FWP 1 n2234-x3_anxa1.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226123-09
     

 

     
 

 

Free Writing Prospectus dated June [15], 2020

 

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

  

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

  

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

  

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

 

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

 

  
     

 

 

 

 

ANNEX A-1

                                       
                                       
                                       
Loan # Seller Property Name Street Address City State Zip Code County Number of Properties Property Type Property Subtype Year Built Year Renovated Units  Unit of Measure Occupancy % Occupancy Date Appraised Value ($) Appraisal Date Current LTV %
1 LCM 530 Broadway 530-538 Broadway and 85-87 Spring Street New York NY 10012 New York 1 Mixed Use Office/Retail 1901 2011 198,048 Square Feet 100.0% 03/31/20 395,000,000 01/24/20 53.2%
2 LCM LA County Office Portfolio Various Various CA Various Los Angeles 5 Office Suburban Various Various 346,786 Square Feet 97.8% Various 101,600,000 09/06/19 67.9%
2.01 LCM 29903 Agoura Road 29903 Agoura Road Agoura Hills CA 91301 Los Angeles 1 Office Suburban 1981 2005 103,394 Square Feet 100.0% 05/27/20 30,400,000 09/06/19  
2.02 LCM 29899 Agoura Road 29899 Agoura Road Agoura Hills CA 91301 Los Angeles 1 Office Suburban 2008   78,590 Square Feet 100.0% 05/27/20 26,000,000 09/06/19  
2.03 LCM 5230 Las Virgenes Road 5230 Las Virgenes Road Calabasas CA 91302 Los Angeles 1 Office Suburban 1997   77,025 Square Feet 95.0% 05/27/20 20,000,000 09/06/19  
2.04 LCM 5855 Topanga Canyon Boulevard 5855 Topanga Canyon Boulevard Woodland Hills CA 91367 Los Angeles 1 Office Suburban 1981   50,019 Square Feet 92.6% 05/27/20 15,000,000 09/06/19  
2.05 LCM 29901 Agoura Road 29901 Agoura Road Agoura Hills CA 91301 Los Angeles 1 Office Suburban 1979   37,758 Square Feet 100.0% 06/06/20 10,200,000 09/06/19  
3 JPMCB Chase Center Tower I 1655 3rd Street San Francisco CA 94158 San Francisco 1 Office CBD 2019   317,660 Square Feet 100.0% 06/10/20 466,000,000 12/19/19 31.3%
4 JPMCB Chase Center Tower II 1725 3rd Street San Francisco CA 94158 San Francisco 1 Office CBD 2019   268,548 Square Feet 100.0% 06/10/20 397,500,000 12/19/19 31.3%
5 JPMCB/GACC/GSMC 1633 Broadway 1633 Broadway New York NY 10019 New York 1 Office CBD 1972 2013 2,561,512 Square Feet 98.4% 10/31/19 2,400,000,000 10/24/19 41.7%
6 LCM 12555 & 12655 Jefferson Various Los Angeles CA 90066 Los Angeles 2 Office CBD 1985 Various 193,908 Square Feet 97.2% 03/31/20 186,650,000 06/28/19 59.5%
6.01 LCM 12655 Jefferson 12655 West Jefferson Boulevard Los Angeles CA 90066 Los Angeles 1 Office CBD 1985 2015-2016 100,756 Square Feet 100.0% 03/31/20 94,150,000 06/28/19  
6.02 LCM 12555 Jefferson 12555 West Jefferson Boulevard Los Angeles CA 90066 Los Angeles 1 Office CBD 1985 2016-2017 93,152 Square Feet 94.1% 03/31/20 92,500,000 06/28/19  
7 GACC 675 Creekside Way 675 Creekside Way Campbell CA 95008 Santa Clara 1 Office Suburban 2016   177,815 Square Feet 100.0% 06/06/20 143,000,000 01/01/21 58.3%
8 LCM Hampton Roads Office Portfolio Various Various VA Various Various 22 Office Suburban Various   1,322,003 Square Feet 88.5% Various 185,200,000 01/07/19 70.8%
8.01 LCM 510 Independence Parkway 510 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban 1999   97,081 Square Feet 89.4% 03/31/20 14,100,000 01/07/19  
8.02 LCM 676 Independence Parkway 676 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2008   73,345 Square Feet 100.0% 03/31/20 11,200,000 01/07/19  
8.03 LCM 700 Independence Parkway 700 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2001   96,807 Square Feet 100.0% 03/31/20 13,400,000 01/07/19  
8.04 LCM 1309 Executive Boulevard 1309 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2001   49,870 Square Feet 100.0% 06/06/20 8,500,000 01/07/19  
8.05 LCM 1317 Executive Boulevard 1317 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2007   73,583 Square Feet 100.0% 03/31/20 12,400,000 01/07/19  
8.06 LCM 200 Golden Oak Court 200 Golden Oak Court Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban 1988   74,290 Square Feet 84.1% 03/31/20 10,900,000 01/07/19  
8.07 LCM 1301 Executive Boulevard 1301 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2006   50,020 Square Feet 100.0% 03/31/20 8,100,000 01/07/19  
8.08 LCM 505 Independence Parkway 505 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2000   63,568 Square Feet 97.2% 03/31/20 8,500,000 01/07/19  
8.09 LCM 1313 Executive Boulevard 1313 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2002   49,870 Square Feet 100.0% 06/06/20 8,500,000 01/07/19  
8.10 LCM 208 Golden Oak Court 208 Golden Oak Court Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban 1989   63,825 Square Feet 94.6% 03/31/20 9,000,000 01/07/19  
8.11 LCM 1305 Executive Boulevard 1305 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2002   49,865 Square Feet 81.2% 03/31/20 7,100,000 01/07/19  
8.12 LCM 500 Independence Parkway 500 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2001   51,000 Square Feet 100.0% 03/31/20 7,400,000 01/07/19  
8.13 LCM 501 Independence Parkway 501 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2000   63,474 Square Feet 90.1% 03/31/20 8,000,000 01/07/19  
8.14 LCM 1 Enterprise Parkway 1 Enterprise Parkway Hampton VA 23666 Hampton City 1 Office Suburban 1987   63,029 Square Feet 65.2% 03/31/20 7,700,000 01/07/19  
8.15 LCM 1457 Miller Store Road 1457 Miller Store Road Virginia Beach VA 23455 Virginia Beach City 1 Office Suburban 1988   65,192 Square Feet 100.0% 03/31/20 6,100,000 01/07/19  
8.16 LCM 2809 South Lynnhaven Road 2809 South Lynnhaven Road Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban 1987   62,924 Square Feet 74.9% 03/31/20 9,500,000 01/07/19  
8.17 LCM 22 Enterprise Parkway 22 Enterprise Parkway Hampton VA 23666 Hampton City 1 Office Suburban 1990   72,444 Square Feet 76.2% 03/31/20 8,900,000 01/07/19  
8.18 LCM 521 Butler Farm Road 521 Butler Farm Road Hampton VA 23666 Hampton City 1 Office Suburban 1989   44,651 Square Feet 100.0% 06/06/20 6,300,000 01/07/19  
8.19 LCM 21 Enterprise Parkway 21 Enterprise Parkway Hampton VA 23666 Hampton City 1 Office Suburban 1998   75,915 Square Feet 59.0% 03/31/20 9,100,000 01/07/19  
8.20 LCM 484 Viking Drive 484 Viking Drive Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban 1987   39,633 Square Feet 43.3% 03/31/20 5,400,000 01/07/19  
8.21 LCM 629 Phoenix Drive 629 Phoenix Drive Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban 1996   24,549 Square Feet 100.0% 03/31/20 2,900,000 01/07/19  
8.22 LCM 5 Manhattan Square 5 Manhattan Square Hampton VA 23666 Hampton City 1 Office Suburban 1999   17,068 Square Feet 100.0% 06/06/20 2,200,000 01/07/19  
9 GSMC 711 Fifth Avenue 711 5th Avenue New York NY 10022 New York 1 Mixed Use Office/Retail 1927 2013-2019 340,024 Square Feet 76.5% 01/31/20 1,000,000,000 01/23/20 54.5%
10 GACC BX Industrial Portfolio Various Various Various Various Various 68 Various Various Various Various 11,097,713 Square Feet 87.3% 03/31/20 960,750,000 Various 39.6%
10.01 GACC Bridgewater Center 1 1120 US Highway 22 Bridgewater NJ 08807 Somerset 1 Industrial Warehouse/Storage 1951 1994 437,117 Square Feet 0.5% 03/31/20 52,700,000 07/29/19  
10.02 GACC 401 E Laraway Rd 401 East Laraway Road Joliet IL 60433 Will 1 Industrial Warehouse/Distribution 2005   475,104 Square Feet 100.0% 03/31/20 42,300,000 07/22/19  
10.03 GACC Rochelle 1 501 South Steward Road Rochelle IL 61068 Ogle 1 Industrial Warehouse/Distribution 2005   579,575 Square Feet 100.0% 03/31/20 34,600,000 08/01/19  
10.04 GACC 350A Salem Church Rd 350A Salem Church Road Mechanicsburg    PA 17050 Cumberland 1 Industrial Warehouse/Distribution 1990   405,100 Square Feet 100.0% 03/31/20 33,000,000 07/15/19  
10.05 GACC Romeoville Bldg 1 208-214 South Pinnacle Drive Romeoville IL 60446 Will 1 Industrial Warehouse/Distribution 2016   199,924 Square Feet 100.0% 03/31/20 30,100,000 07/24/19  
10.06 GACC 251 E Laraway Rd 251 East Laraway Road Joliet IL 60433 Will 1 Industrial Warehouse/Distribution 2005   374,460 Square Feet 100.0% 03/31/20 28,400,000 07/22/19  
10.07 GACC 7940 Kentucky 7940 Kentucky Drive Florence KY 41042 Boone 1 Industrial Flex 1992   128,077 Square Feet 94.7% 03/31/20 29,000,000 07/15/19  
10.08 GACC Mountain Top Distribution Center 2 1 Philips Drive Mountain Top PA 18707 Luzerne 1 Industrial Warehouse/Distribution 1992   400,000 Square Feet 100.0% 03/31/20 24,100,000 08/01/19  
10.09 GACC Enterprise Parkway 2000 Enterprise Parkway Hampton VA 23666 Hampton City 1 Industrial Flex 1996   402,652 Square Feet 76.6% 03/31/20 23,400,000 07/19/19  
10.10 GACC Cavalier I 1400 Cavalier Boulevard Chesapeake VA 23323 Chesapeake City 1 Industrial Warehouse/Distribution 1969   300,117 Square Feet 77.0% 03/31/20 23,100,000 07/19/19  
10.11 GACC 1910 International 1910 International Way Hebron KY 41048 Boone 1 Industrial Warehouse/Distribution 1990 2004 300,000 Square Feet 100.0% 03/31/20 20,800,000 07/16/19  
10.12 GACC Glen Dale 7100 Holladay Tyler Road Glen Dale MD 20769 Prince George’s 1 Industrial Warehouse/Distribution 1968   314,590 Square Feet 53.5% 03/31/20 19,200,000 07/12/19  
10.13 GACC Romeoville Bldg 2 208-214 South Pinnacle Drive Romeoville IL 60446 Will 1 Industrial Warehouse/Distribution 2016   199,924 Square Feet 30.9% 03/31/20 18,900,000 07/24/19  
10.14 GACC Enterprise Distribution Center 1 10550 Toebben Drive Independence KY 41051 Boone 1 Industrial Warehouse/Distribution 2005   275,000 Square Feet 100.0% 03/31/20 17,500,000 07/15/19  
10.15 GACC 2270 Woodale 2270-2280 Woodale Drive Mounds View MN 55112 Ramsey 1 Industrial Warehouse 1990   144,783 Square Feet 100.0% 03/31/20 17,100,000 07/12/19  
10.16 GACC 2950 Lexington Ave South 2950 Lexington Avenue South Eagan MN 55121 Dakota 1 Industrial Warehouse/Storage 1979   184,545 Square Feet 100.0% 03/31/20 16,800,000 07/12/19  
10.17 GACC Rivers Bend Center 1B 801 Liberty Way Chester VA 23836 Chesterfield 1 Industrial Warehouse/Distribution 1998   170,800 Square Feet 100.0% 03/31/20 16,700,000 07/16/19  
10.18 GACC DFW Logistics Center (Bldg 4) 2701 Esters Boulevard Dallas TX 75261 Dallas 1 Industrial Warehouse/Distribution 2018   144,000 Square Feet 100.0% 03/31/20 16,400,000 07/12/19  
10.19 GACC Rivers Bend Center 1C 12730 Kingston Avenue Chester VA 23836 Chesterfield 1 Industrial Flex 2001   158,400 Square Feet 100.0% 03/31/20 15,800,000 07/16/19  
10.20 GACC Territorial 3 Territorial Court Bolingbrook IL 60440 Will 1 Industrial Manufacturing 2001   125,448 Square Feet 100.0% 03/31/20 15,500,000 07/24/19  
10.21 GACC Diamond Hill 2 1920 Campostella Road Chesapeake VA 23324 Chesapeake City 1 Industrial Warehouse/Distribution 1997   224,620 Square Feet 100.0% 03/31/20 15,400,000 07/19/19  
10.22 GACC Rivers Bend Center 2A 500 HP Way Chester VA 23836 Chesterfield 1 Industrial Warehouse/Distribution 1997   144,000 Square Feet 100.0% 03/31/20 15,200,000 07/16/19  
10.23 GACC Rivers Bend Center 1A 701 Liberty Way Chester VA 23836 Chesterfield 1 Industrial Flex 1998   123,980 Square Feet 100.0% 03/31/20 15,000,000 07/16/19  
10.24 GACC Diamond Hill 3 1960 Diamond Hill Road Chesapeake VA 23324 Chesapeake City 1 Industrial Warehouse/Distribution 1974   267,010 Square Feet 62.6% 03/31/20 14,900,000 07/19/19  
10.25 GACC Whippany Business Center 1 One Apollo Drive Whippany NJ 07981 Morris 1 Industrial Warehouse 1975 1985 120,000 Square Feet 74.6% 03/31/20 14,700,000 07/29/19  
10.26 GACC The Colony Land NWQ of Memorial Drive and Main Street The Colony TX 75056 Denton 1 Other Leased Fee NAP       NAP NAP 14,200,000 07/21/19  
10.27 GACC Shawnee Distribution Center 1 8515 Hedge Lane Terrace Shawnee KS 66227 Johnson 1 Industrial Warehouse/Distribution 2003   223,200 Square Feet 100.0% 03/31/20 14,100,000 07/10/19  
10.28 GACC Rivers Bend Center 2B 600 HP Way Chester VA 23836 Chesterfield 1 Industrial Warehouse/Distribution 1997   158,400 Square Feet 100.0% 03/31/20 13,900,000 08/01/19  
10.29 GACC 7930 Kentucky 7930 Kentucky Drive Florence KY 41042 Boone 1 Industrial Warehouse/Distribution 1999   219,300 Square Feet 100.0% 03/31/20 13,800,000 07/15/19  
10.30 GACC Dues Dr Distribution Center 1 4225 Dues Drive West Chester OH 45246 Butler 1 Industrial Warehouse/Distribution 1972   303,000 Square Feet 40.3% 03/31/20 13,600,000 07/16/19  
10.31 GACC Gibraltar 455 Gibraltar Drive Bolingbrook IL 60440 Will 1 Industrial Manufacturing 2002   110,000 Square Feet 100.0% 03/31/20 13,500,000 07/24/19  
10.32 GACC Diamond Hill 1 1910 Campostella Road Chesapeake VA 23324 Chesapeake City 1 Industrial Warehouse/Distribution 1980   152,600 Square Feet 100.0% 03/31/20 13,500,000 07/19/19  
10.33 GACC DFW Logistics Center (Bldg 3) 2650 Esters Boulevard Dallas TX 75261 Dallas 1 Industrial Warehouse/Distribution 2018   120,000 Square Feet 100.0% 03/31/20 13,500,000 07/12/19  
10.34 GACC Elk Grove Distribution Center 1 1325 Pratt Boulevard Elk Grove Village IL 60007 Cook 1 Industrial Warehouse/Distribution 1970 2018 150,700 Square Feet 100.0% 03/31/20 13,100,000 07/11/19  
10.35 GACC 1000 Lucas Way 1000 Lucas Way Hampton VA 23666 Hampton City 1 Industrial Warehouse/Distribution 1992   120,000 Square Feet 100.0% 03/31/20 13,100,000 07/19/19  
10.36 GACC Lakeview 100-130 Lakeview Parkway Vernon Hills IL 60061 Lake 1 Industrial Warehouse/Distribution 1998 2015 132,851 Square Feet 100.0% 03/31/20 13,000,000 07/11/19  
10.37 GACC DFW Logistics Center (Bldg 5) 750 Royal Lane Dallas TX 75261 Dallas 1 Industrial Warehouse/Distribution 2017   116,157 Square Feet 100.0% 03/31/20 12,300,000 07/12/19  
10.38 GACC 9756 International 9756 International Boulevard West Chester OH 45246 Butler 1 Industrial Warehouse/Distribution 1990   192,000 Square Feet 100.0% 03/31/20 11,700,000 07/16/19  
10.39 GACC 350B Salem Church Rd 350B Salem Church Road Mechanicsburg    PA 17050 Cumberland 1 Industrial Warehouse/Distribution 1990   134,500 Square Feet 100.0% 03/31/20 11,000,000 07/15/19  
10.40 GACC 6105 Trenton Ln 6105 Trenton Lane North Plymouth MN 55442 Hennepin 1 Industrial Warehouse/Distribution 1994   122,032 Square Feet 77.4% 03/31/20 11,000,000 07/11/19  
10.41 GACC 300 Salem Church Rd 300 Salem Church Road Mechanicsburg    PA 17050 Cumberland 1 Industrial Warehouse/Distribution 1991   120,000 Square Feet 100.0% 03/31/20 10,900,000 07/15/19  
10.42 GACC Tower 161 Tower Drive Burr Ridge IL 60527 Cook 1 Industrial Manufacturing 1982   118,101 Square Feet 77.0% 03/31/20 10,600,000 07/24/19  
10.43 GACC 1940 Fernbrook Ln 1940 Fernbrook Lane North Plymouth MN 55447 Hennepin 1 Industrial Flex 1974   107,812 Square Feet 97.1% 03/31/20 10,800,000 07/11/19  
10.44 GACC Production Distribution Center 1 100 Production Drive Harrison OH 45030 Hamilton 1 Industrial Warehouse/Distribution 1965   232,880 Square Feet 100.0% 03/31/20 7,916,472 07/16/19  
10.45 GACC Culpeper 13129 Airpark Drive Elkwood VA 22718 Culpeper 1 Industrial Warehouse/Distribution 1990   150,000 Square Feet 100.0% 03/31/20 10,400,000 07/16/19  
10.46 GACC Fairfield Distribution Center 1 375 Northpointe Drive Fairfield OH 45014 Butler 1 Industrial Warehouse/Distribution 1989   203,500 Square Feet 100.0% 03/31/20 10,300,000 07/16/19  
10.47 GACC Cavalier II 3732 Cook Boulevard Chesapeake VA 23323 Chesapeake City 1 Industrial Warehouse/Distribution 2007   94,325 Square Feet 100.0% 03/31/20 10,100,000 07/19/19  
10.48 GACC World Park II 10083-10095 International Boulevard West Chester OH 45246 Butler 1 Industrial Warehouse/Distribution 1981   167,270 Square Feet 53.7% 03/31/20 9,000,000 07/16/19  
10.49 GACC Diamond Hill 4 2115 Portlock Road Chesapeake VA 23324 Chesapeake City 1 Industrial Warehouse/Distribution 2000   75,700 Square Feet 100.0% 03/31/20 8,800,000 07/19/19  
10.50 GACC 2290-2298 Woodale 2290-2298 Woodale Drive Mounds View MN 55112 Ramsey 1 Industrial Flex 1992   78,180 Square Feet 100.0% 03/31/20 8,200,000 07/12/19  
10.51 GACC 514 Butler Rd 514 Butler Farm Road Hampton VA 23666 Hampton City 1 Office Suburban 1992   61,488 Square Feet 12.6% 03/31/20 8,000,000 07/19/19  
10.52 GACC Northridge II 10446-10456 Lakeridge Parkway Ashland VA 23005 Hanover 1 Industrial Flex 1998   70,118 Square Feet 100.0% 03/31/20 7,600,000 07/18/19  
10.53 GACC 2222 Woodale 2222 Woodale Drive Mounds View MN 55112 Ramsey 1 Industrial Flex 1989   55,742 Square Feet 68.2% 03/31/20 7,300,000 07/12/19  
10.54 GACC Northridge I 10430-10444 Lakeridge Parkway Ashland VA 23005 Hanover 1 Industrial Flex 1991   69,185 Square Feet 100.0% 03/31/20 7,000,000 07/18/19  
10.55 GACC Romeoville Distribution Center 1 815 Forestwood Drive Romeoville IL 60446 Will 1 Industrial Manufacturing 1993   75,250 Square Feet 100.0% 03/31/20 6,600,000 07/24/19  
10.56 GACC 1825 Airport Exchange 1825 Airport Exchange Boulevard Erlanger KY 41018 Kenton 1 Industrial Flex 1997   67,749 Square Feet 100.0% 03/31/20 6,000,000 07/16/19  
10.57 GACC 7453 Empire - Bldg C 7453 Empire Drive C Florence KY 41042 Boone 1 Industrial Warehouse/Distribution 1994   101,250 Square Feet 100.0% 03/31/20 5,800,000 07/15/19  
10.58 GACC Rivers Bend Center 1D 13001 Kingston Avenue Chester VA 23836 Chesterfield 1 Industrial Flex 1997   40,460 Square Feet 100.0% 03/31/20 5,200,000 07/16/19  
10.59 GACC Heathrow 616 Heathrow Drive Lincolnshire IL 60069 Lake 1 Industrial R&D/Flex 1988 Various 38,504 Square Feet 100.0% 03/31/20 4,900,000 07/11/19  
10.60 GACC 2240-2250 Woodale 2240-2250 Woodale Drive Mounds View MN 55112 Ramsey 1 Industrial Flex 1992   42,551 Square Feet 100.0% 03/31/20 4,200,000 07/12/19  
10.61 GACC 273 Industrial Way 273 Industrial Way Benicia CA 94510 Solano 1 Other Leased Fee NAP       NAP NAP 3,650,000 07/18/19  
10.62 GACC 7453 Empire - Bldg B 7453 Empire Drive Building B Florence KY 41042 Boone 1 Industrial Warehouse/Distribution 1993   47,842 Square Feet 100.0% 03/31/20 3,500,000 07/15/19  
10.63 GACC 7453 Empire - Bldg A 7453 Empire Drive Building A Florence KY 41042 Boone 1 Industrial Warehouse/Distribution 1993   47,840 Square Feet 100.0% 03/31/20 3,050,000 07/15/19  
10.64 GACC Rivers Bend Center - Land 800 HP Way, 501 & 531 HP Way, 12900 Kingston Avenue, 413, 429, 513, 519, 601 & 620 Meadowville Road Chester VA 23836 Chesterfield 1 Other Leased Fee NAP       NAP NAP 3,350,000 07/16/19  
10.65 GACC Production Distribution Center 1B 100b Production Drive Harrison OH 45030 Hamilton 1 Industrial Warehouse/Distribution 1998   76,000 Square Feet 100.0% 03/31/20 2,583,528 07/16/19  
10.66 GACC Bridgewater Center 2 1120 US Highway 22 Bridgewater NJ 08807 Somerset 1 Industrial Warehouse/Storage 1954 1994 102,000 Square Feet 100.0% 03/31/20 12,000,000 07/29/19  
10.67 GACC Laraway Land 1 251 East Laraway Road Joliet IL 60433 Will 1 Other Leased Fee NAP       NAP NAP 700,000 08/01/19  
10.68 GACC Laraway Land 2 401 East Laraway Road Joliet IL 60433 Will 1 Other Leased Fee NAP       NAP NAP 6,400,000 07/22/19  
11 LCM Whitehall III & V 3545 Whitehall Park Drive and 3600 Arco Corporate Drive Charlotte NC 28273 Mecklenburg 1 Office Suburban 2006-2007   295,893 Square Feet 95.6% 04/30/20 56,900,000 10/24/19 63.6%
12 JPMCB Frick Building 437 Grant Street Pittsburgh PA 15219 Allegheny 1 Office CBD 1902   353,807 Square Feet 72.5% 05/26/20 50,000,000 01/10/20 70.5%
13 LCM Peace Coliseum 799 West Coliseum Way Midvale UT 84047 Salt Lake 1 Office Suburban 2015   236,585 Square Feet 100.0% 06/06/20 80,000,000 02/14/20 43.1%
14 LCM Los Angeles Leased Fee Portfolio Various Los Angeles CA Various Los Angeles 8 Other Leased Fee N/A   556,202 Square Feet 100.0% 06/06/20 134,900,000 07/04/19 63.0%
14.01 LCM 5901 West Century Boulevard 5901 West Century Boulevard Los Angeles CA 90036 Los Angeles 1 Other Leased Fee N/A   71,003 Square Feet 100.0% 06/06/20 21,700,000 07/04/19  
14.02 LCM 5959 West Century Boulevard 5959 West Century Boulevard Los Angeles CA 90045 Los Angeles 1 Other Leased Fee N/A   79,279 Square Feet 100.0% 06/06/20 19,000,000 07/04/19  
14.03 LCM 6151 West Century Boulevard 6151 West Century Boulevard Los Angeles CA 90045 Los Angeles 1 Other Leased Fee N/A   78,844 Square Feet 100.0% 06/06/20 18,000,000 07/04/19  
14.04 LCM 5933 West Century Boulevard 5933 West Century Boulevard Los Angeles CA 90045 Los Angeles 1 Other Leased Fee N/A   73,181 Square Feet 100.0% 06/06/20 16,400,000 07/04/19  
14.05 LCM 5940 West 98th Street 5940 West 98th Street Los Angeles CA 90045 Los Angeles 1 Other Leased Fee N/A   67,518 Square Feet 100.0% 06/06/20 15,700,000 07/04/19  
14.06 LCM 9801 Airport Boulevard 9801 Airport Boulevard Los Angeles CA 90045 Los Angeles 1 Other Leased Fee N/A   62,726 Square Feet 100.0% 06/06/20 15,000,000 07/04/19  
14.07 LCM 6144 West 98th Street 6144 West 98th Street Los Angeles CA 90045 Los Angeles 1 Other Leased Fee N/A   62,726 Square Feet 100.0% 06/06/20 14,900,000 07/04/19  
14.08 LCM 5960 West 98th Street 5960 West 98th Street Los Angeles CA 90045 Los Angeles 1 Other Leased Fee N/A   60,925 Square Feet 100.0% 06/06/20 14,200,000 07/04/19  
15 JPMCB 1340 Concord 1340 Concord Terrace Sunrise FL 33323 Broward 1 Office Suburban 1998   100,710 Square Feet 100.0% 06/01/20 32,600,000 06/14/19 67.5%
16 LCM 1333 Main Street 1333 Main Street, 1301 Assembly Street and 1314-1318 Assembly Street Columbia SC 29201 Richland 1 Mixed Use Office/Retail 1983 1998-2015 224,314 Square Feet 92.0% 01/14/20 29,500,000 01/03/20 69.5%
17 GSMC City National Plaza 515-555 South Flower Street Los Angeles CA 90071 Los Angeles 1 Office CBD 1971 2018 2,519,787 Square Feet 81.4% 03/27/20 1,330,000,000 03/02/20 41.4%
18 GSMC Moffett Towers Buildings A, B & C Various Sunnyvale CA 94089 Santa Clara 3 Office Suburban 2008   951,498 Square Feet 100.0% 01/01/21 1,145,000,000 10/01/21 38.7%
18.01 GSMC Moffett Towers Building B 1020 Enterprise Way Sunnyvale CA 94089 Santa Clara 1 Office Suburban 2008   317,166 Square Feet 100.0% 01/01/21 390,000,000 10/01/21  
18.02 GSMC Moffett Towers Building C 1050 Enterprise Way Sunnyvale CA 94089 Santa Clara 1 Office Suburban 2008   317,166 Square Feet 100.0% 01/01/21 383,000,000 05/01/21  
18.03 GSMC Moffett Towers Building A 1000 Enterprise Way Sunnyvale CA 94089 Santa Clara 1 Office Suburban 2008   317,166 Square Feet 100.0% 01/01/21 348,000,000 01/03/20  
19 GACC Roscoe Office 14500 Roscoe Boulevard Panorama City CA 91402 Los Angeles 1 Office Suburban 1981   84,337 Square Feet 90.6% 02/13/20 30,700,000 01/07/20 60.3%
20 LCM Lava Ridge Business Center 3000-3010 Lava Ridge Court Roseville CA 95661 Placer 1 Office Suburban 1999 2018 138,836 Square Feet 89.7% 02/01/20 29,900,000 12/05/19 61.0%
21 GSMC PCI Pharma Portfolio Various Various Various Various Various 5 Various Various Various Various 1,356,188 Square Feet 100.0% 06/01/20 165,940,000 Various 65.4%
21.01 GSMC 3001 Red Lion Road 3001 Red Lion Road Philadelphia PA 19114 Philadelphia 1 Industrial R&D/Flex 1954 2002 447,000 Square Feet 100.0% 06/01/20 75,100,000 10/10/19  
21.02 GSMC 4536 & 4545 Assembly Drive 4536 & 4545 Assembly Drive Rockford IL 61109 Winnebago 1 Industrial Warehouse/Distribution 1989 2003, 2005, 2012, 2018 768,400 Square Feet 100.0% 06/01/20 52,600,000 10/11/19  
21.03 GSMC 6166 Nancy Ridge Drive 6166 Nancy Ridge Drive San Diego CA 92121 San Diego 1 Office Suburban Flex 1996 2016 37,583 Square Feet 100.0% 06/01/20 19,800,000 10/10/19  
21.04 GSMC 6146 Nancy Ridge Drive 6146 Nancy Ridge Drive San Diego CA 92121 San Diego 1 Office Suburban Flex 1987 2017 24,785 Square Feet 100.0% 06/01/20 13,000,000 10/10/19  
21.05 GSMC 1635 & 1639 New Milford School Road 1635 & 1639 New Milford School Road Rockford IL 61109 Winnebago 1 Industrial Warehouse 1996 2001 78,420 Square Feet 100.0% 06/01/20 5,440,000 10/11/19  
22 JPMCB The Oliver 11955 West Washington Boulevard Los Angeles CA 90066 Los Angeles 1 Mixed Use Multifamily/Retail 2016   30 Units 100.0% 02/01/20 27,700,000 01/21/20 54.5%
23 JPMCB Apollo Education Group HQ Campus 4025, 4035, 4045, 4050, and 4055 South Riverpoint Parkway Phoenix AZ 85040 Maricopa 1 Office Suburban 2007, 2008 2019 599,664 Square Feet 100.0% 06/05/20 194,000,000 01/06/20 47.2%
24 LCM SHP Building IV 3145 Saint Rose Parkway Henderson NV 89052 Clark 1 Office Suburban 2018   51,851 Square Feet 100.0% 01/01/20 20,200,000 01/07/20 68.6%
25 GACC GIP REIT Portfolio Various Various Various Various Various 3 Various Various Various   68,200 Square Feet 100.0% 06/06/20 15,050,000 Various 75.0%
25.01 GACC 15091 Alabama Highway 20 15091 Alabama Highway 20 Madison AL 35756 Limestone 1 Industrial Manufacturing 2003   63,000 Square Feet 100.0% 06/06/20 9,000,000 10/24/19  
25.02 GACC 1300 South Dale Mabry Highway 1300 South Dale Mabry Highway Tampa FL 33629 Hillsborough 1 Retail Single Tenant 2018   2,200 Square Feet 100.0% 06/06/20 3,500,000 10/18/19  
25.03 GACC 3707 14th Street Northwest 3707 14th Street Northwest Washington DC 20010 District of Columbia 1 Retail Single Tenant 2016   3,000 Square Feet 100.0% 06/06/20 2,550,000 10/25/19  
26 LCM Belvedere Place 1 & 2 Belvedere Place Mill Valley CA 94941 Marin 1 Office Suburban 2000   102,502 Square Feet 100.0% 08/09/19 71,000,000 07/23/19 62.0%
27 GACC Staples Headquarters 500 Staples Drive Framingham MA 01702 Middlesex 1 Office Suburban 1997   666,088 Square Feet 100.0% 06/06/20 198,000,000 11/01/19 45.5%
28 LCM NOV Headquarters 7909 Parkwood Circle Drive and 9720 & 9724 Beechnut Street Houston TX 77036 Harris 1 Office Suburban 1982 2009 337,019 Square Feet 100.0% 06/06/20 57,000,000 01/30/19 68.8%
29 GACC Briarcliff Apartments 4805 Transit Road Depew NY 14043 Erie 1 Multifamily Garden 1986   248 Units 95.2% 01/27/20 17,225,000 12/16/19 51.1%
30 GSMC Stuart’s Crossing 652 Kirk Road St. Charles IL 60174 Kane 1 Retail Anchored 1999   85,529 Square Feet 100.0% 03/03/20 13,200,000 01/17/20 63.6%
31 LCM KB Fresenius & DaVita Southeast Portfolio Various Various Various Various Various 4 Office Medical Various Various 34,575 Square Feet 100.0% 06/06/20 13,700,000 Various 58.6%
31.01 LCM 4751 West Fuqua Street 4751 West Fuqua Street Houston TX 77045 Harris 1 Office Medical 2018   8,818 Square Feet 100.0% 06/06/20 3,750,000 12/04/19  
31.02 LCM 205 Belle Meade Point 205B Belle Meade Point Flowood MS 39232 Rankin 1 Office Medical 2006 2019 11,040 Square Feet 100.0% 06/06/20 3,450,000 11/19/19  
31.03 LCM 3530 Rowe Lane 3530 Rowe Lane Cumming GA 30041 Forsyth 1 Office Medical 2019   7,378 Square Feet 100.0% 06/06/20 3,450,000 11/19/19  
31.04 LCM 5552 Platt Springs Road 5552 Platt Springs Road Lexington SC 29073 Lexington 1 Office Medical 2018   7,339 Square Feet 100.0% 06/06/20 3,050,000 11/19/19  
32 GSMC Caton Crossings 2300 South Route 59 Plainfield IL 60586 Will 1 Retail Anchored 1998   83,799 Square Feet 100.0% 01/07/20 12,000,000 01/17/20 64.8%
33 GSMC Midland Atlantic Portfolio Various Various Various Various Various 6 Retail Various Various Various 552,154 Square Feet 88.1% 12/20/19 64,150,000 Various 70.1%
33.01 GSMC Parkside Square 3100 Bienville Boulevard Ocean Springs MS 39564 Jackson 1 Retail Anchored 1989 2008 150,346 Square Feet 100.0% 12/20/19 17,100,000 11/16/19  
33.02 GSMC Maysville Marketsquare 381-385 Market Square Drive Maysville KY 41056 Mason 1 Retail Anchored 1993   144,945 Square Feet 81.7% 12/20/19 14,425,000 11/19/19  
33.03 GSMC Pinecrest Pointe 9101 Leesville Road Raleigh NC 27613 Wake 1 Retail Anchored 1988   89,226 Square Feet 89.2% 12/20/19 14,100,000 11/22/19  
33.04 GSMC Valleydale Marketplace 2653 Valleydale Road Hoover AL 35244 Shelby 1 Retail Anchored 1993   67,854 Square Feet 96.5% 12/20/19 8,400,000 11/22/19  
33.05 GSMC Putnam Plaza 1333 Indianapolis Road Greencastle IN 46135 Putnam 1 Retail Anchored 1985   75,179 Square Feet 70.5% 12/20/19 6,950,000 11/21/19  
33.06 GSMC Heritage Plaza 3101 Heritage Green Drive Monroe OH 45050 Butler 1 Retail Shadow Anchored 2005   24,604 Square Feet 79.7% 12/20/19 3,175,000 11/20/19  
34 LCM Guidepost Montessori 1450 63rd Street Emeryville CA 94608 Alameda 1 Office Suburban 1913, 1951 2015 12,000 Square Feet 100.0% 06/06/20 9,800,000 10/03/19 67.3%
35 LCM Maple Grove RV Resort 12403 & 12417 Highway 99 Everett WA 98204 Snohomish 1 Manufactured Housing Manufactured Housing 2002 2015 89 Pads 82.0% 11/30/19 13,500,000 11/25/19 42.2%
36 JPMCB 278 Court Street 278 Court Street Brooklyn NY 11231 Kings 1 Mixed Use Multifamily/Retail 1900 2018 3 Units 100.0% 03/31/20 7,300,000 12/20/19 69.2%
37 LCM Willow Lake Tech Center 400-444 East State Parkway Schaumburg IL 60173 Cook 1 Industrial Flex 1997 2017 105,007 Square Feet 95.8% 10/17/19 7,210,000 11/06/19 68.7%

 

 

A-1-1 

 

  

ANNEX A-1

                                       
                                       
Loan # Seller Property Name Original Balance ($) Original Balance per Unit ($) Current Balance ($) Current Balance per Unit ($) % of Initial Pool Balance Crossed Loan Related Borrower Interest Rate % Admin.Fee % Net Mortgage Rate % Accrual Type Monthly Debt Service ($) Annual Debt Service ($) Note Date First Payment Date Partial IO Last IO Payment Partial IO Loan First P&I Payment
1 LCM 530 Broadway 80,000,000 1,060 80,000,000 1,060 8.8% No Yes - Group 1 2.85000 0.01520 2.83480 Actual/360 192,638.89 2,311,666.68 03/03/20 04/06/20    
2 LCM LA County Office Portfolio 69,000,000 199 69,000,000 199 7.6% No No 4.19300 0.01520 4.17780 Actual/360 337,140.00 4,045,680.00 01/09/20 03/06/20 02/06/24 03/06/24
2.01 LCM 29903 Agoura Road 20,650,000   20,650,000   2.3%                        
2.02 LCM 29899 Agoura Road 17,660,000   17,660,000   1.9%                        
2.03 LCM 5230 Las Virgenes Road 13,580,000   13,580,000   1.5%                        
2.04 LCM 5855 Topanga Canyon Boulevard 10,190,000   10,190,000   1.1%                        
2.05 LCM 29901 Agoura Road 6,920,000   6,920,000   0.8%                        
3 JPMCB Chase Center Tower I 36,427,500 461 36,427,500 461 4.0% Group A Yes - Group 2 3.52190 0.01160 3.51030 Actual/360 108,396.56 1,300,758.72 03/12/20 05/10/20    
4 JPMCB Chase Center Tower II 31,072,500 461 31,072,500 461 3.4% Group A Yes - Group 2 3.52220 0.01160 3.51060 Actual/360 92,469.67 1,109,636.04 03/12/20 05/10/20    
5 JPMCB/GACC/GSMC 1633 Broadway 57,500,000 391 57,500,000 391 6.3% No No 2.99000 0.01160 2.97840 Actual/360 145,260.71 1,743,128.52 11/25/19 01/06/20    
6 LCM 12555 & 12655 Jefferson 57,000,000 572 57,000,000 572 6.3% No No 3.92500 0.01160 3.91340 Actual/360 189,026.91 2,268,322.92 09/16/19 11/06/19    
6.01 LCM 12655 Jefferson 28,756,757   28,756,757   3.2%                        
6.02 LCM 12555 Jefferson 28,243,243   28,243,243   3.1%                        
7 GACC 675 Creekside Way 43,400,000 469 43,400,000 469 4.8% No No 3.69000 0.01520 3.67480 Actual/360 135,308.54 1,623,702.48 03/02/20 04/06/20    
8 LCM Hampton Roads Office Portfolio 43,000,000 101 42,387,896 99 4.7% No No 5.30000 0.01160 5.28840 Actual/360 235,751.64 2,829,019.68 03/28/19 05/06/19    
8.01 LCM 510 Independence Parkway 3,566,090   3,515,327   0.4%                        
8.02 LCM 676 Independence Parkway 3,559,624   3,508,953   0.4%                        
8.03 LCM 700 Independence Parkway 2,925,940   2,884,289   0.3%                        
8.04 LCM 1309 Executive Boulevard 2,512,105   2,476,345   0.3%                        
8.05 LCM 1317 Executive Boulevard 2,444,211   2,409,417   0.3%                        
8.06 LCM 200 Golden Oak Court 2,347,218   2,313,805   0.3%                        
8.07 LCM 1301 Executive Boulevard 2,285,789   2,253,251   0.2%                        
8.08 LCM 505 Independence Parkway 2,266,391   2,234,129   0.2%                        
8.09 LCM 1313 Executive Boulevard 2,056,241   2,026,970   0.2%                        
8.10 LCM 208 Golden Oak Court 2,040,075   2,011,035   0.2%                        
8.11 LCM 1305 Executive Boulevard 1,968,947   1,940,919   0.2%                        
8.12 LCM 500 Independence Parkway 1,939,850   1,912,236   0.2%                        
8.13 LCM 501 Independence Parkway 1,901,053   1,873,991   0.2%                        
8.14 LCM 1 Enterprise Parkway 1,762,030   1,736,948   0.2%                        
8.15 LCM 1457 Miller Store Road 1,635,940   1,612,652   0.2%                        
8.16 LCM 2809 South Lynnhaven Road 1,409,624   1,389,558   0.2%                        
8.17 LCM 22 Enterprise Parkway 1,338,496   1,319,443   0.1%                        
8.18 LCM 521 Butler Farm Road 1,319,098   1,300,320   0.1%                        
8.19 LCM 21 Enterprise Parkway 1,235,038   1,217,457   0.1%                        
8.20 LCM 484 Viking Drive 1,222,105   1,204,709   0.1%                        
8.21 LCM 629 Phoenix Drive 853,534   841,384   0.1%                        
8.22 LCM 5 Manhattan Square 410,602   404,757   0.0%                        
9 GSMC 711 Fifth Avenue 40,000,000 1,603 40,000,000 1,603 4.4% No Yes - Group 1 3.16000 0.01160 3.14840 Actual/360 106,796.30 1,281,555.60 03/06/20 04/06/20    
10 GACC BX Industrial Portfolio 37,400,000 34 37,400,000 34 4.1% No No 3.55000 0.01160 3.53840 Actual/360 112,178.36 1,346,140.32 05/13/20 06/09/20    
10.01 GACC Bridgewater Center 1 2,542,854   2,542,854   0.3%                        
10.02 GACC 401 E Laraway Rd 1,662,484   1,662,484   0.2%                        
10.03 GACC Rochelle 1 1,359,857   1,359,857   0.1%                        
10.04 GACC 350A Salem Church Rd 1,296,974   1,296,974   0.1%                        
10.05 GACC Romeoville Bldg 1 1,182,997   1,182,997   0.1%                        
10.06 GACC 251 E Laraway Rd 1,143,695   1,143,695   0.1%                        
10.07 GACC 7940 Kentucky 1,139,765   1,139,765   0.1%                        
10.08 GACC Mountain Top Distribution Center 2 947,184   947,184   0.1%                        
10.09 GACC Enterprise Parkway 919,672   919,672   0.1%                        
10.10 GACC Cavalier I 907,881   907,881   0.1%                        
10.11 GACC 1910 International 817,486   817,486   0.1%                        
10.12 GACC Glen Dale 754,603   754,603   0.1%                        
10.13 GACC Romeoville Bldg 2 742,812   742,812   0.1%                        
10.14 GACC Enterprise Distribution Center 1 687,789   687,789   0.1%                        
10.15 GACC 2270 Woodale 672,068   672,068   0.1%                        
10.16 GACC 2950 Lexington Ave South 660,277   660,277   0.1%                        
10.17 GACC Rivers Bend Center 1B 656,347   656,347   0.1%                        
10.18 GACC DFW Logistics Center (Bldg 4) 644,557   644,557   0.1%                        
10.19 GACC Rivers Bend Center 1C 620,975   620,975   0.1%                        
10.20 GACC Territorial 609,185   609,185   0.1%                        
10.21 GACC Diamond Hill 2 605,254   605,254   0.1%                        
10.22 GACC Rivers Bend Center 2A 597,394   597,394   0.1%                        
10.23 GACC Rivers Bend Center 1A 589,533   589,533   0.1%                        
10.24 GACC Diamond Hill 3 585,603   585,603   0.1%                        
10.25 GACC Whippany Business Center 1 577,743   577,743   0.1%                        
10.26 GACC The Colony Land 558,092   558,092   0.1%                        
10.27 GACC Shawnee Distribution Center 1 554,161   554,161   0.1%                        
10.28 GACC Rivers Bend Center 2B 546,301   546,301   0.1%                        
10.29 GACC 7930 Kentucky 542,371   542,371   0.1%                        
10.30 GACC Dues Dr Distribution Center 1 534,510   534,510   0.1%                        
10.31 GACC Gibraltar 530,580   530,580   0.1%                        
10.32 GACC Diamond Hill 1 530,580   530,580   0.1%                        
10.33 GACC DFW Logistics Center (Bldg 3) 530,580   530,580   0.1%                        
10.34 GACC Elk Grove Distribution Center 1 514,859   514,859   0.1%                        
10.35 GACC 1000 Lucas Way 514,859   514,859   0.1%                        
10.36 GACC Lakeview 510,929   510,929   0.1%                        
10.37 GACC DFW Logistics Center (Bldg 5) 483,417   483,417   0.1%                        
10.38 GACC 9756 International 459,836   459,836   0.1%                        
10.39 GACC 350B Salem Church Rd 432,325   432,325   0.0%                        
10.40 GACC 6105 Trenton Ln 432,325   432,325   0.0%                        
10.41 GACC 300 Salem Church Rd 428,394   428,394   0.0%                        
10.42 GACC Tower 424,464   424,464   0.0%                        
10.43 GACC 1940 Fernbrook Ln 424,464   424,464   0.0%                        
10.44 GACC Production Distribution Center 1 412,673   412,673   0.0%                        
10.45 GACC Culpeper 408,743   408,743   0.0%                        
10.46 GACC Fairfield Distribution Center 1 404,813   404,813   0.0%                        
10.47 GACC Cavalier II 396,953   396,953   0.0%                        
10.48 GACC World Park II 353,720   353,720   0.0%                        
10.49 GACC Diamond Hill 4 345,860   345,860   0.0%                        
10.50 GACC 2290-2298 Woodale 322,278   322,278   0.0%                        
10.51 GACC 514 Butler Rd 314,418   314,418   0.0%                        
10.52 GACC Northridge II 298,697   298,697   0.0%                        
10.53 GACC 2222 Woodale 286,906   286,906   0.0%                        
10.54 GACC Northridge I 275,116   275,116   0.0%                        
10.55 GACC Romeoville Distribution Center 1 259,395   259,395   0.0%                        
10.56 GACC 1825 Airport Exchange 235,813   235,813   0.0%                        
10.57 GACC 7453 Empire - Bldg C 227,953   227,953   0.0%                        
10.58 GACC Rivers Bend Center 1D 204,372   204,372   0.0%                        
10.59 GACC Heathrow 192,581   192,581   0.0%                        
10.60 GACC 2240-2250 Woodale 165,069   165,069   0.0%                        
10.61 GACC 273 Industrial Way 143,453   143,453   0.0%                        
10.62 GACC 7453 Empire - Bldg B 137,558   137,558   0.0%                        
10.63 GACC 7453 Empire - Bldg A 119,872   119,872   0.0%                        
10.64 GACC Rivers Bend Center - Land 15,721   15,721   0.0%                        
10.65 GACC Production Distribution Center 1B 0   0   0.0%                        
10.66 GACC Bridgewater Center 2 0   0   0.0%                        
10.67 GACC Laraway Land 1 0   0   0.0%                        
10.68 GACC Laraway Land 2 0   0   0.0%                        
11 LCM Whitehall III & V 36,500,000 123 36,175,532 122 4.0% No No 3.69300 0.01520 3.67780 Actual/360 167,858.81 2,014,305.72 11/25/19 01/06/20    
12 JPMCB Frick Building 35,250,000 100 35,250,000 100 3.9% No No 3.70000 0.01520 3.68480 Actual/360 162,249.75 1,946,997.00 02/28/20 04/01/20 03/01/22 04/01/22
13 LCM Peace Coliseum 34,500,000 146 34,500,000 146 3.8% No No 4.24200 0.01520 4.22680 Actual/360 123,651.35 1,483,816.20 03/06/20 04/06/20    
14 LCM Los Angeles Leased Fee Portfolio 24,000,000 153 24,000,000 153 2.6% No No 3.50000 0.01160 3.48840 Actual/360 70,972.22 851,666.64 08/28/19 10/06/19    
14.01 LCM 5901 West Century Boulevard 3,868,235   3,868,235   0.4%                        
14.02 LCM 5959 West Century Boulevard 3,388,235   3,388,235   0.4%                        
14.03 LCM 6151 West Century Boulevard 3,190,588   3,190,588   0.4%                        
14.04 LCM 5933 West Century Boulevard 2,908,235   2,908,235   0.3%                        
14.05 LCM 5940 West 98th Street 2,795,294   2,795,294   0.3%                        
14.06 LCM 9801 Airport Boulevard 2,682,353   2,682,353   0.3%                        
14.07 LCM 6144 West 98th Street 2,654,118   2,654,118   0.3%                        
14.08 LCM 5960 West 98th Street 2,512,941   2,512,941   0.3%                        
15 JPMCB 1340 Concord 22,000,000 218 22,000,000 218 2.4% No No 4.15000 0.04520 4.10480 Actual/360 77,140.05 925,680.60 07/25/19 09/01/19    
16 LCM 1333 Main Street 20,500,000 91 20,500,000 91 2.3% No No 3.68550 0.01520 3.67030 Actual/360 94,189.97 1,130,279.64 02/27/20 04/06/20 03/06/25 04/06/25
17 GSMC City National Plaza 20,000,000 218 20,000,000 218 2.2% No No 2.44000 0.01160 2.42840 Actual/360 41,231.48 494,777.76 03/25/20 05/01/20    
18 GSMC Moffett Towers Buildings A, B & C 20,000,000 466 20,000,000 466 2.2% No No 3.49000 0.01160 3.47840 Actual/360 58,974.54 707,694.48 02/06/20 03/06/20    
18.01 GSMC Moffett Towers Building B 6,883,117   6,883,117   0.8%                        
18.02 GSMC Moffett Towers Building C 6,883,117   6,883,117   0.8%                        
18.03 GSMC Moffett Towers Building A 6,233,766   6,233,766   0.7%                        
19 GACC Roscoe Office 18,500,000 219 18,500,000 219 2.0% No No 3.98500 0.01520 3.96980 Actual/360 62,288.69 747,464.28 02/13/20 04/06/20    
20 LCM Lava Ridge Business Center 18,250,000 131 18,250,000 131 2.0% No Yes - Group 3 3.47000 0.01520 3.45480 Actual/360 81,645.34 979,744.08 01/31/20 03/06/20 02/06/25 03/06/25
21 GSMC PCI Pharma Portfolio 16,750,000 80 16,750,000 80 1.8% No No 3.37900 0.01160 3.36740 Actual/360 47,820.28 573,843.36 10/31/19 12/06/19    
21.01 GSMC 3001 Red Lion Road 7,580,601   7,580,601   0.8%                        
21.02 GSMC 4536 & 4545 Assembly Drive 5,309,449   5,309,449   0.6%                        
21.03 GSMC 6166 Nancy Ridge Drive 1,998,614   1,998,614   0.2%                        
21.04 GSMC 6146 Nancy Ridge Drive 1,312,221   1,312,221   0.1%                        
21.05 GSMC 1635 & 1639 New Milford School Road 549,114   549,114   0.1%                        
22 JPMCB The Oliver 15,100,000 503,333 15,100,000 503,333 1.7% No No 3.69000 0.01520 3.67480 Actual/360 47,077.40 564,928.80 02/27/20 04/01/20    
23 JPMCB Apollo Education Group HQ Campus 15,000,000 153 15,000,000 153 1.6% No No 3.35000 0.01160 3.33840 Actual/360 42,456.60 509,479.20 01/31/20 03/05/20    
24 LCM SHP Building IV 13,850,000 267 13,850,000 267 1.5% No No 4.00700 0.01520 3.99180 Actual/360 66,177.92 794,135.04 02/13/20 04/06/20 03/06/21 04/06/21
25 GACC GIP REIT Portfolio 11,287,500 166 11,287,500 166 1.2% No No 4.17000 0.01520 4.15480 Actual/360 55,000.35 660,004.20 02/11/20 04/06/20 03/06/21 04/06/21
25.01 GACC 15091 Alabama Highway 20 6,750,000   6,750,000   0.7%                        
25.02 GACC 1300 South Dale Mabry Highway 2,625,000   2,625,000   0.3%                        
25.03 GACC 3707 14th Street Northwest 1,912,500   1,912,500   0.2%                        
26 LCM Belvedere Place 11,250,000 429 11,250,000 429 1.2% No No 3.54000 0.01160 3.52840 Actual/360 33,648.44 403,781.28 08/09/19 10/06/19    
27 GACC Staples Headquarters 10,000,000 135 10,000,000 135 1.1% No No 3.11000 0.01660 3.09340 Actual/360 26,276.62 315,319.44 01/29/20 03/06/20    
28 LCM NOV Headquarters 10,000,000 116 10,000,000 116 1.1% No No 4.63000 0.01160 4.61840 Actual/360 39,119.21 469,430.52 03/29/19 05/06/19    
29 GACC Briarcliff Apartments 8,800,000 35,484 8,800,000 35,484 1.0% No No 3.65000 0.01520 3.63480 Actual/360 40,256.44 483,077.28 02/24/20 04/06/20 03/06/21 04/06/21
30 GSMC Stuart’s Crossing 8,400,000 98 8,400,000 98 0.9% No Yes - Group 4 3.75000 0.05520 3.69480 Actual/360 38,901.71 466,820.52 03/10/20 05/06/20 04/06/25 05/06/25
31 LCM KB Fresenius & DaVita Southeast Portfolio 8,025,000 232 8,025,000 232 0.9% No Yes - Group 3 3.86000 0.01520 3.84480 Actual/360 37,667.70 452,012.40 12/20/19 02/06/20 01/06/25 02/06/25
31.01 LCM 4751 West Fuqua Street 2,200,000   2,200,000   0.2%                        
31.02 LCM 205 Belle Meade Point 2,050,000   2,050,000   0.2%                        
31.03 LCM 3530 Rowe Lane 1,975,000   1,975,000   0.2%                        
31.04 LCM 5552 Platt Springs Road 1,800,000   1,800,000   0.2%                        
32 GSMC Caton Crossings 7,800,000 93 7,775,488 93 0.9% No Yes - Group 4 3.35000 0.05520 3.29480 Actual/360 34,375.66 412,507.92 03/10/20 05/06/20    
33 GSMC Midland Atlantic Portfolio 7,500,000 81 7,500,000 81 0.8% No No 3.95500 0.01160 3.94340 Actual/360 35,611.85 427,342.20 12/26/19 02/06/20 01/06/22 02/06/22
33.01 GSMC Parkside Square 1,999,221   1,999,221   0.2%                        
33.02 GSMC Maysville Marketsquare 1,686,477   1,686,477   0.2%                        
33.03 GSMC Pinecrest Pointe 1,648,480   1,648,480   0.2%                        
33.04 GSMC Valleydale Marketplace 982,073   982,073   0.1%                        
33.05 GSMC Putnam Plaza 812,549   812,549   0.1%                        
33.06 GSMC Heritage Plaza 371,200   371,200   0.0%                        
34 LCM Guidepost Montessori 6,600,000 550 6,600,000 550 0.7% No No 4.17900 0.01520 4.16380 Actual/360 32,194.29 386,331.48 11/07/19 01/06/20 12/06/24 01/06/25
35 LCM Maple Grove RV Resort 5,700,000 64,045 5,700,000 64,045 0.6% No No 4.13600 0.01520 4.12080 Actual/360 19,918.86 239,026.32 12/31/19 02/06/20    
36 JPMCB 278 Court Street 5,050,000 1,683,333 5,050,000 1,683,333 0.6% No No 4.15000 0.01520 4.13480 Actual/360 24,548.22 294,578.64 02/21/20 04/01/20 03/01/25 04/01/25
37 LCM Willow Lake Tech Center 5,000,000 48 4,954,198 47 0.5% No No 3.53400 0.01520 3.51880 Actual/360 22,547.24 270,566.88 12/03/19 01/06/20    

 

 

A-1-2 

 

 

ANNEX A-1

                                 
                                 
Loan # Seller Property Name Rem. Term Rem. Amort I/O Period Seasoning Payment Due Date Grace Period (Late Payment) Grace Period (Default) Maturity Date ARD Loan Final Maturity  Date Maturity/ARD Balance ($)   Maturity LTV % Prepayment Provision (Payments)
1 LCM 530 Broadway 117 0 120 3 6 0 0 03/06/30 No 03/06/30 80,000,000   53.2% L(27),Def(86),O(7)
2 LCM LA County Office Portfolio 116 360 48 4 6 0 0 02/06/30 No 02/06/30 61,426,831   60.5% L(28),Def(88),O(4)
2.01 LCM 29903 Agoura Road                     18,383,537      
2.02 LCM 29899 Agoura Road                     15,721,708      
2.03 LCM 5230 Las Virgenes Road                     12,089,513      
2.04 LCM 5855 Topanga Canyon Boulevard                     9,071,586      
2.05 LCM 29901 Agoura Road                     6,160,488      
3 JPMCB Chase Center Tower I 57 0 59 2 10 0 0 03/10/25 No 03/10/25 36,427,500   31.3% L(26),Def(29),O(4)
4 JPMCB Chase Center Tower II 57 0 59 2 10 0 0 03/10/25 No 03/10/25 31,072,500   31.3% L(26),Def(29),O(4)
5 JPMCB/GACC/GSMC 1633 Broadway 114 0 120 6 6 0 0 12/06/29 No 12/06/29 57,500,000   41.7% L(30),Def(83),O(7)
6 LCM 12555 & 12655 Jefferson 112 0 120 8 6 0 0 10/06/29 No 10/06/29 57,000,000   59.5% L(32),Def(84),O(4)
6.01 LCM 12655 Jefferson                     28,756,757      
6.02 LCM 12555 Jefferson                     28,243,243      
7 GACC 675 Creekside Way 81 0 84 3 6 0 0 03/06/27 No 03/06/27 43,400,000   58.3% L(27),Def(53),O(4)
8 LCM Hampton Roads Office Portfolio 106 346 0 14 6 0 0 04/06/29 No 04/06/29 36,094,223   60.3% L(38),Grtr1%orYM(79),O(3)
8.01 LCM 510 Independence Parkway                     2,993,378      
8.02 LCM 676 Independence Parkway                     2,987,950      
8.03 LCM 700 Independence Parkway                     2,456,036      
8.04 LCM 1309 Executive Boulevard                     2,108,663      
8.05 LCM 1317 Executive Boulevard                     2,051,672      
8.06 LCM 200 Golden Oak Court                     1,970,256      
8.07 LCM 1301 Executive Boulevard                     1,918,693      
8.08 LCM 505 Independence Parkway                     1,902,410      
8.09 LCM 1313 Executive Boulevard                     1,726,009      
8.10 LCM 208 Golden Oak Court                     1,712,440      
8.11 LCM 1305 Executive Boulevard                     1,652,735      
8.12 LCM 500 Independence Parkway                     1,628,311      
8.13 LCM 501 Independence Parkway                     1,595,745      
8.14 LCM 1 Enterprise Parkway                     1,479,049      
8.15 LCM 1457 Miller Store Road                     1,373,209      
8.16 LCM 2809 South Lynnhaven Road                     1,183,239      
8.17 LCM 22 Enterprise Parkway                     1,123,534      
8.18 LCM 521 Butler Farm Road                     1,107,251      
8.19 LCM 21 Enterprise Parkway                     1,036,691      
8.20 LCM 484 Viking Drive                     1,025,836      
8.21 LCM 629 Phoenix Drive                     716,457      
8.22 LCM 5 Manhattan Square                     344,659      
9 GSMC 711 Fifth Avenue 117 0 120 3 6 0 0 03/06/30 No 03/06/30 40,000,000   54.5% L(27),Def(86),O(7)
10 GACC BX Industrial Portfolio 76 0 77 1 9 0 0 10/09/26 No 10/09/26 37,400,000   39.6% Grtr1%orYM(70),O(7)
10.01 GACC Bridgewater Center 1                     2,542,854      
10.02 GACC 401 E Laraway Rd                     1,662,484      
10.03 GACC Rochelle 1                     1,359,857      
10.04 GACC 350A Salem Church Rd                     1,296,974      
10.05 GACC Romeoville Bldg 1                     1,182,997      
10.06 GACC 251 E Laraway Rd                     1,143,695      
10.07 GACC 7940 Kentucky                     1,139,765      
10.08 GACC Mountain Top Distribution Center 2                     947,184      
10.09 GACC Enterprise Parkway                     919,672      
10.10 GACC Cavalier I                     907,881      
10.11 GACC 1910 International                     817,486      
10.12 GACC Glen Dale                     754,603      
10.13 GACC Romeoville Bldg 2                     742,812      
10.14 GACC Enterprise Distribution Center 1                     687,789      
10.15 GACC 2270 Woodale                     672,068      
10.16 GACC 2950 Lexington Ave South                     660,277      
10.17 GACC Rivers Bend Center 1B                     656,347      
10.18 GACC DFW Logistics Center (Bldg 4)                     644,557      
10.19 GACC Rivers Bend Center 1C                     620,975      
10.20 GACC Territorial                     609,185      
10.21 GACC Diamond Hill 2                     605,254      
10.22 GACC Rivers Bend Center 2A                     597,394      
10.23 GACC Rivers Bend Center 1A                     589,533      
10.24 GACC Diamond Hill 3                     585,603      
10.25 GACC Whippany Business Center 1                     577,743      
10.26 GACC The Colony Land                     558,092      
10.27 GACC Shawnee Distribution Center 1                     554,161      
10.28 GACC Rivers Bend Center 2B                     546,301      
10.29 GACC 7930 Kentucky                     542,371      
10.30 GACC Dues Dr Distribution Center 1                     534,510      
10.31 GACC Gibraltar                     530,580      
10.32 GACC Diamond Hill 1                     530,580      
10.33 GACC DFW Logistics Center (Bldg 3)                     530,580      
10.34 GACC Elk Grove Distribution Center 1                     514,859      
10.35 GACC 1000 Lucas Way                     514,859      
10.36 GACC Lakeview                     510,929      
10.37 GACC DFW Logistics Center (Bldg 5)                     483,417      
10.38 GACC 9756 International                     459,836      
10.39 GACC 350B Salem Church Rd                     432,325      
10.40 GACC 6105 Trenton Ln                     432,325      
10.41 GACC 300 Salem Church Rd                     428,394      
10.42 GACC Tower                     424,464      
10.43 GACC 1940 Fernbrook Ln                     424,464      
10.44 GACC Production Distribution Center 1                     412,673      
10.45 GACC Culpeper                     408,743      
10.46 GACC Fairfield Distribution Center 1                     404,813      
10.47 GACC Cavalier II                     396,953      
10.48 GACC World Park II                     353,720      
10.49 GACC Diamond Hill 4                     345,860      
10.50 GACC 2290-2298 Woodale                     322,278      
10.51 GACC 514 Butler Rd                     314,418      
10.52 GACC Northridge II                     298,697      
10.53 GACC 2222 Woodale                     286,906      
10.54 GACC Northridge I                     275,116      
10.55 GACC Romeoville Distribution Center 1                     259,395      
10.56 GACC 1825 Airport Exchange                     235,813      
10.57 GACC 7453 Empire - Bldg C                     227,953      
10.58 GACC Rivers Bend Center 1D                     204,372      
10.59 GACC Heathrow                     192,581      
10.60 GACC 2240-2250 Woodale                     165,069      
10.61 GACC 273 Industrial Way                     143,453      
10.62 GACC 7453 Empire - Bldg B                     137,558      
10.63 GACC 7453 Empire - Bldg A                     119,872      
10.64 GACC Rivers Bend Center - Land                     15,721      
10.65 GACC Production Distribution Center 1B                     0      
10.66 GACC Bridgewater Center 2                     0      
10.67 GACC Laraway Land 1                     0      
10.68 GACC Laraway Land 2                     0      
11 LCM Whitehall III & V 114 354 0 6 6 0 0 12/06/29 No 12/06/29 28,671,599   50.4% L(30),Def(86),O(4)
12 JPMCB Frick Building 117 360 24 3 1 0 0 03/01/30 No 03/01/30 29,442,370   58.9% L(27),Def(90),O(3)
13 LCM Peace Coliseum 117 0 120 3 6 0 0 03/06/30 No 03/06/30 34,500,000   43.1% L(27),Def(89),O(4)
14 LCM Los Angeles Leased Fee Portfolio 111 0 120 9 6 0 0 09/06/29 No 09/06/29 24,000,000   63.0% L(33),Def(83),O(4)
14.01 LCM 5901 West Century Boulevard                     3,868,235      
14.02 LCM 5959 West Century Boulevard                     3,388,235      
14.03 LCM 6151 West Century Boulevard                     3,190,588      
14.04 LCM 5933 West Century Boulevard                     2,908,235      
14.05 LCM 5940 West 98th Street                     2,795,294      
14.06 LCM 9801 Airport Boulevard                     2,682,353      
14.07 LCM 6144 West 98th Street                     2,654,118      
14.08 LCM 5960 West 98th Street                     2,512,941      
15 JPMCB 1340 Concord 110 0 120 10 1 0 0 08/01/29 No 08/01/29 22,000,000   67.5% L(34),Def(82),O(4)
16 LCM 1333 Main Street 117 360 60 3 6 0 0 03/06/30 No 03/06/30 18,503,657   62.7% L(27),Def(90),O(3)
17 GSMC City National Plaza 118 0 120 2 1 5 days grace, two times per calendar year, other than the payment due on the Maturity Date 0 04/01/30 No 04/01/30 20,000,000   41.4% Grtr1%orYM(26),DeforGrtr1%orYM(87),O(7)
18 GSMC Moffett Towers Buildings A, B & C 116 0 120 4 6 0 0 02/06/30 No 02/06/30 20,000,000   38.7% L(24),Grtr1%orYM(4),DeforGrtr1%orYM(85),O(7)
18.01 GSMC Moffett Towers Building B                     6,883,117      
18.02 GSMC Moffett Towers Building C                     6,883,117      
18.03 GSMC Moffett Towers Building A                     6,233,766      
19 GACC Roscoe Office 117 0 120 3 6 0 0 03/06/30 No 03/06/30 18,500,000   60.3% L(27),Def(88),O(5)
20 LCM Lava Ridge Business Center 116 360 60 4 6 0 0 02/06/30 No 02/06/30 16,408,030   54.9% L(28),Def(88),O(4)
21 GSMC PCI Pharma Portfolio 113 0 120 7 6 0 0 11/06/29 No 11/06/29 16,750,000   65.4% L(23),Grtr1%orYM(8),DeforGrtr1%orYM(85),O(4)
21.01 GSMC 3001 Red Lion Road                     7,580,601      
21.02 GSMC 4536 & 4545 Assembly Drive                     5,309,449      
21.03 GSMC 6166 Nancy Ridge Drive                     1,998,614      
21.04 GSMC 6146 Nancy Ridge Drive                     1,312,221      
21.05 GSMC 1635 & 1639 New Milford School Road                     549,114      
22 JPMCB The Oliver 117 0 120 3 1 0 0 03/01/30 No 03/01/30 15,100,000   54.5% L(27),Def(89),O(4)
23 JPMCB Apollo Education Group HQ Campus 56 0 60 4 5 0 0 02/05/25 No 02/05/25 15,000,000   47.2% L(28),Def(29),O(3)
24 LCM SHP Building IV 117 360 12 3 6 0 0 03/06/30 No 03/06/30 11,344,427   56.2% L(27),Def(89),O(4)
25 GACC GIP REIT Portfolio 117 360 12 3 6 0 0 03/06/30 No 03/06/30 9,293,670   61.8% L(27),Def(89),O(4)
25.01 GACC 15091 Alabama Highway 20                     5,557,676      
25.02 GACC 1300 South Dale Mabry Highway                     2,161,319      
25.03 GACC 3707 14th Street Northwest                     1,574,675      
26 LCM Belvedere Place 111 0 120 9 6 0 0 09/06/29 No 09/06/29 11,250,000   62.0% L(33),Def(83),O(4)
27 GACC Staples Headquarters 116 0 120 4 6 0 0 02/06/30 No 02/06/30 10,000,000   45.5% L(28),Def(85),O(7)
28 LCM NOV Headquarters 106 0 120 14 6 0 0 04/06/29 No 04/06/29 10,000,000   68.8% L(38),Def(79),O(3)
29 GACC Briarcliff Apartments 117 360 12 3 6 0 0 03/06/30 No 03/06/30 7,124,250   41.4% L(27),Def(9),DeforGrtr1%orYM(79),O(5)
30 GSMC Stuart’s Crossing 118 360 60 2 6 0 0 04/06/30 No 04/06/30 7,590,464   57.5% L(26),Def(89),O(5)
31 LCM KB Fresenius & DaVita Southeast Portfolio 115 360 60 5 6 0 0 01/06/30 No 01/06/30 7,265,189   53.0% L(29),Def(88),O(3)
31.01 LCM 4751 West Fuqua Street                     1,991,703      
31.02 LCM 205 Belle Meade Point                     1,855,905      
31.03 LCM 3530 Rowe Lane                     1,788,006      
31.04 LCM 5552 Platt Springs Road                     1,629,575      
32 GSMC Caton Crossings 118 358 0 2 6 0 0 04/06/30 No 04/06/30 6,047,229   50.4% L(26),Def(89),O(5)
33 GSMC Midland Atlantic Portfolio 115 360 24 5 6 0 0 01/06/30 No 01/06/30 6,309,675   59.0% L(29),Def(86),O(5)
33.01 GSMC Parkside Square                     1,681,924      
33.02 GSMC Maysville Marketsquare                     1,418,816      
33.03 GSMC Pinecrest Pointe                     1,386,850      
33.04 GSMC Valleydale Marketplace                     826,209      
33.05 GSMC Putnam Plaza                     683,589      
33.06 GSMC Heritage Plaza                     312,287      
34 LCM Guidepost Montessori 114 360 60 6 6 0 0 12/06/29 No 12/06/29 6,007,738   61.3% L(30),Def(87),O(3)
35 LCM Maple Grove RV Resort 117 0 122 5 6 0 0 03/06/30 No 03/06/30 5,700,000   42.2% L(29),Def(89),O(4)
36 JPMCB 278 Court Street 117 360 60 3 1 0 0 03/01/30 No 03/01/30 4,594,845   62.9% L(27),Def(89),O(4)
37 LCM Willow Lake Tech Center 114 354 0 6 6 0 0 12/06/29 No 12/06/29 3,904,217   54.2% L(30),Def(86),O(4)

 

 

A-1-3 

 

 

 

ANNEX A-1

 

      HISTORICAL FINANCIALS      
                                     
                                     
Loan # Seller Property Name 2017 Revenues ($) 2017 Total Expenses ($) 2017 NOI ($) 2018 Revenues ($) 2018 Total Expenses ($) 2018 NOI ($) 2019 Revenues ($) 2019 Total Expenses ($) 2019 NOI ($) Most Recent Revenues ($) Most Recent Total Expenses ($) Most Recent NOI ($) As of UW Economic Occupancy % UW Revenues ($) UW Total Expenses ($)
1 LCM 530 Broadway 19,239,426 5,371,535 13,867,891 21,604,981 6,186,773 15,418,208       24,364,884 6,520,296 17,844,588 09/30/19 92.6% 25,861,209 8,144,869
2 LCM LA County Office Portfolio 9,162,941 3,434,355 5,728,586 9,720,766 3,852,618 5,868,148 10,292,066 3,985,881 6,306,185         91.6% 10,574,259 4,259,991
2.01 LCM 29903 Agoura Road 2,705,335 1,056,123 1,649,212 3,169,534 1,086,109 2,083,425 2,920,324 1,146,467 1,773,857         91.4% 3,056,698 1,178,812
2.02 LCM 29899 Agoura Road 2,398,372 712,751 1,685,621 2,558,686 754,057 1,804,629 2,662,801 765,508 1,897,293         91.4% 2,672,976 905,481
2.03 LCM 5230 Las Virgenes Road 2,181,166 903,618 1,277,548 2,252,080 899,621 1,352,459 2,195,679 914,829 1,280,850         91.4% 2,073,113 961,029
2.04 LCM 5855 Topanga Canyon Boulevard 1,219,694 726,087 493,607 1,103,300 744,713 358,587 1,541,078 772,206 768,872         92.6% 1,740,799 805,970
2.05 LCM 29901 Agoura Road 658,374 35,776 622,598 637,166 368,118 269,048 972,184 386,871 585,313         91.4% 1,030,673 408,699
3 JPMCB Chase Center Tower I                           95.0% 34,033,485 13,734,122
4 JPMCB Chase Center Tower II                           95.0% 28,809,008 11,649,708
5 JPMCB/GACC/GSMC 1633 Broadway 159,464,803 65,274,796 94,190,007 179,219,236 70,120,786 109,098,450 182,760,348 71,951,033 110,809,315 184,447,000 73,621,000 110,826,000 05/31/20 95.9% 190,585,947 71,435,784
6 LCM 12555 & 12655 Jefferson 9,657,835 3,242,842 6,414,993 11,935,471 3,991,728 7,943,743 13,045,983 4,458,888 8,587,095         87.5% 12,691,019 4,254,586
6.01 LCM 12655 Jefferson 6,089,969 1,933,903 4,156,067 6,688,863 2,219,070 4,469,793 6,946,867 2,317,051 4,629,816         81.0% 5,939,722 2,229,760
6.02 LCM 12555 Jefferson 3,567,865 1,308,939 2,258,927 5,246,608 1,772,657 3,473,951 6,099,116 2,141,837 3,957,279         94.5% 6,751,297 2,024,826
7 GACC 675 Creekside Way                           95.0% 10,300,299 2,397,845
8 LCM Hampton Roads Office Portfolio 21,087,480 8,021,316 13,066,165 22,024,884 8,557,697 13,467,187       21,987,290 8,175,801 13,811,489 03/31/20 86.4% 22,491,550 8,208,420
8.01 LCM 510 Independence Parkway 1,560,495 427,404 1,133,091 1,586,135 466,558 1,119,577       1,428,893 485,055 943,839 03/31/20 89.9% 1,641,235 464,172
8.02 LCM 676 Independence Parkway 1,639,675 536,448 1,103,227 1,786,101 595,649 1,190,452       1,726,531 523,616 1,202,914 03/31/20 95.0% 1,734,449 566,305
8.03 LCM 700 Independence Parkway 943,328 370,585 572,743 1,108,787 444,909 663,878       1,501,891 454,145 1,047,745 03/31/20 95.0% 1,552,007 460,658
8.04 LCM 1309 Executive Boulevard 1,170,430 371,764 798,666 1,186,584 383,410 803,173       1,179,550 346,019 833,531 03/31/20 95.0% 1,140,747 347,270
8.05 LCM 1317 Executive Boulevard 1,620,996 588,889 1,032,107 1,466,124 612,494 853,631       1,134,862 563,771 571,091 03/31/20 95.0% 1,703,553 579,811
8.06 LCM 200 Golden Oak Court 1,300,078 490,691 809,386 1,351,961 521,636 830,325       1,272,854 508,962 763,892 03/31/20 84.8% 1,315,851 511,023
8.07 LCM 1301 Executive Boulevard 1,015,339 402,338 613,000 1,108,777 419,587 689,190       1,165,699 409,503 756,196 03/31/20 95.0% 1,158,540 430,355
8.08 LCM 505 Independence Parkway 1,100,430 484,996 615,433 1,370,119 516,051 854,069       1,243,755 513,057 730,698 03/31/20 95.0% 1,276,818 506,992
8.09 LCM 1313 Executive Boulevard 935,774 232,405 703,369 940,845 262,226 678,619       941,702 233,150 708,552 03/31/20 95.0% 913,640 245,927
8.10 LCM 208 Golden Oak Court 971,501 419,453 552,049 1,010,043 467,635 542,408       1,204,429 446,711 757,718 03/31/20 94.0% 1,163,614 448,022
8.11 LCM 1305 Executive Boulevard 981,211 420,688 560,523 1,005,548 418,112 587,436       1,101,790 373,412 728,378 03/31/20 80.8% 877,947 407,712
8.12 LCM 500 Independence Parkway 905,425 213,630 691,794 849,276 218,638 630,638       874,273 217,779 656,495 03/31/20 95.0% 855,826 201,768
8.13 LCM 501 Independence Parkway 943,770 445,414 498,356 950,114 486,336 463,777       1,180,809 506,104 674,705 03/31/20 90.4% 1,247,637 504,547
8.14 LCM 1 Enterprise Parkway 998,590 431,069 567,521 1,027,873 445,366 582,506       847,926 428,452 419,474 03/31/20 66.3% 797,415 436,790
8.15 LCM 1457 Miller Store Road 677,603 165,407 512,196 642,571 171,150 471,421       703,003 164,551 538,452 03/31/20 95.0% 682,520 160,590
8.16 LCM 2809 South Lynnhaven Road 1,044,441 415,783 628,659 1,080,955 440,144 640,811       1,039,635 398,244 641,391 03/31/20 75.9% 993,473 420,842
8.17 LCM 22 Enterprise Parkway 749,544 441,320 308,224 888,388 474,254 414,134       1,008,981 435,317 573,663 03/31/20 76.3% 1,027,606 456,302
8.18 LCM 521 Butler Farm Road 505,491 156,326 349,165 541,938 165,401 376,537       582,334 172,230 410,104 03/31/20 95.0% 567,856 140,351
8.19 LCM 21 Enterprise Parkway 796,186 502,490 293,696 852,808 519,379 333,429       838,356 478,156 360,200 03/31/20 60.0% 874,882 498,244
8.20 LCM 484 Viking Drive 684,812 270,724 414,088 661,008 282,155 378,853       356,596 292,703 63,893 03/31/20 44.3% 358,058 224,104
8.21 LCM 629 Phoenix Drive 305,942 108,924 197,018 305,262 106,818 198,444       371,503 92,755 278,747 03/31/20 95.0% 363,187 92,851
8.22 LCM 5 Manhattan Square 236,421 124,567 111,853 303,668 139,788 163,880       281,918 132,109 149,809 03/31/20 95.0% 244,690 103,786
9 GSMC 711 Fifth Avenue 62,723,555 17,358,037 45,365,518 63,038,695 18,950,129 44,088,566 69,563,590 20,967,241 48,596,349         90.6% 74,193,553 22,888,769
10 GACC BX Industrial Portfolio 58,906,928 15,685,910 43,221,019 58,809,513 16,639,572 42,169,941 66,763,069 18,447,435 48,315,634 68,047,168 17,089,007 50,958,160 03/31/20 85.1% 68,219,859 19,321,765
10.01 GACC Bridgewater Center 1                                
10.02 GACC 401 E Laraway Rd                                
10.03 GACC Rochelle 1                                
10.04 GACC 350A Salem Church Rd                                
10.05 GACC Romeoville Bldg 1                                
10.06 GACC 251 E Laraway Rd                                
10.07 GACC 7940 Kentucky                                
10.08 GACC Mountain Top Distribution Center 2                                
10.09 GACC Enterprise Parkway                                
10.10 GACC Cavalier I                                
10.11 GACC 1910 International                                
10.12 GACC Glen Dale                                
10.13 GACC Romeoville Bldg 2                                
10.14 GACC Enterprise Distribution Center 1                                
10.15 GACC 2270 Woodale                                
10.16 GACC 2950 Lexington Ave South                                
10.17 GACC Rivers Bend Center 1B                                
10.18 GACC DFW Logistics Center (Bldg 4)                                
10.19 GACC Rivers Bend Center 1C                                
10.20 GACC Territorial                                
10.21 GACC Diamond Hill 2                                
10.22 GACC Rivers Bend Center 2A                                
10.23 GACC Rivers Bend Center 1A                                
10.24 GACC Diamond Hill 3                                
10.25 GACC Whippany Business Center 1                                
10.26 GACC The Colony Land                                
10.27 GACC Shawnee Distribution Center 1                                
10.28 GACC Rivers Bend Center 2B                                
10.29 GACC 7930 Kentucky                                
10.30 GACC Dues Dr Distribution Center 1                                
10.31 GACC Gibraltar                                
10.32 GACC Diamond Hill 1                                
10.33 GACC DFW Logistics Center (Bldg 3)                                
10.34 GACC Elk Grove Distribution Center 1                                
10.35 GACC 1000 Lucas Way                                
10.36 GACC Lakeview                                
10.37 GACC DFW Logistics Center (Bldg 5)                                
10.38 GACC 9756 International                                
10.39 GACC 350B Salem Church Rd                                
10.40 GACC 6105 Trenton Ln                                
10.41 GACC 300 Salem Church Rd                                
10.42 GACC Tower                                
10.43 GACC 1940 Fernbrook Ln                                
10.44 GACC Production Distribution Center 1                                
10.45 GACC Culpeper                                
10.46 GACC Fairfield Distribution Center 1                                
10.47 GACC Cavalier II                                
10.48 GACC World Park II                                
10.49 GACC Diamond Hill 4                                
10.50 GACC 2290-2298 Woodale                                
10.51 GACC 514 Butler Rd                                
10.52 GACC Northridge II                                
10.53 GACC 2222 Woodale                                
10.54 GACC Northridge I                                
10.55 GACC Romeoville Distribution Center 1                                
10.56 GACC 1825 Airport Exchange                                
10.57 GACC 7453 Empire - Bldg C                                
10.58 GACC Rivers Bend Center 1D                                
10.59 GACC Heathrow                                
10.60 GACC 2240-2250 Woodale                                
10.61 GACC 273 Industrial Way                                
10.62 GACC 7453 Empire - Bldg B                                
10.63 GACC 7453 Empire - Bldg A                                
10.64 GACC Rivers Bend Center - Land                                
10.65 GACC Production Distribution Center 1B                                
10.66 GACC Bridgewater Center 2                                
10.67 GACC Laraway Land 1                                
10.68 GACC Laraway Land 2                                
11 LCM Whitehall III & V 4,986,895 2,187,503 2,799,392 4,566,824 2,425,080 2,141,744 5,056,141 2,518,216 2,537,925 5,460,073 2,553,957 2,906,116 03/31/20 90.0% 6,288,405 2,384,341
12 JPMCB Frick Building 6,578,511 2,706,532 3,871,979 6,332,381 2,812,957 3,519,424 6,545,040 2,770,758 3,774,282 6,565,942 2,763,992 3,801,950 03/31/20 73.8% 6,362,831 2,754,914
13 LCM Peace Coliseum                           92.5% 6,696,348 1,975,278
14 LCM Los Angeles Leased Fee Portfolio 3,636,860 0 3,636,860 3,972,571 0 3,972,571       4,160,964 0 4,160,964 06/30/19 100.0% 5,267,904 0
14.01 LCM 5901 West Century Boulevard 562,927 0 562,927 613,269 0 613,269       644,732 0 644,732 06/30/19 100.0% 812,081 0
14.02 LCM 5959 West Century Boulevard 491,358 0 491,358 535,299 0 535,299       562,762 0 562,762 06/30/19 100.0% 708,834 0
14.03 LCM 6151 West Century Boulevard 450,000 0 450,000 500,000 0 500,000       500,000 0 500,000 06/30/19 100.0% 680,761 0
14.04 LCM 5933 West Century Boulevard 425,000 0 425,000 450,000 0 450,000       462,500 0 462,500 06/30/19 100.0% 601,110 0
14.05 LCM 5940 West 98th Street 461,976 0 461,976 502,500 0 502,500       536,334 0 536,334 06/30/19 100.0% 660,427 0
14.06 LCM 9801 Airport Boulevard 380,000 0 380,000 417,000 0 417,000       435,500 0 435,500 06/30/19 100.0% 558,210 0
14.07 LCM 6144 West 98th Street 444,388 0 444,388 496,416 0 496,416       529,492 0 529,492 06/30/19 100.0% 644,875 0
14.08 LCM 5960 West 98th Street 421,211 0 421,211 458,087 0 458,087       489,644 0 489,644 06/30/19 100.0% 601,606 0
15 JPMCB 1340 Concord                           95.0% 3,448,952 1,421,792
16 LCM 1333 Main Street 4,314,861 2,130,557 2,184,303 4,324,735 2,131,899 2,192,836 4,573,419 2,257,014 2,316,405         92.0% 4,729,409 2,462,836
17 GSMC City National Plaza 88,008,148 49,667,234 38,340,914 94,160,529 51,376,029 42,784,500 104,745,229 52,577,754 52,167,475         100.0% 120,349,190 52,577,754
18 GSMC Moffett Towers Buildings A, B & C 43,554,008 12,008,858 31,545,149 49,341,867 11,771,512 37,570,355 50,292,627 12,255,535 38,037,092         97.0% 69,255,640 11,194,319
18.01 GSMC Moffett Towers Building B                                
18.02 GSMC Moffett Towers Building C                                
18.03 GSMC Moffett Towers Building A                                
19 GACC Roscoe Office 2,052,278 745,846 1,306,432 2,080,668 770,748 1,309,920 2,286,406 998,105 1,288,301 2,441,441 1,043,139 1,398,302 04/30/20 88.2% 2,652,109 1,054,558
20 LCM Lava Ridge Business Center 2,252,479 1,097,754 1,154,725 2,397,288 1,083,017 1,314,270 2,290,185 1,069,823 1,220,361         89.7% 3,247,468 1,305,196
21 GSMC PCI Pharma Portfolio                           95.0% 10,601,648 318,049
21.01 GSMC 3001 Red Lion Road                           95.0% 4,723,284 141,699
21.02 GSMC 4536 & 4545 Assembly Drive                           95.0% 3,410,581 102,317
21.03 GSMC 6166 Nancy Ridge Drive                           95.0% 1,300,934 39,028
21.04 GSMC 6146 Nancy Ridge Drive                           95.0% 857,888 25,737
21.05 GSMC 1635 & 1639 New Milford School Road                           95.0% 308,962 9,269
22 JPMCB The Oliver       1,629,132 414,139 1,214,993 1,718,286 431,575 1,286,711         96.5% 1,738,570 504,301
23 JPMCB Apollo Education Group HQ Campus                           95.0% 13,609,674 0
24 LCM SHP Building IV       505,718 172,843 332,875       1,456,217 298,712 1,157,505 11/30/19 90.0% 1,495,119 280,122
25 GACC GIP REIT Portfolio                   1,115,565 138,918 976,647 03/31/20 95.0% 1,094,189 178,049
25.01 GACC 15091 Alabama Highway 20                                
25.02 GACC 1300 South Dale Mabry Highway                                
25.03 GACC 3707 14th Street Northwest                                
26 LCM Belvedere Place 2,596,799 1,575,004 1,021,795 4,153,415 1,695,234 2,458,181       4,652,115 1,764,525 2,887,590 05/31/19 92.0% 6,480,910 1,897,439
27 GACC Staples Headquarters                           92.5% 11,946,034 358,381
28 LCM NOV Headquarters 3,500,000 0 3,500,000 3,500,000 0 3,500,000       3,500,000 0 3,500,000 02/28/19 95.0% 5,585,060 2,379,011
29 GACC Briarcliff Apartments 1,863,702 776,455 1,087,247 1,944,282 844,790 1,099,491 2,032,745 798,039 1,234,706 2,053,840 749,853 1,303,987 05/31/20 95.0% 2,051,706 790,304
30 GSMC Stuart’s Crossing 1,738,626 782,530 956,097 1,760,026 882,879 877,147 1,875,288 770,667 1,104,621         95.0% 1,784,294 665,002
31 LCM KB Fresenius & DaVita Southeast Portfolio                           95.0% 978,341 218,485
31.01 LCM 4751 West Fuqua Street                           95.0% 262,265 70,540
31.02 LCM 205 Belle Meade Point                           95.0% 236,080 30,487
31.03 LCM 3530 Rowe Lane                           95.0% 246,943 39,155
31.04 LCM 5552 Platt Springs Road                           95.0% 233,053 78,303
32 GSMC Caton Crossings 1,362,424 459,364 903,060 1,323,564 503,531 820,033 1,302,903 452,743 850,159         95.0% 1,395,124 428,011
33 GSMC Midland Atlantic Portfolio 5,693,685 1,594,304 4,099,381 5,673,339 1,681,671 3,991,667 5,929,476 1,695,066 4,234,410 5,987,404 1,668,228 4,319,176 03/31/20 87.3% 5,579,588 1,589,057
33.01 GSMC Parkside Square 1,378,427 381,493 996,934 1,441,584 380,508 1,061,076 1,449,088 365,560 1,083,528 1,424,539 391,713 1,032,826 03/31/20 95.0% 1,464,126 339,269
33.02 GSMC Maysville Marketsquare 1,314,064 315,460 998,604 1,245,548 319,000 926,548 1,293,140 323,372 969,768 1,297,629 319,930 977,699 03/31/20 88.5% 1,211,457 302,092
33.03 GSMC Pinecrest Pointe 1,114,744 296,986 817,758 1,172,651 316,884 855,767 1,276,481 329,618 946,863 1,291,276 332,927 958,349 03/31/20 84.3% 1,139,313 314,308
33.04 GSMC Valleydale Marketplace 791,360 223,898 567,462 752,396 254,894 497,501 808,929 262,593 546,336 844,317 224,802 619,515 03/31/20 93.2% 762,970 250,847
33.05 GSMC Putnam Plaza 718,494 217,918 500,576 707,905 241,534 466,372 713,918 246,445 467,473 722,050 243,051 478,999 03/31/20 73.0% 578,680 223,638
33.06 GSMC Heritage Plaza 376,596 158,549 218,047 353,255 168,851 184,404 387,920 167,478 220,442 407,594 155,806 251,788 03/31/20 81.5% 423,042 158,903
34 LCM Guidepost Montessori                           95.0% 770,741 144,939
35 LCM Maple Grove RV Resort 821,458 360,437 461,021 887,822 346,210 541,612       940,249 307,457 632,792 11/30/19 82.0% 875,740 324,271
36 JPMCB 278 Court Street             374,800 55,015 319,785 339,750 57,043 282,707 03/31/20 95.0% 416,100 65,268
37 LCM Willow Lake Tech Center 1,016,021 372,931 643,089 1,030,999 351,454 679,545       1,037,452 408,563 628,889 09/30/19 90.0% 1,243,594 691,943
                                     

 

A-1-4 

 

 

 

ANNEX A-1

 

                               
                               
                               
Loan # Seller Property Name UW NOI ($) UW Capital Items ($) UW NCF ($) UW NOI DSCR UW NCF DSCR UW NOI Debt Yield % UW NCF Debt Yield % Title Type Ground Lease Expiration Ground Lease Extension Terms Franchise Expiration Date PML %  
1 LCM 530 Broadway 17,716,340 1,128,874 16,587,466 2.92 2.73 8.4% 7.9% Fee          
2 LCM LA County Office Portfolio 6,314,268 711,934 5,602,334 1.56 1.38 9.2% 8.1% Fee       Various  
2.01 LCM 29903 Agoura Road 1,877,886 182,985 1,694,901         Fee       11%  
2.02 LCM 29899 Agoura Road 1,767,495 145,347 1,622,148         Fee       8%  
2.03 LCM 5230 Las Virgenes Road 1,112,084 175,807 936,276         Fee       12%  
2.04 LCM 5855 Topanga Canyon Boulevard 934,829 131,607 803,222         Fee       17%  
2.05 LCM 29901 Agoura Road 621,974 76,188 545,786         Fee       11%  
3 JPMCB Chase Center Tower I 20,299,364 63,532 20,235,832 3.89 3.87 13.9% 13.8% Fee       14%  
4 JPMCB Chase Center Tower II 17,159,300 53,710 17,105,590 3.89 3.87 13.9% 13.8% Fee       14%  
5 JPMCB/GACC/GSMC 1633 Broadway 119,150,163 2,472,436 116,677,727 3.93 3.84 11.9% 11.7% Fee          
6 LCM 12555 & 12655 Jefferson 8,436,433 491,587 7,944,846 1.91 1.80 7.6% 7.2% Fee       10%  
6.01 LCM 12655 Jefferson 3,709,962 337,276 3,372,686         Fee       10%  
6.02 LCM 12555 Jefferson 4,726,471 154,311 4,572,160         Fee       10%  
7 GACC 675 Creekside Way 7,902,454 35,563 7,866,891 2.53 2.52 9.5% 9.4% Fee       9%  
8 LCM Hampton Roads Office Portfolio 14,283,130 1,999,510 12,283,620 1.63 1.40 10.9% 9.4% Fee          
8.01 LCM 510 Independence Parkway 1,177,063 149,607 1,027,456         Fee          
8.02 LCM 676 Independence Parkway 1,168,144 124,013 1,044,131         Fee          
8.03 LCM 700 Independence Parkway 1,091,349 151,036 940,313         Fee          
8.04 LCM 1309 Executive Boulevard 793,477 83,070 710,407         Fee          
8.05 LCM 1317 Executive Boulevard 1,123,742 117,489 1,006,253         Fee          
8.06 LCM 200 Golden Oak Court 804,828 119,187 685,641         Fee          
8.07 LCM 1301 Executive Boulevard 728,185 80,378 647,807         Fee          
8.08 LCM 505 Independence Parkway 769,826 105,340 664,487         Fee          
8.09 LCM 1313 Executive Boulevard 667,712 79,854 587,859         Fee          
8.10 LCM 208 Golden Oak Court 715,592 102,981 612,611         Fee          
8.11 LCM 1305 Executive Boulevard 470,235 78,642 391,593         Fee          
8.12 LCM 500 Independence Parkway 654,058 80,784 573,274         Fee          
8.13 LCM 501 Independence Parkway 743,090 95,336 647,755         Fee          
8.14 LCM 1 Enterprise Parkway 360,625 92,667 267,958         Fee          
8.15 LCM 1457 Miller Store Road 521,930 96,224 425,707         Fee          
8.16 LCM 2809 South Lynnhaven Road 572,631 90,710 481,921         Fee          
8.17 LCM 22 Enterprise Parkway 571,304 98,517 472,787         Fee          
8.18 LCM 521 Butler Farm Road 427,505 67,484 360,021         Fee          
8.19 LCM 21 Enterprise Parkway 376,638 87,547 289,091         Fee          
8.20 LCM 484 Viking Drive 133,955 35,290 98,664         Fee          
8.21 LCM 629 Phoenix Drive 270,336 37,978 232,358         Fee          
8.22 LCM 5 Manhattan Square 140,904 25,375 115,529         Fee          
9 GSMC 711 Fifth Avenue 51,304,783 629,356 50,675,427 2.94 2.90 9.4% 9.3% Fee          
10 GACC BX Industrial Portfolio 48,898,094 3,329,314 45,568,781 3.83 3.57 12.8% 12.0% Various Various Various      
10.01 GACC Bridgewater Center 1               Fee          
10.02 GACC 401 E Laraway Rd               Fee          
10.03 GACC Rochelle 1               Fee          
10.04 GACC 350A Salem Church Rd               Fee          
10.05 GACC Romeoville Bldg 1               Fee          
10.06 GACC 251 E Laraway Rd               Fee          
10.07 GACC 7940 Kentucky               Fee          
10.08 GACC Mountain Top Distribution Center 2               Fee          
10.09 GACC Enterprise Parkway               Fee          
10.10 GACC Cavalier I               Fee          
10.11 GACC 1910 International               Fee          
10.12 GACC Glen Dale               Fee          
10.13 GACC Romeoville Bldg 2               Fee          
10.14 GACC Enterprise Distribution Center 1               Fee          
10.15 GACC 2270 Woodale               Fee          
10.16 GACC 2950 Lexington Ave South               Fee          
10.17 GACC Rivers Bend Center 1B               Fee          
10.18 GACC DFW Logistics Center (Bldg 4)               Leasehold 09/19/2056 None      
10.19 GACC Rivers Bend Center 1C               Fee          
10.20 GACC Territorial               Fee          
10.21 GACC Diamond Hill 2               Fee          
10.22 GACC Rivers Bend Center 2A               Fee          
10.23 GACC Rivers Bend Center 1A               Fee          
10.24 GACC Diamond Hill 3               Fee          
10.25 GACC Whippany Business Center 1               Fee          
10.26 GACC The Colony Land               Fee          
10.27 GACC Shawnee Distribution Center 1               Fee          
10.28 GACC Rivers Bend Center 2B               Fee          
10.29 GACC 7930 Kentucky               Fee          
10.30 GACC Dues Dr Distribution Center 1               Fee          
10.31 GACC Gibraltar               Fee          
10.32 GACC Diamond Hill 1               Fee          
10.33 GACC DFW Logistics Center (Bldg 3)               Leasehold 08/01/2056 None      
10.34 GACC Elk Grove Distribution Center 1               Fee          
10.35 GACC 1000 Lucas Way               Fee          
10.36 GACC Lakeview               Fee          
10.37 GACC DFW Logistics Center (Bldg 5)               Leasehold 11/07/2056 None      
10.38 GACC 9756 International               Fee          
10.39 GACC 350B Salem Church Rd               Fee          
10.40 GACC 6105 Trenton Ln               Fee          
10.41 GACC 300 Salem Church Rd               Fee          
10.42 GACC Tower               Fee          
10.43 GACC 1940 Fernbrook Ln               Fee          
10.44 GACC Production Distribution Center 1               Fee          
10.45 GACC Culpeper               Fee          
10.46 GACC Fairfield Distribution Center 1               Fee          
10.47 GACC Cavalier II               Fee          
10.48 GACC World Park II               Fee          
10.49 GACC Diamond Hill 4               Fee          
10.50 GACC 2290-2298 Woodale               Fee          
10.51 GACC 514 Butler Rd               Fee          
10.52 GACC Northridge II               Fee          
10.53 GACC 2222 Woodale               Fee          
10.54 GACC Northridge I               Fee          
10.55 GACC Romeoville Distribution Center 1               Fee          
10.56 GACC 1825 Airport Exchange               Fee          
10.57 GACC 7453 Empire - Bldg C               Fee          
10.58 GACC Rivers Bend Center 1D               Fee          
10.59 GACC Heathrow               Fee          
10.60 GACC 2240-2250 Woodale               Fee          
10.61 GACC 273 Industrial Way               Fee          
10.62 GACC 7453 Empire - Bldg B               Fee          
10.63 GACC 7453 Empire - Bldg A               Fee          
10.64 GACC Rivers Bend Center - Land               Fee          
10.65 GACC Production Distribution Center 1B               Fee          
10.66 GACC Bridgewater Center 2               Fee          
10.67 GACC Laraway Land 1               Fee          
10.68 GACC Laraway Land 2               Fee          
11 LCM Whitehall III & V 3,904,063 503,018 3,401,045 1.94 1.69 10.8% 9.4% Fee          
12 JPMCB Frick Building 3,607,917 393,427 3,214,491 1.85 1.65 10.2% 9.1% Fee          
13 LCM Peace Coliseum 4,721,069 374,211 4,346,858 3.18 2.93 13.7% 12.6% Fee       9%  
14 LCM Los Angeles Leased Fee Portfolio 5,267,904 0 5,267,904 1.75 1.75 6.2% 6.2% Fee       Various  
14.01 LCM 5901 West Century Boulevard 812,081 0 812,081         Fee       22%  
14.02 LCM 5959 West Century Boulevard 708,834 0 708,834         Fee       13%  
14.03 LCM 6151 West Century Boulevard 680,761 0 680,761         Fee       13%  
14.04 LCM 5933 West Century Boulevard 601,110 0 601,110         Fee       10%  
14.05 LCM 5940 West 98th Street 660,427 0 660,427         Fee       17%  
14.06 LCM 9801 Airport Boulevard 558,210 0 558,210         Fee       11%  
14.07 LCM 6144 West 98th Street 644,875 0 644,875         Fee       17%  
14.08 LCM 5960 West 98th Street 601,606 0 601,606         Fee       17%  
15 JPMCB 1340 Concord 2,027,160 174,883 1,852,277 2.19 2.00 9.2% 8.4% Fee          
16 LCM 1333 Main Street 2,266,573 251,308 2,015,265 2.01 1.78 11.1% 9.8% Fee          
17 GSMC City National Plaza 67,771,436 5,355,502 62,415,934 4.98 4.59 12.3% 11.3% Fee       19%  
18 GSMC Moffett Towers Buildings A, B & C 58,061,321 1,211,290 56,850,031 3.70 3.63 13.1% 12.8% Fee       6%  
18.01 GSMC Moffett Towers Building B               Fee       6%  
18.02 GSMC Moffett Towers Building C               Fee       6%  
18.03 GSMC Moffett Towers Building A               Fee       6%  
19 GACC Roscoe Office 1,597,551 81,705 1,515,846 2.14 2.03 8.6% 8.2% Fee       16%  
20 LCM Lava Ridge Business Center 1,942,272 53,777 1,888,495 1.98 1.93 10.6% 10.3% Fee       5%  
21 GSMC PCI Pharma Portfolio 10,283,599 589,942 9,693,657 2.77 2.61 9.5% 8.9% Fee       Various  
21.01 GSMC 3001 Red Lion Road 4,581,586 194,445 4,387,141         Fee          
21.02 GSMC 4536 & 4545 Assembly Drive 3,308,263 334,254 2,974,009         Fee          
21.03 GSMC 6166 Nancy Ridge Drive 1,261,906 16,349 1,245,557         Fee       6%  
21.04 GSMC 6146 Nancy Ridge Drive 832,151 10,781 821,370         Fee       12%  
21.05 GSMC 1635 & 1639 New Milford School Road 299,693 34,113 265,580         Fee          
22 JPMCB The Oliver 1,234,270 6,867 1,227,403 2.18 2.17 8.2% 8.1% Fee       11%  
23 JPMCB Apollo Education Group HQ Campus 13,609,674 719,597 12,890,078 4.38 4.15 14.9% 14.1% Fee          
24 LCM SHP Building IV 1,214,997 64,814 1,150,183 1.53 1.45 8.8% 8.3% Fee          
25 GACC GIP REIT Portfolio 916,141 3,638 912,503 1.39 1.38 8.1% 8.1% Fee          
25.01 GACC 15091 Alabama Highway 20               Fee          
25.02 GACC 1300 South Dale Mabry Highway               Fee          
25.03 GACC 3707 14th Street Northwest               Fee          
26 LCM Belvedere Place 4,583,471 452,034 4,131,437 2.90 2.62 10.4% 9.4% Fee       8%  
27 GACC Staples Headquarters 11,587,653 285,840 11,301,813 4.08 3.98 12.9% 12.6% Fee          
28 LCM NOV Headquarters 3,206,049 67,404 3,138,646 1.74 1.71 8.2% 8.0% Fee          
29 GACC Briarcliff Apartments 1,261,403 74,400 1,187,003 2.61 2.46 14.3% 13.5% Fee          
30 GSMC Stuart’s Crossing 1,119,292 98,358 1,020,933 2.40 2.19 13.3% 12.2% Fee          
31 LCM KB Fresenius & DaVita Southeast Portfolio 759,856 3,458 756,398 1.68 1.67 9.5% 9.4% Fee          
31.01 LCM 4751 West Fuqua Street 191,724 882 190,842         Fee          
31.02 LCM 205 Belle Meade Point 205,594 1,104 204,490         Fee          
31.03 LCM 3530 Rowe Lane 207,788 738 207,050         Fee          
31.04 LCM 5552 Platt Springs Road 154,750 734 154,016         Fee          
32 GSMC Caton Crossings 967,113 96,369 870,744 2.34 2.11 12.4% 11.2% Fee          
33 GSMC Midland Atlantic Portfolio 3,990,530 348,001 3,642,529 1.56 1.42 8.9% 8.1% Fee          
33.01 GSMC Parkside Square 1,124,856 113,932 1,010,924         Fee          
33.02 GSMC Maysville Marketsquare 909,366 94,944 814,422         Fee          
33.03 GSMC Pinecrest Pointe 825,005 48,582 776,423         Fee          
33.04 GSMC Valleydale Marketplace 512,123 40,573 471,550         Fee          
33.05 GSMC Putnam Plaza 355,042 37,501 317,541         Fee          
33.06 GSMC Heritage Plaza 264,139 12,469 251,669         Fee          
34 LCM Guidepost Montessori 625,802 36,039 589,764 1.62 1.53 9.5% 8.9% Fee       7%  
35 LCM Maple Grove RV Resort 551,469 4,450 547,019 2.31 2.29 9.7% 9.6% Fee       5%  
36 JPMCB 278 Court Street 350,832 750 350,082 1.19 1.19 6.9% 6.9% Fee          
37 LCM Willow Lake Tech Center 551,651 99,757 451,895 2.04 1.67 11.1% 9.1% Fee          

 

 

A-1-5 

 

  

ANNEX A-1

 

      UPFRONT ESCROW   MONTHLY ESCROW
                                       
                                       
Loan # Seller Property Name Upfront Capex Reserve ($) Upfront Engin. Reserve ($) Upfront Envir. Reserve ($) Upfront TI/LC Reserve ($) Upfront RE Tax Reserve ($) Upfront Ins. Reserve ($) Upfront Debt Service Reserve ($) Upfront Other Reserve ($) Other Upfront Description ($)   Monthly Capex Reserve ($) Monthly Envir. Reserve ($) Monthly TI/LC Reserve ($) Monthly RE Tax Reserve ($) Monthly Ins. Reserve ($) Monthly Other Reserve ($) Other Monthly Description ($)
1 LCM 530 Broadway 0 5,520 0 0 0 0 0 19,262,459 Holdback Account Reserve: 18,000,000; Outstanding TI/LC Reserve: 714,484; Free Rent Reserve: 547,974.80   Springing 0 Springing Springing Springing 0  
2 LCM LA County Office Portfolio 308,190 4,938 0 1,000,000 335,000 35,000 0 2,299,537 Outstanding TI/LC Reserve: 2,080,140; Free Rent Reserve: 219,396.52   7,225 0 Springing 66,750 8,700 0  
2.01 LCM 29903 Agoura Road                                  
2.02 LCM 29899 Agoura Road                                  
2.03 LCM 5230 Las Virgenes Road                                  
2.04 LCM 5855 Topanga Canyon Boulevard                                  
2.05 LCM 29901 Agoura Road                                  
3 JPMCB Chase Center Tower I 0 7,821,488 0 0 0 0 0 24,508,004 Outstanding Landlord Obligations: 24,508,004   Springing 0 Springing Springing Springing Springing Common Charges Reserve
4 JPMCB Chase Center Tower II 0 7,342,312 0 0 0 0 0 23,006,544 Outstanding Landlord Obligations: 23,006,544   Springing 0 Springing Springing Springing Springing Common Charges Reserve
5 JPMCB/GACC/GSMC 1633 Broadway 0 0 0 0 0 0 0 36,389,727 Unfunded Obligations Reserve   Springing 0 Springing Springing Springing 0  
6 LCM 12555 & 12655 Jefferson 0 0 0 2,538,191 1,250,000 6,000 0 3,544,603 Earnout Reserve: 3,500,000.00; Free Rent Reserve: 44,603.12   4,040 0 16,159 137,610 5,900 0  
6.01 LCM 12655 Jefferson                                  
6.02 LCM 12555 Jefferson                                  
7 GACC 675 Creekside Way 0 0 0 0 0 0 0 11,087,071 Free Rent Reserve: 8,527,537.59; 8x8 Allowance Reserve: 2,559,533.62   2,964 0 Springing 59,117 Springing 0  
8 LCM Hampton Roads Office Portfolio 250,000 223,102 0 1,500,000 600,000 30,000 0 1,088,187 Outstanding TI/LC Reserve: 1,001,935.59; Free Rent Reserve: 86,251.34   33,050 0 168,555 150,800 22,200 0  
8.01 LCM 510 Independence Parkway                                  
8.02 LCM 676 Independence Parkway                                  
8.03 LCM 700 Independence Parkway                                  
8.04 LCM 1309 Executive Boulevard                                  
8.05 LCM 1317 Executive Boulevard                                  
8.06 LCM 200 Golden Oak Court                                  
8.07 LCM 1301 Executive Boulevard                                  
8.08 LCM 505 Independence Parkway                                  
8.09 LCM 1313 Executive Boulevard                                  
8.10 LCM 208 Golden Oak Court                                  
8.11 LCM 1305 Executive Boulevard                                  
8.12 LCM 500 Independence Parkway                                  
8.13 LCM 501 Independence Parkway                                  
8.14 LCM 1 Enterprise Parkway                                  
8.15 LCM 1457 Miller Store Road                                  
8.16 LCM 2809 South Lynnhaven Road                                  
8.17 LCM 22 Enterprise Parkway                                  
8.18 LCM 521 Butler Farm Road                                  
8.19 LCM 21 Enterprise Parkway                                  
8.20 LCM 484 Viking Drive                                  
8.21 LCM 629 Phoenix Drive                                  
8.22 LCM 5 Manhattan Square                                  
9 GSMC 711 Fifth Avenue 0 0 0 0 0 0 0 3,048,024 TCO Renewal Reserve: 2,000,000; Unfunded Obligations Reserve: 1,048,024.18   Springing 0 Springing Springing Springing Springing Downgraded Tenant Reserve
10 GACC BX Industrial Portfolio 0 0 0 4,048,428 0 0 0 0     Springing 0 Springing Springing Springing Springing Ground Rent Reserve
10.01 GACC Bridgewater Center 1                                  
10.02 GACC 401 E Laraway Rd                                  
10.03 GACC Rochelle 1                                  
10.04 GACC 350A Salem Church Rd                                  
10.05 GACC Romeoville Bldg 1                                  
10.06 GACC 251 E Laraway Rd                                  
10.07 GACC 7940 Kentucky                                  
10.08 GACC Mountain Top Distribution Center 2                                  
10.09 GACC Enterprise Parkway                                  
10.10 GACC Cavalier I                                  
10.11 GACC 1910 International                                  
10.12 GACC Glen Dale                                  
10.13 GACC Romeoville Bldg 2                                  
10.14 GACC Enterprise Distribution Center 1                                  
10.15 GACC 2270 Woodale                                  
10.16 GACC 2950 Lexington Ave South                                  
10.17 GACC Rivers Bend Center 1B                                  
10.18 GACC DFW Logistics Center (Bldg 4)                                  
10.19 GACC Rivers Bend Center 1C                                  
10.20 GACC Territorial                                  
10.21 GACC Diamond Hill 2                                  
10.22 GACC Rivers Bend Center 2A                                  
10.23 GACC Rivers Bend Center 1A                                  
10.24 GACC Diamond Hill 3                                  
10.25 GACC Whippany Business Center 1                                  
10.26 GACC The Colony Land                                  
10.27 GACC Shawnee Distribution Center 1                                  
10.28 GACC Rivers Bend Center 2B                                  
10.29 GACC 7930 Kentucky                                  
10.30 GACC Dues Dr Distribution Center 1                                  
10.31 GACC Gibraltar                                  
10.32 GACC Diamond Hill 1                                  
10.33 GACC DFW Logistics Center (Bldg 3)                                  
10.34 GACC Elk Grove Distribution Center 1                                  
10.35 GACC 1000 Lucas Way                                  
10.36 GACC Lakeview                                  
10.37 GACC DFW Logistics Center (Bldg 5)                                  
10.38 GACC 9756 International                                  
10.39 GACC 350B Salem Church Rd                                  
10.40 GACC 6105 Trenton Ln                                  
10.41 GACC 300 Salem Church Rd                                  
10.42 GACC Tower                                  
10.43 GACC 1940 Fernbrook Ln                                  
10.44 GACC Production Distribution Center 1                                  
10.45 GACC Culpeper                                  
10.46 GACC Fairfield Distribution Center 1                                  
10.47 GACC Cavalier II                                  
10.48 GACC World Park II                                  
10.49 GACC Diamond Hill 4                                  
10.50 GACC 2290-2298 Woodale                                  
10.51 GACC 514 Butler Rd                                  
10.52 GACC Northridge II                                  
10.53 GACC 2222 Woodale                                  
10.54 GACC Northridge I                                  
10.55 GACC Romeoville Distribution Center 1                                  
10.56 GACC 1825 Airport Exchange                                  
10.57 GACC 7453 Empire - Bldg C                                  
10.58 GACC Rivers Bend Center 1D                                  
10.59 GACC Heathrow                                  
10.60 GACC 2240-2250 Woodale                                  
10.61 GACC 273 Industrial Way                                  
10.62 GACC 7453 Empire - Bldg B                                  
10.63 GACC 7453 Empire - Bldg A                                  
10.64 GACC Rivers Bend Center - Land                                  
10.65 GACC Production Distribution Center 1B                                  
10.66 GACC Bridgewater Center 2                                  
10.67 GACC Laraway Land 1                                  
10.68 GACC Laraway Land 2                                  
11 LCM Whitehall III & V 0 0 0 1,345,891 44,614 14,411 0 364,904 Free Rent Reserve   4,932 0 36,987 44,614 3,603 0  
12 JPMCB Frick Building 5,897 3,850 0 29,484 80,733 0 0 809,999 Outstanding TI/LC Reserve: 737,840; Free Rent Reserve: 72,159   5,897 0 29,484 40,367 Springing Springing Major Tenant Trigger Reserve
13 LCM Peace Coliseum 0 0 0 0 290,000 170,000 0 0     Springing 0 Springing 72,000 14,500 0  
14 LCM Los Angeles Leased Fee Portfolio 0 0 0 0 0 0 0 0     0 0 0 Springing Springing 0  
14.01 LCM 5901 West Century Boulevard                                  
14.02 LCM 5959 West Century Boulevard                                  
14.03 LCM 6151 West Century Boulevard                                  
14.04 LCM 5933 West Century Boulevard                                  
14.05 LCM 5940 West 98th Street                                  
14.06 LCM 9801 Airport Boulevard                                  
14.07 LCM 6144 West 98th Street                                  
14.08 LCM 5960 West 98th Street                                  
15 JPMCB 1340 Concord 0 279,063 0 0 0 0 0 6,844,861 Outstanding TI Reserve: 4,028,400; Free Rent Reserve: 1,530,456.61; Gap Rent Reserve: 977,741.94; Prepaid Rent: 308,262.83   1,427 0 0 Springing Springing 0  
16 LCM 1333 Main Street 600,000 0 0 1,075,000 210,000 15,000 0 145,013 Outstanding TI/LC Reserve   4,673 0 18,693 69,400 5,300 0  
17 GSMC City National Plaza 0 0 0 15,444,167 0 0 13,606,389 10,850,414 Free Rent Reserve   Springing 0 Springing Springing Springing 0  
18 GSMC Moffett Towers Buildings A, B & C 0 0 0 53,688,909 0 0 0 34,016,766 Rent Concession Reserve   15,858 0 0 282,271 Springing Springing Lease Sweep Reserve
18.01 GSMC Moffett Towers Building B                                  
18.02 GSMC Moffett Towers Building C                                  
18.03 GSMC Moffett Towers Building A                                  
19 GACC Roscoe Office 0 15,400 0 195,000 0 0 0 0     1,406 0 7,028 8,529 Springing 0  
20 LCM Lava Ridge Business Center 400,000 8,750 0 1,700,000 70,000 0 0 1,781,649 Finance of America Reserve: 911,746.56; Finance of America Leasing Expense Reserve: 495,000; Free Rent Reserve: 374,901.97   0 0 17,355 28,300 Springing Springing Finance of America Reserve
21 GSMC PCI Pharma Portfolio 0 0 0 0 0 0 0 0     Springing 0 Springing Springing Springing 0  
21.01 GSMC 3001 Red Lion Road                                  
21.02 GSMC 4536 & 4545 Assembly Drive                                  
21.03 GSMC 6166 Nancy Ridge Drive                                  
21.04 GSMC 6146 Nancy Ridge Drive                                  
21.05 GSMC 1635 & 1639 New Milford School Road                                  
22 JPMCB The Oliver 931 0 0 100,000 25,860 0 0 0     931 0 Springing 25,860 Springing 0  
23 JPMCB Apollo Education Group HQ Campus 9,994 0 0 49,972 0 0 0 0     9,994 0 49,972 Springing Springing 0  
24 LCM SHP Building IV 0 0 0 0 43,750 13,166 0 16,108 Free Rent Reserve   1,080 0 5,401 8,750 1,097 0  
25 GACC GIP REIT Portfolio 0 7,500 0 0 19,257 0 0 4,336 Common Charges Reserve   1,137 0 Springing 4,814 Springing Springing Common Charges Reserve
25.01 GACC 15091 Alabama Highway 20                                  
25.02 GACC 1300 South Dale Mabry Highway                                  
25.03 GACC 3707 14th Street Northwest                                  
26 LCM Belvedere Place 0 0 0 2,830,667 500,000 0 0 316,522 Free Rent Reserve   1,742 0 0 65,000 Springing 0  
27 GACC Staples Headquarters 0 0 0 0 0 0 0 0     Springing 0 0 Springing Springing 0  
28 LCM NOV Headquarters 0 0 0 0 0 0 0 0     Springing 0 0 Springing Springing 0  
29 GACC Briarcliff Apartments 68,320 31,680 0 0 90,085 0 0 0     6,200 0 0 22,683 Springing 0  
30 GSMC Stuart’s Crossing 0 65,918 0 0 478,404 0 0 0     1,425 0 8,333 47,840 Springing 0  
31 LCM KB Fresenius & DaVita Southeast Portfolio 34,575 7,688 0 0 15,000 0 0 0     Springing 0 0 5,350 Springing 0  
31.01 LCM 4751 West Fuqua Street                                  
31.02 LCM 205 Belle Meade Point                                  
31.03 LCM 3530 Rowe Lane                                  
31.04 LCM 5552 Platt Springs Road                                  
32 GSMC Caton Crossings 0 25,465 0 500,000 180,383 0 0 0     1,397 0 Springing 18,038 Springing 0  
33 GSMC Midland Atlantic Portfolio 0 93,262 0 750,000 100,632 0 0 55,825 Unfunded Obligations Reserve   10,123 0 Springing 40,245 Springing 0  
33.01 GSMC Parkside Square                                  
33.02 GSMC Maysville Marketsquare                                  
33.03 GSMC Pinecrest Pointe                                  
33.04 GSMC Valleydale Marketplace                                  
33.05 GSMC Putnam Plaza                                  
33.06 GSMC Heritage Plaza                                  
34 LCM Guidepost Montessori 0 5,000 0 0 30,000 400 0 0     250 0 0 9,750 400 0  
35 LCM Maple Grove RV Resort 0 4,905 0 0 17,000 1,100 0 0     371 0 0 4,100 1,300 0  
36 JPMCB 278 Court Street 88 0 0 167 6,417 571 0 104,000 Outstanding TI Reserve: 80,000; Free Rent Reserve: 24,000   91 0 167 3,209 571 0  
37 LCM Willow Lake Tech Center 0 11,153 0 0 246,000 1,637 0 0     1,750 0 6,563 41,000 1,637 0  

 

 

A-1-6 

 

 

 

ANNEX A-1

 

        RESERVE CAPS     LARGEST TENANT   2nd LARGEST TENANT
                                       
                                       
Loan # Seller Property Name   CapEx Reserve Cap ($) Envir. Reserve Cap ($) TI/LC Reserve Cap ($) RE Tax Reserve Cap ($) Insur. Reserve Cap ($) Debt Service Reserve Cap ($) Other Reserve Cap ($)   Single Tenant Largest Tenant Unit Size Lease Expiration   2nd Largest Tenant Unit Size Lease Expiration
1 LCM 530 Broadway       346,800           No Anomaly Partners LLC 84,662 09/30/24   Knotel 48,524 04/30/29
2 LCM LA County Office Portfolio       1,000,000           Various              
2.01 LCM 29903 Agoura Road                   No PNMAC, LLC 50,924 06/30/24   Nuance 34,256 09/30/24
2.02 LCM 29899 Agoura Road                   No CYDCOR, LLC 43,013 05/31/25   LA Rams 17,462 08/31/21
2.03 LCM 5230 Las Virgenes Road                   No Western General Insurance 36,609 02/28/25   Anchor Loans 21,076 08/31/23
2.04 LCM 5855 Topanga Canyon Boulevard                   No JML Law Firm 10,020 06/30/25   Union Bank of California, N.A. 8,068 06/30/22
2.05 LCM 29901 Agoura Road                   Yes Motor Vehicle Software Corp 37,758 08/31/30        
3 JPMCB Chase Center Tower I                   Yes Uber Technologies, Inc. 317,660 10/31/39        
4 JPMCB Chase Center Tower II                   Yes Uber Technologies, Inc. 268,548 09/30/39        
5 JPMCB/GACC/GSMC 1633 Broadway   1,024,605   5,123,024           No Allianz Asset Management of America L.P. 320,911 01/31/31   WMG Acquisition Corp 293,888 07/31/29
6 LCM 12555 & 12655 Jefferson       Various           No              
6.01 LCM 12655 Jefferson                   No WeWork 82,889 08/31/28   AegisMedia Americas, Inc. / Dentsu 17,867 11/30/23
6.02 LCM 12555 Jefferson                   No Providence Health System 35,562 07/31/31   Cardinia Real Estate 15,955 09/30/24
7 GACC 675 Creekside Way   106,689               Yes 8x8 177,815 12/31/30        
8 LCM Hampton Roads Office Portfolio   4,000,000               Various              
8.01 LCM 510 Independence Parkway                   No United States Coast Guard Community Services Command 27,498 01/31/27   Antech Systems, Inc. 23,581 05/31/23
8.02 LCM 676 Independence Parkway                   No Strayer University, Inc. 25,622 03/31/21   Woolpert, Inc. 11,259 03/31/21
8.03 LCM 700 Independence Parkway                   No General Dynamics Info 46,745 01/31/22   Emprise Corporation 23,501 10/31/23
8.04 LCM 1309 Executive Boulevard                   Yes Cegedim Dendrite 49,870 12/31/20        
8.05 LCM 1317 Executive Boulevard                   No Burns & McDonnell Engineering Company, Inc. 25,625 05/31/30   RRMM Architects, P.C. 24,688 06/30/24
8.06 LCM 200 Golden Oak Court                   No Tidewater Mortgage Services, Inc. 24,289 08/31/22   Novonics Corp 10,950 12/31/23
8.07 LCM 1301 Executive Boulevard                   No Cox Communications Hampton Roads, LLC 26,136 MTM   CACI, Inc. 23,884 01/31/21
8.08 LCM 505 Independence Parkway                   No Cdyne 26,902 10/31/20   Honeywell Technology Solutions, Inc. 5,964 01/21/22
8.09 LCM 1313 Executive Boulevard                   Yes Sutherland Global Services Inc. 49,870 09/30/24        
8.10 LCM 208 Golden Oak Court                   No Wells Fargo Advisors, LLC 20,003 06/30/21   Merrill Lynch, Pierce, Fenner & Smith Incorporated 14,693 09/30/22
8.11 LCM 1305 Executive Boulevard                   No Schenker, Inc. 31,709 01/31/21   Precision Spinal Care, Inc. 2,298 03/31/27
8.12 LCM 500 Independence Parkway                   No Children’s Hospital of The King’s Daughters, Inc. 38,213 05/31/26   Chesapeake Ear, Nose & Throat 12,787 12/31/20
8.13 LCM 501 Independence Parkway                   No Antech Systems 9,832 05/31/21   C&F Mortgage 7,332 10/31/21
8.14 LCM 1 Enterprise Parkway                   No Science Systems and Applications Inc. 30,755 05/31/21   Battelle Memorial Institute 4,270 07/31/24
8.15 LCM 1457 Miller Store Road                   No Ultralife Corporation 32,522 04/30/21   Continental Tide Defense Systems, Inc. 16,350 04/30/21
8.16 LCM 2809 South Lynnhaven Road                   No Innovative Systems & Solutions, Inc. 10,840 07/31/20   AGVIQ, LLC 10,625 05/31/24
8.17 LCM 22 Enterprise Parkway                   No Intergraph Corporation 13,000 10/31/20   Mathew Thompson, III, Consulting Engineers, Inc. 9,356 10/31/22
8.18 LCM 521 Butler Farm Road                   Yes Ferguson Enterprises, Inc. 44,651 03/31/21        
8.19 LCM 21 Enterprise Parkway                   No United States of America (Air National Guard) 9,950 04/30/23   Intelligent Software Solutions USA, LLC 8,823 09/30/20
8.20 LCM 484 Viking Drive                   No Brock & Scott, PLLC 5,572 12/31/21   Morgan-Marrow Company 2,902 03/31/22
8.21 LCM 629 Phoenix Drive                   No Precision Measurements, Inc. 6,904 01/31/22   Eliza Hope Foundation 5,766 08/31/23
8.22 LCM 5 Manhattan Square                   Yes Jacobs Technology, Inc. 17,068 02/29/24        
9 GSMC 711 Fifth Avenue   170,012   1,020,072           No SunTrust Banks 84,516 04/30/24   Allen & Company 70,972 09/30/33
10 GACC BX Industrial Portfolio   19,975,883   46,610,395           Various              
10.01 GACC Bridgewater Center 1                   No Research Assist, Inc 2,179 12/31/20        
10.02 GACC 401 E Laraway Rd                   Yes Amazon 475,104 07/31/25        
10.03 GACC Rochelle 1                   No Del Monte Foods, Inc. 312,750 04/30/21   Clarkwestern Dietrich Building Systems LLC 266,825 10/14/28
10.04 GACC 350A Salem Church Rd                   Yes DHL 405,100 07/31/21        
10.05 GACC Romeoville Bldg 1                   No Sealed Air Corporation 106,876 07/31/23   Amazon 93,048 07/31/29
10.06 GACC 251 E Laraway Rd                   Yes National Distribution Centers, LLC 374,460 06/30/21        
10.07 GACC 7940 Kentucky                   No The United States of America 121,345 10/31/28        
10.08 GACC Mountain Top Distribution Center 2                   Yes Signify North America Corp 400,000 04/30/22        
10.09 GACC Enterprise Parkway                   No Tecnico Corporation 155,107 03/31/22   E & J Acquisition, LLC 119,099 MTM
10.10 GACC Cavalier I                   No Philadelphia Truck Lines, Inc. 48,946 05/31/27   Noble Sales Co., Inc. 33,385 01/31/24
10.11 GACC 1910 International                   Yes Qualis Automotive, L.L.C. 300,000 10/31/22        
10.12 GACC Glen Dale                   No Upper Crust Bakery Limited Partnership 118,315 10/31/28   American Combustion Industries, Inc. 23,297 06/30/24
10.13 GACC Romeoville Bldg 2                   No DS Smith Extrusion USA, LLC 61,689 09/30/27        
10.14 GACC Enterprise Distribution Center 1                   No Verst Group Logistics Inc. 143,000 07/31/20   Commonwealth Warehouse, Inc. 132,000 04/30/23
10.15 GACC 2270 Woodale                   No Quanex Building Products Corp 94,148 02/28/21   Coag Medical LLC 30,121 12/31/21
10.16 GACC 2950 Lexington Ave South                   No Bell International Laboratories, Incorporated 122,032 12/31/26   UFP Eagan LLC 37,553 05/31/21
10.17 GACC Rivers Bend Center 1B                   No Merit Medical Systems, Inc. 79,652 12/31/22   Wayfair, LLC 46,275 01/31/21
10.18 GACC DFW Logistics Center (Bldg 4)                   Yes The Coca-Cola Company 144,000 08/31/23        
10.19 GACC Rivers Bend Center 1C                   Yes Capital One Services, LLC 158,400 08/31/23        
10.20 GACC Territorial                   Yes Chicago Office Technology Group, Inc. 125,448 05/08/23        
10.21 GACC Diamond Hill 2                   No Transnational Foods, Inc. 148,640 10/31/20   Amazon 75,980 09/30/26
10.22 GACC Rivers Bend Center 2A                   No Nestor Imports, Inc. 61,504 07/31/27   Bimbo Bakeries USA, Inc. 57,668 12/31/25
10.23 GACC Rivers Bend Center 1A                   Yes Maximus Federal Services, Inc. 123,980 06/30/22        
10.24 GACC Diamond Hill 3                   No Barton Mines Company, LLC 100,221 12/31/20   Carroll’s, LLC 66,800 05/31/26
10.25 GACC Whippany Business Center 1                   No State of New Jersey 28,211 MTM   Publishers Circulation Fulfillment, Inc. 19,476 02/28/23
10.26 GACC The Colony Land                   No              
10.27 GACC Shawnee Distribution Center 1                   Yes Ford Motor Company 223,200 09/30/23        
10.28 GACC Rivers Bend Center 2B                   Yes Lidl US Trading, LLC 158,400 07/31/27        
10.29 GACC 7930 Kentucky                   No Graham Packaging Pet Technologies, Inc. 109,650 12/31/21   Aristech Surfaces, LLC 109,650 05/31/21
10.30 GACC Dues Dr Distribution Center 1                   No Lasership Inc 64,640 04/30/23   Hanna Paper Recycling (Midwest) Inc. 57,500 04/30/24
10.31 GACC Gibraltar                   Yes Jernberg Industries, LLC 110,000 12/31/20        
10.32 GACC Diamond Hill 1                   Yes Eska USA B.V., Inc. 152,600 05/31/24        
10.33 GACC DFW Logistics Center (Bldg 3)                   Yes Siemens Postal, Parcel & Airport Logistics LLC 120,000 06/30/23        
10.34 GACC Elk Grove Distribution Center 1                   Yes Acme Industries, Inc. 150,700 08/31/28        
10.35 GACC 1000 Lucas Way                   Yes Measurement Specialties, Inc. 120,000 07/31/21        
10.36 GACC Lakeview                   Yes ThredUp Inc. 132,851 01/31/21        
10.37 GACC DFW Logistics Center (Bldg 5)                   No Aramark Refreshment Services, LLC 52,557 12/31/28   Newkirk Logistics, Inc. 42,600 12/31/23
10.38 GACC 9756 International                   Yes Taylor Logistics, Inc. 192,000 01/31/24        
10.39 GACC 350B Salem Church Rd                   Yes DHL 134,500 07/31/21        
10.40 GACC 6105 Trenton Ln                   No Amazon 51,648 05/31/25   Parsons Electric LLC 42,822 03/31/30
10.41 GACC 300 Salem Church Rd                   Yes DHL 120,000 07/31/21        
10.42 GACC Tower                   No Fitzgerald Marketing and Comm 14,346 04/30/22   Mistras Group, Inc. 14,200 12/31/21
10.43 GACC 1940 Fernbrook Ln                   No Signature Designer Services LLC 23,000 07/31/23   Winfield Solutions, LLC 19,155 03/31/22
10.44 GACC Production Distribution Center 1                   Yes Wayne/Scott Fetzer Company 232,880 04/30/23        
10.45 GACC Culpeper                   Yes UFP Elkwood, LLC 150,000 07/31/22        
10.46 GACC Fairfield Distribution Center 1                   No Innomark Communications LLC 123,524 12/31/20   Midwest Container Corporation 79,976 12/31/24
10.47 GACC Cavalier II                   No Cryomax U.S.A., Inc. 31,330 11/30/23   Flowserve US Inc. 23,585 12/31/20
10.48 GACC World Park II                   No Nu-Tech Polymers Co., Inc. 45,024 06/30/23   Pitney Bowes Presort Services, Inc. 44,800 02/28/21
10.49 GACC Diamond Hill 4                   No Serco Inc. 75,700 06/30/22   Sprintcom, Inc. 0 05/31/32
10.50 GACC 2290-2298 Woodale                   No Magno International, L.P. 32,610 12/31/24   Zero Gravity Trampoline Park 25,488 04/30/22
10.51 GACC 514 Butler Rd                   No The United States of America 7,768 07/07/33        
10.52 GACC Northridge II                   No Remedi Seniorcare of Virginia, LLC 35,403 06/30/28   Wells Fargo Bank N.A. 23,041 01/31/22
10.53 GACC 2222 Woodale                   No Diversified Laboratory Testing, LLC 27,890 04/30/24   UL LLC 10,116 11/30/20
10.54 GACC Northridge I                   No Datamatx, Incorporated 24,755 01/31/22   TruGreen Limited Partnership 13,671 01/31/22
10.55 GACC Romeoville Distribution Center 1                   Yes US Hose Corporation 75,250 05/31/22        
10.56 GACC 1825 Airport Exchange                   No MT Brothers Group, Inc. 23,791 05/31/24   D&W International, Inc. 12,365 03/31/23
10.57 GACC 7453 Empire - Bldg C                   Yes New Era Industrial, LLC 101,250 12/31/24        
10.58 GACC Rivers Bend Center 1D                   Yes Carl Zeiss Vision, Inc. 40,460 11/30/23        
10.59 GACC Heathrow                   Yes SGS North America Inc 38,504 12/31/24        
10.60 GACC 2240-2250 Woodale                   No Tacy, LLC 23,286 01/31/24   Proguard Sports, Inc. 11,331 12/31/24
10.61 GACC 273 Industrial Way                   No              
10.62 GACC 7453 Empire - Bldg B                   No North Bend Equipment LLC 20,175 MTM   AIT Worldwide Logistics, Inc. 16,177 01/31/21
10.63 GACC 7453 Empire - Bldg A                   Yes Freight Rite, Inc. 47,840 06/30/20        
10.64 GACC Rivers Bend Center - Land                   No              
10.65 GACC Production Distribution Center 1B                   Yes Wayne/Scott Fetzer Company 76,000 04/30/23        
10.66 GACC Bridgewater Center 2                   Yes U.S.A. Container Co., Inc. 102,000 02/28/25        
10.67 GACC Laraway Land 1                   No              
10.68 GACC Laraway Land 2                   No              
11 LCM Whitehall III & V       1,000,000           No Charlotte Mecklenburg Hospital Authority 76,827 06/30/21   Novant Health, Inc. 33,215 06/30/25
12 JPMCB Frick Building       1,769,040       1,452,000   No Allegheny Court of Common Pleas 34,277 12/31/27   Goehring, Rutter Boehm 26,521 12/31/21
13 LCM Peace Coliseum                   Yes Overstock.com 236,585 02/28/45        
14 LCM Los Angeles Leased Fee Portfolio                   No              
14.01 LCM 5901 West Century Boulevard                   No              
14.02 LCM 5959 West Century Boulevard                   No              
14.03 LCM 6151 West Century Boulevard                   No              
14.04 LCM 5933 West Century Boulevard                   No              
14.05 LCM 5940 West 98th Street                   No              
14.06 LCM 9801 Airport Boulevard                   No              
14.07 LCM 6144 West 98th Street                   No              
14.08 LCM 5960 West 98th Street                   No              
15 JPMCB 1340 Concord                   Yes Ultimate Software 100,710 05/31/30        
16 LCM 1333 Main Street       1,500,000           No PricewaterhouseCoopers, LLP 57,921 05/31/25   SC Education Lottery 34,012 07/31/21
17 GSMC City National Plaza   1,006,754   7,550,652           No City National Bank 343,538 12/31/31   Jones Day 163,680 11/30/26
18 GSMC Moffett Towers Buildings A, B & C                   No              
18.01 GSMC Moffett Towers Building B                   Yes Google 317,166 12/31/30        
18.02 GSMC Moffett Towers Building C                   No Google 181,196 09/30/27   Comcast 111,707 10/31/27
18.03 GSMC Moffett Towers Building A                   Yes Google 317,166 06/30/26        
19 GACC Roscoe Office   50,602   337,348           No County of Los Angeles 28,473 07/31/26   GSA Social Security Admin 19,498 05/20/27
20 LCM Lava Ridge Business Center               1,250,000   No American Pacific Mortgage 28,871 01/31/24   Finance of America Mortgage LLC 18,177 11/30/22
21 GSMC PCI Pharma Portfolio   311,923   2,034,282           Yes              
21.01 GSMC 3001 Red Lion Road                   Yes PCI Pharma 447,000 10/31/39        
21.02 GSMC 4536 & 4545 Assembly Drive                   Yes PCI Pharma 768,400 10/31/39        
21.03 GSMC 6166 Nancy Ridge Drive                   Yes PCI Pharma 37,583 10/31/39        
21.04 GSMC 6146 Nancy Ridge Drive                   Yes PCI Pharma 24,785 10/31/39        
21.05 GSMC 1635 & 1639 New Milford School Road                   Yes PCI Pharma 78,420 10/31/39        
22 JPMCB The Oliver       100,000           No Alex Boudaie DDS Inc. 1,796 04/30/26   Wall Street Pizza LLC 1,560 05/31/24
23 JPMCB Apollo Education Group HQ Campus                   Yes Apollo Education Group 599,664 03/01/31        
24 LCM SHP Building IV                   No Cardinal Financial 12,289 09/30/28   Julia’s Oven 12,052 07/31/33
25 GACC GIP REIT Portfolio                   Yes              
25.01 GACC 15091 Alabama Highway 20                   Yes Pratt & Whitney 63,000 01/31/29        
25.02 GACC 1300 South Dale Mabry Highway                   Yes Starbucks 2,200 02/29/28        
25.03 GACC 3707 14th Street Northwest                   Yes 7-Eleven 3,000 03/31/26        
26 LCM Belvedere Place   104,544               No WeWork 46,116 12/31/30   Redwood Trust, Inc. 21,370 05/31/28
27 GACC Staples Headquarters                   Yes Staples 666,088 03/31/45        
28 LCM NOV Headquarters                   Yes National Oilwell Varco, Inc. 337,019 11/30/37        
29 GACC Briarcliff Apartments                   No              
30 GSMC Stuart’s Crossing   51,317   300,000           No Jewel Osco 70,529 07/28/29   Anytime Fitness 4,549 07/31/26
31 LCM KB Fresenius & DaVita Southeast Portfolio                   Yes              
31.01 LCM 4751 West Fuqua Street                   Yes Tolland Dialysis, LLC 8,818 08/31/33        
31.02 LCM 205 Belle Meade Point                   Yes Fresenius Kidney Care Dogwood 11,040 12/12/34        
31.03 LCM 3530 Rowe Lane                   Yes Fresenius Kidney Care North Forsyth 7,378 06/30/34        
31.04 LCM 5552 Platt Springs Road                   Yes Genessee Dialysis, LLC 7,339 02/28/34        
32 GSMC Caton Crossings   50,279   500,000           No Tony’s Fresh Market 56,192 11/30/22   Hallmark 5,000 02/29/24
33 GSMC Midland Atlantic Portfolio   452,757   750,000           No              
33.01 GSMC Parkside Square                   No America’s Thrift Store 57,640 08/31/24   Rouse’s Supermarket 39,684 11/30/25
33.02 GSMC Maysville Marketsquare                   No Kroger 93,384 02/29/32   Shoe Sensation 10,200 09/30/23
33.03 GSMC Pinecrest Pointe                   No Food Lion 40,160 01/08/24   Carolina Dance Center, Inc. 14,575 12/31/21
33.04 GSMC Valleydale Marketplace                   No Walmart Neighborhood Market 47,653 01/27/30   Dollar Tree 9,100 02/28/23
33.05 GSMC Putnam Plaza                   No Tractor Supply Company 22,000 12/31/27   Anytime Fitness 7,000 06/30/24
33.06 GSMC Heritage Plaza                   No Jorge Gurgel Martial Arts 4,200 05/31/24   Buffalo Wings & Rings 3,600 12/31/23
34 LCM Guidepost Montessori                   Yes Guidepost Montessori School 12,000 03/31/36        
35 LCM Maple Grove RV Resort                   No              
36 JPMCB 278 Court Street   5,250   10,000           No The Dermatology Specialists 2,300 10/14/31        
37 LCM Willow Lake Tech Center                   No Club Colors 34,841 06/30/28   Enshu 19,905 06/30/22

 

 

A-1-7 

 

 

 

ANNEX A-1

 

        3rd LARGEST TENANT   4th LARGEST TENANT   5th LARGEST TENANT            
                                         
                                         
Loan # Seller Property Name   3rd Largest Tenant Unit Size Lease Expiration   4th Largest Tenant Unit Size Lease Expiration   5th Largest Tenant Unit Size Lease Expiration   Loan Purpose Principal / Carveout Guarantor Lockbox (Y/N) Lockbox  Type Cash Management
1 LCM 530 Broadway   Avalanche Studios NY Inc. 17,990 03/31/22   Alanda Music Ltd. 13,573 09/30/22   Club Monaco 11,382 03/31/29   Acquisition Serdar Bilgili, Michael Shvo, Deutsche Finance America LLC, DF Deutsche Finance Holding AG, BAYVK Immobilien-Dachfonds 1 SCS SICAV-FIS ELEKTRA 2 Yes Hard Springing
2 LCM LA County Office Portfolio                           Refinance Norman J. Kravetz Yes Hard Springing
2.01 LCM 29903 Agoura Road   Nationwide Medical 13,665 06/30/24   Motor Vehicle Software Corp 4,549 08/31/30                    
2.02 LCM 29899 Agoura Road   Chatsworth Products 9,367 02/28/23   Thorson Insurance 8,748 11/30/22                    
2.03 LCM 5230 Las Virgenes Road   Express Link Insurance 6,201 11/30/25   Cedar Financial 4,868 01/31/21   Porky Products 4,458 04/30/22            
2.04 LCM 5855 Topanga Canyon Boulevard   Stuppler & Co. 4,783 03/31/26   Rehwald, Glasner & Chaleff 4,392 12/31/22   Grossman Law Offices 3,391 12/31/22            
2.05 LCM 29901 Agoura Road                                    
3 JPMCB Chase Center Tower I                           Refinance GSW Sports LLC; Uber Technologies, Inc.; Alexandria Real Estate Equities, Inc. Yes Hard Springing
4 JPMCB Chase Center Tower II                           Refinance GSW Sports LLC; Uber Technologies, Inc.; Alexandria Real Estate Equities, Inc. Yes Hard Springing
5 JPMCB/GACC/GSMC 1633 Broadway   Showtime Networks Inc 261,196 01/31/26   Morgan Stanley & Co 260,829 03/31/32   Kasowitz Benson Torres 203,394 03/31/37   Refinance Paramount Group Operating Partnership LP Yes Hard Springing
6 LCM 12555 & 12655 Jefferson                           Refinance Simon Mani, Daniel Mani Yes Soft Springing
6.01 LCM 12655 Jefferson                                    
6.02 LCM 12555 Jefferson   Starkey Laboratories 11,595 08/31/20   KTGY Group 8,407 MTM   Campus Explorer 6,017 04/30/21            
7 GACC 675 Creekside Way                           Acquisition Larry Botel Yes Hard Springing
8 LCM Hampton Roads Office Portfolio                           Acquisition Lawrence Heller Yes Hard In Place
8.01 LCM 510 Independence Parkway   Dollar Tree Management, Inc. 23,424 MTM   Verizon Wireless 12,258 10/31/21                    
8.02 LCM 676 Independence Parkway   City of Chesapeake 7,739 10/31/22   McDonough Bolyard Peck 7,289 01/31/21   Centrotrade 5,874 01/31/23            
8.03 LCM 700 Independence Parkway   Consumer Portfolio Services 21,705 08/31/25   Distinct Sales & Marketing 3,125 07/31/22                    
8.04 LCM 1309 Executive Boulevard                                    
8.05 LCM 1317 Executive Boulevard   Gannet Satellite Information Network, Inc. 7,580 11/30/24   Adtalem Global Education Inc. 6,263 08/31/23   The Whiting-Turner Contracting Company 5,081 12/31/25            
8.06 LCM 200 Golden Oak Court   Ironclad Technology Services LLC 9,850 05/31/22   Orion ICS, LLC 7,179 03/31/23   UPS Supply Chain Solutions, Inc. 2,457 03/31/23            
8.07 LCM 1301 Executive Boulevard                                    
8.08 LCM 505 Independence Parkway   ReavesColey PLLC 5,718 06/30/21   Wooten Law 4,608 06/30/23   Allstate Insurance Company 3,545 01/31/23            
8.09 LCM 1313 Executive Boulevard                                    
8.10 LCM 208 Golden Oak Court   Sentara Healthcare 7,942 12/31/21   J.G. Wentworth Home Lending, LLC 3,981 03/31/23   People’s Home Equity, Inc. 2,722 09/30/23            
8.11 LCM 1305 Executive Boulevard   LinQuest Corporation 2,116 MTM   Howroyd-Wright Employment Agency, Inc. 2,101 08/31/23   Allstate Insurance Company 1,611 12/31/20            
8.12 LCM 500 Independence Parkway                                    
8.13 LCM 501 Independence Parkway   Apogee Solutions 4,425 01/31/25   Home Bancshares, Inc. 4,247 01/31/24   Fulton Bank, National Association 4,239 03/31/23            
8.14 LCM 1 Enterprise Parkway   Amedisys Home Health of Virginia, LLC 3,146 04/30/23   Triple Canopy, Inc. 1,980 08/31/21   Innovative Vision Technologies, Inc. 696 MTM            
8.15 LCM 1457 Miller Store Road   Rexel USA, Inc. 8,262 08/31/20   U.S. Remodelers, Inc. 8,058 10/31/21                    
8.16 LCM 2809 South Lynnhaven Road   Pond & Company 6,086 12/31/22   Mclean Mortgage Corporation 4,323 11/30/20   Liberty Title & Escrow Company, LLC 2,991 07/31/21            
8.17 LCM 22 Enterprise Parkway   Homeland Security Solutions, Inc. 8,156 11/30/20   York Services Holding Corp. 5,861 09/30/24   Whitney, Bradley & Brown, Inc. 3,604 MTM            
8.18 LCM 521 Butler Farm Road                                    
8.19 LCM 21 Enterprise Parkway   Science and Technology Corporation 6,577 11/30/21   Analytical Mechanics Associates, Inc. 6,219 08/31/24   Northrop Grumman Systems 5,717 11/30/21            
8.20 LCM 484 Viking Drive   Karda Systems, LLC 2,324 10/31/21   KH Family Enterprises, Inc. 2,293 09/30/20   PSI Services LLC 1,142 12/31/23            
8.21 LCM 629 Phoenix Drive   Center for Autism and Related Disorders, LLC 4,070 01/31/23   Caliber Home Loans, Inc. 4,026 01/31/22   Hubba Real Estate Services, Inc. 3,783 09/30/23            
8.22 LCM 5 Manhattan Square                                    
9 GSMC 711 Fifth Avenue   Ralph Lauren 38,638 06/30/29   Loro Piana USA 24,388 08/31/25   Sandler Capital 17,200 06/30/27   Refinance Bayerische Versorgungskammer, Deutsche Finance America LLC, DF Deutsche Finance Holding AG, Hessen Lawyers Pension Fund Yes Hard Springing
10 GACC BX Industrial Portfolio                           Refinance BREIT Industrial Holdings LLC Yes Hard Springing
10.01 GACC Bridgewater Center 1                                    
10.02 GACC 401 E Laraway Rd                                    
10.03 GACC Rochelle 1                                    
10.04 GACC 350A Salem Church Rd                                    
10.05 GACC Romeoville Bldg 1                                    
10.06 GACC 251 E Laraway Rd                                    
10.07 GACC 7940 Kentucky                                    
10.08 GACC Mountain Top Distribution Center 2                                    
10.09 GACC Enterprise Parkway   TRG Customer Solutions, Inc. 34,109 12/31/22                            
10.10 GACC Cavalier I   Lasership Inc 33,370 12/31/21   Ann Sacks Tile and Stone, Inc. 33,205 06/30/20   Pioneer Photo Albums, Inc. 33,025 07/31/25            
10.11 GACC 1910 International                                    
10.12 GACC Glen Dale   Trinity Highway Rentals, Inc. 17,047 02/29/24   Popowski Brothers, Inc. 9,537 MTM                    
10.13 GACC Romeoville Bldg 2                                    
10.14 GACC Enterprise Distribution Center 1                                    
10.15 GACC 2270 Woodale   The United States of America 20,514 MTM                            
10.16 GACC 2950 Lexington Ave South   Consolidated Precision Products Corp. 24,960 05/31/21                            
10.17 GACC Rivers Bend Center 1B   Trident Graphics NA LLC 44,873 08/31/22                            
10.18 GACC DFW Logistics Center (Bldg 4)                                    
10.19 GACC Rivers Bend Center 1C                                    
10.20 GACC Territorial                                    
10.21 GACC Diamond Hill 2                                    
10.22 GACC Rivers Bend Center 2A   Lidl US Trading, LLC 21,583 07/31/27   Johnson Brothers Liquor Company of California 1,000 07/31/27                    
10.23 GACC Rivers Bend Center 1A                                    
10.24 GACC Diamond Hill 3                                    
10.25 GACC Whippany Business Center 1   Samuels, Inc. 16,788 10/31/23   DSN Associates, LLC 13,210 05/31/21   OCI Group Inc 5,500 01/31/21            
10.26 GACC The Colony Land                                    
10.27 GACC Shawnee Distribution Center 1                                    
10.28 GACC Rivers Bend Center 2B                                    
10.29 GACC 7930 Kentucky                                    
10.30 GACC Dues Dr Distribution Center 1                                    
10.31 GACC Gibraltar                                    
10.32 GACC Diamond Hill 1                                    
10.33 GACC DFW Logistics Center (Bldg 3)                                    
10.34 GACC Elk Grove Distribution Center 1                                    
10.35 GACC 1000 Lucas Way                                    
10.36 GACC Lakeview                                    
10.37 GACC DFW Logistics Center (Bldg 5)   R.S. Hughes Co., Inc. 21,000 05/31/28                            
10.38 GACC 9756 International                                    
10.39 GACC 350B Salem Church Rd                                    
10.40 GACC 6105 Trenton Ln                                    
10.41 GACC 300 Salem Church Rd                                    
10.42 GACC Tower   Panatrol Corporation 12,574 02/28/25   Englert, Inc. 12,325 08/31/21   Accel Entertainment 10,625 10/31/23            
10.43 GACC 1940 Fernbrook Ln   Cheney, Inc. 18,000 12/31/21   The Rennebohm Company 17,964 07/31/22   TSA Manufacturing Inc 9,854 08/31/28            
10.44 GACC Production Distribution Center 1                                    
10.45 GACC Culpeper                                    
10.46 GACC Fairfield Distribution Center 1                                    
10.47 GACC Cavalier II   Cost Business Services Corporation 23,580 12/31/24   Rentokil North America, Inc. 15,830 02/28/23                    
10.48 GACC World Park II                                    
10.49 GACC Diamond Hill 4                                    
10.50 GACC 2290-2298 Woodale   Allina Health System 20,082 07/31/22                            
10.51 GACC 514 Butler Rd                                    
10.52 GACC Northridge II   Vogue Furniture Direct, Inc. 11,674 02/28/21                            
10.53 GACC 2222 Woodale                                    
10.54 GACC Northridge I   Niche Logistics, LLC 11,521 05/31/21   C. R. H. Catering Co., Inc. 11,110 02/28/25   Storefront Glass Door and More L.L.C. 8,128 12/31/22            
10.55 GACC Romeoville Distribution Center 1                                    
10.56 GACC 1825 Airport Exchange   Accelerated Courier, Inc. 12,215 06/30/22   Concentra Health Services, Inc. 11,083 04/30/26   Consolidated Electrical Distributors, Inc. 8,295 05/31/23            
10.57 GACC 7453 Empire - Bldg C                                    
10.58 GACC Rivers Bend Center 1D                                    
10.59 GACC Heathrow                                    
10.60 GACC 2240-2250 Woodale   Empirehouse Inc 7,934 09/30/28                            
10.61 GACC 273 Industrial Way                                    
10.62 GACC 7453 Empire - Bldg B   Equipment Solutions Group LLC 7,360 12/31/20   Maruka U.S.A. Inc. 4,130 11/30/22                    
10.63 GACC 7453 Empire - Bldg A                                    
10.64 GACC Rivers Bend Center - Land                                    
10.65 GACC Production Distribution Center 1B                                    
10.66 GACC Bridgewater Center 2                                    
10.67 GACC Laraway Land 1                                    
10.68 GACC Laraway Land 2                                    
11 LCM Whitehall III & V   GSA - ATF 30,371 02/09/30   GSA - MEPCOM 24,632 01/15/33   The Haskell Company 23,390 11/30/24   Refinance Riprand Count Arco Yes Hard Springing
12 JPMCB Frick Building   Kids Voice 18,412 09/30/26   Dunbar, Bender, Zapf 14,016 05/31/23   Elite Transit Solutions, LLC 13,226 02/28/30   Refinance Aaron Stauber, Alan Ades, Maurice Ades, Robert Ades, Albert Erani, Dennis Erani Yes Hard Springing
13 LCM Peace Coliseum                           Recapitalization Overstock.com, Inc. Yes Hard In Place
14 LCM Los Angeles Leased Fee Portfolio                           Refinance Paul Alanis, Cofinance, Inc. Yes Hard Springing
14.01 LCM 5901 West Century Boulevard                                    
14.02 LCM 5959 West Century Boulevard                                    
14.03 LCM 6151 West Century Boulevard                                    
14.04 LCM 5933 West Century Boulevard                                    
14.05 LCM 5940 West 98th Street                                    
14.06 LCM 9801 Airport Boulevard                                    
14.07 LCM 6144 West 98th Street                                    
14.08 LCM 5960 West 98th Street                                    
15 JPMCB 1340 Concord                           Acquisition HGGP Capital VIII, LLC, HGGP Capital IX, LLC, HGGP Capital X, LLC, HGGP Capital XI, LLC, HGGP Capital XII, LLC, HGGP Capital XIII, LLC Yes Hard Springing
16 LCM 1333 Main Street   SC Workers’ Compensation 24,103 03/31/22   Dovetail Insurance Corp. 18,312 02/28/22   Ameris Bank 15,501 07/31/23   Acquisition Jacques Bessoudo, Iser Rabinovitz Yes Hard Springing
17 GSMC City National Plaza   Paul Hastings, LLP 140,891 08/31/32   M. Arthur Gensler Jr. & Associates 87,165 10/31/31   Federal Insurance Company 77,450 02/29/24   Refinance Fifth Street Properties, LLC Yes Hard Springing
18 GSMC Moffett Towers Buildings A, B & C                           Refinance Jay Paul Yes Hard In Place
18.01 GSMC Moffett Towers Building B                                    
18.02 GSMC Moffett Towers Building C   Level 10 Construction 12,944 02/29/24   Acuitus, Inc. 11,319 08/31/24                    
18.03 GSMC Moffett Towers Building A                                    
19 GACC Roscoe Office   Excel Executive Suites 14,517 09/30/34   US Bank 4,803 08/31/21   AT&T Mobility - Cingular 4,495 05/31/23   Refinance Ara Tavitian Yes Hard Springing
20 LCM Lava Ridge Business Center   ClearCaptions 17,612 03/31/25   Ascensus, LLC 14,613 11/30/22   Asurea Wholesale Insurance Services, Inc. 11,094 03/31/24   Acquisition Jeff Pori Yes Hard Springing
21 GSMC PCI Pharma Portfolio                           Acquisition New Mountain Net Lease Corporation, New Mountain Net Lease Partners Corporation Yes Hard Springing
21.01 GSMC 3001 Red Lion Road                                    
21.02 GSMC 4536 & 4545 Assembly Drive                                    
21.03 GSMC 6166 Nancy Ridge Drive                                    
21.04 GSMC 6146 Nancy Ridge Drive                                    
21.05 GSMC 1635 & 1639 New Milford School Road                                    
22 JPMCB The Oliver   Yoga Salt 1,513 01/31/26   Mireya Lowe 1,333 06/30/23   Trisha Gonzalez 1,333 06/04/23   Acquisition Andrew J. Sobel Yes Springing Springing
23 JPMCB Apollo Education Group HQ Campus                           Refinance Steven Elghanayan Yes Hard Springing
24 LCM SHP Building IV   Stable Development LLC 7,637 10/31/32   Blume Restaurant 7,043 12/31/28   Arthrex Goode Surgical 6,808 07/31/28   Refinance Lance Bradford, Leilani Bradford, Par 3 Nevada Trust Yes Hard Springing
25 GACC GIP REIT Portfolio                           Refinance David Sobelman, Generation Income Properties, L.P. Yes Hard Springing
25.01 GACC 15091 Alabama Highway 20                                    
25.02 GACC 1300 South Dale Mabry Highway                                    
25.03 GACC 3707 14th Street Northwest                                    
26 LCM Belvedere Place   Merrill Lynch 18,450 06/30/22   UBS 7,107 03/31/27   RW Baird 4,195 10/31/24   Acquisition Mark R. Hamilton, Anthony O. Zanze, Kurt E. Houtkooper, David P. Messing Yes Hard Springing
27 GACC Staples Headquarters                           Acquisition LCN North American Fund III REIT Yes Hard In Place
28 LCM NOV Headquarters                           Acquisition Franklin B. Mandel Yes Hard Springing
29 GACC Briarcliff Apartments                           Refinance Michael L. Joseph Yes Springing Springing
30 GSMC Stuart’s Crossing   Silverlake Restaurant 2,428 MTM   AAA 2,033 06/30/20   Rosati’s 1,667 10/31/24   Acquisition Sterling Value Add Partners III, L.P., Sterling Value Add Partners (NR) III, L.P. Yes Hard Springing
31 LCM KB Fresenius & DaVita Southeast Portfolio                           Acquisition Jeff Pori Yes Hard Springing
31.01 LCM 4751 West Fuqua Street                                    
31.02 LCM 205 Belle Meade Point                                    
31.03 LCM 3530 Rowe Lane                                    
31.04 LCM 5552 Platt Springs Road                                    
32 GSMC Caton Crossings   PT Solutions 3,000 06/30/25   Lucky Bamboo Asian Cuisine 3,000 03/31/24   Brava 3,000 03/31/29   Acquisition Sterling Value Add Partners III, L.P., Sterling Value Add Partners (NR) III, L.P. Yes Hard Springing
33 GSMC Midland Atlantic Portfolio                           Refinance John I. Silverman Yes Springing Springing
33.01 GSMC Parkside Square   Habitat For Humanity Restore 16,320 11/30/29   Aaron’s Sales and Leasing 7,500 09/30/20   El Saltillo Restaurant 5,000 06/30/24            
33.02 GSMC Maysville Marketsquare   Pet Valu, Inc. 4,000 11/30/26   Factory Connection 3,491 03/31/21   AT&T Mobility 1,600 12/31/22            
33.03 GSMC Pinecrest Pointe   Manchester’s Grill 4,143 03/31/26   NV Nails 3,075 08/31/26   Karate International 2,771 09/30/22            
33.04 GSMC Valleydale Marketplace   Cajun Boys & Our Poboys 3,214 06/30/23   Alabama Credit Union 1,586 04/30/22   US Nails 1,500 01/31/27            
33.05 GSMC Putnam Plaza   Shoe Sensation 6,500 11/30/23   China Buffet 5,000 05/31/23   Monical’s Pizza 3,200 05/31/22            
33.06 GSMC Heritage Plaza   M&M Family Dental 2,800 02/28/21   Cozy Nail 2,400 01/31/22   Lendmark Financial Services 1,400 12/31/24            
34 LCM Guidepost Montessori                           Acquisition Riten Patel Yes Hard Springing
35 LCM Maple Grove RV Resort                           Acquisition Desimone Enterprises, LLC Yes Hard Springing
36 JPMCB 278 Court Street                           Refinance Sam Charney Yes Springing Springing
37 LCM Willow Lake Tech Center   ISCO International 14,235 04/30/22   Links Technology 10,849 02/28/27   All Industrial Electric 6,903 04/30/21   Acquisition Bryan S. Kang, Yoon Mi Kang Yes Hard Springing

 

 

A-1-8 

 

 

 

ANNEX A-1

 

      Pari Passu Debt   Additional Debt   Total Debt  
                                       
                                       
Loan # Seller Property Name Pari Passu (Y/N) Pari Passu Note Control (Y/N) Pari Passu Piece In-Trust Cut-Off Balance Pari Passu Piece Non-Trust Cut-Off Balance Total Cut-off Date Pari Passu Debt   Additional Debt Permitted (Y/N) Additional Debt Exist (Y/N) Additional Debt Type(s) Additional Debt Cut-off Date Balance Additional Debt Interest Rate    Total Debt Cut-off Balance Total Debt UW NCF DSCR Total Debt Current LTV % Total Debt UW NOI Debt Yield %  
1 LCM 530 Broadway Yes Yes 80,000,000 130,000,000 210,000,000   No No NAP NAP NAP   210,000,000 2.73 53.2% 8.4%  
2 LCM LA County Office Portfolio No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
2.01 LCM 29903 Agoura Road                           NAP NAP NAP  
2.02 LCM 29899 Agoura Road                           NAP NAP NAP  
2.03 LCM 5230 Las Virgenes Road                           NAP NAP NAP  
2.04 LCM 5855 Topanga Canyon Boulevard                           NAP NAP NAP  
2.05 LCM 29901 Agoura Road                           NAP NAP NAP  
3 JPMCB Chase Center Tower I Yes No 36,427,500 109,282,500 145,710,000   No Yes B-Notes (83,637,000)/C-Notes (94,453,000) 178,090,000 5.30027247627604   323,800,000 1.36 69.5% 6.2%  
4 JPMCB Chase Center Tower II Yes No 31,072,500 93,217,500 124,290,000   No Yes B-Notes (71,363,000)/C-Notes (80,547,000) 151,910,000 5.29994986241854   276,200,000 1.36 69.5% 6.2%  
5 JPMCB/GACC/GSMC 1633 Broadway Yes No 57,500,000 943,500,000 1,001,000,000   Yes Yes Subordinate Debt/Permitted Equityholder Debt or Debt-Like Preferred Equity 249,000,000 2.99000   1,250,000,000 3.08 52.1% 9.5%  
6 LCM 12555 & 12655 Jefferson Yes No 57,000,000 54,000,000 111,000,000   No No NAP NAP NAP   111,000,000 1.80 59.5% 7.6%  
6.01 LCM 12655 Jefferson                           1.80 59.5% 7.6%  
6.02 LCM 12555 Jefferson                           1.80 59.5% 7.6%  
7 GACC 675 Creekside Way Yes Yes 43,400,000 40,000,000 83,400,000   No No NAP NAP NAP   83,400,000 2.52 58.3% 9.5%  
8 LCM Hampton Roads Office Portfolio Yes No 42,387,896 88,718,851 131,106,747   No Yes Mezzanine Loan 19,715,300 7.97750   150,822,047 1.16 81.4% 9.5%  
8.01 LCM 510 Independence Parkway                           1.16 81.4% 9.5%  
8.02 LCM 676 Independence Parkway                           1.16 81.4% 9.5%  
8.03 LCM 700 Independence Parkway                           1.16 81.4% 9.5%  
8.04 LCM 1309 Executive Boulevard                           1.16 81.4% 9.5%  
8.05 LCM 1317 Executive Boulevard                           1.16 81.4% 9.5%  
8.06 LCM 200 Golden Oak Court                           1.16 81.4% 9.5%  
8.07 LCM 1301 Executive Boulevard                           1.16 81.4% 9.5%  
8.08 LCM 505 Independence Parkway                           1.16 81.4% 9.5%  
8.09 LCM 1313 Executive Boulevard                           1.16 81.4% 9.5%  
8.10 LCM 208 Golden Oak Court                           1.16 81.4% 9.5%  
8.11 LCM 1305 Executive Boulevard                           1.16 81.4% 9.5%  
8.12 LCM 500 Independence Parkway                           1.16 81.4% 9.5%  
8.13 LCM 501 Independence Parkway                           1.16 81.4% 9.5%  
8.14 LCM 1 Enterprise Parkway                           1.16 81.4% 9.5%  
8.15 LCM 1457 Miller Store Road                           1.16 81.4% 9.5%  
8.16 LCM 2809 South Lynnhaven Road                           1.16 81.4% 9.5%  
8.17 LCM 22 Enterprise Parkway                           1.16 81.4% 9.5%  
8.18 LCM 521 Butler Farm Road                           1.16 81.4% 9.5%  
8.19 LCM 21 Enterprise Parkway                           1.16 81.4% 9.5%  
8.20 LCM 484 Viking Drive                           1.16 81.4% 9.5%  
8.21 LCM 629 Phoenix Drive                           1.16 81.4% 9.5%  
8.22 LCM 5 Manhattan Square                           1.16 81.4% 9.5%  
9 GSMC 711 Fifth Avenue Yes No 40,000,000 505,000,000 545,000,000   Yes No Permitted Mezzanine NAP NAP   545,000,000 2.90 54.5% 9.4%  
10 GACC BX Industrial Portfolio Yes No 37,400,000 343,282,660 380,682,660   No Yes B-Note (85,724,445)/C-Note (129,885,523)/D-Note (53,134,987) 268,744,955 3.30503939035944   649,427,615 2.09 67.6% 7.5%  
10.01 GACC Bridgewater Center 1                           2.09 67.6% 7.5%  
10.02 GACC 401 E Laraway Rd                           2.09 67.6% 7.5%  
10.03 GACC Rochelle 1                           2.09 67.6% 7.5%  
10.04 GACC 350A Salem Church Rd                           2.09 67.6% 7.5%  
10.05 GACC Romeoville Bldg 1                           2.09 67.6% 7.5%  
10.06 GACC 251 E Laraway Rd                           2.09 67.6% 7.5%  
10.07 GACC 7940 Kentucky                           2.09 67.6% 7.5%  
10.08 GACC Mountain Top Distribution Center 2                           2.09 67.6% 7.5%  
10.09 GACC Enterprise Parkway                           2.09 67.6% 7.5%  
10.10 GACC Cavalier I                           2.09 67.6% 7.5%  
10.11 GACC 1910 International                           2.09 67.6% 7.5%  
10.12 GACC Glen Dale                           2.09 67.6% 7.5%  
10.13 GACC Romeoville Bldg 2                           2.09 67.6% 7.5%  
10.14 GACC Enterprise Distribution Center 1                           2.09 67.6% 7.5%  
10.15 GACC 2270 Woodale                           2.09 67.6% 7.5%  
10.16 GACC 2950 Lexington Ave South                           2.09 67.6% 7.5%  
10.17 GACC Rivers Bend Center 1B                           2.09 67.6% 7.5%  
10.18 GACC DFW Logistics Center (Bldg 4)                           2.09 67.6% 7.5%  
10.19 GACC Rivers Bend Center 1C                           2.09 67.6% 7.5%  
10.20 GACC Territorial                           2.09 67.6% 7.5%  
10.21 GACC Diamond Hill 2                           2.09 67.6% 7.5%  
10.22 GACC Rivers Bend Center 2A                           2.09 67.6% 7.5%  
10.23 GACC Rivers Bend Center 1A                           2.09 67.6% 7.5%  
10.24 GACC Diamond Hill 3                           2.09 67.6% 7.5%  
10.25 GACC Whippany Business Center 1                           2.09 67.6% 7.5%  
10.26 GACC The Colony Land                           2.09 67.6% 7.5%  
10.27 GACC Shawnee Distribution Center 1                           2.09 67.6% 7.5%  
10.28 GACC Rivers Bend Center 2B                           2.09 67.6% 7.5%  
10.29 GACC 7930 Kentucky                           2.09 67.6% 7.5%  
10.30 GACC Dues Dr Distribution Center 1                           2.09 67.6% 7.5%  
10.31 GACC Gibraltar                           2.09 67.6% 7.5%  
10.32 GACC Diamond Hill 1                           2.09 67.6% 7.5%  
10.33 GACC DFW Logistics Center (Bldg 3)                           2.09 67.6% 7.5%  
10.34 GACC Elk Grove Distribution Center 1                           2.09 67.6% 7.5%  
10.35 GACC 1000 Lucas Way                           2.09 67.6% 7.5%  
10.36 GACC Lakeview                           2.09 67.6% 7.5%  
10.37 GACC DFW Logistics Center (Bldg 5)                           2.09 67.6% 7.5%  
10.38 GACC 9756 International                           2.09 67.6% 7.5%  
10.39 GACC 350B Salem Church Rd                           2.09 67.6% 7.5%  
10.40 GACC 6105 Trenton Ln                           2.09 67.6% 7.5%  
10.41 GACC 300 Salem Church Rd                           2.09 67.6% 7.5%  
10.42 GACC Tower                           2.09 67.6% 7.5%  
10.43 GACC 1940 Fernbrook Ln                           2.09 67.6% 7.5%  
10.44 GACC Production Distribution Center 1                           2.09 67.6% 7.5%  
10.45 GACC Culpeper                           2.09 67.6% 7.5%  
10.46 GACC Fairfield Distribution Center 1                           2.09 67.6% 7.5%  
10.47 GACC Cavalier II                           2.09 67.6% 7.5%  
10.48 GACC World Park II                           2.09 67.6% 7.5%  
10.49 GACC Diamond Hill 4                           2.09 67.6% 7.5%  
10.50 GACC 2290-2298 Woodale                           2.09 67.6% 7.5%  
10.51 GACC 514 Butler Rd                           2.09 67.6% 7.5%  
10.52 GACC Northridge II                           2.09 67.6% 7.5%  
10.53 GACC 2222 Woodale                           2.09 67.6% 7.5%  
10.54 GACC Northridge I                           2.09 67.6% 7.5%  
10.55 GACC Romeoville Distribution Center 1                           2.09 67.6% 7.5%  
10.56 GACC 1825 Airport Exchange                           2.09 67.6% 7.5%  
10.57 GACC 7453 Empire - Bldg C                           2.09 67.6% 7.5%  
10.58 GACC Rivers Bend Center 1D                           2.09 67.6% 7.5%  
10.59 GACC Heathrow                           2.09 67.6% 7.5%  
10.60 GACC 2240-2250 Woodale                           2.09 67.6% 7.5%  
10.61 GACC 273 Industrial Way                           2.09 67.6% 7.5%  
10.62 GACC 7453 Empire - Bldg B                           2.09 67.6% 7.5%  
10.63 GACC 7453 Empire - Bldg A                           2.09 67.6% 7.5%  
10.64 GACC Rivers Bend Center - Land                           2.09 67.6% 7.5%  
10.65 GACC Production Distribution Center 1B                           2.09 67.6% 7.5%  
10.66 GACC Bridgewater Center 2                           2.09 67.6% 7.5%  
10.67 GACC Laraway Land 1                           2.09 67.6% 7.5%  
10.68 GACC Laraway Land 2                           2.09 67.6% 7.5%  
11 LCM Whitehall III & V No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
12 JPMCB Frick Building No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
13 LCM Peace Coliseum No NAP NAP NAP NAP   No Yes Mezzanine Loan 12,220,159 5.00200   46,720,159 2.03 58.4% 10.1%  
14 LCM Los Angeles Leased Fee Portfolio Yes No 24,000,000 61,000,000 85,000,000   No No NAP NAP NAP   85,000,000 1.75 63.0% 6.2%  
14.01 LCM 5901 West Century Boulevard                           1.75 63.0% 6.2%  
14.02 LCM 5959 West Century Boulevard                           1.75 63.0% 6.2%  
14.03 LCM 6151 West Century Boulevard                           1.75 63.0% 6.2%  
14.04 LCM 5933 West Century Boulevard                           1.75 63.0% 6.2%  
14.05 LCM 5940 West 98th Street                           1.75 63.0% 6.2%  
14.06 LCM 9801 Airport Boulevard                           1.75 63.0% 6.2%  
14.07 LCM 6144 West 98th Street                           1.75 63.0% 6.2%  
14.08 LCM 5960 West 98th Street                           1.75 63.0% 6.2%  
15 JPMCB 1340 Concord No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
16 LCM 1333 Main Street No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
17 GSMC City National Plaza Yes No 20,000,000 530,000,000 550,000,000   Yes No Permitted Mezzanine NAP NAP   550,000,000 4.59 41.4% 12.3%  
18 GSMC Moffett Towers Buildings A, B & C Yes No 20,000,000 423,000,000 443,000,000   No Yes Subordinate Debt 327,000,000 3.49000   770,000,000 2.09 67.2% 7.5%  
18.01 GSMC Moffett Towers Building B                           2.09 67.2% 7.5%  
18.02 GSMC Moffett Towers Building C                           2.09 67.2% 7.5%  
18.03 GSMC Moffett Towers Building A                           2.09 67.2% 7.5%  
19 GACC Roscoe Office No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
20 LCM Lava Ridge Business Center No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
21 GSMC PCI Pharma Portfolio Yes No 16,750,000 91,750,000 108,500,000   No No NAP NAP NAP   108,500,000 2.61 65.4% 9.5%  
21.01 GSMC 3001 Red Lion Road                           2.61 65.4% 9.5%  
21.02 GSMC 4536 & 4545 Assembly Drive                           2.61 65.4% 9.5%  
21.03 GSMC 6166 Nancy Ridge Drive                           2.61 65.4% 9.5%  
21.04 GSMC 6146 Nancy Ridge Drive                           2.61 65.4% 9.5%  
21.05 GSMC 1635 & 1639 New Milford School Road                           2.61 65.4% 9.5%  
22 JPMCB The Oliver No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
23 JPMCB Apollo Education Group HQ Campus Yes No 15,000,000 76,500,000 91,500,000   No No NAP NAP NAP   91,500,000 4.15 47.2% 14.9%  
24 LCM SHP Building IV No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
25 GACC GIP REIT Portfolio No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
25.01 GACC 15091 Alabama Highway 20                           NAP NAP NAP  
25.02 GACC 1300 South Dale Mabry Highway                           NAP NAP NAP  
25.03 GACC 3707 14th Street Northwest                           NAP NAP NAP  
26 LCM Belvedere Place Yes No 11,250,000 32,750,000 44,000,000   No No NAP NAP NAP   44,000,000 2.62 62.0% 10.4%  
27 GACC Staples Headquarters Yes No 10,000,000 80,000,000 90,000,000   No No NAP NAP NAP   90,000,000 3.98 45.5% 12.9%  
28 LCM NOV Headquarters Yes No 10,000,000 29,200,000 39,200,000   No No NAP NAP NAP   39,200,000 1.71 68.8% 8.2%  
29 GACC Briarcliff Apartments No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
30 GSMC Stuart’s Crossing No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP  
31 LCM KB Fresenius & DaVita Southeast Portfolio No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
31.01 LCM 4751 West Fuqua Street                           NAP NAP NAP  
31.02 LCM 205 Belle Meade Point                           NAP NAP NAP  
31.03 LCM 3530 Rowe Lane                           NAP NAP NAP  
31.04 LCM 5552 Platt Springs Road                           NAP NAP NAP  
32 GSMC Caton Crossings No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP  
33 GSMC Midland Atlantic Portfolio Yes No 7,500,000 37,500,000 45,000,000   No No NAP NAP NAP   45,000,000 1.42 70.1% 8.9%  
33.01 GSMC Parkside Square                           1.42 70.1% 8.9%  
33.02 GSMC Maysville Marketsquare                           1.42 70.1% 8.9%  
33.03 GSMC Pinecrest Pointe                           1.42 70.1% 8.9%  
33.04 GSMC Valleydale Marketplace                           1.42 70.1% 8.9%  
33.05 GSMC Putnam Plaza                           1.42 70.1% 8.9%  
33.06 GSMC Heritage Plaza                           1.42 70.1% 8.9%  
34 LCM Guidepost Montessori No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
35 LCM Maple Grove RV Resort No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
36 JPMCB 278 Court Street No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
37 LCM Willow Lake Tech Center No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  

 

 

A-1-9 

 

 

 

ANNEX A-1

 

      HOTEL OPERATING STATISTICS  
                                     
                                     
Loan # Seller Property Name 2017 Occupancy % 2017 ADR ($) 2017 RevPAR ($) 2018 Occupancy % 2018 ADR ($) 2018 RevPAR ($) 2019 Occupancy % 2019 ADR ($) 2019 RevPAR ($) Most Recent Occupancy % Most Recent ADR ($) Most Recent RevPAR ($) UW Occupancy % UW ADR ($) UW RevPAR ($) Loan #
1 LCM 530 Broadway                               1
2 LCM LA County Office Portfolio                               2
2.01 LCM 29903 Agoura Road                               2.01
2.02 LCM 29899 Agoura Road                               2.02
2.03 LCM 5230 Las Virgenes Road                               2.03
2.04 LCM 5855 Topanga Canyon Boulevard                               2.04
2.05 LCM 29901 Agoura Road                               2.05
3 JPMCB Chase Center Tower I                               3
4 JPMCB Chase Center Tower II                               4
5 JPMCB/GACC/GSMC 1633 Broadway                               5
6 LCM 12555 & 12655 Jefferson                               6
6.01 LCM 12655 Jefferson                               6.01
6.02 LCM 12555 Jefferson                               6.02
7 GACC 675 Creekside Way                               7
8 LCM Hampton Roads Office Portfolio                               8
8.01 LCM 510 Independence Parkway                               8.01
8.02 LCM 676 Independence Parkway                               8.02
8.03 LCM 700 Independence Parkway                               8.03
8.04 LCM 1309 Executive Boulevard                               8.04
8.05 LCM 1317 Executive Boulevard                               8.05
8.06 LCM 200 Golden Oak Court                               8.06
8.07 LCM 1301 Executive Boulevard                               8.07
8.08 LCM 505 Independence Parkway                               8.08
8.09 LCM 1313 Executive Boulevard                               8.09
8.10 LCM 208 Golden Oak Court                               8.10
8.11 LCM 1305 Executive Boulevard                               8.11
8.12 LCM 500 Independence Parkway                               8.12
8.13 LCM 501 Independence Parkway                               8.13
8.14 LCM 1 Enterprise Parkway                               8.14
8.15 LCM 1457 Miller Store Road                               8.15
8.16 LCM 2809 South Lynnhaven Road                               8.16
8.17 LCM 22 Enterprise Parkway                               8.17
8.18 LCM 521 Butler Farm Road                               8.18
8.19 LCM 21 Enterprise Parkway                               8.19
8.20 LCM 484 Viking Drive                               8.20
8.21 LCM 629 Phoenix Drive                               8.21
8.22 LCM 5 Manhattan Square                               8.22
9 GSMC 711 Fifth Avenue                               9
10 GACC BX Industrial Portfolio                               10
10.01 GACC Bridgewater Center 1                               10.01
10.02 GACC 401 E Laraway Rd                               10.02
10.03 GACC Rochelle 1                               10.03
10.04 GACC 350A Salem Church Rd                               10.04
10.05 GACC Romeoville Bldg 1                               10.05
10.06 GACC 251 E Laraway Rd                               10.06
10.07 GACC 7940 Kentucky                               10.07
10.08 GACC Mountain Top Distribution Center 2                               10.08
10.09 GACC Enterprise Parkway                               10.09
10.10 GACC Cavalier I                               10.10
10.11 GACC 1910 International                               10.11
10.12 GACC Glen Dale                               10.12
10.13 GACC Romeoville Bldg 2                               10.13
10.14 GACC Enterprise Distribution Center 1                               10.14
10.15 GACC 2270 Woodale                               10.15
10.16 GACC 2950 Lexington Ave South                               10.16
10.17 GACC Rivers Bend Center 1B                               10.17
10.18 GACC DFW Logistics Center (Bldg 4)                               10.18
10.19 GACC Rivers Bend Center 1C                               10.19
10.20 GACC Territorial                               10.20
10.21 GACC Diamond Hill 2                               10.21
10.22 GACC Rivers Bend Center 2A                               10.22
10.23 GACC Rivers Bend Center 1A                               10.23
10.24 GACC Diamond Hill 3                               10.24
10.25 GACC Whippany Business Center 1                               10.25
10.26 GACC The Colony Land                               10.26
10.27 GACC Shawnee Distribution Center 1                               10.27
10.28 GACC Rivers Bend Center 2B                               10.28
10.29 GACC 7930 Kentucky                               10.29
10.30 GACC Dues Dr Distribution Center 1                               10.30
10.31 GACC Gibraltar                               10.31
10.32 GACC Diamond Hill 1                               10.32
10.33 GACC DFW Logistics Center (Bldg 3)                               10.33
10.34 GACC Elk Grove Distribution Center 1                               10.34
10.35 GACC 1000 Lucas Way                               10.35
10.36 GACC Lakeview                               10.36
10.37 GACC DFW Logistics Center (Bldg 5)                               10.37
10.38 GACC 9756 International                               10.38
10.39 GACC 350B Salem Church Rd                               10.39
10.40 GACC 6105 Trenton Ln                               10.40
10.41 GACC 300 Salem Church Rd                               10.41
10.42 GACC Tower                               10.42
10.43 GACC 1940 Fernbrook Ln                               10.43
10.44 GACC Production Distribution Center 1                               10.44
10.45 GACC Culpeper                               10.45
10.46 GACC Fairfield Distribution Center 1                               10.46
10.47 GACC Cavalier II                               10.47
10.48 GACC World Park II                               10.48
10.49 GACC Diamond Hill 4                               10.49
10.50 GACC 2290-2298 Woodale                               10.50
10.51 GACC 514 Butler Rd                               10.51
10.52 GACC Northridge II                               10.52
10.53 GACC 2222 Woodale                               10.53
10.54 GACC Northridge I                               10.54
10.55 GACC Romeoville Distribution Center 1                               10.55
10.56 GACC 1825 Airport Exchange                               10.56
10.57 GACC 7453 Empire - Bldg C                               10.57
10.58 GACC Rivers Bend Center 1D                               10.58
10.59 GACC Heathrow                               10.59
10.60 GACC 2240-2250 Woodale                               10.60
10.61 GACC 273 Industrial Way                               10.61
10.62 GACC 7453 Empire - Bldg B                               10.62
10.63 GACC 7453 Empire - Bldg A                               10.63
10.64 GACC Rivers Bend Center - Land                               10.64
10.65 GACC Production Distribution Center 1B                               10.65
10.66 GACC Bridgewater Center 2                               10.66
10.67 GACC Laraway Land 1                               10.67
10.68 GACC Laraway Land 2                               10.68
11 LCM Whitehall III & V                               11
12 JPMCB Frick Building                               12
13 LCM Peace Coliseum                               13
14 LCM Los Angeles Leased Fee Portfolio                               14
14.01 LCM 5901 West Century Boulevard                               14.01
14.02 LCM 5959 West Century Boulevard                               14.02
14.03 LCM 6151 West Century Boulevard                               14.03
14.04 LCM 5933 West Century Boulevard                               14.04
14.05 LCM 5940 West 98th Street                               14.05
14.06 LCM 9801 Airport Boulevard                               14.06
14.07 LCM 6144 West 98th Street                               14.07
14.08 LCM 5960 West 98th Street                               14.08
15 JPMCB 1340 Concord                               15
16 LCM 1333 Main Street                               16
17 GSMC City National Plaza                               17
18 GSMC Moffett Towers Buildings A, B & C                               18
18.01 GSMC Moffett Towers Building B                               18.01
18.02 GSMC Moffett Towers Building C                               18.02
18.03 GSMC Moffett Towers Building A                               18.03
19 GACC Roscoe Office                               19
20 LCM Lava Ridge Business Center                               20
21 GSMC PCI Pharma Portfolio                               21
21.01 GSMC 3001 Red Lion Road                               21.01
21.02 GSMC 4536 & 4545 Assembly Drive                               21.02
21.03 GSMC 6166 Nancy Ridge Drive                               21.03
21.04 GSMC 6146 Nancy Ridge Drive                               21.04
21.05 GSMC 1635 & 1639 New Milford School Road                               21.05
22 JPMCB The Oliver                               22
23 JPMCB Apollo Education Group HQ Campus                               23
24 LCM SHP Building IV                               24
25 GACC GIP REIT Portfolio                               25
25.01 GACC 15091 Alabama Highway 20                               25.01
25.02 GACC 1300 South Dale Mabry Highway                               25.02
25.03 GACC 3707 14th Street Northwest                               25.03
26 LCM Belvedere Place                               26
27 GACC Staples Headquarters                               27
28 LCM NOV Headquarters                               28
29 GACC Briarcliff Apartments                               29
30 GSMC Stuart’s Crossing                               30
31 LCM KB Fresenius & DaVita Southeast Portfolio                               31
31.01 LCM 4751 West Fuqua Street                               31.01
31.02 LCM 205 Belle Meade Point                               31.02
31.03 LCM 3530 Rowe Lane                               31.03
31.04 LCM 5552 Platt Springs Road                               31.04
32 GSMC Caton Crossings                               32
33 GSMC Midland Atlantic Portfolio                               33
33.01 GSMC Parkside Square                               33.01
33.02 GSMC Maysville Marketsquare                               33.02
33.03 GSMC Pinecrest Pointe                               33.03
33.04 GSMC Valleydale Marketplace                               33.04
33.05 GSMC Putnam Plaza                               33.05
33.06 GSMC Heritage Plaza                               33.06
34 LCM Guidepost Montessori                               34
35 LCM Maple Grove RV Resort                               35
36 JPMCB 278 Court Street                               36
37 LCM Willow Lake Tech Center                               37

 

 

A-1-10