 286,771 | 104,672 | 182,100 | 0 | 182,100 | |||
18.44 | JPMCB | First Midwest Bank - Zion, IL | T-1 2/29/2020 Annualized | 97.5% | 294,950 | 107,657 | 187,293 | 0 | 187,293 | |||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | T-1 2/29/2020 Annualized | 97.5% | 255,767 | 93,355 | 162,412 | 0 | 162,412 | |||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | T-1 2/29/2020 Annualized | 97.5% | 251,005 | 91,617 | 159,388 | 0 | 159,388 | |||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | T-1 2/29/2020 Annualized | 97.5% | 253,058 | 92,366 | 160,692 | 0 | 160,692 | |||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | T-1 2/29/2020 Annualized | 97.5% | 204,767 | 74,740 | 130,027 | 0 | 130,027 | |||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | T-1 2/29/2020 Annualized | 97.5% | 272,769 | 99,561 | 173,208 | 0 | 173,208 | |||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | T-1 2/29/2020 Annualized | 97.5% | 219,127 | 79,981 | 139,146 | 0 | 139,146 | |||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | T-1 2/29/2020 Annualized | 97.5% | 207,598 | 75,773 | 131,825 | 0 | 131,825 | |||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | T-1 2/29/2020 Annualized | 97.5% | 199,003 | 72,636 | 126,367 | 0 | 126,367 | |||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | T-1 2/29/2020 Annualized | 97.5% | 222,357 | 81,160 | 141,197 | 0 | 141,197 | |||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | T-1 2/29/2020 Annualized | 97.5% | 196,239 | 71,627 | 124,612 | 0 | 124,612 | |||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | T-1 2/29/2020 Annualized | 97.5% | 169,964 | 62,037 | 107,927 | 0 | 107,927 | |||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | T-1 2/29/2020 Annualized | 97.5% | 166,384 | 60,730 | 105,654 | 0 | 105,654 | |||
18.57 | JPMCB | First Midwest Bank - Crete, IL | T-1 2/29/2020 Annualized | 97.5% | 165,556 | 60,428 | 105,128 | 0 | 105,128 | |||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | T-1 2/29/2020 Annualized | 97.5% | 161,200 | 58,838 | 102,362 | 0 | 102,362 | |||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | T-1 2/29/2020 Annualized | 97.5% | 166,089 | 60,623 | 105,467 | 0 | 105,467 | |||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | T-1 2/29/2020 Annualized | 97.5% | 142,151 | 51,885 | 90,266 | 0 | 90,266 | |||
18.61 | JPMCB | First Midwest Bank - Gary, IN | T-1 2/29/2020 Annualized | 97.5% | 147,580 | 53,867 | 93,713 | 0 | 93,713 | |||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | T-1 2/29/2020 Annualized | 97.5% | 133,483 | 48,721 | 84,761 | 0 | 84,761 | |||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | T-1 2/29/2020 Annualized | 97.5% | 125,699 | 45,880 | 79,819 | 0 | 79,819 | |||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | T-1 2/29/2020 Annualized | 97.5% | 109,983 | 40,144 | 69,839 | 0 | 69,839 | |||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | T-1 2/29/2020 Annualized | 97.5% | 107,683 | 39,304 | 68,379 | 0 | 68,379 | |||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | T-1 2/29/2020 Annualized | 97.5% | 90,495 | 33,031 | 57,464 | 0 | 57,464 | |||
19 | JPMCB | Drayton Tower | 12/31/19 | 94.9% | 2,936,914 | 1,190,234 | 1,746,680 | 32,402 | 1,714,278 | 1.27 | 1.25 | 7.4% |
20 | CREFI | Michigan Multifamily Portfolio | 12/31/19 | 90.4% | 5,244,592 | 3,063,402 | 2,181,191 | 184,800 | 1,996,391 | 1.76 | 1.61 | 9.9% |
20.01 | CREFI | Gale Gardens | 12/31/19 | 88.6% | 2,021,283 | 1,113,427 | 907,856 | 69,900 | 837,956 | |||
20.02 | CREFI | Midtown Square | 12/31/19 | 94.3% | 1,012,660 | 553,518 | 459,142 | 32,400 | 426,742 | |||
20.03 | CREFI | Carriage House | 12/31/19 | 90.1% | 937,039 | 570,517 | 366,522 | 35,700 | 330,822 | |||
20.04 | CREFI | Morris Square | 12/31/19 | 89.4% | 778,695 | 531,708 | 246,987 | 28,800 | 218,187 | |||
20.05 | CREFI | Silverstone | 12/31/19 | 92.0% | 494,915 | 294,231 | 200,684 | 18,000 | 182,684 | |||
21 | GACC | Lone Star Court | 10/31/19 | 75.6% | 7,135,951 | 4,284,121 | 2,851,830 | 285,438 | 2,566,392 | 4.03 | 3.63 | 14.3% |
22 | CREFI | 25 Jay Street | 09/30/19 | 96.1% | 1,918,469 | 647,077 | 1,271,392 | 25,643 | 1,245,749 | 1.72 | 1.68 | 6.9% |
23 | CREFI | Katie Reed Building | 12/31/19 | 95.0% | 1,617,815 | 441,549 | 1,176,267 | 52,412 | 1,123,855 | 2.29 | 2.18 | 8.1% |
24 | JPMCB | Veranda at Cinco Ranch | 12/31/19 | 95.0% | 1,920,076 | 490,776 | 1,429,300 | 117,037 | 1,312,263 | 3.30 | 3.03 | 11.5% |
25 | CREFI | Alabama Hilton Portfolio | 11/30/19 | 69.9% | 10,680,356 | 7,143,572 | 3,536,784 | 427,214 | 3,109,570 | 1.87 | 1.64 | 12.2% |
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | 11/30/19 | 73.9% | 3,361,972 | 2,076,767 | 1,285,205 | 134,479 | 1,150,726 | |||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | 11/30/19 | 68.5% | 3,691,543 | 2,497,846 | 1,193,697 | 147,662 | 1,046,036 | |||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | 11/30/19 | 68.0% | 3,626,841 | 2,568,959 | 1,057,882 | 145,074 | 912,808 | |||
26 | CREFI | 3431-3491 Merrick Road | 12/31/19 | 89.1% | 1,591,441 | 515,764 | 1,075,676 | 65,842 | 1,009,835 | 2.82 | 2.65 | 10.8% |
27 | CREFI | River Ranch | 09/30/19 | 94.9% | 1,212,040 | 440,302 | 771,738 | 26,000 | 745,738 | 1.41 | 1.37 | 8.2% |
28 | JPMCB | Holiday Inn Express Trinidad | 11/30/19 | 76.5% | 3,071,137 | 1,838,410 | 1,232,727 | 0 | 1,232,727 | 2.23 | 2.23 | 14.9% |
29 | CREFI | 2177 East 21st Street | 12/31/19 | 97.0% | 950,473 | 382,395 | 568,078 | 16,006 | 552,072 | 2.10 | 2.04 | 7.9% |
30 | CREFI | Walgreens Nyack, NY | 10/31/19 | 97.0% | 734,329 | 114,810 | 619,519 | 8,356 | 611,163 | 2.62 | 2.59 | 9.7% |
31 | CREFI | 8-44 Brighton 11th Street | 12/31/19 | 95.0% | 922,933 | 243,951 | 678,982 | 52,040 | 626,941 | 3.07 | 2.83 | 11.3% |
32 | CREFI | 725 Southern Boulevard | 12/31/19 | 96.9% | 793,382 | 348,637 | 444,745 | 16,235 | 428,510 | 1.91 | 1.84 | 7.5% |
33 | JPMCB | 144 Willow Street | 98.0% | 471,870 | 125,525 | 346,345 | 2,500 | 343,845 | 1.51 | 1.50 | 6.4% | |
34 | CREFI | The Mark | 11/30/19 | 86.8% | 532,381 | 92,736 | 439,645 | 17,047 | 422,598 | 2.65 | 2.54 | 9.8% |
35 | GACC | The Woods | 10/31/19 | 94.4% | 639,240 | 277,913 | 361,327 | 14,250 | 347,077 | 1.30 | 1.25 | 8.2% |
ANNEX A-1
Loan # | Seller(1) | Property Name | UW NCF Debt Yield % | Title Type(18) | Ground Lease Expiration | Ground Lease Extension Terms | Franchise Expiration Date(19) | PML % | |
1 | GACC | Murphy Crossing | 9.9% | Fee | 15% | ||||
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | 12.8% | Fee | 6% | ||||
2.01 | GACC/JPMCB | Moffett Towers Building B | Fee | 6% | |||||
2.02 | GACC/JPMCB | Moffett Towers Building C | Fee | 6% | |||||
2.03 | GACC/JPMCB | Moffett Towers Building A | Fee | 6% | |||||
3 | JPMCB | 1633 Broadway | 11.7% | Fee | |||||
4 | CREFI | 650 Madison Avenue | 9.7% | Fee | |||||
5 | GACC | CBM Portfolio | 21.3% | Various | Various | Various | Various | ||
5.01 | GACC | Courtyard Larkspur Landing Marin County | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | 8% | ||
5.02 | GACC | Courtyard San Mateo Foster City | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | 9% | ||
5.03 | GACC | Courtyard San Jose Cupertino | Leasehold | 12/31/2033 | Three, 10-year options | 12/31/2025 | 10% | ||
5.04 | GACC | Courtyard Boulder | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | 9% | ||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | 9% | ||
5.07 | GACC | Courtyard Seattle South Center | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | 7% | ||
5.08 | GACC | Courtyard Nashville Airport | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.09 | GACC | Courtyard Palm Springs | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | 10% | ||
5.10 | GACC | Courtyard Portland Beaverton | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | 5% | ||
5.11 | GACC | Courtyard Atlanta Perimeter Center | Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.12 | GACC | Courtyard Detroit Livonia | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.13 | GACC | Courtyard St. Louis Creve Coeur | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.14 | GACC | Courtyard Lincroft Red Bank | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.15 | GACC | Courtyard Rye | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.16 | GACC | Courtyard Fresno | Leasehold | 06/30/2054 | None | 12/31/2025 | 5% | ||
5.17 | GACC | Courtyard Tampa Westshore | Fee/Leasehold | 07/01/2068 | None | 12/31/2025 | |||
5.18 | GACC | Courtyard Boston Andover | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.19 | GACC | Courtyard Detroit Metro Airport | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.20 | GACC | Courtyard Denver Tech Center | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.21 | GACC | Courtyard Charlottesville North | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.22 | GACC | Courtyard St. Petersburg Clearwater | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.24 | GACC | Courtyard West Palm Beach | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.25 | GACC | Courtyard Chicago Lincolnshire | Fee | 12/31/2025 | |||||
5.26 | GACC | Courtyard Phoenix Mesa | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.28 | GACC | Courtyard Chicago Highland Park | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.29 | GACC | Courtyard Bakersfield | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | 7% | ||
5.30 | GACC | Courtyard Norwalk | Leasehold | 12/31/2028 | Seven, 5-year options | 12/31/2025 | |||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.32 | GACC | Courtyard Silver Spring North | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.33 | GACC | Courtyard Raleigh Cary | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.34 | GACC | Courtyard New Haven Wallingford | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | Fee | 12/31/2025 | |||||
5.36 | GACC | Courtyard Indianapolis Castleton | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.37 | GACC | Courtyard Annapolis | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.38 | GACC | Courtyard Greenville Haywood Mall | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.41 | GACC | Courtyard Denver Stapleton | Fee | 12/31/2025 | |||||
5.42 | GACC | Courtyard St. Louis Westport Plaza | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.43 | GACC | Courtyard Dallas Plano Parkway | Fee | 12/31/2025 | |||||
5.44 | GACC | Courtyard Phoenix North Metrocenter | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.46 | GACC | Courtyard Birmingham Homewood | Fee | 12/31/2025 | |||||
5.47 | GACC | Courtyard Atlanta Airport South | Fee | 12/31/2025 | |||||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | |||
5.49 | GACC | Courtyard Poughkeepsie | Leasehold | 12/31/2095 | None | 12/31/2025 | |||
5.50 | GACC | Courtyard Memphis Airport | Fee/Leasehold | 12/31/2068 | None | 12/31/2025 | 7% | ||
5.51 | GACC | Courtyard Charlotte South Park | Leasehold | 12/31/2029 | Two, 10-year options | 12/31/2025 | |||
5.52 | GACC | Courtyard Philadelphia Devon | Leasehold | 12/31/2028 | One, 10-year option | 12/31/2025 | |||
6 | JPMCB | 1501 Broadway | 13.4% | Fee | |||||
7 | JPMCB | Apollo Education Group HQ Campus | 14.1% | Fee | |||||
8 | JPMCB | Bellagio Hotel and Casino | 27.1% | Fee/Leasehold | 04/27/2033 | Two, 20-year options | |||
9 | JPMCB | 3500 Lacey | 10.2% | Fee | |||||
10 | JPMCB | Kings Plaza | 10.5% | Fee/Leasehold | 05/28/2028 | Three, 10-year options followed by one, nine-year option | |||
11 | CREFI | The Westin Book Cadillac | 10.7% | Fee | 12/31/2032 | ||||
12 | CREFI | East Village Multifamily Pool 3 | 6.4% | Fee | |||||
12.01 | CREFI | 329-335 East 9th Street | Fee | ||||||
12.02 | CREFI | 516-518 East 13th Street | Fee | ||||||
13 | GACC | Crenshaw Plaza | 8.3% | Fee | 16% | ||||
14 | GACC | Staples Headquarters | 12.6% | Fee | |||||
15 | JPMCB | 3000 Post Oak | 11.1% | Fee | |||||
16 | GACC | 3205 Eastern Market | 8.8% | Fee | |||||
17 | CREFI | Mitchellville Plaza | 9.2% | Fee | |||||
18 | JPMCB | Stonemont Net Lease Portfolio | 16.9% | Various | Various | Various | Various | ||
18.01 | JPMCB | Motorola Solutions | Fee | ||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | Fee | ||||||
18.03 | JPMCB | Baxalta | Fee | ||||||
18.04 | JPMCB | Amerigroup Corporation | Fee | ||||||
18.05 | JPMCB | MetLife - Warwick, RI | Fee | ||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | Fee | 3% | |||||
18.07 | JPMCB | Tate & Lyle | Fee | ||||||
18.08 | JPMCB | MetLife - Aurora, IL | Fee | ||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | Fee | ||||||
18.10 | JPMCB | DST Output - South Windsor, CT | Fee | ||||||
18.11 | JPMCB | DST Output - Kansas City, MO | Fee | ||||||
18.12 | JPMCB | MetLife - Oriskany, NY | Fee | ||||||
18.13 | JPMCB | MetLife - Dayton, OH | Fee | ||||||
18.14 | JPMCB | Weatherford | Fee | ||||||
18.15 | JPMCB | Anthem | Fee | ||||||
18.16 | JPMCB | AAA Club Alliance | Fee | ||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | Fee | ||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | Fee | ||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | Fee | ||||||
18.20 | JPMCB | Capital One | Fee | ||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | Fee | ||||||
18.22 | JPMCB | Anthem Virginia | Fee | ||||||
18.23 | JPMCB | SKF USA | Leasehold | 12/31/2027 | None | ||||
18.24 | JPMCB | United Wisconsin | Fee | ||||||
18.25 | JPMCB | Mylan Technologies | Fee | ||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | Fee | ||||||
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | Fee | ||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | Fee | ||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | Fee | ||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | Fee | ||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | Fee | ||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | Fee | ||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | Fee | ||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | Fee | ||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | Fee | ||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | Fee | ||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | Fee | ||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | Fee | ||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | Fee | ||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | Fee | ||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | Fee | ||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | Fee | ||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | Fee | ||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | Fee | ||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | Fee | ||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | Fee | ||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | Fee | ||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | Fee | ||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | Fee | ||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | Fee | ||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | Fee | ||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | Fee | ||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | Fee | ||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | Fee | ||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | Fee | ||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | Fee | ||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | Fee | ||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | Fee | ||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | Fee | ||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | Fee | ||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | Fee | ||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | Fee | ||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | Fee | ||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | Fee | ||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | Fee | ||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | Fee | ||||||
19 | JPMCB | Drayton Tower | 7.2% | Fee | |||||
20 | CREFI | Michigan Multifamily Portfolio | 9.1% | Fee | |||||
20.01 | CREFI | Gale Gardens | Fee | ||||||
20.02 | CREFI | Midtown Square | Fee | ||||||
20.03 | CREFI | Carriage House | Fee | ||||||
20.04 | CREFI | Morris Square | Fee | ||||||
20.05 | CREFI | Silverstone | Fee | ||||||
21 | GACC | Lone Star Court | 12.8% | Fee | |||||
22 | CREFI | 25 Jay Street | 6.7% | Fee | |||||
23 | CREFI | Katie Reed Building | 7.8% | Fee | |||||
24 | JPMCB | Veranda at Cinco Ranch | 10.6% | Fee | |||||
25 | CREFI | Alabama Hilton Portfolio | 10.7% | Fee | |||||
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | Fee | 03/31/2032 | |||||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | Fee | 03/31/2032 | |||||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | Fee | 03/31/2032 | |||||
26 | CREFI | 3431-3491 Merrick Road | 10.1% | Fee | |||||
27 | CREFI | River Ranch | 8.0% | Fee | |||||
28 | JPMCB | Holiday Inn Express Trinidad | 14.9% | Fee | 01/10/2035 | ||||
29 | CREFI | 2177 East 21st Street | 7.7% | Fee | |||||
30 | CREFI | Walgreens Nyack, NY | 9.5% | Fee | |||||
31 | CREFI | 8-44 Brighton 11th Street | 10.4% | Fee | |||||
32 | CREFI | 725 Southern Boulevard | 7.2% | Fee | |||||
33 | JPMCB | 144 Willow Street | 6.4% | Fee | |||||
34 | CREFI | The Mark | 9.4% | Fee | 9% | ||||
35 | GACC | The Woods | 7.9% | Fee |
ANNEX A-1
UPFRONT ESCROW(20) | |||||||||||
Loan # | Seller(1) | Property Name | Upfront Capex Reserve ($) | Upfront Engin. Reserve ($) | Upfront Envir. Reserve ($) | Upfront TI/LC Reserve ($) | Upfront RE Tax Reserve ($) | Upfront Ins. Reserve ($) | Upfront Debt Service Reserve ($) | Upfront Other Reserve ($) | Other Upfront Description ($) |
1 | GACC | Murphy Crossing | 0 | 1,825,000 | 0 | 0 | 0 | 0 | 0 | 2,280,646 | Unfunded Obligations Reserve: 1,180,995.92; RMS Direct Lease Reserve: 1,099,650.00 |
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | 0 | 0 | 0 | 53,688,909 | 0 | 0 | 0 | 34,016,766 | Rent Concession Reserve |
2.01 | GACC/JPMCB | Moffett Towers Building B | |||||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | |||||||||
2.03 | GACC/JPMCB | Moffett Towers Building A | |||||||||
3 | JPMCB | 1633 Broadway | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,389,727 | Unfunded Obligations Reserve |
4 | CREFI | 650 Madison Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,576,014 | Free Rent Reserve: 6,378,315; Unfunded Obligations: 3,197,699 |
5 | GACC | CBM Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99,000,000 | Renovation Reserve |
5.01 | GACC | Courtyard Larkspur Landing Marin County | |||||||||
5.02 | GACC | Courtyard San Mateo Foster City | |||||||||
5.03 | GACC | Courtyard San Jose Cupertino | |||||||||
5.04 | GACC | Courtyard Boulder | |||||||||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | |||||||||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | |||||||||
5.07 | GACC | Courtyard Seattle South Center | |||||||||
5.08 | GACC | Courtyard Nashville Airport | |||||||||
5.09 | GACC | Courtyard Palm Springs | |||||||||
5.10 | GACC | Courtyard Portland Beaverton | |||||||||
5.11 | GACC | Courtyard Atlanta Perimeter Center | |||||||||
5.12 | GACC | Courtyard Detroit Livonia | |||||||||
5.13 | GACC | Courtyard St. Louis Creve Coeur | |||||||||
5.14 | GACC | Courtyard Lincroft Red Bank | |||||||||
5.15 | GACC | Courtyard Rye | |||||||||
5.16 | GACC | Courtyard Fresno | |||||||||
5.17 | GACC | Courtyard Tampa Westshore | |||||||||
5.18 | GACC | Courtyard Boston Andover | |||||||||
5.19 | GACC | Courtyard Detroit Metro Airport | |||||||||
5.20 | GACC | Courtyard Denver Tech Center | |||||||||
5.21 | GACC | Courtyard Charlottesville North | |||||||||
5.22 | GACC | Courtyard St. Petersburg Clearwater | |||||||||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | |||||||||
5.24 | GACC | Courtyard West Palm Beach | |||||||||
5.25 | GACC | Courtyard Chicago Lincolnshire | |||||||||
5.26 | GACC | Courtyard Phoenix Mesa | |||||||||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | |||||||||
5.28 | GACC | Courtyard Chicago Highland Park | |||||||||
5.29 | GACC | Courtyard Bakersfield | |||||||||
5.30 | GACC | Courtyard Norwalk | |||||||||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | |||||||||
5.32 | GACC | Courtyard Silver Spring North | |||||||||
5.33 | GACC | Courtyard Raleigh Cary | |||||||||
5.34 | GACC | Courtyard New Haven Wallingford | |||||||||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | |||||||||
5.36 | GACC | Courtyard Indianapolis Castleton | |||||||||
5.37 | GACC | Courtyard Annapolis | |||||||||
5.38 | GACC | Courtyard Greenville Haywood Mall | |||||||||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | |||||||||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | |||||||||
5.41 | GACC | Courtyard Denver Stapleton | |||||||||
5.42 | GACC | Courtyard St. Louis Westport Plaza | |||||||||
5.43 | GACC | Courtyard Dallas Plano Parkway | |||||||||
5.44 | GACC | Courtyard Phoenix North Metrocenter | |||||||||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | |||||||||
5.46 | GACC | Courtyard Birmingham Homewood | |||||||||
5.47 | GACC | Courtyard Atlanta Airport South | |||||||||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | |||||||||
5.49 | GACC | Courtyard Poughkeepsie | |||||||||
5.50 | GACC | Courtyard Memphis Airport | |||||||||
5.51 | GACC | Courtyard Charlotte South Park | |||||||||
5.52 | GACC | Courtyard Philadelphia Devon | |||||||||
6 | JPMCB | 1501 Broadway | 0 | 955,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
7 | JPMCB | Apollo Education Group HQ Campus | 9,994 | 0 | 0 | 49,972 | 0 | 0 | 0 | 0 | |
8 | JPMCB | Bellagio Hotel and Casino | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
9 | JPMCB | 3500 Lacey | 7,300 | 0 | 0 | 48,665 | 437,987 | 15,884 | 0 | 2,151,053 | Outstanding Free Rent Reserve: 1,763,787.08; Outstanding TI/LC Reserve: 387,266.26 |
10 | JPMCB | Kings Plaza | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
11 | CREFI | The Westin Book Cadillac | 1,814,809 | 0 | 0 | 0 | 204,768 | 0 | 0 | 0 | |
12 | CREFI | East Village Multifamily Pool 3 | 0 | 66,125 | 0 | 0 | 22,036 | 0 | 0 | 0 | |
12.01 | CREFI | 329-335 East 9th Street | |||||||||
12.02 | CREFI | 516-518 East 13th Street | |||||||||
13 | GACC | Crenshaw Plaza | 0 | 136,500 | 0 | 0 | 52,688 | 5,764 | 0 | 0 | |
14 | GACC | Staples Headquarters | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
15 | JPMCB | 3000 Post Oak | 8,095 | 0 | 0 | 55,190 | 391,962 | 206,002 | 0 | 0 | |
16 | GACC | 3205 Eastern Market | 0 | 19,375 | 0 | 0 | 83,232 | 18,962 | 0 | 0 | |
17 | CREFI | Mitchellville Plaza | 117,311 | 48,425 | 0 | 450,000 | 266,379 | 0 | 0 | 0 | |
18 | JPMCB | Stonemont Net Lease Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
18.01 | JPMCB | Motorola Solutions | |||||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | |||||||||
18.03 | JPMCB | Baxalta | |||||||||
18.04 | JPMCB | Amerigroup Corporation | |||||||||
18.05 | JPMCB | MetLife - Warwick, RI | |||||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | |||||||||
18.07 | JPMCB | Tate & Lyle | |||||||||
18.08 | JPMCB | MetLife - Aurora, IL | |||||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | |||||||||
18.10 | JPMCB | DST Output - South Windsor, CT | |||||||||
18.11 | JPMCB | DST Output - Kansas City, MO | |||||||||
18.12 | JPMCB | MetLife - Oriskany, NY | |||||||||
18.13 | JPMCB | MetLife - Dayton, OH | |||||||||
18.14 | JPMCB | Weatherford | |||||||||
18.15 | JPMCB | Anthem | |||||||||
18.16 | JPMCB | AAA Club Alliance | |||||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | |||||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | |||||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | |||||||||
18.20 | JPMCB | Capital One | |||||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | |||||||||
18.22 | JPMCB | Anthem Virginia | |||||||||
18.23 | JPMCB | SKF USA | |||||||||
18.24 | JPMCB | United Wisconsin | |||||||||
18.25 | JPMCB | Mylan Technologies | |||||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | |||||||||
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | |||||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | |||||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | |||||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | |||||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | |||||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | |||||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | |||||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | |||||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | |||||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | |||||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | |||||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | |||||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | |||||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | |||||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | |||||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | |||||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | |||||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | |||||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | |||||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | |||||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | |||||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | |||||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | |||||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | |||||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | |||||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | |||||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | |||||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | |||||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | |||||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | |||||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | |||||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | |||||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | |||||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | |||||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | |||||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | |||||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | |||||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | |||||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | |||||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | |||||||||
19 | JPMCB | Drayton Tower | 2,146 | 0 | 0 | 555 | 40,472 | 2,756 | 0 | 0 | |
20 | CREFI | Michigan Multifamily Portfolio | 786,205 | 613,795 | 0 | 0 | 170,064 | 0 | 0 | 0 | |
20.01 | CREFI | Gale Gardens | |||||||||
20.02 | CREFI | Midtown Square | |||||||||
20.03 | CREFI | Carriage House | |||||||||
20.04 | CREFI | Morris Square | |||||||||
20.05 | CREFI | Silverstone | |||||||||
21 | GACC | Lone Star Court | 4,000,000 | 0 | 0 | 0 | 52,233 | 0 | 0 | 0 | |
22 | CREFI | 25 Jay Street | 0 | 8,063 | 0 | 0 | 115,852 | 49,616 | 0 | 0 | |
23 | CREFI | Katie Reed Building | 1,718,316 | 0 | 0 | 0 | 140,855 | 15,355 | 0 | 249,675 | Development Fee Reserve: 54,000.00; Charlie Weaver Leasing Fee Reserve: 69,092.00; Residential Housing Reserve: 8,412.00; Gap Rent Reserve: 118,171.18 |
24 | JPMCB | Veranda at Cinco Ranch | 1,033 | 0 | 0 | 5,166 | 97,603 | 43,796 | 0 | 0 | |
25 | CREFI | Alabama Hilton Portfolio | 0 | 41,750 | 0 | 0 | 110,697 | 32,752 | 0 | 0 | |
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | |||||||||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | |||||||||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | |||||||||
26 | CREFI | 3431-3491 Merrick Road | 40,000 | 0 | 0 | 100,000 | 92,445 | 0 | 0 | 0 | |
27 | CREFI | River Ranch | 0 | 0 | 0 | 0 | 138,605 | 6,931 | 0 | 0 | |
28 | JPMCB | Holiday Inn Express Trinidad | 0 | 8,400 | 0 | 0 | 32,277 | 0 | 0 | 2,186,735 | PIP Reserve |
29 | CREFI | 2177 East 21st Street | 0 | 0 | 0 | 0 | 57,109 | 29,588 | 0 | 0 | |
30 | CREFI | Walgreens Nyack, NY | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
31 | CREFI | 8-44 Brighton 11th Street | 0 | 3,125 | 0 | 0 | 55,433 | 12,619 | 0 | 68,000 | Free and Prepaid Rent Reserve |
32 | CREFI | 725 Southern Boulevard | 0 | 8,395 | 0 | 0 | 28,804 | 14,298 | 0 | 0 | |
33 | JPMCB | 144 Willow Street | 2,500 | 0 | 0 | 0 | 0 | 1,719 | 0 | 0 | |
34 | CREFI | The Mark | 0 | 0 | 0 | 0 | 3,156 | 1,400 | 0 | 2,700 | Condo Assessment Reserve |
35 | GACC | The Woods | 0 | 8,813 | 0 | 0 | 28,400 | 4,056 | 0 | 0 |
ANNEX A-1
MONTHLY ESCROW(21) | |||||||||
Loan # | Seller(1) | Property Name | Monthly Capex Reserve ($) | Monthly Envir. Reserve ($) | Monthly TI/LC Reserve ($) | Monthly RE Tax Reserve ($) | Monthly Ins. Reserve ($) | Monthly Other Reserve ($) | Other Monthly Description ($) |
1 | GACC | Murphy Crossing | 6,968 | 0 | 53,020 | 101,028 | Springing | 0 | |
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | 15,858 | 0 | 0 | 282,271 | Springing | Springing | Lease Sweep Reserve |
2.01 | GACC/JPMCB | Moffett Towers Building B | |||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | |||||||
2.03 | GACC/JPMCB | Moffett Towers Building A | |||||||
3 | JPMCB | 1633 Broadway | Springing | 0 | Springing | Springing | Springing | 0 | |
4 | CREFI | 650 Madison Avenue | Springing | 0 | Springing | Springing | Springing | 0 | |
5 | GACC | CBM Portfolio | Springing | 0 | 0 | 1,033,333 | Springing | 3,416,667 | Renovation Reserve: 3,416,666.67; Ground Rent Reserve: Springing |
5.01 | GACC | Courtyard Larkspur Landing Marin County | |||||||
5.02 | GACC | Courtyard San Mateo Foster City | |||||||
5.03 | GACC | Courtyard San Jose Cupertino | |||||||
5.04 | GACC | Courtyard Boulder | |||||||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | |||||||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | |||||||
5.07 | GACC | Courtyard Seattle South Center | |||||||
5.08 | GACC | Courtyard Nashville Airport | |||||||
5.09 | GACC | Courtyard Palm Springs | |||||||
5.10 | GACC | Courtyard Portland Beaverton | |||||||
5.11 | GACC | Courtyard Atlanta Perimeter Center | |||||||
5.12 | GACC | Courtyard Detroit Livonia | |||||||
5.13 | GACC | Courtyard St. Louis Creve Coeur | |||||||
5.14 | GACC | Courtyard Lincroft Red Bank | |||||||
5.15 | GACC | Courtyard Rye | |||||||
5.16 | GACC | Courtyard Fresno | |||||||
5.17 | GACC | Courtyard Tampa Westshore | |||||||
5.18 | GACC | Courtyard Boston Andover | |||||||
5.19 | GACC | Courtyard Detroit Metro Airport | |||||||
5.20 | GACC | Courtyard Denver Tech Center | |||||||
5.21 | GACC | Courtyard Charlottesville North | |||||||
5.22 | GACC | Courtyard St. Petersburg Clearwater | |||||||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | |||||||
5.24 | GACC | Courtyard West Palm Beach | |||||||
5.25 | GACC | Courtyard Chicago Lincolnshire | |||||||
5.26 | GACC | Courtyard Phoenix Mesa | |||||||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | |||||||
5.28 | GACC | Courtyard Chicago Highland Park | |||||||
5.29 | GACC | Courtyard Bakersfield | |||||||
5.30 | GACC | Courtyard Norwalk | |||||||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | |||||||
5.32 | GACC | Courtyard Silver Spring North | |||||||
5.33 | GACC | Courtyard Raleigh Cary | |||||||
5.34 | GACC | Courtyard New Haven Wallingford | |||||||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | |||||||
5.36 | GACC | Courtyard Indianapolis Castleton | |||||||
5.37 | GACC | Courtyard Annapolis | |||||||
5.38 | GACC | Courtyard Greenville Haywood Mall | |||||||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | |||||||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | |||||||
5.41 | GACC | Courtyard Denver Stapleton | |||||||
5.42 | GACC | Courtyard St. Louis Westport Plaza | |||||||
5.43 | GACC | Courtyard Dallas Plano Parkway | |||||||
5.44 | GACC | Courtyard Phoenix North Metrocenter | |||||||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | |||||||
5.46 | GACC | Courtyard Birmingham Homewood | |||||||
5.47 | GACC | Courtyard Atlanta Airport South | |||||||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | |||||||
5.49 | GACC | Courtyard Poughkeepsie | |||||||
5.50 | GACC | Courtyard Memphis Airport | |||||||
5.51 | GACC | Courtyard Charlotte South Park | |||||||
5.52 | GACC | Courtyard Philadelphia Devon | |||||||
6 | JPMCB | 1501 Broadway | 0 | 0 | 0 | Springing | Springing | 0 | |
7 | JPMCB | Apollo Education Group HQ Campus | 9,994 | 0 | 49,972 | Springing | Springing | 0 | |
8 | JPMCB | Bellagio Hotel and Casino | Springing | 0 | 0 | Springing | Springing | 0 | |
9 | JPMCB | 3500 Lacey | 7,300 | 0 | 48,665 | 109,497 | 15,884 | 0 | |
10 | JPMCB | Kings Plaza | Springing | 0 | Springing | Springing | Springing | Springing | Ground Rent Reserve |
11 | CREFI | The Westin Book Cadillac | 129,128 | 0 | 0 | 68,256 | Springing | Springing | Condominium Assessments Reserve: Springing; PIP Reserve: Springing |
12 | CREFI | East Village Multifamily Pool 3 | 1,905 | 0 | 0 | 22,036 | Springing | Springing | Code Violations Reserve |
12.01 | CREFI | 329-335 East 9th Street | |||||||
12.02 | CREFI | 516-518 East 13th Street | |||||||
13 | GACC | Crenshaw Plaza | 1,952 | 0 | 11,483 | 52,688 | 5,764 | 0 | |
14 | GACC | Staples Headquarters | Springing | 0 | 0 | Springing | Springing | 0 | |
15 | JPMCB | 3000 Post Oak | 8,095 | 0 | 55,190 | 195,981 | 18,727 | 0 | |
16 | GACC | 3205 Eastern Market | 9,796 | 0 | 0 | 13,872 | Springing | 0 | |
17 | CREFI | Mitchellville Plaza | Springing | 0 | Springing | 44,397 | Springing | 0 | |
18 | JPMCB | Stonemont Net Lease Portfolio | Springing | 0 | Springing | Springing | Springing | 0 | |
18.01 | JPMCB | Motorola Solutions | |||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | |||||||
18.03 | JPMCB | Baxalta | |||||||
18.04 | JPMCB | Amerigroup Corporation | |||||||
18.05 | JPMCB | MetLife - Warwick, RI | |||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | |||||||
18.07 | JPMCB | Tate & Lyle | |||||||
18.08 | JPMCB | MetLife - Aurora, IL | |||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | |||||||
18.10 | JPMCB | DST Output - South Windsor, CT | |||||||
18.11 | JPMCB | DST Output - Kansas City, MO | |||||||
18.12 | JPMCB | MetLife - Oriskany, NY | |||||||
18.13 | JPMCB | MetLife - Dayton, OH | |||||||
18.14 | JPMCB | Weatherford | |||||||
18.15 | JPMCB | Anthem | |||||||
18.16 | JPMCB | AAA Club Alliance | |||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | |||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | |||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | |||||||
18.20 | JPMCB | Capital One | |||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | |||||||
18.22 | JPMCB | Anthem Virginia | |||||||
18.23 | JPMCB | SKF USA | |||||||
18.24 | JPMCB | United Wisconsin | |||||||
18.25 | JPMCB | Mylan Technologies | |||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | |||||||
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | |||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | |||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | |||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | |||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | |||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | |||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | |||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | |||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | |||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | |||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | |||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | |||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | |||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | |||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | |||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | |||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | |||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | |||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | |||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | |||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | |||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | |||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | |||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | |||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | |||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | |||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | |||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | |||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | |||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | |||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | |||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | |||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | |||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | |||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | |||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | |||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | |||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | |||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | |||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | |||||||
19 | JPMCB | Drayton Tower | 2,146 | 0 | 555 | 10,118 | 2,756 | 0 | |
20 | CREFI | Michigan Multifamily Portfolio | 15,400 | 0 | 0 | 42,516 | Springing | 0 | |
20.01 | CREFI | Gale Gardens | |||||||
20.02 | CREFI | Midtown Square | |||||||
20.03 | CREFI | Carriage House | |||||||
20.04 | CREFI | Morris Square | |||||||
20.05 | CREFI | Silverstone | |||||||
21 | GACC | Lone Star Court | 4% of Gross Revenues | 0 | 0 | 26,117 | Springing | Springing | PIP Reserve |
22 | CREFI | 25 Jay Street | 1,113 | 0 | 1,024 | 38,617 | 5,513 | 0 | |
23 | CREFI | Katie Reed Building | 374 | 0 | 0 | 12,805 | 1,535 | Springing | Residential Housing Reserve |
24 | JPMCB | Veranda at Cinco Ranch | 1,033 | 0 | 5,166 | 19,521 | 5,474 | 0 | |
25 | CREFI | Alabama Hilton Portfolio | 35,401 | 0 | 0 | 22,139 | 16,376 | Springing | PIP Reserve |
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | |||||||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | |||||||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | |||||||
26 | CREFI | 3431-3491 Merrick Road | Springing | 0 | Springing | 30,815 | Springing | 0 | |
27 | CREFI | River Ranch | 2,167 | 0 | 0 | 12,600 | 3,466 | 0 | |
28 | JPMCB | Holiday Inn Express Trinidad | 4% of Gross Income | 0 | 0 | 4,035 | Springing | Springing | PIP Reserve |
29 | CREFI | 2177 East 21st Street | 1,034 | 0 | 833 | 19,036 | 2,276 | 0 | |
30 | CREFI | Walgreens Nyack, NY | Springing | 0 | Springing | Springing | Springing | 0 | |
31 | CREFI | 8-44 Brighton 11th Street | 1,646 | 0 | 3,292 | 13,858 | 4,206 | 0 | |
32 | CREFI | 725 Southern Boulevard | 1,330 | 0 | 0 | 9,601 | 2,860 | 0 | |
33 | JPMCB | 144 Willow Street | 210 | 0 | 0 | Springing | 795 | 0 | |
34 | CREFI | The Mark | 107 | 0 | 1,421 | 3,156 | 233 | 0 | |
35 | GACC | The Woods | 1,188 | 0 | 0 | 7,100 | 2,028 | 0 |
ANNEX A-1
RESERVE CAPS(22) | |||||||||
Loan # | Seller(1) | Property Name | CapEx Reserve Cap ($) | Envir. Reserve Cap ($) | TI/LC Reserve Cap ($) | RE Tax Reserve Cap ($) | Insur. Reserve Cap ($) | Debt Service Reserve Cap ($) | Other Reserve Cap ($) |
1 | GACC | Murphy Crossing | 3,181,211 | ||||||
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | |||||||
2.01 | GACC/JPMCB | Moffett Towers Building B | |||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | |||||||
2.03 | GACC/JPMCB | Moffett Towers Building A | |||||||
3 | JPMCB | 1633 Broadway | 1,024,605 | 5,123,024 | |||||
4 | CREFI | 650 Madison Avenue | |||||||
5 | GACC | CBM Portfolio | |||||||
5.01 | GACC | Courtyard Larkspur Landing Marin County | |||||||
5.02 | GACC | Courtyard San Mateo Foster City | |||||||
5.03 | GACC | Courtyard San Jose Cupertino | |||||||
5.04 | GACC | Courtyard Boulder | |||||||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | |||||||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | |||||||
5.07 | GACC | Courtyard Seattle South Center | |||||||
5.08 | GACC | Courtyard Nashville Airport | |||||||
5.09 | GACC | Courtyard Palm Springs | |||||||
5.10 | GACC | Courtyard Portland Beaverton | |||||||
5.11 | GACC | Courtyard Atlanta Perimeter Center | |||||||
5.12 | GACC | Courtyard Detroit Livonia | |||||||
5.13 | GACC | Courtyard St. Louis Creve Coeur | |||||||
5.14 | GACC | Courtyard Lincroft Red Bank | |||||||
5.15 | GACC | Courtyard Rye | |||||||
5.16 | GACC | Courtyard Fresno | |||||||
5.17 | GACC | Courtyard Tampa Westshore | |||||||
5.18 | GACC | Courtyard Boston Andover | |||||||
5.19 | GACC | Courtyard Detroit Metro Airport | |||||||
5.20 | GACC | Courtyard Denver Tech Center | |||||||
5.21 | GACC | Courtyard Charlottesville North | |||||||
5.22 | GACC | Courtyard St. Petersburg Clearwater | |||||||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | |||||||
5.24 | GACC | Courtyard West Palm Beach | |||||||
5.25 | GACC | Courtyard Chicago Lincolnshire | |||||||
5.26 | GACC | Courtyard Phoenix Mesa | |||||||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | |||||||
5.28 | GACC | Courtyard Chicago Highland Park | |||||||
5.29 | GACC | Courtyard Bakersfield | |||||||
5.30 | GACC | Courtyard Norwalk | |||||||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | |||||||
5.32 | GACC | Courtyard Silver Spring North | |||||||
5.33 | GACC | Courtyard Raleigh Cary | |||||||
5.34 | GACC | Courtyard New Haven Wallingford | |||||||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | |||||||
5.36 | GACC | Courtyard Indianapolis Castleton | |||||||
5.37 | GACC | Courtyard Annapolis | |||||||
5.38 | GACC | Courtyard Greenville Haywood Mall | |||||||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | |||||||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | |||||||
5.41 | GACC | Courtyard Denver Stapleton | |||||||
5.42 | GACC | Courtyard St. Louis Westport Plaza | |||||||
5.43 | GACC | Courtyard Dallas Plano Parkway | |||||||
5.44 | GACC | Courtyard Phoenix North Metrocenter | |||||||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | |||||||
5.46 | GACC | Courtyard Birmingham Homewood | |||||||
5.47 | GACC | Courtyard Atlanta Airport South | |||||||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | |||||||
5.49 | GACC | Courtyard Poughkeepsie | |||||||
5.50 | GACC | Courtyard Memphis Airport | |||||||
5.51 | GACC | Courtyard Charlotte South Park | |||||||
5.52 | GACC | Courtyard Philadelphia Devon | |||||||
6 | JPMCB | 1501 Broadway | |||||||
7 | JPMCB | Apollo Education Group HQ Campus | |||||||
8 | JPMCB | Bellagio Hotel and Casino | |||||||
9 | JPMCB | 3500 Lacey | 2,336,000 | ||||||
10 | JPMCB | Kings Plaza | 24 times monthly constant | 24 times monthly constant | |||||
11 | CREFI | The Westin Book Cadillac | |||||||
12 | CREFI | East Village Multifamily Pool 3 | |||||||
12.01 | CREFI | 329-335 East 9th Street | |||||||
12.02 | CREFI | 516-518 East 13th Street | |||||||
13 | GACC | Crenshaw Plaza | 413,382 | ||||||
14 | GACC | Staples Headquarters | |||||||
15 | JPMCB | 3000 Post Oak | |||||||
16 | GACC | 3205 Eastern Market | |||||||
17 | CREFI | Mitchellville Plaza | 117,311 | 450,000 | |||||
18 | JPMCB | Stonemont Net Lease Portfolio | 24 times the replacement reserve monthly deposit | ||||||
18.01 | JPMCB | Motorola Solutions | |||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | |||||||
18.03 | JPMCB | Baxalta | |||||||
18.04 | JPMCB | Amerigroup Corporation | |||||||
18.05 | JPMCB | MetLife - Warwick, RI | |||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | |||||||
18.07 | JPMCB | Tate & Lyle | |||||||
18.08 | JPMCB | MetLife - Aurora, IL | |||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | |||||||
18.10 | JPMCB | DST Output - South Windsor, CT | |||||||
18.11 | JPMCB | DST Output - Kansas City, MO | |||||||
18.12 | JPMCB | MetLife - Oriskany, NY | |||||||
18.13 | JPMCB | MetLife - Dayton, OH | |||||||
18.14 | JPMCB | Weatherford | |||||||
18.15 | JPMCB | Anthem | |||||||
18.16 | JPMCB | AAA Club Alliance | |||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | |||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | |||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | |||||||
18.20 | JPMCB | Capital One | |||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | |||||||
18.22 | JPMCB | Anthem Virginia | |||||||
18.23 | JPMCB | SKF USA | |||||||
18.24 | JPMCB | United Wisconsin | |||||||
18.25 | JPMCB | Mylan Technologies | |||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | |||||||
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | |||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | |||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | |||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | |||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | |||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | |||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | |||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | |||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | |||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | |||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | |||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | |||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | |||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | |||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | |||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | |||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | |||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | |||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | |||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | |||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | |||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | |||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | |||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | |||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | |||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | |||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | |||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | |||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | |||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | |||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | |||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | |||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | |||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | |||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | |||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | |||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | |||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | |||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | |||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | |||||||
19 | JPMCB | Drayton Tower | 33,270 | ||||||
20 | CREFI | Michigan Multifamily Portfolio | |||||||
20.01 | CREFI | Gale Gardens | |||||||
20.02 | CREFI | Midtown Square | |||||||
20.03 | CREFI | Carriage House | |||||||
20.04 | CREFI | Morris Square | |||||||
20.05 | CREFI | Silverstone | |||||||
21 | GACC | Lone Star Court | |||||||
22 | CREFI | 25 Jay Street | |||||||
23 | CREFI | Katie Reed Building | |||||||
24 | JPMCB | Veranda at Cinco Ranch | 185,985 | ||||||
25 | CREFI | Alabama Hilton Portfolio | |||||||
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | |||||||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | |||||||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | |||||||
26 | CREFI | 3431-3491 Merrick Road | 40,000 | 100,000 | |||||
27 | CREFI | River Ranch | |||||||
28 | JPMCB | Holiday Inn Express Trinidad | |||||||
29 | CREFI | 2177 East 21st Street | |||||||
30 | CREFI | Walgreens Nyack, NY | |||||||
31 | CREFI | 8-44 Brighton 11th Street | 158,000 | ||||||
32 | CREFI | 725 Southern Boulevard | |||||||
33 | JPMCB | 144 Willow Street | |||||||
34 | CREFI | The Mark | 85,000 | ||||||
35 | GACC | The Woods |
ANNEX A-1
LARGEST TENANT(4)(23)(24)(25) | 2nd LARGEST TENANT(4)(23)(24)(25) | |||||||||
Loan # | Seller(1) | Property Name | Single Tenant | Largest Tenant | Unit Size | Lease Expiration | 2nd Largest Tenant | Unit Size | Lease Expiration | |
1 | GACC | Murphy Crossing | No | Renesas | 216,163 | 04/30/26 | Elo Touch Solutions | 74,824 | 01/31/23 | |
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | Various | |||||||
2.01 | GACC/JPMCB | Moffett Towers Building B | Yes | 317,166 | 12/31/30 | |||||
2.02 | GACC/JPMCB | Moffett Towers Building C | No | 181,196 | 09/30/27 | Comcast | 111,707 | 10/31/27 | ||
2.03 | GACC/JPMCB | Moffett Towers Building A | Yes | 317,166 | 06/30/26 | |||||
3 | JPMCB | 1633 Broadway | No | Allianz Asset Management of America L.P. | 320,911 | 01/31/31 | WMG Acquisition Corp | 293,888 | 07/31/29 | |
4 | CREFI | 650 Madison Avenue | No | Ralph Lauren Corporation | 277,016 | 12/31/24 | Memorial Sloan Kettering Cancer Center | 100,700 | 07/31/23 | |
5 | GACC | CBM Portfolio | No | |||||||
5.01 | GACC | Courtyard Larkspur Landing Marin County | No | |||||||
5.02 | GACC | Courtyard San Mateo Foster City | No | |||||||
5.03 | GACC | Courtyard San Jose Cupertino | No | |||||||
5.04 | GACC | Courtyard Boulder | No | |||||||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | No | |||||||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | No | |||||||
5.07 | GACC | Courtyard Seattle South Center | No | |||||||
5.08 | GACC | Courtyard Nashville Airport | No | |||||||
5.09 | GACC | Courtyard Palm Springs | No | |||||||
5.10 | GACC | Courtyard Portland Beaverton | No | |||||||
5.11 | GACC | Courtyard Atlanta Perimeter Center | No | |||||||
5.12 | GACC | Courtyard Detroit Livonia | No | |||||||
5.13 | GACC | Courtyard St. Louis Creve Coeur | No | |||||||
5.14 | GACC | Courtyard Lincroft Red Bank | No | |||||||
5.15 | GACC | Courtyard Rye | No | |||||||
5.16 | GACC | Courtyard Fresno | No | |||||||
5.17 | GACC | Courtyard Tampa Westshore | No | |||||||
5.18 | GACC | Courtyard Boston Andover | No | |||||||
5.19 | GACC | Courtyard Detroit Metro Airport | No | |||||||
5.20 | GACC | Courtyard Denver Tech Center | No | |||||||
5.21 | GACC | Courtyard Charlottesville North | No | |||||||
5.22 | GACC | Courtyard St. Petersburg Clearwater | No | |||||||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | No | |||||||
5.24 | GACC | Courtyard West Palm Beach | No | |||||||
5.25 | GACC | Courtyard Chicago Lincolnshire | No | |||||||
5.26 | GACC | Courtyard Phoenix Mesa | No | |||||||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | No | |||||||
5.28 | GACC | Courtyard Chicago Highland Park | No | |||||||
5.29 | GACC | Courtyard Bakersfield | No | |||||||
5.30 | GACC | Courtyard Norwalk | No | |||||||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | No | |||||||
5.32 | GACC | Courtyard Silver Spring North | No | |||||||
5.33 | GACC | Courtyard Raleigh Cary | No | |||||||
5.34 | GACC | Courtyard New Haven Wallingford | No | |||||||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | No | |||||||
5.36 | GACC | Courtyard Indianapolis Castleton | No | |||||||
5.37 | GACC | Courtyard Annapolis | No | |||||||
5.38 | GACC | Courtyard Greenville Haywood Mall | No | |||||||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | No | |||||||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | No | |||||||
5.41 | GACC | Courtyard Denver Stapleton | No | |||||||
5.42 | GACC | Courtyard St. Louis Westport Plaza | No | |||||||
5.43 | GACC | Courtyard Dallas Plano Parkway | No | |||||||
5.44 | GACC | Courtyard Phoenix North Metrocenter | No | |||||||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | No | |||||||
5.46 | GACC | Courtyard Birmingham Homewood | No | |||||||
5.47 | GACC | Courtyard Atlanta Airport South | No | |||||||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | No | |||||||
5.49 | GACC | Courtyard Poughkeepsie | No | |||||||
5.50 | GACC | Courtyard Memphis Airport | No | |||||||
5.51 | GACC | Courtyard Charlotte South Park | No | |||||||
5.52 | GACC | Courtyard Philadelphia Devon | No | |||||||
6 | JPMCB | 1501 Broadway | No | Hardesty & Hanover | 52,364 | 12/31/30 | Tremor Video | 50,965 | 01/31/25 | |
7 | JPMCB | Apollo Education Group HQ Campus | Yes | Apollo Education Group | 599,664 | 03/01/31 | ||||
8 | JPMCB | Bellagio Hotel and Casino | No | |||||||
9 | JPMCB | 3500 Lacey | No | HAVI Global Solutions | 158,612 | 04/30/25 | Glanbia | 95,489 | 02/28/30 | |
10 | JPMCB | Kings Plaza | No | Lowe's Home Centers | 114,000 | 05/31/28 | Primark | 102,805 | 07/31/38 | |
11 | CREFI | The Westin Book Cadillac | No | |||||||
12 | CREFI | East Village Multifamily Pool 3 | No | |||||||
12.01 | CREFI | 329-335 East 9th Street | No | Hair Lounge 888, Inc. | 600 | 04/30/22 | Fabulous Fanny's, Inc. | 600 | 02/28/26 | |
12.02 | CREFI | 516-518 East 13th Street | No | |||||||
13 | GACC | Crenshaw Plaza | No | Ralph's Market | 46,333 | 05/31/24 | Rite Aid Drug Store | 20,160 | 12/01/29 | |
14 | GACC | Staples Headquarters | Yes | Staples | 666,088 | 03/31/45 | ||||
15 | JPMCB | 3000 Post Oak | Yes | Bechtel Oil, Gas and Chemicals, Inc. | 436,651 | 07/31/24 | ||||
16 | GACC | 3205 Eastern Market | No | |||||||
17 | CREFI | Mitchellville Plaza | No | Weis Markets, Inc. | 45,100 | 10/31/26 | MedStar Physician Partners | 17,399 | 06/30/22 | |
18 | JPMCB | Stonemont Net Lease Portfolio | Yes | |||||||
18.01 | JPMCB | Motorola Solutions | Yes | Motorola Solutions | 517,000 | 05/31/29 | ||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | Yes | MetLife | 419,727 | 12/31/27 | ||||
18.03 | JPMCB | Baxalta | Yes | Baxalta | 260,084 | 07/31/28 | ||||
18.04 | JPMCB | Amerigroup Corporation | Yes | Amerigroup Corporation | 314,778 | 03/31/27 | ||||
18.05 | JPMCB | MetLife - Warwick, RI | Yes | MetLife | 370,298 | 12/31/27 | ||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | Yes | DST Output | 555,219 | 10/31/29 | ||||
18.07 | JPMCB | Tate & Lyle | Yes | Tate & Lyle | 114,213 | 12/31/28 | ||||
18.08 | JPMCB | MetLife - Aurora, IL | Yes | MetLife | 273,070 | 02/29/28 | ||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | Yes | Anthem Blue Cross and Blue Shield | 336,392 | 12/31/25 | ||||
18.10 | JPMCB | DST Output - South Windsor, CT | Yes | DST Output | 304,837 | 10/31/29 | ||||
18.11 | JPMCB | DST Output - Kansas City, MO | Yes | DST Output | 317,594 | 10/31/29 | ||||
18.12 | JPMCB | MetLife - Oriskany, NY | Yes | MetLife | 212,326 | 12/31/27 | ||||
18.13 | JPMCB | MetLife - Dayton, OH | Yes | MetLife | 219,019 | 12/31/27 | ||||
18.14 | JPMCB | Weatherford | Yes | Weatherford | 241,525 | 03/31/27 | ||||
18.15 | JPMCB | Anthem | Yes | Anthem | 207,638 | 07/31/27 | ||||
18.16 | JPMCB | AAA Club Alliance | Yes | AAA Club Alliance | 68,034 | 09/30/27 | ||||
18.17 | JPMCB | MetLife - Convent Station, NJ | Yes | MetLife | 76,413 | 12/31/27 | ||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | Yes | Eby-Brown | 147,212 | 12/31/31 | ||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | Yes | Eby-Brown | 250,000 | 12/31/31 | ||||
18.20 | JPMCB | Capital One | Yes | Capital One | 72,966 | 02/29/28 | ||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | Yes | Eby-Brown | 200,505 | 12/31/31 | ||||
18.22 | JPMCB | Anthem Virginia | Yes | Anthem Virginia | 130,938 | 07/31/27 | ||||
18.23 | JPMCB | SKF USA | Yes | SKF USA | 82,000 | 12/31/31 | ||||
18.24 | JPMCB | United Wisconsin | Yes | United Wisconsin | 56,014 | 12/31/24 | ||||
18.25 | JPMCB | Mylan Technologies | Yes | Mylan Technologies | 41,046 | 12/31/29 | ||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | Yes | First Midwest Bank | 22,468 | 09/30/30 | ||||
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | Yes | First Midwest Bank | 20,589 | 09/30/30 | ||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | Yes | First Midwest Bank | 24,708 | 09/30/30 | ||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | Yes | First Midwest Bank | 20,278 | 09/30/30 | ||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | Yes | First Midwest Bank | 15,423 | 09/30/30 | ||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | Yes | First Midwest Bank | 22,318 | 09/30/30 | ||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | Yes | First Midwest Bank | 15,922 | 09/30/30 | ||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | Yes | First Midwest Bank | 11,382 | 09/30/27 | ||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | Yes | First Midwest Bank | 7,786 | 09/30/30 | ||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | Yes | First Midwest Bank | 9,708 | 09/30/30 | ||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | Yes | First Midwest Bank | 8,190 | 09/30/30 | ||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | Yes | First Midwest Bank | 4,943 | 09/30/30 | ||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | Yes | First Midwest Bank | 6,489 | 09/30/30 | ||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | Yes | First Midwest Bank | 4,824 | 09/30/30 | ||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | Yes | First Midwest Bank | 4,823 | 09/30/27 | ||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | Yes | First Midwest Bank | 6,299 | 09/30/30 | ||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | Yes | First Midwest Bank | 6,731 | 09/30/30 | ||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | Yes | First Midwest Bank | 5,971 | 09/30/30 | ||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | Yes | First Midwest Bank | 7,677 | 09/30/30 | ||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | Yes | First Midwest Bank | 4,565 | 09/30/30 | ||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | Yes | First Midwest Bank | 4,900 | 09/30/30 | ||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | Yes | First Midwest Bank | 3,952 | 09/30/30 | ||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | Yes | First Midwest Bank | 8,045 | 09/30/30 | ||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | Yes | First Midwest Bank | 4,156 | 09/30/27 | ||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | Yes | First Midwest Bank | 4,563 | 09/30/30 | ||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | Yes | First Midwest Bank | 4,252 | 09/30/30 | ||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | Yes | First Midwest Bank | 5,405 | 09/30/30 | ||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | Yes | First Midwest Bank | 4,085 | 09/30/27 | ||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | Yes | First Midwest Bank | 3,336 | 09/30/30 | ||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | Yes | First Midwest Bank | 3,123 | 09/30/30 | ||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | Yes | First Midwest Bank | 3,922 | 09/30/30 | ||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | Yes | First Midwest Bank | 3,447 | 09/30/30 | ||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | Yes | First Midwest Bank | 3,800 | 09/30/30 | ||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | Yes | First Midwest Bank | 4,941 | 09/30/30 | ||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | Yes | First Midwest Bank | 2,400 | 09/30/30 | ||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | Yes | First Midwest Bank | 2,597 | 09/30/30 | ||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | Yes | First Midwest Bank | 2,875 | 09/30/30 | ||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | Yes | First Midwest Bank | 2,708 | 09/30/30 | ||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | Yes | First Midwest Bank | 1,553 | 09/30/30 | ||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | Yes | First Midwest Bank | 1,818 | 09/30/30 | ||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | Yes | First Midwest Bank | 1,767 | 09/30/27 | ||||
19 | JPMCB | Drayton Tower | No | |||||||
20 | CREFI | Michigan Multifamily Portfolio | No | |||||||
20.01 | CREFI | Gale Gardens | No | |||||||
20.02 | CREFI | Midtown Square | No | |||||||
20.03 | CREFI | Carriage House | No | |||||||
20.04 | CREFI | Morris Square | No | |||||||
20.05 | CREFI | Silverstone | No | |||||||
21 | GACC | Lone Star Court | No | |||||||
22 | CREFI | 25 Jay Street | No | Brooklyn Roasting Company | 5,203 | 09/30/22 | Bandit Studios | 1,803 | 08/31/22 | |
23 | CREFI | Katie Reed Building | No | Avalanche Cheese | 4,884 | 05/31/24 | Joonas Group | 4,352 | 04/30/24 | |
24 | JPMCB | Veranda at Cinco Ranch | No | Prudential Gary Greene | 8,500 | 01/31/22 | Texas Children's Pediatrics | 7,025 | 04/30/25 | |
25 | CREFI | Alabama Hilton Portfolio | No | |||||||
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | No | |||||||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | No | |||||||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | No | |||||||
26 | CREFI | 3431-3491 Merrick Road | No | CVS | 15,750 | 01/31/42 | Salpino Food Market | 4,425 | 03/31/29 | |
27 | CREFI | River Ranch | No | |||||||
28 | JPMCB | Holiday Inn Express Trinidad | No | |||||||
29 | CREFI | 2177 East 21st Street | No | Perlina Jewelry | 500 | 04/30/22 | Macro Rainbow Nail Salon Inc. | 500 | 01/31/22 | |
30 | CREFI | Walgreens Nyack, NY | Yes | Walgreens | 13,152 | 06/30/37 | ||||
31 | CREFI | 8-44 Brighton 11th Street | No | Brighton 11 Realty LLC | 22,000 | 06/30/41 | Knickerbocker Dialysis, Inc. | 10,000 | 07/31/24 | |
32 | CREFI | 725 Southern Boulevard | No | |||||||
33 | JPMCB | 144 Willow Street | No | |||||||
34 | CREFI | The Mark | No | US Bank | 2,400 | 06/30/30 | Grapes and Hops | 1,445 | 05/31/29 | |
35 | GACC | The Woods | No |
ANNEX A-1
3rd LARGEST TENANT(4)(23)(24)(25) | 4th LARGEST TENANT(4)(23)(24)(25) | |||||||||
Loan # | Seller(1) | Property Name | 3rd Largest Tenant | Unit Size | Lease Expiration | 4th Largest Tenant | Unit Size | Lease Expiration | ||
1 | GACC | Murphy Crossing | Bayer Healthcare | 72,580 | 06/30/23 | |||||
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | ||||||||
2.01 | GACC/JPMCB | Moffett Towers Building B | ||||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | Level 10 Construction | 12,944 | 02/29/24 | Acuitus, Inc. | 11,319 | 08/31/24 | ||
2.03 | GACC/JPMCB | Moffett Towers Building A | ||||||||
3 | JPMCB | 1633 Broadway | Showtime Networks Inc | 261,196 | 01/31/26 | Morgan Stanley & Co | 260,829 | 03/31/32 | ||
4 | CREFI | 650 Madison Avenue | Sotheby's Int'l Realty Inc | 37,772 | 11/30/35 | Willett Advisors LLC | 25,732 | 12/31/24 | ||
5 | GACC | CBM Portfolio | ||||||||
5.01 | GACC | Courtyard Larkspur Landing Marin County | ||||||||
5.02 | GACC | Courtyard San Mateo Foster City | ||||||||
5.03 | GACC | Courtyard San Jose Cupertino | ||||||||
5.04 | GACC | Courtyard Boulder | ||||||||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | ||||||||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | ||||||||
5.07 | GACC | Courtyard Seattle South Center | ||||||||
5.08 | GACC | Courtyard Nashville Airport | ||||||||
5.09 | GACC | Courtyard Palm Springs | ||||||||
5.10 | GACC | Courtyard Portland Beaverton | ||||||||
5.11 | GACC | Courtyard Atlanta Perimeter Center | ||||||||
5.12 | GACC | Courtyard Detroit Livonia | ||||||||
5.13 | GACC | Courtyard St. Louis Creve Coeur | ||||||||
5.14 | GACC | Courtyard Lincroft Red Bank | ||||||||
5.15 | GACC | Courtyard Rye | ||||||||
5.16 | GACC | Courtyard Fresno | ||||||||
5.17 | GACC | Courtyard Tampa Westshore | ||||||||
5.18 | GACC | Courtyard Boston Andover | ||||||||
5.19 | GACC | Courtyard Detroit Metro Airport | ||||||||
5.20 | GACC | Courtyard Denver Tech Center | ||||||||
5.21 | GACC | Courtyard Charlottesville North | ||||||||
5.22 | GACC | Courtyard St. Petersburg Clearwater | ||||||||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | ||||||||
5.24 | GACC | Courtyard West Palm Beach | ||||||||
5.25 | GACC | Courtyard Chicago Lincolnshire | ||||||||
5.26 | GACC | Courtyard Phoenix Mesa | ||||||||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | ||||||||
5.28 | GACC | Courtyard Chicago Highland Park | ||||||||
5.29 | GACC | Courtyard Bakersfield | ||||||||
5.30 | GACC | Courtyard Norwalk | ||||||||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | ||||||||
5.32 | GACC | Courtyard Silver Spring North | ||||||||
5.33 | GACC | Courtyard Raleigh Cary | ||||||||
5.34 | GACC | Courtyard New Haven Wallingford | ||||||||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | ||||||||
5.36 | GACC | Courtyard Indianapolis Castleton | ||||||||
5.37 | GACC | Courtyard Annapolis | ||||||||
5.38 | GACC | Courtyard Greenville Haywood Mall | ||||||||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | ||||||||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | ||||||||
5.41 | GACC | Courtyard Denver Stapleton | ||||||||
5.42 | GACC | Courtyard St. Louis Westport Plaza | ||||||||
5.43 | GACC | Courtyard Dallas Plano Parkway | ||||||||
5.44 | GACC | Courtyard Phoenix North Metrocenter | ||||||||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | ||||||||
5.46 | GACC | Courtyard Birmingham Homewood | ||||||||
5.47 | GACC | Courtyard Atlanta Airport South | ||||||||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | ||||||||
5.49 | GACC | Courtyard Poughkeepsie | ||||||||
5.50 | GACC | Courtyard Memphis Airport | ||||||||
5.51 | GACC | Courtyard Charlotte South Park | ||||||||
5.52 | GACC | Courtyard Philadelphia Devon | ||||||||
6 | JPMCB | 1501 Broadway | Hard Rock Café | 47,256 | 01/10/36 | REGUS | 39,854 | 11/30/24 | ||
7 | JPMCB | Apollo Education Group HQ Campus | ||||||||
8 | JPMCB | Bellagio Hotel and Casino | ||||||||
9 | JPMCB | 3500 Lacey | Invesco | 89,222 | 04/30/25 | Coopers Hawk | 45,091 | 04/30/30 | ||
10 | JPMCB | Kings Plaza | JCPenney | 94,895 | 07/31/38 | Burlington | 55,078 | 07/31/28 | ||
11 | CREFI | The Westin Book Cadillac | ||||||||
12 | CREFI | East Village Multifamily Pool 3 | ||||||||
12.01 | CREFI | 329-335 East 9th Street | Yosei Salon | 600 | 07/31/29 | Tailor Ateltier of NY, LLC | 550 | 04/30/22 | ||
12.02 | CREFI | 516-518 East 13th Street | ||||||||
13 | GACC | Crenshaw Plaza | Bargain Discount Store | 12,300 | 10/31/27 | Fitness 19 | 10,020 | 12/31/28 | ||
14 | GACC | Staples Headquarters | ||||||||
15 | JPMCB | 3000 Post Oak | ||||||||
16 | GACC | 3205 Eastern Market | ||||||||
17 | CREFI | Mitchellville Plaza | Little Smiling Faces | 4,232 | 10/31/21 | Beyond Beauty DMV, Inc. | 4,000 | 08/31/28 | ||
18 | JPMCB | Stonemont Net Lease Portfolio | ||||||||
18.01 | JPMCB | Motorola Solutions | ||||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | ||||||||
18.03 | JPMCB | Baxalta | ||||||||
18.04 | JPMCB | Amerigroup Corporation | ||||||||
18.05 | JPMCB | MetLife - Warwick, RI | ||||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | ||||||||
18.07 | JPMCB | Tate & Lyle | ||||||||
18.08 | JPMCB | MetLife - Aurora, IL | ||||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | ||||||||
18.10 | JPMCB | DST Output - South Windsor, CT | ||||||||
18.11 | JPMCB | DST Output - Kansas City, MO | ||||||||
18.12 | JPMCB | MetLife - Oriskany, NY | ||||||||
18.13 | JPMCB | MetLife - Dayton, OH | ||||||||
18.14 | JPMCB | Weatherford | ||||||||
18.15 | JPMCB | Anthem | ||||||||
18.16 | JPMCB | AAA Club Alliance | ||||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | ||||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | ||||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | ||||||||
18.20 | JPMCB | Capital One | ||||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | ||||||||
18.22 | JPMCB | Anthem Virginia | ||||||||
18.23 | JPMCB | SKF USA | ||||||||
18.24 | JPMCB | United Wisconsin | ||||||||
18.25 | JPMCB | Mylan Technologies | ||||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | ||||||||
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | ||||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | ||||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | ||||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | ||||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | ||||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | ||||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | ||||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | ||||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | ||||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | ||||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | ||||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | ||||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | ||||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | ||||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | ||||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | ||||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | ||||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | ||||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | ||||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | ||||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | ||||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | ||||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | ||||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | ||||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | ||||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | ||||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | ||||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | ||||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | ||||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | ||||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | ||||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | ||||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | ||||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | ||||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | ||||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | ||||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | ||||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | ||||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | ||||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | ||||||||
19 | JPMCB | Drayton Tower | ||||||||
20 | CREFI | Michigan Multifamily Portfolio | ||||||||
20.01 | CREFI | Gale Gardens | ||||||||
20.02 | CREFI | Midtown Square | ||||||||
20.03 | CREFI | Carriage House | ||||||||
20.04 | CREFI | Morris Square | ||||||||
20.05 | CREFI | Silverstone | ||||||||
21 | GACC | Lone Star Court | ||||||||
22 | CREFI | 25 Jay Street | Juspak LLC | 1,400 | 06/30/21 | Parade Inc | 1,320 | 02/28/20 | ||
23 | CREFI | Katie Reed Building | Giobi, Inc | 4,061 | 04/30/29 | Merrill Lynch | 3,956 | 12/31/24 | ||
24 | JPMCB | Veranda at Cinco Ranch | Cinco Ranch Conservatory of Music | 5,950 | 09/30/22 | Sola Salon | 5,600 | 01/14/28 | ||
25 | CREFI | Alabama Hilton Portfolio | ||||||||
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | ||||||||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | ||||||||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | ||||||||
26 | CREFI | 3431-3491 Merrick Road | Leslie’s Poolmart, Inc. | 3,136 | 10/31/22 | Escorza's Mexican Restaurant | 3,100 | 03/31/26 | ||
27 | CREFI | River Ranch | ||||||||
28 | JPMCB | Holiday Inn Express Trinidad | ||||||||
29 | CREFI | 2177 East 21st Street | Cholitos Plakasitos, Corp. | 500 | 07/31/22 | Stina Corp. | 400 | 10/31/24 | ||
30 | CREFI | Walgreens Nyack, NY | ||||||||
31 | CREFI | 8-44 Brighton 11th Street | Super PC Systems, Inc. | 7,500 | 09/21/27 | |||||
32 | CREFI | 725 Southern Boulevard | ||||||||
33 | JPMCB | 144 Willow Street | ||||||||
34 | CREFI | The Mark | Floyd's 99 Barber Shop | 1,415 | 09/30/24 | H&R Block Enterprises, LLC | 1,176 | 04/30/23 | ||
35 | GACC | The Woods |
ANNEX A-1
5th LARGEST TENANT(4)(23)(24)(25) | |||||||||
Loan # | Seller(1) | Property Name | 5th Largest Tenant | Unit Size | Lease Expiration | Loan Purpose | Principal / Carveout Guarantor(26) | Lockbox (Y/N) | |
1 | GACC | Murphy Crossing | Acquisition | Jordan John Somberville Caspari, Peter Carswell Horn, Timbercreek 4Q MC (US) LP | Yes | ||||
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | Refinance | Paul Guarantor LLC | Yes | ||||
2.01 | GACC/JPMCB | Moffett Towers Building B | |||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | |||||||
2.03 | GACC/JPMCB | Moffett Towers Building A | |||||||
3 | JPMCB | 1633 Broadway | Kasowitz Benson Torres | 203,394 | 03/31/37 | Refinance | Paramount Group Operating Partnership LP | Yes | |
4 | CREFI | 650 Madison Avenue | BC Partners Inc. | 19,380 | 01/31/27 | Refinance | Vornado Realty L.P., OPG Investment Holdings (US), LLC | Yes | |
5 | GACC | CBM Portfolio | Refinance | CBM Joint Venture Limited Partnership | Yes | ||||
5.01 | GACC | Courtyard Larkspur Landing Marin County | |||||||
5.02 | GACC | Courtyard San Mateo Foster City | |||||||
5.03 | GACC | Courtyard San Jose Cupertino | |||||||
5.04 | GACC | Courtyard Boulder | |||||||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | |||||||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | |||||||
5.07 | GACC | Courtyard Seattle South Center | |||||||
5.08 | GACC | Courtyard Nashville Airport | |||||||
5.09 | GACC | Courtyard Palm Springs | |||||||
5.10 | GACC | Courtyard Portland Beaverton | |||||||
5.11 | GACC | Courtyard Atlanta Perimeter Center | |||||||
5.12 | GACC | Courtyard Detroit Livonia | |||||||
5.13 | GACC | Courtyard St. Louis Creve Coeur | |||||||
5.14 | GACC | Courtyard Lincroft Red Bank | |||||||
5.15 | GACC | Courtyard Rye | |||||||
5.16 | GACC | Courtyard Fresno | |||||||
5.17 | GACC | Courtyard Tampa Westshore | |||||||
5.18 | GACC | Courtyard Boston Andover | |||||||
5.19 | GACC | Courtyard Detroit Metro Airport | |||||||
5.20 | GACC | Courtyard Denver Tech Center | |||||||
5.21 | GACC | Courtyard Charlottesville North | |||||||
5.22 | GACC | Courtyard St. Petersburg Clearwater | |||||||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | |||||||
5.24 | GACC | Courtyard West Palm Beach | |||||||
5.25 | GACC | Courtyard Chicago Lincolnshire | |||||||
5.26 | GACC | Courtyard Phoenix Mesa | |||||||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | |||||||
5.28 | GACC | Courtyard Chicago Highland Park | |||||||
5.29 | GACC | Courtyard Bakersfield | |||||||
5.30 | GACC | Courtyard Norwalk | |||||||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | |||||||
5.32 | GACC | Courtyard Silver Spring North | |||||||
5.33 | GACC | Courtyard Raleigh Cary | |||||||
5.34 | GACC | Courtyard New Haven Wallingford | |||||||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | |||||||
5.36 | GACC | Courtyard Indianapolis Castleton | |||||||
5.37 | GACC | Courtyard Annapolis | |||||||
5.38 | GACC | Courtyard Greenville Haywood Mall | |||||||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | |||||||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | |||||||
5.41 | GACC | Courtyard Denver Stapleton | |||||||
5.42 | GACC | Courtyard St. Louis Westport Plaza | |||||||
5.43 | GACC | Courtyard Dallas Plano Parkway | |||||||
5.44 | GACC | Courtyard Phoenix North Metrocenter | |||||||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | |||||||
5.46 | GACC | Courtyard Birmingham Homewood | |||||||
5.47 | GACC | Courtyard Atlanta Airport South | |||||||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | |||||||
5.49 | GACC | Courtyard Poughkeepsie | |||||||
5.50 | GACC | Courtyard Memphis Airport | |||||||
5.51 | GACC | Courtyard Charlotte South Park | |||||||
5.52 | GACC | Courtyard Philadelphia Devon | |||||||
6 | JPMCB | 1501 Broadway | Goldberg Weprin Finkel Goldstein LLP | 25,573 | 11/30/23 | Refinance | NAP | Yes | |
7 | JPMCB | Apollo Education Group HQ Campus | Refinance | Steven Elghanayan | Yes | ||||
8 | JPMCB | Bellagio Hotel and Casino | Acquisition | BREIT Operating Partnership L.P. | Yes | ||||
9 | JPMCB | 3500 Lacey | CompTIA | 44,829 | 12/31/28 | Acquisition | Jack Kim | Yes | |
10 | JPMCB | Kings Plaza | Best Buy | 53,371 | 01/31/32 | Refinance | The Macerich Partnership, L.P. | Yes | |
11 | CREFI | The Westin Book Cadillac | Refinance | John J. Ferchill | Yes | ||||
12 | CREFI | East Village Multifamily Pool 3 | Refinance | Seryl Kushner | Yes | ||||
12.01 | CREFI | 329-335 East 9th Street | Spark Pretty LLC | 500 | 09/30/23 | ||||
12.02 | CREFI | 516-518 East 13th Street | |||||||
13 | GACC | Crenshaw Plaza | Rainbow Women's Retail Group | 8,397 | 01/31/21 | Acquisition | Drew Orenstein, Kevin Wiser, Natalie Roberts | Yes | |
14 | GACC | Staples Headquarters | Acquisition | LCN North American Fund III REIT | Yes | ||||
15 | JPMCB | 3000 Post Oak | Refinance | Norman Bobrow | Yes | ||||
16 | GACC | 3205 Eastern Market | Refinance | Peter Gordon | Yes | ||||
17 | CREFI | Mitchellville Plaza | McDonald's | 3,912 | 12/21/22 | Acquisition | Robert V. Gothier, Jr., Mark S. DiSanto | Yes | |
18 | JPMCB | Stonemont Net Lease Portfolio | Refinance | William I. Markwell, III | Yes | ||||
18.01 | JPMCB | Motorola Solutions | |||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | |||||||
18.03 | JPMCB | Baxalta | |||||||
18.04 | JPMCB | Amerigroup Corporation | |||||||
18.05 | JPMCB | MetLife - Warwick, RI | |||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | |||||||
18.07 | JPMCB | Tate & Lyle | |||||||
18.08 | JPMCB | MetLife - Aurora, IL | |||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | |||||||
18.10 | JPMCB | DST Output - South Windsor, CT | |||||||
18.11 | JPMCB | DST Output - Kansas City, MO | |||||||
18.12 | JPMCB | MetLife - Oriskany, NY | |||||||
18.13 | JPMCB | MetLife - Dayton, OH | |||||||
18.14 | JPMCB | Weatherford | |||||||
18.15 | JPMCB | Anthem | |||||||
18.16 | JPMCB | AAA Club Alliance | |||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | |||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | |||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | |||||||
18.20 | JPMCB | Capital One | |||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | |||||||
18.22 | JPMCB | Anthem Virginia | |||||||
18.23 | JPMCB | SKF USA | |||||||
18.24 | JPMCB | United Wisconsin | |||||||
18.25 | JPMCB | Mylan Technologies | |||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | |||||||
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | |||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | |||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | |||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | |||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | |||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | |||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | |||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | |||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | |||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | |||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | |||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | |||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | |||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | |||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | |||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | |||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | |||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | |||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | |||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | |||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | |||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | |||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | |||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | |||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | |||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | |||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | |||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | |||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | |||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | |||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | |||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | |||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | |||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | |||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | |||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | |||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | |||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | |||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | |||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | |||||||
19 | JPMCB | Drayton Tower | Refinance | Jonathan Kully, Michael Walsdorf | Yes | ||||
20 | CREFI | Michigan Multifamily Portfolio | Refinance | Tyler Ross, Michael Colman, David Colman | Yes | ||||
20.01 | CREFI | Gale Gardens | |||||||
20.02 | CREFI | Midtown Square | |||||||
20.03 | CREFI | Carriage House | |||||||
20.04 | CREFI | Morris Square | |||||||
20.05 | CREFI | Silverstone | |||||||
21 | GACC | Lone Star Court | Refinance | Doyle A. Graham Jr. | Yes | ||||
22 | CREFI | 25 Jay Street | Jen Beckman Projects | 1,313 | 07/31/24 | Refinance | Joseph Torres | Yes | |
23 | CREFI | Katie Reed Building | O2 Aspen | 1,388 | 06/30/24 | Refinance | Wexford Capital LP | Yes | |
24 | JPMCB | Veranda at Cinco Ranch | Smile Orthodontics | 4,375 | 09/30/27 | Refinance | H. Blake Tartt, III | Yes | |
25 | CREFI | Alabama Hilton Portfolio | Refinance | Anil Patel, Charles Everhardt | Yes | ||||
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | |||||||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | |||||||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | |||||||
26 | CREFI | 3431-3491 Merrick Road | Mary's Pizza and Pasta | 2,100 | 04/30/24 | Refinance | Donald J. Anzalone, David J. Anzalone | Yes | |
27 | CREFI | River Ranch | Acquisition | John M. Federer | Yes | ||||
28 | JPMCB | Holiday Inn Express Trinidad | Refinance | Steven Pfeiffer, Kevin J. Weisbeck | Yes | ||||
29 | CREFI | 2177 East 21st Street | York Sing Chan | 400 | 04/30/26 | Refinance | Mitchell B. Shpelfogel | Yes | |
30 | CREFI | Walgreens Nyack, NY | Acquisition | Michael F. D'Annunzio | Yes | ||||
31 | CREFI | 8-44 Brighton 11th Street | Refinance | Isaac Maleh | Yes | ||||
32 | CREFI | 725 Southern Boulevard | Refinance | Chaim Simkowitz | Yes | ||||
33 | JPMCB | 144 Willow Street | Acquisition | Rose Hill Associates, LLC | Yes | ||||
34 | CREFI | The Mark | Woah Clothing | 970 | 09/30/22 | Refinance | Shahriar Pourteymour, The Pourteymour Family Trust dated March 1, 2007 | Yes | |
35 | GACC | The Woods | Acquisition | Daniel M. Crane | Yes |
ANNEX A-1
Pari Passu Debt | ||||||||||
Loan # | Seller(1) | Property Name | Lockbox Type(27) | Cash Management(27) | Pari Passu (Y/N) | Pari Passu Note Control (Y/N)(28) | Pari Passu Piece In-Trust Cut-Off Balance | Pari Passu Piece Non-Trust Cut-Off Balance | Total Cut-off Date Pari Passu Debt | |
1 | GACC | Murphy Crossing | Hard | In Place | No | NAP | NAP | NAP | NAP | |
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | Hard | In Place | Yes | No | 79,450,000 | 363,550,000 | 443,000,000 | |
2.01 | GACC/JPMCB | Moffett Towers Building B | ||||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | ||||||||
2.03 | GACC/JPMCB | Moffett Towers Building A | ||||||||
3 | JPMCB | 1633 Broadway | Hard | Springing | Yes | No | 50,000,000 | 951,000,000 | 1,001,000,000 | |
4 | CREFI | 650 Madison Avenue | Hard | Springing | Yes | No | 50,000,000 | 536,800,000 | 586,800,000 | |
5 | GACC | CBM Portfolio | Soft | In Place | Yes | No | 50,000,000 | 348,000,000 | 398,000,000 | |
5.01 | GACC | Courtyard Larkspur Landing Marin County | ||||||||
5.02 | GACC | Courtyard San Mateo Foster City | ||||||||
5.03 | GACC | Courtyard San Jose Cupertino | ||||||||
5.04 | GACC | Courtyard Boulder | ||||||||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | ||||||||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | ||||||||
5.07 | GACC | Courtyard Seattle South Center | ||||||||
5.08 | GACC | Courtyard Nashville Airport | ||||||||
5.09 | GACC | Courtyard Palm Springs | ||||||||
5.10 | GACC | Courtyard Portland Beaverton | ||||||||
5.11 | GACC | Courtyard Atlanta Perimeter Center | ||||||||
5.12 | GACC | Courtyard Detroit Livonia | ||||||||
5.13 | GACC | Courtyard St. Louis Creve Coeur | ||||||||
5.14 | GACC | Courtyard Lincroft Red Bank | ||||||||
5.15 | GACC | Courtyard Rye | ||||||||
5.16 | GACC | Courtyard Fresno | ||||||||
5.17 | GACC | Courtyard Tampa Westshore | ||||||||
5.18 | GACC | Courtyard Boston Andover | ||||||||
5.19 | GACC | Courtyard Detroit Metro Airport | ||||||||
5.20 | GACC | Courtyard Denver Tech Center | ||||||||
5.21 | GACC | Courtyard Charlottesville North | ||||||||
5.22 | GACC | Courtyard St. Petersburg Clearwater | ||||||||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | ||||||||
5.24 | GACC | Courtyard West Palm Beach | ||||||||
5.25 | GACC | Courtyard Chicago Lincolnshire | ||||||||
5.26 | GACC | Courtyard Phoenix Mesa | ||||||||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | ||||||||
5.28 | GACC | Courtyard Chicago Highland Park | ||||||||
5.29 | GACC | Courtyard Bakersfield | ||||||||
5.30 | GACC | Courtyard Norwalk | ||||||||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | ||||||||
5.32 | GACC | Courtyard Silver Spring North | ||||||||
5.33 | GACC | Courtyard Raleigh Cary | ||||||||
5.34 | GACC | Courtyard New Haven Wallingford | ||||||||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | ||||||||
5.36 | GACC | Courtyard Indianapolis Castleton | ||||||||
5.37 | GACC | Courtyard Annapolis | ||||||||
5.38 | GACC | Courtyard Greenville Haywood Mall | ||||||||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | ||||||||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | ||||||||
5.41 | GACC | Courtyard Denver Stapleton | ||||||||
5.42 | GACC | Courtyard St. Louis Westport Plaza | ||||||||
5.43 | GACC | Courtyard Dallas Plano Parkway | ||||||||
5.44 | GACC | Courtyard Phoenix North Metrocenter | ||||||||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | ||||||||
5.46 | GACC | Courtyard Birmingham Homewood | ||||||||
5.47 | GACC | Courtyard Atlanta Airport South | ||||||||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | ||||||||
5.49 | GACC | Courtyard Poughkeepsie | ||||||||
5.50 | GACC | Courtyard Memphis Airport | ||||||||
5.51 | GACC | Courtyard Charlotte South Park | ||||||||
5.52 | GACC | Courtyard Philadelphia Devon | ||||||||
6 | JPMCB | 1501 Broadway | Springing | Springing | Yes | No | 50,000,000 | 150,000,000 | 200,000,000 | |
7 | JPMCB | Apollo Education Group HQ Campus | Hard | Springing | Yes | Yes | 50,000,000 | 41,500,000 | 91,500,000 | |
8 | JPMCB | Bellagio Hotel and Casino | Hard | Springing | Yes | No | 40,000,000 | 1,636,200,000 | 1,676,200,000 | |
9 | JPMCB | 3500 Lacey | Hard | Springing | Yes | No | 35,800,000 | 50,000,000 | 85,800,000 | |
10 | JPMCB | Kings Plaza | Hard | Springing | Yes | Yes | 32,000,000 | 455,000,000 | 487,000,000 | |
11 | CREFI | The Westin Book Cadillac | Hard | In Place | Yes | No | 32,000,000 | 45,000,000 | 77,000,000 | |
12 | CREFI | East Village Multifamily Pool 3 | Springing | Springing | No | NAP | NAP | NAP | NAP | |
12.01 | CREFI | 329-335 East 9th Street | ||||||||
12.02 | CREFI | 516-518 East 13th Street | ||||||||
13 | GACC | Crenshaw Plaza | Hard | Springing | No | NAP | NAP | NAP | NAP | |
14 | GACC | Staples Headquarters | Hard | In Place | Yes | No | 30,000,000 | 60,000,000 | 90,000,000 | |
15 | JPMCB | 3000 Post Oak | Hard | In Place | Yes | No | 30,000,000 | 50,000,000 | 80,000,000 | |
16 | GACC | 3205 Eastern Market | Soft | In Place | No | NAP | NAP | NAP | NAP | |
17 | CREFI | Mitchellville Plaza | Springing | Springing | No | NAP | NAP | NAP | NAP | |
18 | JPMCB | Stonemont Net Lease Portfolio | Hard | In Place | Yes | No | 25,000,000 | 398,200,000 | 423,200,000 | |
18.01 | JPMCB | Motorola Solutions | ||||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | ||||||||
18.03 | JPMCB | Baxalta | ||||||||
18.04 | JPMCB | Amerigroup Corporation | ||||||||
18.05 | JPMCB | MetLife - Warwick, RI | ||||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | ||||||||
18.07 | JPMCB | Tate & Lyle | ||||||||
18.08 | JPMCB | MetLife - Aurora, IL | ||||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | ||||||||
18.10 | JPMCB | DST Output - South Windsor, CT | ||||||||
18.11 | JPMCB | DST Output - Kansas City, MO | ||||||||
18.12 | JPMCB | MetLife - Oriskany, NY | ||||||||
18.13 | JPMCB | MetLife - Dayton, OH | ||||||||
18.14 | JPMCB | Weatherford | ||||||||
18.15 | JPMCB | Anthem | ||||||||
18.16 | JPMCB | AAA Club Alliance | ||||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | ||||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | ||||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | ||||||||
18.20 | JPMCB | Capital One | ||||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | ||||||||
18.22 | JPMCB | Anthem Virginia | ||||||||
18.23 | JPMCB | SKF USA | ||||||||
18.24 | JPMCB | United Wisconsin | ||||||||
18.25 | JPMCB | Mylan Technologies | ||||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | ||||||||
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | ||||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | ||||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | ||||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | ||||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | ||||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | ||||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | ||||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | ||||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | ||||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | ||||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | ||||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | ||||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | ||||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | ||||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | ||||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | ||||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | ||||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | ||||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | ||||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | ||||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | ||||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | ||||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | ||||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | ||||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | ||||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | ||||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | ||||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | ||||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | ||||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | ||||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | ||||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | ||||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | ||||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | ||||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | ||||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | ||||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | ||||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | ||||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | ||||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | ||||||||
19 | JPMCB | Drayton Tower | Soft | Springing | No | NAP | NAP | NAP | NAP | |
20 | CREFI | Michigan Multifamily Portfolio | Springing | Springing | No | NAP | NAP | NAP | NAP | |
20.01 | CREFI | Gale Gardens | ||||||||
20.02 | CREFI | Midtown Square | ||||||||
20.03 | CREFI | Carriage House | ||||||||
20.04 | CREFI | Morris Square | ||||||||
20.05 | CREFI | Silverstone | ||||||||
21 | GACC | Lone Star Court | Springing | Springing | No | NAP | NAP | NAP | NAP | |
22 | CREFI | 25 Jay Street | Hard | Springing | No | NAP | NAP | NAP | NAP | |
23 | CREFI | Katie Reed Building | Springing | Springing | No | NAP | NAP | NAP | NAP | |
24 | JPMCB | Veranda at Cinco Ranch | Hard | Springing | No | NAP | NAP | NAP | NAP | |
25 | CREFI | Alabama Hilton Portfolio | Hard | Springing | Yes | No | 11,976,222 | 16,966,314 | 28,942,536 | |
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | ||||||||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | ||||||||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | ||||||||
26 | CREFI | 3431-3491 Merrick Road | Springing | Springing | No | NAP | NAP | NAP | NAP | |
27 | CREFI | River Ranch | Springing | Springing | No | NAP | NAP | NAP | NAP | |
28 | JPMCB | Holiday Inn Express Trinidad | Hard | In Place | No | NAP | NAP | NAP | NAP | |
29 | CREFI | 2177 East 21st Street | Springing | Springing | No | NAP | NAP | NAP | NAP | |
30 | CREFI | Walgreens Nyack, NY | Springing | Springing | No | NAP | NAP | NAP | NAP | |
31 | CREFI | 8-44 Brighton 11th Street | Hard | Springing | No | NAP | NAP | NAP | NAP | |
32 | CREFI | 725 Southern Boulevard | Springing | Springing | No | NAP | NAP | NAP | NAP | |
33 | JPMCB | 144 Willow Street | Springing | Springing | No | NAP | NAP | NAP | NAP | |
34 | CREFI | The Mark | Springing | Springing | No | NAP | NAP | NAP | NAP | |
35 | GACC | The Woods | Soft | Springing | No | NAP | NAP | NAP | NAP |
ANNEX A-1
Additional Debt | Total Debt | ||||||||||||
Loan # | Seller(1) | Property Name | Additional Debt Permitted (Y/N) | Additional Debt Exist (Y/N)(29) | Additional Debt Type(s) | Additional Debt Cut-off Date Balance | Additional Debt Interest Rate | Total Debt Cut-off Balance | Total Debt UW NCF DSCR | Total Debt Current LTV % | Total Debt UW NOI Debt Yield % | ||
1 | GACC | Murphy Crossing | Yes | No | Permitted Mezzanine | NAP | NAP | NAP | NAP | NAP | NAP | ||
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | No | Yes | Subordinate Debt | 327,000,000 | 3.49000 | 770,000,000 | 2.09 | 67.2% | 7.5% | ||
2.01 | GACC/JPMCB | Moffett Towers Building B | 2.09 | 67.2% | 7.5% | ||||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | 2.09 | 67.2% | 7.5% | ||||||||
2.03 | GACC/JPMCB | Moffett Towers Building A | 2.09 | 67.2% | 7.5% | ||||||||
3 | JPMCB | 1633 Broadway | Yes | Yes | Subordinate Debt/Permitted Equityholder Debt or Debt-Like Preferred Equity | 249,000,000 | 2.99000 | 1,250,000,000 | 3.08 | 52.1% | 9.5% | ||
4 | CREFI | 650 Madison Avenue | No | Yes | Subordinate Debt | 213,200,000 | 3.48600 | 800,000,000 | 2.01 | 66.1% | 7.3% | ||
5 | GACC | CBM Portfolio | No | Yes | Subordinate Debt | 286,000,000 | 3.53700 | 684,000,000 | 3.46 | 57.7% | 14.5% | ||
5.01 | GACC | Courtyard Larkspur Landing Marin County | 3.46 | 57.7% | 14.5% | ||||||||
5.02 | GACC | Courtyard San Mateo Foster City | 3.46 | 57.7% | 14.5% | ||||||||
5.03 | GACC | Courtyard San Jose Cupertino | 3.46 | 57.7% | 14.5% | ||||||||
5.04 | GACC | Courtyard Boulder | 3.46 | 57.7% | 14.5% | ||||||||
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | 3.46 | 57.7% | 14.5% | ||||||||
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | 3.46 | 57.7% | 14.5% | ||||||||
5.07 | GACC | Courtyard Seattle South Center | 3.46 | 57.7% | 14.5% | ||||||||
5.08 | GACC | Courtyard Nashville Airport | 3.46 | 57.7% | 14.5% | ||||||||
5.09 | GACC | Courtyard Palm Springs | 3.46 | 57.7% | 14.5% | ||||||||
5.10 | GACC | Courtyard Portland Beaverton | 3.46 | 57.7% | 14.5% | ||||||||
5.11 | GACC | Courtyard Atlanta Perimeter Center | 3.46 | 57.7% | 14.5% | ||||||||
5.12 | GACC | Courtyard Detroit Livonia | 3.46 | 57.7% | 14.5% | ||||||||
5.13 | GACC | Courtyard St. Louis Creve Coeur | 3.46 | 57.7% | 14.5% | ||||||||
5.14 | GACC | Courtyard Lincroft Red Bank | 3.46 | 57.7% | 14.5% | ||||||||
5.15 | GACC | Courtyard Rye | 3.46 | 57.7% | 14.5% | ||||||||
5.16 | GACC | Courtyard Fresno | 3.46 | 57.7% | 14.5% | ||||||||
5.17 | GACC | Courtyard Tampa Westshore | 3.46 | 57.7% | 14.5% | ||||||||
5.18 | GACC | Courtyard Boston Andover | 3.46 | 57.7% | 14.5% | ||||||||
5.19 | GACC | Courtyard Detroit Metro Airport | 3.46 | 57.7% | 14.5% | ||||||||
5.20 | GACC | Courtyard Denver Tech Center | 3.46 | 57.7% | 14.5% | ||||||||
5.21 | GACC | Courtyard Charlottesville North | 3.46 | 57.7% | 14.5% | ||||||||
5.22 | GACC | Courtyard St. Petersburg Clearwater | 3.46 | 57.7% | 14.5% | ||||||||
5.23 | GACC | Courtyard Fort Lauderdale Plantation | 3.46 | 57.7% | 14.5% | ||||||||
5.24 | GACC | Courtyard West Palm Beach | 3.46 | 57.7% | 14.5% | ||||||||
5.25 | GACC | Courtyard Chicago Lincolnshire | 3.46 | 57.7% | 14.5% | ||||||||
5.26 | GACC | Courtyard Phoenix Mesa | 3.46 | 57.7% | 14.5% | ||||||||
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | 3.46 | 57.7% | 14.5% | ||||||||
5.28 | GACC | Courtyard Chicago Highland Park | 3.46 | 57.7% | 14.5% | ||||||||
5.29 | GACC | Courtyard Bakersfield | 3.46 | 57.7% | 14.5% | ||||||||
5.30 | GACC | Courtyard Norwalk | 3.46 | 57.7% | 14.5% | ||||||||
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | 3.46 | 57.7% | 14.5% | ||||||||
5.32 | GACC | Courtyard Silver Spring North | 3.46 | 57.7% | 14.5% | ||||||||
5.33 | GACC | Courtyard Raleigh Cary | 3.46 | 57.7% | 14.5% | ||||||||
5.34 | GACC | Courtyard New Haven Wallingford | 3.46 | 57.7% | 14.5% | ||||||||
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | 3.46 | 57.7% | 14.5% | ||||||||
5.36 | GACC | Courtyard Indianapolis Castleton | 3.46 | 57.7% | 14.5% | ||||||||
5.37 | GACC | Courtyard Annapolis | 3.46 | 57.7% | 14.5% | ||||||||
5.38 | GACC | Courtyard Greenville Haywood Mall | 3.46 | 57.7% | 14.5% | ||||||||
5.39 | GACC | Courtyard Minneapolis St Paul Airport | 3.46 | 57.7% | 14.5% | ||||||||
5.40 | GACC | Courtyard San Antonio Downtown Market Square | 3.46 | 57.7% | 14.5% | ||||||||
5.41 | GACC | Courtyard Denver Stapleton | 3.46 | 57.7% | 14.5% | ||||||||
5.42 | GACC | Courtyard St. Louis Westport Plaza | 3.46 | 57.7% | 14.5% | ||||||||
5.43 | GACC | Courtyard Dallas Plano Parkway | 3.46 | 57.7% | 14.5% | ||||||||
5.44 | GACC | Courtyard Phoenix North Metrocenter | 3.46 | 57.7% | 14.5% | ||||||||
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | 3.46 | 57.7% | 14.5% | ||||||||
5.46 | GACC | Courtyard Birmingham Homewood | 3.46 | 57.7% | 14.5% | ||||||||
5.47 | GACC | Courtyard Atlanta Airport South | 3.46 | 57.7% | 14.5% | ||||||||
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | 3.46 | 57.7% | 14.5% | ||||||||
5.49 | GACC | Courtyard Poughkeepsie | 3.46 | 57.7% | 14.5% | ||||||||
5.50 | GACC | Courtyard Memphis Airport | 3.46 | 57.7% | 14.5% | ||||||||
5.51 | GACC | Courtyard Charlotte South Park | 3.46 | 57.7% | 14.5% | ||||||||
5.52 | GACC | Courtyard Philadelphia Devon | 3.46 | 57.7% | 14.5% | ||||||||
6 | JPMCB | 1501 Broadway | Yes | No | Permitted Mezzanine | NAP | NAP | 200,000,000 | 4.36 | 22.2% | 13.8% | ||
7 | JPMCB | Apollo Education Group HQ Campus | No | No | NAP | NAP | NAP | 91,500,000 | 4.15 | 47.2% | 14.9% | ||
8 | JPMCB | Bellagio Hotel and Casino | Yes | Yes | B-Notes(650,500,000)/C-Notes(683,300,000) | 1,333,800,000 | 4.28688 | 3,010,000,000 | 4.06 | 70.7% | 15.7% | ||
9 | JPMCB | 3500 Lacey | No | No | NAP | NAP | NAP | 85,800,000 | 2.32 | 66.5% | 11.0% | ||
10 | JPMCB | Kings Plaza | No | Yes | Mezzanine Loan | 53,000,000 | 6.00000 | 540,000,000 | 1.73 | 60.0% | 9.6% | ||
11 | CREFI | The Westin Book Cadillac | No | No | NAP | NAP | NAP | 77,000,000 | 1.78 | 56.6% | 12.7% | ||
12 | CREFI | East Village Multifamily Pool 3 | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
12.01 | CREFI | 329-335 East 9th Street | NAP | NAP | NAP | ||||||||
12.02 | CREFI | 516-518 East 13th Street | NAP | NAP | NAP | ||||||||
13 | GACC | Crenshaw Plaza | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
14 | GACC | Staples Headquarters | No | No | NAP | NAP | NAP | 90,000,000 | 3.98 | 45.5% | 12.9% | ||
15 | JPMCB | 3000 Post Oak | No | Yes | Mezzanine Loan | 20,000,000 | 10.00000 | 100,000,000 | 1.46 | 69.5% | 9.6% | ||
16 | GACC | 3205 Eastern Market | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
17 | CREFI | Mitchellville Plaza | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
18 | JPMCB | Stonemont Net Lease Portfolio | No | Yes | Mezzanine Loan/Subordinate Debt | 583,653,062 | 5.08941 | 1,006,853,062 | 1.44 | 88.5% | 7.2% | ||
18.01 | JPMCB | Motorola Solutions | 1.44 | 88.5% | 7.2% | ||||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | 1.44 | 88.5% | 7.2% | ||||||||
18.03 | JPMCB | Baxalta | 1.44 | 88.5% | 7.2% | ||||||||
18.04 | JPMCB | Amerigroup Corporation | 1.44 | 88.5% | 7.2% | ||||||||
18.05 | JPMCB | MetLife - Warwick, RI | 1.44 | 88.5% | 7.2% | ||||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | 1.44 | 88.5% | 7.2% | ||||||||
18.07 | JPMCB | Tate & Lyle | 1.44 | 88.5% | 7.2% | ||||||||
18.08 | JPMCB | MetLife - Aurora, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | 1.44 | 88.5% | 7.2% | ||||||||
18.10 | JPMCB | DST Output - South Windsor, CT | 1.44 | 88.5% | 7.2% | ||||||||
18.11 | JPMCB | DST Output - Kansas City, MO | 1.44 | 88.5% | 7.2% | ||||||||
18.12 | JPMCB | MetLife - Oriskany, NY | 1.44 | 88.5% | 7.2% | ||||||||
18.13 | JPMCB | MetLife - Dayton, OH | 1.44 | 88.5% | 7.2% | ||||||||
18.14 | JPMCB | Weatherford | 1.44 | 88.5% | 7.2% | ||||||||
18.15 | JPMCB | Anthem | 1.44 | 88.5% | 7.2% | ||||||||
18.16 | JPMCB | AAA Club Alliance | 1.44 | 88.5% | 7.2% | ||||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | 1.44 | 88.5% | 7.2% | ||||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | 1.44 | 88.5% | 7.2% | ||||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | 1.44 | 88.5% | 7.2% | ||||||||
18.20 | JPMCB | Capital One | 1.44 | 88.5% | 7.2% | ||||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | 1.44 | 88.5% | 7.2% | ||||||||
18.22 | JPMCB | Anthem Virginia | 1.44 | 88.5% | 7.2% | ||||||||
18.23 | JPMCB | SKF USA | 1.44 | 88.5% | 7.2% | ||||||||
18.24 | JPMCB | United Wisconsin | 1.44 | 88.5% | 7.2% | ||||||||
18.25 | JPMCB | Mylan Technologies | 1.44 | 88.5% | 7.2% | ||||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | 1.44 | 88.5% | 7.2% | ||||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | 1.44 | 88.5% | 7.2% | ||||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | 1.44 | 88.5% | 7.2% | ||||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | 1.44 | 88.5% | 7.2% | ||||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | 1.44 | 88.5% | 7.2% | ||||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | 1.44 | 88.5% | 7.2% | ||||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | 1.44 | 88.5% | 7.2% | ||||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | 1.44 | 88.5% | 7.2% | ||||||||
19 | JPMCB | Drayton Tower | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
20 | CREFI | Michigan Multifamily Portfolio | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
20.01 | CREFI | Gale Gardens | NAP | NAP | NAP | ||||||||
20.02 | CREFI | Midtown Square | NAP | NAP | NAP | ||||||||
20.03 | CREFI | Carriage House | NAP | NAP | NAP | ||||||||
20.04 | CREFI | Morris Square | NAP | NAP | NAP | ||||||||
20.05 | CREFI | Silverstone | NAP | NAP | NAP | ||||||||
21 | GACC | Lone Star Court | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
22 | CREFI | 25 Jay Street | Yes | No | Permitted Mezzanine | NAP | NAP | NAP | NAP | NAP | NAP | ||
23 | CREFI | Katie Reed Building | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
24 | JPMCB | Veranda at Cinco Ranch | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
25 | CREFI | Alabama Hilton Portfolio | No | No | NAP | NAP | NAP | 28,942,536 | 1.64 | 66.5% | 12.2% | ||
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | 1.64 | 66.5% | 12.2% | ||||||||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | 1.64 | 66.5% | 12.2% | ||||||||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | 1.64 | 66.5% | 12.2% | ||||||||
26 | CREFI | 3431-3491 Merrick Road | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
27 | CREFI | River Ranch | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
28 | JPMCB | Holiday Inn Express Trinidad | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
29 | CREFI | 2177 East 21st Street | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
30 | CREFI | Walgreens Nyack, NY | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
31 | CREFI | 8-44 Brighton 11th Street | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
32 | CREFI | 725 Southern Boulevard | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
33 | JPMCB | 144 Willow Street | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
34 | CREFI | The Mark | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
35 | GACC | The Woods | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
ANNEX A-1
HOTEL OPERATING STATISTICS | ||||||||||||||||||
Loan # | Seller(1) | Property Name | 2016 Occupancy % | 2016 ADR ($) | 2016 RevPAR ($) | 2017 Occupancy % | 2017 ADR ($) | 2017 RevPAR ($) | 2018 Occupancy % | 2018 ADR ($) | 2018 RevPAR ($) | Most Recent Occupancy % | Most Recent ADR ($) | Most Recent RevPAR ($) | UW Occupancy % | UW ADR ($) | UW RevPAR ($) | Loan # |
1 | GACC | Murphy Crossing | 1 | |||||||||||||||
2 | GACC/JPMCB | Moffett Towers Buildings A, B & C | 2 | |||||||||||||||
2.01 | GACC/JPMCB | Moffett Towers Building B | 2.01 | |||||||||||||||
2.02 | GACC/JPMCB | Moffett Towers Building C | 2.02 | |||||||||||||||
2.03 | GACC/JPMCB | Moffett Towers Building A | 2.03 | |||||||||||||||
3 | JPMCB | 1633 Broadway | 3 | |||||||||||||||
4 | CREFI | 650 Madison Avenue | 4 | |||||||||||||||
5 | GACC | CBM Portfolio | 73.0% | 130.16 | 95.04 | 73.5% | 130.83 | 96.13 | 72.6% | 130.76 | 94.99 | 70.8% | 131.42 | 93.08 | 71.9% | 131.36 | 94.45 | 5 |
5.01 | GACC | Courtyard Larkspur Landing Marin County | 85.5% | 211.80 | 181.00 | 84.5% | 210.35 | 177.65 | 83.4% | 219.81 | 183.34 | 81.8% | 226.20 | 185.11 | 81.8% | 226.20 | 185.11 | 5.01 |
5.02 | GACC | Courtyard San Mateo Foster City | 73.9% | 211.01 | 155.96 | 76.5% | 224.43 | 171.60 | 74.8% | 223.72 | 167.25 | 76.5% | 230.48 | 176.38 | 76.5% | 230.48 | 176.38 | 5.02 |
5.03 | GACC | Courtyard San Jose Cupertino | 74.9% | 208.86 | 156.47 | 78.0% | 218.13 | 170.15 | 78.3% | 224.51 | 175.85 | 63.8% | 238.02 | 151.83 | 78.3% | 224.51 | 175.85 | 5.03 |
5.04 | GACC | Courtyard Boulder | 76.3% | 168.15 | 128.37 | 75.7% | 176.98 | 133.92 | 70.3% | 165.65 | 116.48 | 66.7% | 162.59 | 108.45 | 66.7% | 162.59 | 108.45 | 5.04 |
5.05 | GACC | Courtyard Los Angeles Torrance Palos Verdes | 87.4% | 141.82 | 123.93 | 84.9% | 141.97 | 120.58 | 84.5% | 139.90 | 118.27 | 85.8% | 139.19 | 119.39 | 85.8% | 139.19 | 119.39 | 5.05 |
5.06 | GACC | Courtyard Los Angeles Hacienda Heights | 79.2% | 142.38 | 112.73 | 84.6% | 137.48 | 116.27 | 81.5% | 134.28 | 109.41 | 79.5% | 132.90 | 105.59 | 79.5% | 132.90 | 105.59 | 5.06 |
5.07 | GACC | Courtyard Seattle South Center | 78.9% | 150.13 | 118.47 | 84.6% | 148.63 | 125.74 | 78.8% | 158.52 | 124.97 | 78.7% | 151.86 | 119.45 | 78.7% | 151.86 | 119.45 | 5.07 |
5.08 | GACC | Courtyard Nashville Airport | 82.1% | 152.36 | 125.08 | 79.6% | 160.21 | 127.56 | 78.3% | 153.03 | 119.89 | 74.7% | 147.00 | 109.81 | 78.3% | 153.03 | 119.89 | 5.08 |
5.09 | GACC | Courtyard Palm Springs | 65.9% | 145.80 | 96.08 | 68.9% | 139.58 | 96.21 | 71.5% | 140.74 | 100.58 | 74.3% | 142.76 | 106.06 | 74.3% | 142.76 | 106.06 | 5.09 |
5.10 | GACC | Courtyard Portland Beaverton | 71.7% | 137.24 | 98.42 | 67.4% | 135.82 | 91.50 | 71.0% | 132.23 | 93.86 | 67.7% | 134.13 | 90.76 | 67.7% | 134.13 | 90.76 | 5.10 |
5.11 | GACC | Courtyard Atlanta Perimeter Center | 75.4% | 132.56 | 99.90 | 75.5% | 136.08 | 102.74 | 73.3% | 144.75 | 106.13 | 72.0% | 144.20 | 103.76 | 73.3% | 144.75 | 106.13 | 5.11 |
5.12 | GACC | Courtyard Detroit Livonia | 74.6% | 117.63 | 87.72 | 75.4% | 120.81 | 91.15 | 73.1% | 118.44 | 86.56 | 68.8% | 119.13 | 81.95 | 68.8% | 119.13 | 81.95 | 5.12 |
5.13 | GACC | Courtyard St. Louis Creve Coeur | 75.4% | 123.89 | 93.42 | 73.7% | 130.41 | 96.09 | 70.4% | 132.79 | 93.54 | 67.3% | 132.92 | 89.43 | 67.3% | 132.92 | 89.43 | 5.13 |
5.14 | GACC | Courtyard Lincroft Red Bank | 74.5% | 135.84 | 101.20 | 74.7% | 139.05 | 103.86 | 79.1% | 138.64 | 109.72 | 77.5% | 141.51 | 109.63 | 79.1% | 138.64 | 109.72 | 5.14 |
5.15 | GACC | Courtyard Rye | 64.4% | 161.90 | 104.29 | 69.5% | 158.03 | 109.76 | 73.6% | 161.36 | 118.71 | 72.5% | 155.88 | 112.99 | 72.5% | 155.88 | 112.99 | 5.15 |
5.16 | GACC | Courtyard Fresno | 76.9% | 139.87 | 107.56 | 77.4% | 143.59 | 111.10 | 79.3% | 145.81 | 115.56 | 76.9% | 153.13 | 117.71 | 76.9% | 153.13 | 117.71 | 5.16 |
5.17 | GACC | Courtyard Tampa Westshore | 80.1% | 129.16 | 103.47 | 77.0% | 130.39 | 100.46 | 78.8% | 123.88 | 97.66 | 82.5% | 118.01 | 97.35 | 82.5% | 118.01 | 97.35 | 5.17 |
5.18 | GACC | Courtyard Boston Andover | 70.4% | 132.29 | 93.15 | 70.0% | 131.99 | 92.44 | 70.4% | 144.69 | 101.83 | 68.5% | 148.56 | 101.78 | 68.5% | 148.56 | 101.78 | 5.18 |
5.19 | GACC | Courtyard Detroit Metro Airport | 78.2% | 111.65 | 87.26 | 80.1% | 112.26 | 89.87 | 79.5% | 107.63 | 85.51 | 79.7% | 99.38 | 79.19 | 79.7% | 99.38 | 79.19 | 5.19 |
5.20 | GACC | Courtyard Denver Tech Center | 66.0% | 137.54 | 90.82 | 61.0% | 137.85 | 84.14 | 60.4% | 132.66 | 80.13 | 59.3% | 133.11 | 78.95 | 59.3% | 133.11 | 78.95 | 5.20 |
5.21 | GACC | Courtyard Charlottesville North | 66.7% | 125.18 | 83.55 | 64.9% | 120.14 | 77.92 | 63.2% | 113.69 | 71.87 | 62.8% | 112.02 | 70.37 | 62.8% | 112.02 | 70.37 | 5.21 |
5.22 | GACC | Courtyard St. Petersburg Clearwater | 76.0% | 112.44 | 85.46 | 74.7% | 119.41 | 89.17 | 73.7% | 114.63 | 84.44 | 72.8% | 115.88 | 84.42 | 72.8% | 115.88 | 84.42 | 5.22 |
5.23 | GACC | Courtyard Fort Lauderdale Plantation | 82.9% | 118.53 | 98.28 | 88.4% | 121.38 | 107.30 | 80.9% | 127.87 | 103.49 | 77.8% | 128.12 | 99.71 | 77.8% | 128.12 | 99.71 | 5.23 |
5.24 | GACC | Courtyard West Palm Beach | 75.3% | 113.22 | 85.23 | 80.9% | 116.98 | 94.65 | 82.7% | 113.85 | 94.17 | 79.7% | 120.92 | 96.43 | 79.7% | 120.92 | 96.43 | 5.24 |
5.25 | GACC | Courtyard Chicago Lincolnshire | 62.2% | 130.01 | 80.93 | 61.7% | 133.66 | 82.49 | 59.6% | 133.51 | 79.62 | 57.4% | 139.77 | 80.23 | 57.4% | 139.77 | 80.23 | 5.25 |
5.26 | GACC | Courtyard Phoenix Mesa | 74.2% | 93.39 | 69.26 | 79.9% | 91.68 | 73.27 | 80.9% | 94.06 | 76.13 | 75.0% | 100.48 | 75.39 | 80.9% | 94.06 | 76.13 | 5.26 |
5.27 | GACC | Courtyard Chicago Waukegan Gurnee | 74.3% | 119.20 | 88.55 | 71.9% | 122.69 | 88.19 | 71.7% | 125.04 | 89.68 | 63.6% | 127.62 | 81.20 | 63.6% | 127.62 | 81.20 | 5.27 |
5.28 | GACC | Courtyard Chicago Highland Park | 61.2% | 115.01 | 70.39 | 59.0% | 119.83 | 70.70 | 57.9% | 127.78 | 74.01 | 57.0% | 132.17 | 75.29 | 57.0% | 132.17 | 75.29 | 5.28 |
5.29 | GACC | Courtyard Bakersfield | 72.7% | 101.55 | 73.82 | 75.9% | 98.29 | 74.61 | 77.1% | 102.72 | 79.19 | 77.4% | 108.23 | 83.81 | 77.4% | 108.23 | 83.81 | 5.29 |
5.30 | GACC | Courtyard Norwalk | 72.1% | 156.33 | 112.67 | 72.1% | 154.44 | 111.28 | 73.9% | 156.12 | 115.38 | 75.5% | 153.07 | 115.60 | 75.5% | 153.07 | 115.60 | 5.30 |
5.31 | GACC | Courtyard Kansas City Overland Park Metcalf | 68.8% | 116.27 | 80.04 | 68.0% | 116.96 | 79.59 | 63.2% | 114.27 | 72.20 | 61.5% | 118.54 | 72.96 | 61.5% | 118.54 | 72.96 | 5.31 |
5.32 | GACC | Courtyard Silver Spring North | 66.5% | 129.78 | 86.33 | 59.7% | 122.03 | 72.82 | 60.7% | 117.43 | 71.24 | 64.6% | 112.53 | 72.72 | 64.6% | 112.53 | 72.72 | 5.32 |
5.33 | GACC | Courtyard Raleigh Cary | 65.4% | 119.34 | 78.05 | 63.7% | 122.08 | 77.76 | 66.9% | 122.51 | 81.98 | 59.0% | 127.77 | 75.36 | 66.9% | 122.51 | 81.98 | 5.33 |
5.34 | GACC | Courtyard New Haven Wallingford | 63.7% | 115.34 | 73.50 | 64.3% | 114.35 | 73.51 | 66.0% | 116.10 | 76.60 | 66.0% | 114.87 | 75.79 | 66.0% | 114.87 | 75.79 | 5.34 |
5.35 | GACC | Courtyard Chicago Oakbrook Terrace | 70.3% | 117.16 | 82.39 | 72.0% | 115.42 | 83.09 | 69.5% | 113.11 | 78.58 | 67.4% | 111.48 | 75.12 | 69.5% | 113.11 | 78.58 | 5.35 |
5.36 | GACC | Courtyard Indianapolis Castleton | 66.5% | 111.11 | 73.87 | 69.6% | 115.97 | 80.71 | 67.2% | 106.83 | 71.77 | 66.6% | 105.56 | 70.33 | 67.2% | 106.83 | 71.77 | 5.36 |
5.37 | GACC | Courtyard Annapolis | 70.2% | 104.58 | 73.38 | 64.9% | 112.84 | 73.25 | 64.5% | 108.95 | 70.32 | 63.8% | 108.45 | 69.17 | 63.8% | 108.45 | 69.17 | 5.37 |
5.38 | GACC | Courtyard Greenville Haywood Mall | 73.0% | 112.05 | 81.82 | 74.7% | 115.33 | 86.13 | 70.9% | 115.41 | 81.82 | 63.7% | 112.38 | 71.54 | 70.9% | 115.41 | 81.82 | 5.38 |
5.39 | GACC | Courtyard Minneapolis St Paul Airport | 74.4% | 118.37 | 88.04 | 74.9% | 108.83 | 81.47 | 76.5% | 113.96 | 87.14 | 73.7% | 109.20 | 80.50 | 73.7% | 109.20 | 80.50 | 5.39 |
5.40 | GACC | Courtyard San Antonio Downtown Market Square | 72.2% | 107.96 | 77.89 | 72.7% | 107.48 | 78.11 | 74.1% | 108.34 | 80.28 | 75.6% | 109.13 | 82.48 | 75.6% | 109.13 | 82.48 | 5.40 |
5.41 | GACC | Courtyard Denver Stapleton | 70.0% | 113.83 | 79.67 | 73.1% | 117.65 | 85.99 | 67.4% | 117.45 | 79.22 | 67.7% | 120.86 | 81.85 | 67.7% | 120.86 | 81.85 | 5.41 |
5.42 | GACC | Courtyard St. Louis Westport Plaza | 70.2% | 114.94 | 80.73 | 71.5% | 117.57 | 84.11 | 65.9% | 116.57 | 76.86 | 68.7% | 116.05 | 79.68 | 68.7% | 116.05 | 79.68 | 5.42 |
5.43 | GACC | Courtyard Dallas Plano Parkway | 75.6% | 110.83 | 83.76 | 71.9% | 108.32 | 77.85 | 65.9% | 107.81 | 71.04 | 60.0% | 109.24 | 65.55 | 60.0% | 109.24 | 65.55 | 5.43 |
5.44 | GACC | Courtyard Phoenix North Metrocenter | 59.9% | 104.25 | 62.40 | 62.0% | 105.56 | 65.45 | 61.0% | 105.29 | 64.28 | 62.0% | 109.29 | 67.72 | 62.0% | 109.29 | 67.72 | 5.44 |
5.45 | GACC | Courtyard Dallas Richardson at Spring Valley | 73.3% | 98.38 | 72.09 | 72.8% | 87.95 | 64.05 | 75.5% | 87.02 | 65.73 | 72.2% | 89.70 | 64.80 | 72.2% | 89.70 | 64.80 | 5.45 |
5.46 | GACC | Courtyard Birmingham Homewood | 71.9% | 120.28 | 86.46 | 71.6% | 116.19 | 83.15 | 75.3% | 113.42 | 85.36 | 78.7% | 115.74 | 91.04 | 75.3% | 113.42 | 85.36 | 5.46 |
5.47 | GACC | Courtyard Atlanta Airport South | 78.3% | 104.65 | 81.96 | 78.4% | 110.61 | 86.68 | 78.5% | 112.04 | 87.99 | 76.5% | 111.02 | 84.91 | 78.5% | 112.04 | 87.99 | 5.47 |
5.48 | GACC | Courtyard Atlanta Gwinnett Mall | 73.4% | 94.52 | 69.40 | 85.2% | 90.52 | 77.11 | 82.7% | 91.78 | 75.89 | 77.9% | 96.48 | 75.16 | 77.9% | 96.48 | 75.16 | 5.48 |
5.49 | GACC | Courtyard Poughkeepsie | 72.0% | 141.02 | 101.58 | 70.7% | 129.80 | 91.71 | 73.1% | 128.74 | 94.09 | 80.1% | 126.07 | 101.03 | 80.1% | 126.07 | 101.03 | 5.49 |
5.50 | GACC | Courtyard Memphis Airport | 84.7% | 110.60 | 93.65 | 88.7% | 110.91 | 98.38 | 81.0% | 113.12 | 91.66 | 76.8% | 113.64 | 87.29 | 76.8% | 113.64 | 87.29 | 5.50 |
5.51 | GACC | Courtyard Charlotte South Park | 76.8% | 139.69 | 107.34 | 74.3% | 141.20 | 104.93 | 71.9% | 132.32 | 95.16 | 65.2% | 133.88 | 87.23 | 71.9% | 132.32 | 95.16 | 5.51 |
5.52 | GACC | Courtyard Philadelphia Devon | 71.2% | 161.38 | 114.94 | 69.0% | 161.31 | 111.31 | 69.2% | 157.25 | 108.79 | 64.1% | 159.75 | 102.36 | 69.2% | 157.25 | 108.79 | 5.52 |
6 | JPMCB | 1501 Broadway | 6 | |||||||||||||||
7 | JPMCB | Apollo Education Group HQ Campus | 7 | |||||||||||||||
8 | JPMCB | Bellagio Hotel and Casino | 93.5% | 270.29 | 252.78 | 92.9% | 276.24 | 256.53 | 94.9% | 278.28 | 264.19 | 94.8% | 281.69 | 267.18 | 94.8% | 281.69 | 267.18 | 8 |
9 | JPMCB | 3500 Lacey | 9 | |||||||||||||||
10 | JPMCB | Kings Plaza | 10 | |||||||||||||||
11 | CREFI | The Westin Book Cadillac | 82.9% | 192.26 | 159.34 | 79.1% | 205.00 | 162.21 | 77.6% | 204.17 | 158.43 | 77.6% | 204.17 | 158.43 | 11 | |||
12 | CREFI | East Village Multifamily Pool 3 | 12 | |||||||||||||||
12.01 | CREFI | 329-335 East 9th Street | 12.01 | |||||||||||||||
12.02 | CREFI | 516-518 East 13th Street | 12.02 | |||||||||||||||
13 | GACC | Crenshaw Plaza | 13 | |||||||||||||||
14 | GACC | Staples Headquarters | 14 | |||||||||||||||
15 | JPMCB | 3000 Post Oak | 15 | |||||||||||||||
16 | GACC | 3205 Eastern Market | 16 | |||||||||||||||
17 | CREFI | Mitchellville Plaza | 17 | |||||||||||||||
18 | JPMCB | Stonemont Net Lease Portfolio | 18 | |||||||||||||||
18.01 | JPMCB | Motorola Solutions | 18.01 | |||||||||||||||
18.02 | JPMCB | MetLife - Bridgewater, NJ | 18.02 | |||||||||||||||
18.03 | JPMCB | Baxalta | 18.03 | |||||||||||||||
18.04 | JPMCB | Amerigroup Corporation | 18.04 | |||||||||||||||
18.05 | JPMCB | MetLife - Warwick, RI | 18.05 | |||||||||||||||
18.06 | JPMCB | DST Output - El Dorado Hills, CA | 18.06 | |||||||||||||||
18.07 | JPMCB | Tate & Lyle | 18.07 | |||||||||||||||
18.08 | JPMCB | MetLife - Aurora, IL | 18.08 | |||||||||||||||
18.09 | JPMCB | Anthem Blue Cross and Blue Shield | 18.09 | |||||||||||||||
18.10 | JPMCB | DST Output - South Windsor, CT | 18.10 | |||||||||||||||
18.11 | JPMCB | DST Output - Kansas City, MO | 18.11 | |||||||||||||||
18.12 | JPMCB | MetLife - Oriskany, NY | 18.12 | |||||||||||||||
18.13 | JPMCB | MetLife - Dayton, OH | 18.13 | |||||||||||||||
18.14 | JPMCB | Weatherford | 18.14 | |||||||||||||||
18.15 | JPMCB | Anthem | 18.15 | |||||||||||||||
18.16 | JPMCB | AAA Club Alliance | 18.16 | |||||||||||||||
18.17 | JPMCB | MetLife - Convent Station, NJ | 18.17 | |||||||||||||||
18.18 | JPMCB | Eby-Brown - West Mifflin, PA | 18.18 | |||||||||||||||
18.19 | JPMCB | Eby-Brown - Ypsilanti, MI | 18.19 | |||||||||||||||
18.20 | JPMCB | Capital One | 18.20 | |||||||||||||||
18.21 | JPMCB | Eby-Brown - Springfield, OH | 18.21 | |||||||||||||||
18.22 | JPMCB | Anthem Virginia | 18.22 | |||||||||||||||
18.23 | JPMCB | SKF USA | 18.23 | |||||||||||||||
18.24 | JPMCB | United Wisconsin | 18.24 | |||||||||||||||
18.25 | JPMCB | Mylan Technologies | 18.25 | |||||||||||||||
18.26 | JPMCB | First Midwest Bank - Lockport, IL | 18.26 | |||||||||||||||
18.27 | JPMCB | First Midwest Bank - Plainfield, IL | 18.27 | |||||||||||||||
18.28 | JPMCB | First Midwest Bank - Palos Heights, IL | 18.28 | |||||||||||||||
18.29 | JPMCB | First Midwest Bank - Blue Island, IL | 18.29 | |||||||||||||||
18.30 | JPMCB | First Midwest Bank - Highland , IN | 18.30 | |||||||||||||||
18.31 | JPMCB | First Midwest Bank - Morris, IL | 18.31 | |||||||||||||||
18.32 | JPMCB | First Midwest Bank - 2801 West Jefferson Street Joliet, IL | 18.32 | |||||||||||||||
18.33 | JPMCB | First Midwest Bank - Chicago Heights, IL | 18.33 | |||||||||||||||
18.34 | JPMCB | First Midwest Bank - Peotone, IL | 18.34 | |||||||||||||||
18.35 | JPMCB | First Midwest Bank - DeKalb, IL | 18.35 | |||||||||||||||
18.36 | JPMCB | First Midwest Bank - Galesburg, IL | 18.36 | |||||||||||||||
18.37 | JPMCB | First Midwest Bank - Schaumburg, IL | 18.37 | |||||||||||||||
18.38 | JPMCB | First Midwest Bank - Country Club Hills, IL | 18.38 | |||||||||||||||
18.39 | JPMCB | First Midwest Bank - 1500 Allanson Road Mundelein, IL | 18.39 | |||||||||||||||
18.40 | JPMCB | First Midwest Bank - Crest Hill, IL | 18.40 | |||||||||||||||
18.41 | JPMCB | First Midwest Bank - 1415 West Jefferson Street Joliet, IL | 18.41 | |||||||||||||||
18.42 | JPMCB | First Midwest Bank - Knoxville, IL | 18.42 | |||||||||||||||
18.43 | JPMCB | First Midwest Bank - Lansing, IL | 18.43 | |||||||||||||||
18.44 | JPMCB | First Midwest Bank - Zion, IL | 18.44 | |||||||||||||||
18.45 | JPMCB | First Midwest Bank - Genoa, IL | 18.45 | |||||||||||||||
18.46 | JPMCB | First Midwest Bank - Sycamore, IL | 18.46 | |||||||||||||||
18.47 | JPMCB | First Midwest Bank - 411 North Seymour Avenue Mundelein, IL | 18.47 | |||||||||||||||
18.48 | JPMCB | First Midwest Bank - 1308 North Richmond Road McHenry, IL | 18.48 | |||||||||||||||
18.49 | JPMCB | First Midwest Bank - Crystal Lake, IL | 18.49 | |||||||||||||||
18.50 | JPMCB | First Midwest Bank - Hammond, IN | 18.50 | |||||||||||||||
18.51 | JPMCB | First Midwest Bank - Johnsburg, IL | 18.51 | |||||||||||||||
18.52 | JPMCB | First Midwest Bank - North Chicago, IL | 18.52 | |||||||||||||||
18.53 | JPMCB | First Midwest Bank - Waukegan, IL | 18.53 | |||||||||||||||
18.54 | JPMCB | First Midwest Bank - Dyer, IN | 18.54 | |||||||||||||||
18.55 | JPMCB | First Midwest Bank - Seneca, IL | 18.55 | |||||||||||||||
18.56 | JPMCB | First Midwest Bank - 1301 North Larkin Avenue Joliet, IL | 18.56 | |||||||||||||||
18.57 | JPMCB | First Midwest Bank - Crete, IL | 18.57 | |||||||||||||||
18.58 | JPMCB | First Midwest Bank - Champaign, IL | 18.58 | |||||||||||||||
18.59 | JPMCB | First Midwest Bank - East Moline, IL | 18.59 | |||||||||||||||
18.60 | JPMCB | First Midwest Bank - Sandwich, IL | 18.60 | |||||||||||||||
18.61 | JPMCB | First Midwest Bank - Gary, IN | 18.61 | |||||||||||||||
18.62 | JPMCB | First Midwest Bank - Crown Point, IN | 18.62 | |||||||||||||||
18.63 | JPMCB | First Midwest Bank - Griffith, IN | 18.63 | |||||||||||||||
18.64 | JPMCB | First Midwest Bank - Frankfort, IL | 18.64 | |||||||||||||||
18.65 | JPMCB | First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL | 18.65 | |||||||||||||||
18.66 | JPMCB | First Midwest Bank - Park Forest, IL | 18.66 | |||||||||||||||
19 | JPMCB | Drayton Tower | 19 | |||||||||||||||
20 | CREFI | Michigan Multifamily Portfolio | 20 | |||||||||||||||
20.01 | CREFI | Gale Gardens | 20.01 | |||||||||||||||
20.02 | CREFI | Midtown Square | 20.02 | |||||||||||||||
20.03 | CREFI | Carriage House | 20.03 | |||||||||||||||
20.04 | CREFI | Morris Square | 20.04 | |||||||||||||||
20.05 | CREFI | Silverstone | 20.05 | |||||||||||||||
21 | GACC | Lone Star Court | 75.0% | 167.79 | 125.89 | 76.5% | 163.85 | 125.35 | 75.5% | 167.68 | 126.66 | 75.6% | 175.94 | 133.08 | 75.6% | 175.94 | 133.08 | 21 |
22 | CREFI | 25 Jay Street | 22 | |||||||||||||||
23 | CREFI | Katie Reed Building | 23 | |||||||||||||||
24 | JPMCB | Veranda at Cinco Ranch | 24 | |||||||||||||||
25 | CREFI | Alabama Hilton Portfolio | 66.3% | 113.83 | 75.47 | 71.0% | 109.66 | 77.83 | 69.9% | 110.74 | 77.39 | 69.9% | 110.74 | 77.39 | 25 | |||
25.01 | CREFI | Homewood Suites Mobile East Bay Daphne | 71.0% | 119.26 | 84.65 | 75.3% | 112.97 | 85.05 | 73.9% | 116.04 | 85.77 | 73.9% | 116.04 | 85.77 | 25.01 | |||
25.02 | CREFI | Hampton Inn Mobile East Bay Daphne | 65.1% | 113.66 | 73.97 | 71.6% | 109.27 | 78.29 | 68.5% | 109.41 | 74.91 | 68.5% | 109.41 | 74.91 | 25.02 | |||
25.03 | CREFI | Hilton Garden Inn Mobile East Bay Daphne | 63.7% | 108.95 | 69.36 | 66.7% | 106.95 | 71.29 | 68.0% | 107.35 | 72.99 | 68.0% | 107.35 | 72.99 | 25.03 | |||
26 | CREFI | 3431-3491 Merrick Road | 26 | |||||||||||||||
27 | CREFI | River Ranch | 27 | |||||||||||||||
28 | JPMCB | Holiday Inn Express Trinidad | 71.4% | 117.60 | 84.02 | 70.9% | 122.06 | 86.59 | 74.5% | 124.68 | 92.94 | 76.5% | 126.59 | 96.82 | 76.5% | 126.59 | 96.82 | 28 |
29 | CREFI | 2177 East 21st Street | 29 | |||||||||||||||
30 | CREFI | Walgreens Nyack, NY | 30 | |||||||||||||||
31 | CREFI | 8-44 Brighton 11th Street | 31 | |||||||||||||||
32 | CREFI | 725 Southern Boulevard | 32 | |||||||||||||||
33 | JPMCB | 144 Willow Street | 33 | |||||||||||||||
34 | CREFI | The Mark | 34 | |||||||||||||||
35 | GACC | The Woods | 35 |