FWP 1 n2450-x3_anxa1.htm FREE WRITING PROSPECTUS

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-226123-11

Free Writing Prospectus dated February [26], 2021

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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

																																																		HISTORICAL FINANCIALS
																					Original		Current						Net
								Number of	Property	Property		Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.	Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment	2017	2017	2017	2018	2018	2018	2019	2019	2019	Most Recent	Most Recent	Most Recent
Loan #	Seller	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype	Year Built	Renovated	Units	Measure	Occupancy %	Date	Value ($)	Date	LTV %	Balance ($)	per Unit ($)	Balance ($)	per Unit ($)	Pool Balance	Loan	Borrower	Rate %	Fee %	Rate %	Accrual Type	Service ($)	Service ($)	Note Date	Payment Date	Last IO Payment	First P&I Payment	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date	ARD Loan	Mat Date	Balance ($)	LTV %	Provision (Payments)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of
1	JPMCB	410 Tenth Avenue	410 Tenth Avenue	New York	NY	10001	New York	1	Office	CBD	1927	2020	631,944	Square Feet	99.2%	12/16/20	955,000,000	12/01/20	39.8%	80,000,000	601	80,000,000	601	6.9%	No	No	2.59159	0.01251	2.57908	Actual/360	175,172.29	2,102,067.48	12/18/20	02/01/21			82	0	84	2	1	0	0	01/01/28	Yes	03/01/32	80,000,000	39.8%	L(26),Def(54),O(4)
2	CREFI/GACC	MGM Grand & Mandalay Bay	Various	Las Vegas	NV	Various	Clark	2	Hotel	Full Service	Various		9,748	Rooms	71.4%	09/30/20	4,600,000,000	01/10/20	35.5%	79,985,667	167,645	79,985,667	167,645	6.9%	No	No	3.55800	0.01064	3.54737	Actual/360	240,451.36	2,885,416.32	02/14/20	04/05/20			108	0	120	12	5	0	0	03/05/30	Yes	03/05/32	79,985,667	35.5%	Grtr0.5%orYM(35),DeforGrtr0.5%orYM(78),O(7)	2,161,960,165	1,556,922,957	605,037,208	2,191,540,530	1,574,171,264	617,369,266	2,106,295,488	1,586,215,135	520,080,353	1,157,516,861	935,475,514	222,041,347	09/30/20
2.01	CREFI/GACC	MGM Grand	3799 South Las Vegas Boulevard	Las Vegas	NV	89109	Clark	1	Hotel	Full Service	1993		4,998	Rooms	68.5%	09/30/20	2,505,000,000	01/10/20		43,592,189		43,592,189		3.8%																							43,592,189			1,179,680,639	834,995,842	344,684,797	1,226,105,346	854,539,115	371,566,231	1,161,850,748	879,242,083	282,608,665	662,869,240	533,910,560	128,958,680	09/30/20
2.02	CREFI/GACC	Mandalay Bay	3950 South Las Vegas Boulevard	Las Vegas	NV	89119	Clark	1	Hotel	Full Service	1999		4,750	Rooms	74.8%	09/30/20	2,095,000,000	01/10/20		36,393,478		36,393,478		3.1%																							36,393,478			982,279,526	721,927,115	260,352,411	965,435,184	719,632,149	245,803,035	944,444,740	706,973,052	237,471,688	494,647,621	401,564,954	93,082,667	09/30/20
3	GSMC	Phillips Point	777 South Flagler Drive	West Palm Beach	FL	33401	Palm Beach	1	Office	CBD	1985, 1988	2018-2020	448,885	Square Feet	90.5%	12/01/20	289,000,000	12/15/20	68.7%	75,000,000	442	75,000,000	442	6.5%	No	No	3.34003	0.01126	3.32877	Actual/360	211,650.89	2,539,810.68	01/15/21	03/06/21			119	0	120	1	6	5 days grace, once per 12-month period, other than the payment due on the Maturity Date	0	02/06/31	No	02/06/31	75,000,000	68.7%	L(25),Def(90),O(5)	23,410,018	8,783,998	14,626,020	25,191,774	9,017,791	16,173,983	25,024,486	9,421,017	15,603,469	26,444,348	9,026,741	17,417,607	11/30/20
4	CREFI	141 Livingston	141 Livingston Street	Brooklyn	NY	11201	Kings	1	Office	CBD	1959	2015	213,745	Square Feet	100.0%	02/01/21	182,300,000	02/01/21	54.9%	75,000,000	468	75,000,000	468	6.5%	No	No	3.21000	0.01126	3.19874	Actual/360	203,411.46	2,440,937.52	02/18/21	04/06/21			120	0	120	0	6	0	0	03/06/31	No	03/06/31	75,000,000	54.9%	L(24),Def(92),O(4)	11,740,471	3,188,719	8,551,752	11,375,314	3,307,738	8,067,576	11,956,405	3,852,419	8,103,986	12,497,970	4,283,397	8,214,573	09/30/20
5	JPMCB	Pittock Block	921 Southwest Washington Street	Portland	OR	97205	Multnomah	1	Mixed Use	Office/Retail/Data Center	1913	2001	297,698	Square Feet	71.4%	12/21/20	329,000,000	12/07/20	42.9%	66,000,000	474	66,000,000	474	5.7%	No	No	3.29940	0.02126	3.27814	Actual/360	183,987.60	2,207,851.20	12/30/20	02/01/21			118	0	120	2	1	0	0	01/01/31	No	01/01/31	66,000,000	42.9%	L(4),Grtr1%orYM(112),O(4)	13,166,469	3,537,767	9,628,702	14,107,319	5,034,876	9,072,443	15,357,144	5,337,329	10,019,815	16,674,600	5,627,162	11,047,438	11/30/20
6	CREFI/JPMCB	The Galleria Office Towers	Various	Houston	TX	77056	Harris	3	Office	CBD	Various	Various	1,067,672	Square Feet	68.1%	01/20/21	185,000,000	01/06/21	48.6%	65,000,000	84	65,000,000	84	5.6%	No	No	4.46000	0.01126	4.44874	Actual/360	327,802.40	3,933,628.75	02/17/21	04/06/21			120	360	0	0	6	0	0	03/06/31	No	03/06/31	52,481,454	39.3%	L(24),Def(91),O(5)	26,749,292	13,278,242	13,471,050	28,701,343	13,539,624	15,161,719	26,285,767	13,909,984	12,375,783	25,710,718	13,251,714	12,459,004	12/31/20
6.01	CREFI/JPMCB	Galleria Tower I	2700 Post Oak Boulevard	Houston	TX	77056	Harris	1	Office	CBD	1974	2002, 2020	493,695	Square Feet	78.1%	01/20/21	85,544,600	01/06/21		30,056,211		30,056,211		2.6%																							24,267,594			11,076,241	6,085,514	4,990,728	13,159,814	6,172,968	6,986,846	13,355,546	6,322,096	7,033,450	14,475,006	6,136,741	8,338,265	12/31/20
6.02	CREFI/JPMCB	Galleria Tower II	5051 Westheimer Road	Houston	TX	77056	Harris	1	Office	CBD	1970	1992, 2005, 2020	320,687	Square Feet	68.1%	01/20/21	55,566,781	01/06/21		19,523,464		19,523,464		1.7%																							15,763,381			8,621,729	3,923,686	4,698,043	8,239,631	4,058,660	4,180,971	7,540,539	4,118,572	3,421,967	7,275,570	3,976,206	3,299,364	12/31/20
6.03	CREFI/JPMCB	Galleria Financial Center	5065-5075 Westheimer Road	Houston	TX	77056	Harris	1	Office	CBD	1977	2020	253,290	Square Feet	48.7%	01/20/21	43,888,619	01/06/21		15,420,326		15,420,326		1.3%																							12,450,478			7,051,321	3,269,042	3,782,279	7,301,898	3,307,996	3,993,902	5,389,682	3,469,316	1,920,366	3,960,142	3,138,768	821,374	12/31/20
7	GSMC	U.S. Industrial Portfolio VI	Various	Various	Various	Various	Various	10	Industrial	Various	Various	Various	2,981,955	Square Feet	95.9%	02/01/21	136,500,000	Various	59.3%	60,000,000	27	60,000,000	27	5.2%	No	No	3.71600	0.01126	3.70474	Actual/360	188,380.56	2,260,566.72	02/08/21	04/06/21			120	0	120	0	6	0	0	03/06/31	No	03/06/31	60,000,000	59.3%	L(24),Def(92),O(4)
7.01	GSMC	True Value	308 South Division Street	Harvard	IL	60033	McHenry	1	Industrial	Warehouse/Distribution	1942	1982	1,331,727	Square Feet	100.0%	02/01/21	36,100,000	01/06/21		16,044,444		16,044,444		1.4%																							16,044,444
7.02	GSMC	Belnick	4350 Ball Ground Highway	Canton	GA	30114	Cherokee	1	Industrial	Warehouse/Distribution	1999	2011	477,152	Square Feet	100.0%	02/01/21	28,900,000	01/05/21		12,844,444		12,844,444		1.1%																							12,844,444
7.03	GSMC	Tufco - 3161 South Ridge Road	3161 South Ridge Road	Ashwaubenon	WI	54304	Brown	1	Industrial	Manufacturing	1978		226,900	Square Feet	100.0%	02/01/21	14,900,000	12/28/20		6,622,222		6,622,222		0.6%																							6,622,222
7.04	GSMC	Pro Con - 109 Maplewood Drive	109 Maplewood Drive	Hazle Township	PA	18202	Luzerne	1	Industrial	Manufacturing	1987, 1997, 2001		205,320	Square Feet	100.0%	02/01/21	12,920,000	12/29/20		5,742,222		5,742,222		0.5%																							5,742,222
7.05	GSMC	Total Logistics	2900 Granada Lane North	Oakdale	MN	55128	Washington	1	Industrial	Warehouse	1994	2008	86,460	Square Feet	100.0%	02/01/21	10,800,000	12/21/20		4,747,407		4,747,407		0.4%																							4,747,407
7.06	GSMC	Pro Con - 2441 East Glendale Avenue	2441 East Glendale Avenue	Appleton	WI	54911	Outagamie	1	Industrial	Manufacturing	1978	2002	172,261	Square Feet	100.0%	02/01/21	9,440,000	12/28/20		4,149,630		4,149,630		0.4%																							4,149,630
7.07	GSMC	Amaray	1300 West Park Road	Elizabethtown	KY	42701	Hardin	1	Industrial	Manufacturing	1975		194,519	Square Feet	100.0%	02/01/21	9,200,000	12/30/20		4,043,704		4,043,704		0.3%																							4,043,704
7.08	GSMC	Pro Con - 2430 East Glendale Avenue	2430 East Glendale Avenue	Appleton	WI	54911	Outagamie	1	Industrial	Manufacturing	1968, 1974, 1995, 1997		122,500	Square Feet	100.0%	02/01/21	6,720,000	12/28/20		2,954,074		2,954,074		0.3%																							2,954,074
7.09	GSMC	Tufco - 1205 Burris Road	1205 Burris Road	Newton	NC	28658	Catawba	1	Industrial	Warehouse	1971		121,096	Square Feet	0.0%	02/01/21	4,650,000	12/23/20		1,576,296		1,576,296		0.1%																							1,576,296
7.10	GSMC	Tufco - 1055 Parkview Road	1055 Parkview Road	Ashwaubenon	WI	54304	Brown	1	Industrial	Manufacturing	1983		44,020	Square Feet	100.0%	02/01/21	2,870,000	12/28/20		1,275,556		1,275,556		0.1%																							1,275,556
8	CREFI	Boca Office Portfolio	Various	Boca Raton	FL	33433	Palm Beach	4	Mixed Use	Office/Retail	Various	Various	514,527	Square Feet	90.4%	01/23/21	155,900,000	11/13/20	63.5%	50,000,000	192	50,000,000	192	4.3%	No	No	4.02000	0.01126	4.00874	Actual/360	169,826.39	2,037,916.68	02/17/21	04/06/21			60	0	60	0	6	0	0	03/06/26	No	03/06/26	50,000,000	63.5%	L(24),Def(33),O(3)	11,976,379	5,035,273	6,941,106	13,568,307	5,056,153	8,512,154	14,625,310	5,697,675	8,927,635	13,895,191	5,846,969	8,048,222	12/31/20
8.01	CREFI	Boardwalk @ 18th	6909 Southwest 18th Street	Boca Raton	FL	33433	Palm Beach	1	Mixed Use	Office/Retail	1986	2017	132,132	Square Feet	91.8%	01/23/21	49,500,000	10/22/20		15,151,515		15,151,515		1.3%																							15,151,515			2,129,818	1,303,210	826,608	3,984,565	1,248,816	2,735,749	4,494,033	1,328,656	3,165,377	3,992,387	1,521,784	2,470,603	12/31/20
8.02	CREFI	Fountains Center	7000-7700 West Camino Real	Boca Raton	FL	33433	Palm Beach	1	Mixed Use	Office/Retail	1983		188,666	Square Feet	84.5%	01/23/21	44,500,000	11/13/20		14,393,939		14,393,939		1.2%																							14,393,939			4,717,108	1,845,297	2,871,811	4,595,137	1,911,729	2,683,408	4,608,760	2,215,470	2,393,290	4,444,768	2,140,294	2,304,474	12/31/20
8.03	CREFI	City National Park	7000 Palmetto Park Road and 22125 Powerline Road	Boca Raton	FL	33433	Palm Beach	1	Mixed Use	Office/Retail	1986, 1991, 1998		132,207	Square Feet	97.4%	01/23/21	39,200,000	11/13/20		14,393,939		14,393,939		1.2%																							14,393,939			3,821,635	1,309,085	2,512,550	3,526,454	1,319,363	2,207,091	3,987,812	1,490,022	2,497,790	3,692,576	1,598,181	2,094,395	12/31/20
8.04	CREFI	Grove Centre	21301 Powerline Road	Boca Raton	FL	33433	Palm Beach	1	Mixed Use	Office/Retail	1983	2017	61,522	Square Feet	90.8%	01/23/21	17,500,000	10/22/20		6,060,606		6,060,606		0.5%																							6,060,606			1,307,818	577,682	730,136	1,462,151	576,246	885,905	1,534,705	663,527	871,178	1,765,460	586,711	1,178,749	12/31/20
9	CREFI	Gestamp Automocion SLB	3063 Hickory Valley Road	Chattanooga	TN	37421	Hamilton	1	Industrial	Manufacturing	2014		637,750	Square Feet	100.0%	03/06/21	78,900,000	02/01/21	62.7%	49,500,000	78	49,500,000	78	4.3%	No	No	3.61000	0.01126	3.59874	Actual/360	225,327.69	2,703,932.28	02/19/21	04/06/21	03/06/26	04/06/26	120	360	60	0	6	0	0	03/06/31	No	03/06/31	44,619,939	56.6%	Grtr4%orYM(24),DeforGrtr1%orYM(89),O(7)
10	JPMCB	30 Hudson Yards 67	500 West 33rd Street	New York	NY	10001	New York	1	Office	CBD	2019		44,954	Square Feet	100.0%	03/07/21	110,000,000	02/01/21	64.5%	45,000,000	1,579	45,000,000	1,579	3.9%	No	No	3.37100	0.01126	3.35974	Actual/360	128,168.23	1,538,018.76	02/19/21	04/07/21			120	0	120	0	7	0	0	03/07/31	No	03/07/31	45,000,000	64.5%	L(24),Def(93),O(3)
11	GSMC	Dawson Marketplace	GA-400 & Dawson Forest Road East	Dawsonville	GA	30534	Dawson	1	Retail	Anchored	2017-2020		352,418	Square Feet	97.3%	12/31/20	68,000,000	11/17/19	55.4%	43,800,000	124	43,800,000	124	3.8%	No	No	3.55000	0.01126	3.53874	Actual/360	131,374.65	1,576,495.80	02/03/20	03/06/20			107	0	120	13	6	0	0	02/06/30	No	02/06/30	43,800,000	64.4%	L(37),Def(79),O(4)				4,313,060	839,535	3,473,525	4,922,998	957,637	3,965,361	4,587,733	916,721	3,671,012	12/31/20
12	GACC	8670 Wilshire	8670 Wilshire Boulevard	Beverly Hills	CA	90211	Los Angeles	1	Office	Medical	1986	2002	50,520	Square Feet	100.0%	02/21/21	70,400,000	01/04/21	60.4%	42,500,000	841	42,500,000	841	3.7%	No	No	3.78400	0.01126	3.77274	Actual/360	135,878.01	1,630,536.12	02/19/21	04/06/21			120	0	120	0	6	0	0	03/06/31	No	03/06/31	42,500,000	60.4%	L(24),Def(91),O(5)	3,530,532	885,907	2,644,625	3,708,299	1,074,298	2,634,001	3,954,464	1,103,805	2,850,658	3,925,244	1,099,581	2,825,663	12/31/20
13	GSMC	JW Marriott Nashville	201 8th Avenue South	Nashville	TN	37203	Davidson	1	Hotel	Full Service	2018		533	Rooms	44.1%	09/30/20	301,000,000	11/10/20	61.5%	35,000,000	347,092	35,000,000	347,092	3.0%	No	No	3.13900	0.01126	3.12774	Actual/360	92,825.75	1,113,909.00	03/06/20	04/06/20			108	0	120	12	6	0	0	03/06/30	No	03/06/30	35,000,000	61.5%	L(36),Def(77),O(7)							93,677,197	65,123,527	28,553,670	48,245,221	40,461,820	7,783,401	09/30/20
14	CREFI	Morgan Stanley Tower	150 2nd Avenue North	Saint Petersburg	FL	33701	Pinellas	1	Office	CBD	1985	2015	187,694	Square Feet	94.7%	12/15/20	54,100,000	12/16/20	62.8%	34,000,000	181	34,000,000	181	2.9%	No	No	3.50000	0.01126	3.48874	Actual/360	152,675.19	1,832,102.28	02/12/21	04/06/21	03/06/24	04/06/24	120	360	36	0	6	5 (One time only)	0	03/06/31	No	03/06/31	29,042,251	53.7%	L(24),Def(90),O(6)	4,812,797	1,947,477	2,865,319	5,062,067	2,045,733	3,016,334	5,267,953	2,071,198	3,196,755	5,565,158	2,192,104	3,373,053	12/31/20
15	JPMCB	The Village at Meridian	1600-2300 North Eagle Road	Meridian	ID	83642	Ada	1	Retail	Anchored	2012		841,927	Square Feet	79.3%	10/01/20	197,000,000	10/06/20	33.5%	30,995,000	78	30,995,000	78	2.7%	No	No	3.49900	0.02126	3.47774	Actual/360	91,631.48	1,099,577.76	01/14/21	03/05/21			119	0	120	1	5	0	0	02/05/31	No	02/05/31	30,995,000	33.5%	L(24),Grtr1%orYM(1),DeforGrtr1%orYM(91),O(4)	19,006,696	8,151,813	10,854,883	18,970,139	8,128,280	10,841,859	20,491,196	7,886,173	12,605,023	21,395,616	7,579,294	13,816,322	10/31/20
16	GSMC	Millennium Corporate Park	18200-18700 Northeast Union Hill Road	Redmond	WA	98052	King	1	Office	Suburban	1999-2000, 2014		537,046	Square Feet	100.0%	10/01/20	216,700,000	11/18/20	60.9%	27,000,000	246	27,000,000	246	2.3%	No	No	3.03200	0.01126	3.02074	Actual/360	69,167.50	830,010.00	12/17/20	02/06/21			58	0	60	2	6	5	0	01/06/26	No	01/06/26	27,000,000	60.9%	L(26),Def(29),O(5)	12,492,137	2,779,147	9,712,990	13,171,355	3,120,392	10,050,963	14,163,501	3,148,266	11,015,235	14,590,482	3,260,799	11,329,683	10/31/20
17	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%	26,500,000	1,603	26,500,000	1,603	2.3%	No	No	3.16000	0.01251	3.14749	Actual/360	70,752.55	849,030.60	03/06/20	04/06/20			108	0	120	12	6	0	0	03/06/30	No	03/06/30	26,500,000	54.5%	L(36),Def(77),O(7)	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	69,551,475	22,478,883	47,072,592	09/30/20
18	JPMCB	Oakland Commons I&II	20700 & 20750 Civic Center Drive	Southfield	MI	48076	Oakland	1	Office	Suburban	1999		315,839	Square Feet	77.7%	01/18/21	34,900,000	02/01/21	69.6%	24,300,000	77	24,300,000	77	2.1%	No	No	4.21500	0.06001	4.15499	Actual/360	119,044.01	1,428,528.12	02/19/21	04/01/21	03/01/23	04/01/23	120	360	24	0	1	0	5 (Once per year)	03/01/31	No	03/01/31	20,595,926	59.0%	L(24),Def(92),O(4)				4,537,061	2,250,639	2,286,422	4,486,044	1,999,743	2,486,301	4,577,523	1,992,178	2,585,345	12/31/20
19	GACC	Orlando Technology Park	100, 200, 250, 255 & 525 Technology Parkway	Lake Mary	FL	32746	Seminole	1	Office	Flex	1986, 1998, 1999	2015-2020	297,386	Square Feet	86.9%	11/30/20	35,000,000	01/19/21	69.0%	24,150,000	81	24,150,000	81	2.1%	No	No	3.50100	0.01126	3.48974	Actual/360	108,457.77	1,301,493.24	02/24/21	04/06/21	03/06/24	04/06/24	120	360	36	0	6	5 (Once per every 366 day period)	0	03/06/31	No	03/06/31	20,629,072	58.9%	L(24),Def(92),O(4)	2,407,985	911,099	1,496,887	2,834,283	1,058,179	1,776,104	3,641,046	1,058,108	2,582,938	3,717,608	1,120,111	2,597,497	11/30/20
20	GACC	Woodbury Crossing Phase II	530 Greenwood Drive Southwest	Olympia	WA	98502	Thurston	1	Multifamily	Garden	2019-2020		90	Units	95.6%	01/31/21	32,800,000	12/18/20	62.1%	20,380,000	226,444	20,380,000	226,444	1.8%	No	No	4.26737	0.01126	4.25611	Actual/360	73,480.75	881,769.00	02/11/21	04/06/21			120	0	120	0	6	0	0	03/06/31	No	03/06/31	20,380,000	62.1%	L(24),Def(92),O(4)										1,104,528	281,915	822,613	12/31/20
21	CREFI	Advanced Energy	2424 Midpoint Drive and 1625 Sharp Point Drive	Fort Collins	CO	80525	Larimer	1	Industrial	R&D/Flex	1987, 2000	1994, 2015	115,627	Square Feet	100.0%	03/06/21	30,650,000	12/10/20	60.0%	18,390,000	159	18,390,000	159	1.6%	No	No	3.87000	0.01126	3.85874	Actual/360	86,424.01	1,037,088.12	02/12/21	04/06/21	03/06/24	04/06/24	120	360	36	0	6	0	0	03/06/31	No	03/06/31	15,856,059	51.7%	L(24),Def(93),O(3)				1,749,114	524,520	1,224,594	1,795,172	587,304	1,207,867	1,860,489	617,703	1,242,785	11/30/20
22	CREFI	Value Store It Miami	5900 Northwest 102nd Avenue	Doral	FL	33178	Miami-Dade	1	Self Storage	Self Storage	2010	2017	119,850	Square Feet	93.1%	01/11/21	27,200,000	01/08/21	62.5%	17,000,000	142	17,000,000	142	1.5%	No	No	3.61000	0.04126	3.56874	Actual/360	51,851.97	622,223.64	02/11/21	04/06/21			120	0	120	0	6	0	0	03/06/31	No	03/06/31	17,000,000	62.5%	L(24),Def(92),O(4)							1,789,933	646,250	1,143,683	1,948,939	645,367	1,303,572	01/31/21
23	GSMC	Willoughby Commons	36363 Euclid Avenue	Willoughby	OH	44094	Lake	1	Retail	Power Center	1997-2000		351,581	Square Feet	98.9%	09/30/20	51,700,000	11/22/19	71.5%	16,950,000	105	16,950,000	105	1.5%	No	No	4.03800	0.02126	4.01674	Actual/360	81,293.66	975,523.92	12/20/19	02/06/20	01/06/24	02/06/24	106	360	48	14	6	0	0	01/06/30	No	01/06/30	15,042,338	63.4%	L(38),Def(77),O(5)	4,700,619	1,259,309	3,441,310	4,806,432	1,218,102	3,588,330				4,230,476	1,041,512	3,188,964	09/30/20
24	JPMCB	Camellia Trace	100 Trace Drive	Jackson	TN	38305	Madison	1	Multifamily	Garden	2002		212	Units	99.1%	02/02/21	24,700,000	01/06/21	63.4%	15,655,000	73,844	15,655,000	73,844	1.4%	No	Yes - Group 1	3.45700	0.04126	3.41574	Actual/360	45,725.83	548,709.96	02/12/21	04/01/21			120	0	120	0	1	0	0	03/01/31	No	03/01/31	15,655,000	63.4%	L(25),Grtr1%orYM(91),O(4)										2,364,409	941,158	1,423,251	12/31/20
25	GACC	Dollar General Portfolio	Various	Various	Various	Various	Various	15	Retail	Freestanding	Various		139,012	Square Feet	100.0%	03/06/21	21,320,000	01/19/21	65.0%	13,850,000	100	13,850,000	100	1.2%	No	No	3.15100	0.01126	3.13974	Actual/360	36,872.90	442,474.80	02/02/21	03/06/21			119	0	120	1	6	0	0	02/06/31	No	02/06/31	13,850,000	65.0%	L(25),Def(90),O(5)
25.01	GACC	Robinsonville	13060 Highway 61 North	Robinsonville	MS	38664	Tunica	1	Retail	Freestanding	2020		9,100	Square Feet	100.0%	03/06/21	1,720,000	01/12/21		1,126,069		1,126,069		0.1%																							1,126,069
25.02	GACC	Saint Mary's	5056 South Pleasants Highway	Belmont	WV	26170	Pleasants	1	Retail	Freestanding	2020		9,100	Square Feet	100.0%	03/06/21	1,540,000	01/13/21		1,008,225		1,008,225		0.1%																							1,008,225
25.03	GACC	Alexandria (Carlos)	4480 County Road 13 Northeast	Carlos	MN	56319	Douglas	1	Retail	Freestanding	2020		9,002	Square Feet	100.0%	03/06/21	1,520,000	01/03/21		995,131		995,131		0.1%																							995,131
25.04	GACC	St. Martinville	4009 Catahoula Highway	Saint Martinville	LA	70582	Saint Martin	1	Retail	Freestanding	2020		9,100	Square Feet	100.0%	03/06/21	1,440,000	01/13/21		942,756		942,756		0.1%																							942,756
25.05	GACC	Fife Lake	6950 U.S. 131	Fife Lake	MI	49633	Grand Traverse	1	Retail	Freestanding	2020		9,100	Square Feet	100.0%	03/06/21	1,430,000	01/13/21		936,209		936,209		0.1%																							936,209
25.06	GACC	Waubun	3185 U.S. 59	Waubun	MN	56589	Mahnomen	1	Retail	Freestanding	2020		9,100	Square Feet	100.0%	03/06/21	1,420,000	01/12/21		929,662		929,662		0.1%																							929,662
25.07	GACC	Lake Village	612 U.S. 65	Lake Village	AR	71653	Chicot	1	Retail	Freestanding	2020		10,566	Square Feet	100.0%	03/06/21	1,410,000	01/13/21		923,115		923,115		0.1%																							923,115
25.08	GACC	New Era	4121 South Oceana Drive	New Era	MI	49446	Oceana	1	Retail	Freestanding	2020		9,026	Square Feet	100.0%	03/06/21	1,400,000	01/13/21		916,568		916,568		0.1%																							916,568
25.09	GACC	Mooers	2593 U.S. 11	Mooers	NY	12958	Clinton	1	Retail	Freestanding	2020		9,026	Square Feet	100.0%	03/06/21	1,380,000	01/12/21		903,474		903,474		0.1%																							903,474
25.10	GACC	Hinckley	304 Fire Monument Road	Hinckley	MN	55037	Pine	1	Retail	Freestanding	2020		9,100	Square Feet	100.0%	03/06/21	1,370,000	01/12/21		896,927		896,927		0.1%																							896,927
25.11	GACC	Center	308 Lignite Avenue	Center	ND	58530	Oliver	1	Retail	Freestanding	2020		9,026	Square Feet	100.0%	03/06/21	1,370,000	01/12/21		896,927		896,927		0.1%																							896,927
25.12	GACC	Lepanto	330 West Broad Street	Lepanto	AR	72354	Poinsett	1	Retail	Freestanding	2020		10,640	Square Feet	100.0%	03/06/21	1,350,000	01/11/21		883,834		883,834		0.1%																							883,834
25.13	GACC	Edgemont	11116 U.S. 18	Edgemont	SD	57735	Fall River	1	Retail	Freestanding	2019		9,000	Square Feet	100.0%	03/06/21	1,320,000	01/13/21		867,466		867,466		0.1%																							867,466
25.14	GACC	Louisa	31 Spankem Branch Road	Louisa	KY	41230	Lawrence	1	Retail	Freestanding	2019		9,100	Square Feet	100.0%	03/06/21	1,290,000	01/12/21		844,552		844,552		0.1%																							844,552
25.15	GACC	Prue	11152 New Prue Road	Prue	OK	74054	Osage	1	Retail	Freestanding	2020		9,026	Square Feet	100.0%	03/06/21	1,190,000	01/03/21		779,083		779,083		0.1%																							779,083
26	CREFI	9633 Westheimer Road	9633 Westheimer Road	Houston	TX	77063	Harris	1	Mixed Use	Self Storage/Retail	1973	2021	82,000	Square Feet	100.0%	02/01/21	21,890,000	01/21/21	62.5%	13,681,250	167	13,681,250	167	1.2%	No	No	3.89000	0.01126	3.87874	Actual/360	44,966.03	539,592.36	02/17/21	04/06/21			120	0	120	0	6	0	0	03/06/31	No	03/06/31	13,681,250	62.5%	L(24),Def(92),O(4)
27	CREFI	46-50 East 167th Street	46-50 East 167th Street	Bronx	NY	10452	Bronx	1	Retail	Anchored	1931		26,500	Square Feet	100.0%	11/01/20	20,900,000	12/21/20	65.0%	13,585,000	513	13,585,000	513	1.2%	No	No	3.84000	0.01126	3.82874	Actual/360	44,075.78	528,909.36	02/08/21	04/06/21			120	0	120	0	6	0	0	03/06/31	No	03/06/31	13,585,000	65.0%	L(2),Grtr1%orYM(115),O(3)				1,325,543	247,801	1,077,742	1,380,859	301,206	1,079,653	1,408,614	334,184	1,074,430	12/31/20
28	CREFI	Bridgeport Distribution Center	5425 Dixie Highway	Bridgeport	MI	48601	Saginaw	1	Industrial	Warehouse/Distribution	1974	1994	610,808	Square Feet	100.0%	09/30/20	16,800,000	01/25/21	69.6%	11,700,000	19	11,700,000	19	1.0%	No	No	3.82000	0.01126	3.80874	Actual/360	54,650.30	655,803.60	02/17/21	04/06/21	03/06/24	04/06/24	120	360	36	0	6	0	0	03/06/31	No	03/06/31	10,075,345	60.0%	L(24),Def(92),O(4)										2,227,759	717,351	1,510,408	12/31/20
29	CREFI	303 3rd Street	303 3rd Street	Huntington Beach	CA	92648	Orange	1	Mixed Use	Office/Retail	1996	2018-2019	15,095	Square Feet	100.0%	02/01/21	18,050,000	12/31/20	52.6%	9,500,000	629	9,500,000	629	0.8%	No	No	3.67000	0.01126	3.65874	Actual/360	29,457.70	353,492.40	02/11/21	04/06/21			120	0	120	0	6	0	0	03/06/31	No	03/06/31	9,500,000	52.6%	L(24),Def(91),O(5)							459,965	120,962	339,003	597,433	137,716	459,717	12/31/20
30	CREFI	5501 New Utrecht Avenue	5501 New Utrecht Avenue	Brooklyn	NY	11219	Kings	1	Office	CBD	2020		21,152	Square Feet	100.0%	11/01/20	16,600,000	11/04/20	57.2%	9,500,000	449	9,500,000	449	0.8%	No	No	3.78000	0.01126	3.76874	Actual/360	30,340.63	364,087.56	12/18/20	02/06/21			118	0	120	2	6	0	0	01/06/31	No	01/06/31	9,500,000	57.2%	L(26),Def(91),O(3)
31	CREFI	Hamden Self Storage	1315 Dixwell Avenue	Hamden	CT	06514	New Haven	1	Mixed Use	Self Storage/Retail	2002		113,115	Square Feet	95.3%	02/04/21	15,300,000	12/07/20	57.2%	9,500,000	84	9,500,000	84	0.8%	No	No	3.87000	0.01126	3.85874	Actual/360	44,645.36	535,744.32	02/12/21	04/06/21			120	360	0	0	6	0	0	03/06/31	No	03/06/31	7,511,012	49.1%	L(24),Def(92),O(4)	1,312,388	511,011	801,378	1,445,300	614,060	831,240	1,394,820	557,091	837,728	1,430,631	520,463	910,168	12/31/20
32	JPMCB	Bristol Park	1141 Glen Iris Drive	Fayetteville	NC	28314	Cumberland	1	Multifamily	Garden	2009		112	Units	94.6%	02/02/21	13,000,000	12/29/20	65.5%	8,515,000	76,027	8,515,000	76,027	0.7%	No	Yes - Group 1	3.50700	0.05126	3.45574	Actual/360	25,230.71	302,768.52	02/16/21	04/01/21			120	0	120	0	1	0	0	03/01/31	No	03/01/31	8,515,000	65.5%	L(25),Grtr1%orYM(91),O(4)										1,362,204	598,956	763,248	12/31/20
33	GACC	6450 Industrial	6450 Technology Drive	Salem	VA	24153	Roanoke	1	Industrial	Warehouse/Distribution	1997	2018	283,000	Square Feet	100.0%	03/06/21	12,850,000	12/21/20	59.5%	7,650,000	27	7,650,000	27	0.7%	No	No	4.09400	0.01126	4.08274	Actual/360	36,938.05	443,256.60	02/19/21	04/06/21	03/06/26	04/06/26	120	360	60	0	6	0	0	03/06/31	No	03/06/31	6,954,011	54.1%	L(24),Def(91),O(5)							807,913		807,913	1,089,692	17,739	1,071,952	12/31/20
34	CREFI	651 Bushwick Avenue	651 Bushwick Avenue	Brooklyn	NY	11221	Kings	1	Mixed Use	Multifamily/Office/Retail	2019		20	Rooms	100.0%	02/01/21	12,400,000	01/04/21	56.5%	7,000,000	350,000	7,000,000	350,000	0.6%	No	No	3.92000	0.01126	3.90874	Actual/360	23,184.26	278,211.12	02/12/21	04/06/21			120	0	120	0	6	0	0	03/06/31	No	03/06/31	7,000,000	56.5%	L(24),Def(93),O(3)
35	GSMC	Grocery Outlet Truckee	11213 Donner Pass Road	Truckee	CA	96161	Nevada	1	Mixed Use	Retail/Multifamily	2020		18,021	Square Feet	100.0%	02/18/21	13,200,000	01/23/21	50.0%	6,600,000	366	6,600,000	366	0.6%	No	No	3.84100	0.01126	3.82974	Actual/360	21,418.91	257,026.92	02/19/21	04/06/21			120	0	120	0	6	0	0	03/06/31	No	03/06/31	6,600,000	50.0%	L(24),Def(89),O(7)
36	JPMCB	Holiday Inn Philadelphia South	1 Pureland Drive	Swedesboro	NJ	08085	Gloucester	1	Hotel	Full Service	1987	2019	161	Rooms	44.8%	01/31/21	10,000,000	09/01/18	62.9%	6,500,000	40,373	6,287,797	39,055	0.5%	No	No	5.21200	0.01126	5.20074	Actual/360	35,740.41	428,884.92	10/15/18	12/01/18			92	332	0	28	1	0	0	11/01/28	No	11/01/28	5,380,813	53.8%	L(25),Grtr1%orYM(92),O(3)	4,495,273	3,920,032	575,241	4,653,603	3,828,948	824,655	3,958,155	3,634,530	323,625	2,830,115	2,524,561	305,554	01/31/21
37	CREFI	CVS Valley Stream	44 North Central Avenue	Valley Stream	NY	11580	Nassau	1	Retail	Single Tenant	1990		11,352	Square Feet	100.0%	03/06/21	10,200,000	12/29/20	60.6%	6,180,000	544	6,180,000	544	0.5%	No	No	4.00000	0.01126	3.98874	Actual/360	20,886.11	250,633.32	02/16/21	04/06/21			120	0	120	0	6	0	0	03/06/31	No	03/06/31	6,180,000	60.6%	L(24),Def(92),O(4)	767,687	196,986	570,701	810,210	196,990	613,220	833,750	187,230	646,520	879,778	186,221	693,557	11/30/20
38	CREFI	Deschutes Business Center	20370 Empire Avenue	Bend	OR	97703	Deschutes	1	Industrial	Flex	1981		53,874	Square Feet	88.7%	01/25/21	9,500,000	12/08/20	57.9%	5,500,000	102	5,500,000	102	0.5%	No	No	3.78000	0.01126	3.76874	Actual/360	17,565.63	210,787.56	02/17/21	04/06/21			120	0	120	0	6	0	0	03/06/31	No	03/06/31	5,500,000	57.9%	L(24),Def(92),O(4)							797,054	367,671	429,383	902,955	313,178	589,777	12/31/20
39	CREFI	The Cove Storage Portfolio	Various	Various	AL	Various	Madison	3	Self Storage	Self Storage	Various		110,850	Square Feet	98.2%	11/30/20	7,800,000	12/09/20	65.3%	5,090,000	46	5,090,000	46	0.4%	No	Yes - Group 2	3.83000	0.01126	3.81874	Actual/360	23,804.24	285,650.88	02/12/21	04/06/21	03/06/24	04/06/24	120	360	36	0	6	0	0	03/06/31	No	03/06/31	4,384,297	56.2%	L(24),Def(92),O(4)				677,961	206,874	471,087	681,821	203,312	478,509	688,891	221,936	466,955	10/31/20
39.01	CREFI	James Road	485 James Road	Owens Cross Roads	AL	35763	Madison	1	Self Storage	Self Storage	2006		50,450	Square Feet	97.5%	11/30/20	2,900,000	12/09/20		2,165,000		2,165,000		0.2%																							1,864,834						277,563	86,497	191,066	281,089	83,834	197,255	280,954	83,342	197,612	10/31/20
39.02	CREFI	Green Cove Road	1610 Green Cove Road Southeast	Huntsville	AL	35803	Madison	1	Self Storage	Self Storage	1997		37,000	Square Feet	98.6%	11/30/20	3,000,000	12/09/20		1,920,000		1,920,000		0.2%																							1,653,802						249,882	62,010	187,872	250,196	62,190	188,006	253,254	74,486	178,768	10/31/20
39.03	CREFI	Taylor Lane	111 Taylor Lane	Owens Cross Roads	AL	35763	Madison	1	Self Storage	Self Storage	2006		23,400	Square Feet	99.1%	11/30/20	1,900,000	12/09/20		1,005,000		1,005,000		0.1%																							865,662						150,516	58,367	92,149	150,536	57,287	93,249	154,683	64,108	90,575	10/31/20
40	CREFI	Scotsman Self Storage	1956 Quality Boulevard	Huntsville	TX	77320	Walker	1	Self Storage	Self Storage	2001, 2003		44,500	Square Feet	90.6%	11/30/20	4,400,000	12/03/20	70.1%	3,085,200	69	3,085,200	69	0.3%	No	Yes - Group 2	3.68000	0.01126	3.66874	Actual/360	14,165.77	169,989.24	01/29/21	03/06/21	02/06/24	03/06/24	119	360	36	1	6	0	0	02/06/31	No	02/06/31	2,647,543	60.2%	L(25),Def(91),O(4)							424,591	113,488	311,102	415,327	118,466	296,861	10/31/20

ANNEX A-1

																		UPFRONT ESCROW									MONTHLY ESCROW							RESERVE CAPS								LARGEST TENANT			2nd LARGEST TENANT
			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease	Franchise		Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other	Other Upfront	Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	Other Monthly	CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other	Single			Lease			Lease
Loan #	Seller	Property Name	Occupancy %	Revenues ($)	Expenses ($)	NOI ($)	Items ($)	NCF ($)	NOI DSCR	DSCR	Debt Yield %	Debt Yield %	Title Type	Expiration	Extension Terms	Expiration Date	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Tenant	Largest Tenant	Unit Size	Expiration	2nd Largest Tenant	Unit Size	Expiration
1	JPMCB	410 Tenth Avenue	98.0%	63,431,013	14,141,037	49,289,976	284,375	49,005,601	4.94	4.91	13.0%	12.9%	Fee					10,647	0	0	53,233	379,548	78,467	0	92,879,875	Free Rent Reserve: 57,700,000; Outstanding TI/LC Reserve: 35,179,874.66	10,647	0	Springing	378,496	78,467	Springing	Base Building Capital Expenditure Reserve								No	Amazon	335,408	05/31/37	First Republic	211,521	08/31/36
2	CREFI/GACC	MGM Grand & Mandalay Bay	92.1%	2,106,295,488	1,586,215,135	520,080,353	32,774,592	487,305,761	4.95	4.95	17.9%	17.9%	Fee					0	0	0	0	0	0	0	0		Springing	0	0	Springing	Springing	0									No
2.01	CREFI/GACC	MGM Grand	91.4%	1,161,850,748	879,242,083	282,608,665	16,011,953	266,596,712					Fee																												No
2.02	CREFI/GACC	Mandalay Bay	92.8%	944,444,740	706,973,052	237,471,688	16,762,639	220,709,049					Fee																												No
3	GSMC	Phillips Point	92.5%	28,497,504	9,339,815	19,157,689	491,785	18,665,904	2.85	2.78	9.7%	9.4%	Fee					0	768,881	0	6,650,000	0	0	0	1,556,161	Unfunded Obligations Reserve	0	0	Springing	Springing	Springing	0				6,650,000					No	Gunster, Yoakley, Valdes-Fauli	50,800	08/31/24	Akerman, Senterfitt & Eidson	48,678	09/30/28
4	CREFI	141 Livingston	95.0%	14,702,075	5,797,645	8,904,430	701,551	8,202,879	2.74	2.52	8.9%	8.2%	Fee					0	0	0	0	70,582	0	0	0		Springing	0	0	17,646	Springing	Springing	Renewal Tenant Reserve								No	City of New York Department of Citywide Administrative Services	206,084	12/26/25	Smith & Livingston Parking	7,568	06/30/27
5	JPMCB	Pittock Block	72.5%	18,158,626	5,574,346	12,584,281	803,788	11,780,493	2.67	2.50	8.9%	8.4%	Fee				16%	0	0	0	0	0	0	1,512,030	7,500,000	Holdback Reserve	Springing	0	Springing	Springing	Springing	0									No	LS Networks	15,238	07/31/21	Hennebery Eddy Architects	13,696	07/31/27
6	CREFI/JPMCB	The Galleria Office Towers	68.7%	25,273,331	13,960,632	11,312,699	1,979,410	9,333,289	2.08	1.71	12.6%	10.4%	Fee					0	0	0	6,000,000	1,133,321	0	0	2,290,985	Unfunded Obligations Reserve: 2,192,842; Condo Reserve: 98,143.16	21,990	0	88,973	283,330	Springing	Springing	Condo Reserve			8,000,000					No
6.01	CREFI/JPMCB	Galleria Tower I	78.4%	14,068,746	6,512,290	7,556,456	1,000,125	6,556,331					Fee																												No	WeWork Companies, Inc.	100,141	11/30/33	Citigroup Technology	49,740	12/31/28
6.02	CREFI/JPMCB	Galleria Tower II	65.3%	6,843,731	4,135,679	2,708,052	708,817	1,999,236					Fee																												No	Quanta Services	56,345	03/31/22	Hoover, Slovacek	49,076	03/31/32
6.03	CREFI/JPMCB	Galleria Financial Center	51.9%	4,360,855	3,312,664	1,048,191	270,468	777,722					Fee																												No	Situs Holdings, LLC	18,240	07/31/22	Southwest Risk, LP	12,169	05/31/26
7	GSMC	U.S. Industrial Portfolio VI	91.9%	8,943,989	268,320	8,675,669	857,895	7,817,775	2.84	2.56	10.7%	9.7%	Fee					0	0	0	0	0	0	0	701,088	Unfunded Obligations Reserve	Springing	0	Springing	Springing	Springing	0		894,587		1,789,173					Yes
7.01	GSMC	True Value	92.9%	2,406,946	72,208	2,334,737	396,519	1,938,218					Fee																												Yes	True Value	1,331,727	02/28/29
7.02	GSMC	Belnick	95.6%	1,779,184	53,376	1,725,809	141,428	1,584,381					Fee																												Yes	Belnick	477,152	06/01/29
7.03	GSMC	Tufco - 3161 South Ridge Road	95.0%	1,130,867	33,926	1,096,941	76,692	1,020,249					Fee																												Yes	Tufco	226,900	07/21/37
7.04	GSMC	Pro Con - 109 Maplewood Drive	97.0%	824,584	24,738	799,847	60,818	739,029					Fee																												Yes	Pro Con	205,320	12/30/30
7.05	GSMC	Total Logistics	96.3%	754,061	22,622	731,439	25,454	705,985					Fee																												Yes	Total Logistics	86,460	08/31/32
7.06	GSMC	Pro Con - 2441 East Glendale Avenue	97.0%	691,816	20,754	671,062	51,072	619,990					Fee																												Yes	Pro Con	172,261	12/30/30
7.07	GSMC	Amaray	95.0%	645,164	19,355	625,809	56,520	569,289					Fee																												Yes	Amaray	194,519	10/31/33
7.08	GSMC	Pro Con - 2430 East Glendale Avenue	97.0%	491,972	14,759	477,212	36,626	440,586					Fee																												Yes	Pro Con	122,500	12/30/30
7.09	GSMC	Tufco - 1205 Burris Road	0.0%	0	0	0	0	0					Fee																												Yes
7.10	GSMC	Tufco - 1055 Parkview Road	95.0%	219,395	6,582	212,813	12,766	200,047					Fee																												Yes	Tufco	44,020	07/21/37
8	CREFI	Boca Office Portfolio	92.6%	16,623,446	6,161,981	10,461,465	538,846	9,922,619	2.59	2.46	10.6%	10.0%	Fee					0	18,755	6,750	1,500,000	609,758	1,008,948	1,000,000	211,000	Unfunded Obligations Reserve	10,614	0	42,877	152,439	84,079	0				3,000,000					No
8.01	CREFI	Boardwalk @ 18th	95.0%	4,793,055	1,573,741	3,219,314	165,667	3,053,647					Fee																												No	Women's Health Partners, LLC	16,662	12/31/27	Carraba's Tropical Coast	5,921	04/30/23
8.02	CREFI	Fountains Center	86.9%	5,288,444	2,332,314	2,956,130	167,704	2,788,425					Fee																												No	University of Miami	12,987	10/31/25	Madsen, Kneepers & Associates	6,350	12/31/24
8.03	CREFI	City National Park	97.6%	4,752,927	1,662,836	3,090,091	149,483	2,940,608					Fee																												No	Belux LLC (Aka Opus)	17,902	12/31/30	TDL Centers Inc	14,067	07/14/30
8.04	CREFI	Grove Centre	91.6%	1,789,020	593,091	1,195,930	55,992	1,139,938					Fee																												No	Soberinves Sober Investments, LLC	10,885	06/30/24	Kabbalah Center	4,500	02/28/26
9	CREFI	Gestamp Automocion SLB	95.0%	5,177,982	823,112	4,354,870	248,182	4,106,687	1.61	1.52	8.8%	8.3%	Fee/Leasehold					0	0	0	0	0	0	0	0		Springing	0	0	Springing	Springing	0									Yes	Gestamp Automocion	637,750	12/31/40
10	JPMCB	30 Hudson Yards 67	95.0%	6,405,945	1,700,425	4,705,520	53,945	4,651,575	1.94	1.92	6.6%	6.6%	Fee					0	0	0	0	143,650	97,653	0	4,868,592	Outstanding TI/LC Reserve: 4,799,293; Condominium Reserve: 69,299	Springing	0	0	47,883	7,512	0									Yes	Related Companies L.P.	44,954	02/28/39
11	GSMC	Dawson Marketplace	94.5%	5,493,094	1,083,965	4,409,129	347,632	4,061,498	2.80	2.58	10.1%	9.3%	Fee					0	0	0	0	139,820	0	0	6,475,815	Unfunded Obligations Reserve	2,944	0	11,776	34,955	Springing	0				706,540					No	Hobby Lobby	55,000	02/29/32	Burlington	40,232	02/29/28
12	GACC	8670 Wilshire	95.0%	4,407,286	1,104,428	3,302,858	60,624	3,242,234	2.03	1.99	7.8%	7.6%	Fee				17%	0	0	0	0	0	39,366	0	617,517	Rent Holdback Reserve: 373,770.96; Rent Replication Reserve: 243,746	842	0	Springing	17,561	4,374	0		200,000							No	Cedars-Sinai Medical Center	28,831	11/30/26	Specialty Surgical Center of Beverly Hills, L.P.	16,879	07/31/30
13	GSMC	JW Marriott Nashville	85.8%	94,449,843	66,104,698	28,345,145	3,777,994	24,567,151	4.81	4.17	15.3%	13.3%	Fee/Leasehold	03/06/2030	Four, 10-year options	07/01/2048		1,875,692	0	0	0	0	0	8,831,707	0		Springing	0	0	Springing	Springing	0									No
14	CREFI	Morgan Stanley Tower	93.0%	5,714,307	2,078,501	3,635,806	278,813	3,356,993	1.98	1.83	10.7%	9.9%	Fee/Leasehold	07/30/2059	None			0	0	0	643,632	185,636	122,133	0	489,553	Unfunded Obligations Reserve: 356,368; Rent Concessions Reserve: 133,185	3,128	0	23,462	37,127	9,395	Springing	Parking Lease Reserve: Springing; Morgan Stanley Rent Concession Reserve: Springing			2,000,000					No	Morgan Stanley Smith Barney	21,854	04/30/29	Enstar (US) Inc	21,044	03/31/26
15	JPMCB	The Village at Meridian	81.4%	20,128,093	7,548,855	12,579,238	547,253	12,031,985	5.37	5.14	19.1%	18.2%	Fee					0	0	0	0	0	0	0	3,742,823	Gap Rent	Springing	0	Springing	Springing	Springing	0		126,288		1,683,864					No	Big Al's	65,913	08/31/27	Village Cinema	55,309	10/31/33
16	GSMC	Millennium Corporate Park	96.0%	16,787,509	3,539,016	13,248,492	528,010	12,720,483	3.26	3.13	10.0%	9.6%	Fee				9%	0	0	0	0	0	0	0	9,568,123	Unfunded Obligations Reserve	Springing	0	Springing	Springing	Springing	Springing	Microsoft Rollover Reserve								No	Microsoft Corp.	479,193	04/30/28	Golder Associates, Inc.	36,965	03/31/24
17	GSMC	711 Fifth Avenue	90.6%	74,193,553	22,888,769	51,304,783	629,356	50,675,427	2.94	2.90	9.4%	9.3%	Fee					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	170,012		1,020,072					No	SunTrust Banks	84,516	04/30/24	Allen & Company	70,972	09/30/33
18	JPMCB	Oakland Commons I&II	77.2%	4,486,232	2,020,520	2,465,712	132,271	2,333,441	1.73	1.63	10.1%	9.6%	Fee					5,264	30,360	0	1,400,000	331,670	0	0	92,202	Outstanding TI Reserve: 74,622; Free Rent Reserve: 17,580	5,264	0	35,532	64,835	Springing	0				1,750,000					No	Livingston International Tech	35,343	03/31/27	State Farm Mutual Automobile Insurance Company	26,193	12/31/22
19	GACC	Orlando Technology Park	90.7%	4,071,833	1,281,177	2,790,656	152,778	2,637,878	2.14	2.03	11.6%	10.9%	Fee					0	0	0	1,000,000	135,902	0	325,373	456,925	Outstanding TI/LC Reserve: 396,441.50; Free Rent Reserve: 60,483	2,974	0	Springing	27,180	Springing	0				1,000,000 unless the DSCR falls below 1.50x					No	Priority Healthcare	54,590	08/01/22	FARO Tech	46,481	03/01/25
20	GACC	Woodbury Crossing Phase II	95.0%	2,279,577	526,184	1,753,392	22,500	1,730,892	1.99	1.96	8.6%	8.5%	Fee				7%	0	0	0	0	78,669	0	0	0		1,875	0	0	15,734	2,558	0		67,500							No
21	CREFI	Advanced Energy	95.0%	2,312,818	627,151	1,685,667	48,829	1,636,838	1.63	1.58	9.2%	8.9%	Fee					100,000	0	0	800,000	29,339	0	0	5,203,215	Unfunded Obligations Reserve	Springing	0	Springing	29,339	Springing	0		100,000		800,000					Yes	Advanced Energy Industries, Inc.	115,627	12/31/35
22	CREFI	Value Store It Miami	88.6%	2,105,866	663,548	1,442,318	11,985	1,430,333	2.32	2.30	8.5%	8.4%	Fee					0	0	0	0	17,539	0	0	0		999	0	0	17,539	Springing	0		35,955							No
23	GSMC	Willoughby Commons	95.0%	5,143,774	1,681,913	3,461,862	168,202	3,293,659	1.63	1.55	9.4%	8.9%	Fee					0	110,000	0	825,000	152,941	0	0	566,188	Critical Tenant Reserve: 496,188; Unfunded Obligations Reserve: 70,000	5,274	0	Springing	21,849	Springing	0		350,000		825,000					No	BJ's Wholesale Club	109,751	03/28/30	Giant Eagle	77,500	07/31/28
24	JPMCB	Camellia Trace	95.0%	2,423,878	949,429	1,474,448	53,000	1,421,448	2.69	2.59	9.4%	9.1%	Fee					4,417	719	0	0	122,711	52,319	0	0		4,417	0	0	20,452	5,813	0									No
25	GACC	Dollar General Portfolio	95.0%	1,302,023	39,061	1,262,962	20,852	1,242,110	2.85	2.81	9.1%	9.0%	Fee				Various	0	11,063	0	0	50,000	945	0	0		Springing	0	Springing	20,000	945	Springing	Lease Sweep Reserve								Yes
25.01	GACC	Robinsonville											Fee																												Yes	Dollar General	9,100	05/31/35
25.02	GACC	Saint Mary's											Fee																												Yes	Dollar General	9,100	12/13/35
25.03	GACC	Alexandria (Carlos)											Fee																												Yes	Dollar General	9,002	10/31/35
25.04	GACC	St. Martinville											Fee																												Yes	Dollar General	9,100	04/30/35
25.05	GACC	Fife Lake											Fee																												Yes	Dollar General	9,100	10/31/35
25.06	GACC	Waubun											Fee																												Yes	Dollar General	9,100	11/30/35
25.07	GACC	Lake Village											Fee																												Yes	Dollar General	10,566	10/31/35
25.08	GACC	New Era											Fee																												Yes	Dollar General	9,026	11/30/35
25.09	GACC	Mooers											Fee																												Yes	Dollar General	9,026	04/30/35
25.10	GACC	Hinckley											Fee																												Yes	Dollar General	9,100	12/31/35
25.11	GACC	Center											Fee																												Yes	Dollar General	9,026	11/30/35
25.12	GACC	Lepanto											Fee				6%																								Yes	Dollar General	10,640	11/30/35
25.13	GACC	Edgemont											Fee																												Yes	Dollar General	9,000	10/31/34
25.14	GACC	Louisa											Fee																												Yes	Dollar General	9,100	11/30/34
25.15	GACC	Prue											Fee																												Yes	Dollar General	9,026	01/31/35
26	CREFI	9633 Westheimer Road	95.0%	1,725,297	520,020	1,205,277	65,590	1,139,687	2.23	2.11	8.8%	8.3%	Fee					0	1,250	0	0	103,036	40,777	0	0		1,025	0	Springing	20,607	5,825	Springing	Roof Replacement Reserve	24,600							No	Swiss International	42,000	01/31/31	Tesla Motors TX, Inc.	40,000	01/31/31
27	CREFI	46-50 East 167th Street	97.4%	1,475,871	359,400	1,116,471	24,536	1,091,935	2.11	2.06	8.2%	8.0%	Fee					0	0	0	0	73,159	4,754	260,832	172,000	Designated Tenant Reserve: 100,000; Unfunded Obligations Reserve: 72,000	331	0	2,760	24,386	2,377	0				165,600					No	CVS Pharmacy	15,770	01/31/34	Rainbow Apparel Companies	8,230	01/31/27
28	CREFI	Bridgeport Distribution Center	95.0%	2,211,721	760,672	1,451,049	148,613	1,302,437	2.21	1.99	12.4%	11.1%	Fee					0	0	0	650,000	64,898	8,601	0	0		5,090	0	12,725	21,633	4,301	0				800,000					No	L & B Cartage, Inc.	416,038	11/30/30	Central Warehouse Operations, Inc.	194,770	05/31/22
29	CREFI	303 3rd Street	95.0%	1,134,345	295,003	839,342	46,975	792,367	2.37	2.24	8.8%	8.3%	Fee				8%	0	0	0	0	19,581	0	174,325	467,562	Unfunded Obligations Reserve: 395,580; Gap Rent Reserve: 71,982	377	0	1,887	6,527	Springing	0									No	Compass California	8,325	02/28/29	The House Salon	1,968	07/31/26
30	CREFI	5501 New Utrecht Avenue	95.0%	923,884	126,423	797,461	36,055	761,406	2.19	2.09	8.4%	8.0%	Fee					0	0	0	0	16,939	4,180	179,550	200,259	ICAP Tax Reserve	353	0	2,652	8,469	1,393	Springing	Condominium Assessment Reserve			159,120					No	Joseph Oberlander	3,325	02/28/31	H Friedman & Associates CPA	3,325	12/31/30
31	CREFI	Hamden Self Storage	81.7%	1,430,631	566,999	863,632	41,184	822,448	1.61	1.54	9.9%	9.4%	Fee					0	168,500	22,500	100,000	45,126	14,706	0	1,275,000	Economic Holdback Reserve: 750,000; Roof Replacement Reserve: 500,000; Subway HVAC Replacement Reserve: 25,000	1,414	0	2,820	11,281	4,902	0				338,000					No	Creative Kids	25,000	11/30/27	Rent-A-Center	4,800	02/28/22
32	JPMCB	Bristol Park	94.5%	1,397,074	587,820	809,254	28,000	781,254	2.67	2.58	9.5%	9.2%	Fee					2,333	0	0	0	76,062	33,944	0	0		2,333	0	0	10,866	3,772	0									No
33	GACC	6450 Industrial	95.0%	1,243,812	215,063	1,028,749	57,049	971,699	2.32	2.19	13.4%	12.7%	Fee					0	6,617	0	0	0	5,280	0	589,825	HVAC Work Reserve: 479,820; Roof Work Reserve: 110,005	5,424	0	7,075	11,990	2,640	0									Yes	Mack Trucks	283,000	08/31/24
34	CREFI	651 Bushwick Avenue	95.0%	679,531	135,327	544,204	15,567	528,638	1.96	1.90	7.8%	7.6%	Fee					0	6,375	0	0	19,318	11,399	0	409,023	Section 421(a) Reserve: 226,823; Rent Concession Reserve: 182,200	497	0	801	4,829	1,425	Springing	Section 421(a) Reserve								No	Adrian Fanus Grooming, Inc.	3,024	11/30/29	Ferebe Supplies, LLC	1,900	01/31/26
35	GSMC	Grocery Outlet Truckee	95.0%	848,803	192,797	656,006	10,535	645,471	2.55	2.51	9.9%	9.8%	Fee				8%	0	0	0	0	0	3,953	0	0		264	0	0	Springing	1,976	0		9,516							No	Grocery Outlet	16,147	06/30/35	Residential Master Lease	1,874	06/24/25
36	JPMCB	Holiday Inn Philadelphia South	59.8%	4,653,603	3,874,359	779,244	0	779,244	1.82	1.82	12.4%	12.4%	Fee			10/15/2033		0	0	0	0	11,800	0	427,000	2,427,500	PIP Reserve	7,492	0	0	12,253	Springing	0									No
37	CREFI	CVS Valley Stream	97.5%	675,544	175,710	499,835	7,868	491,966	1.99	1.96	8.1%	8.0%	Fee					0	0	0	0	10,030	0	0	0		Springing	0	Springing	10,030	Springing	0									Yes	CVS Pharmacy	11,352	01/31/31
38	CREFI	Deschutes Business Center	88.1%	877,062	323,053	554,009	36,702	517,307	2.63	2.45	10.1%	9.4%	Fee				4%	0	26,679	0	300,000	31,829	0	0	0		1,347	0	2,776	6,366	Springing	0		60,450							No	Evoke At Cascades, Inc.	4,995	12/31/22	Bob Chaney Service Physics, Inc.	3,181	06/30/21
39	CREFI	The Cove Storage Portfolio	81.9%	688,891	238,375	450,516	11,085	439,431	1.58	1.54	8.9%	8.6%	Fee					71,346	165,444	0	0	9,756	0	0	0		924	0	0	1,951	Springing	0									No
39.01	CREFI	James Road	82.6%	280,954	90,436	190,518	5,045	185,473					Fee																												No
39.02	CREFI	Green Cove Road	79.9%	253,254	81,214	172,041	3,700	168,341					Fee																												No
39.03	CREFI	Taylor Lane	84.3%	154,683	66,726	87,957	2,340	85,617					Fee																												No
40	CREFI	Scotsman Self Storage	90.0%	404,447	122,888	281,559	4,450	277,109	1.66	1.63	9.1%	9.0%	Fee					96,675	10,594	0	0	4,613	0	0	0		371	0	0	2,307	Springing	0									No

ANNEX A-1

3rd LARGEST TENANT

4th LARGEST TENANT

5th LARGEST TENANT

Pari Passu Debt

Additional Debt

Total Debt

HOTEL OPERATING STATISTICS

Pari Passu

Total Cut-off

Additional

Total Debt

Lease

Loan

Lockbox

Cash

Pari Passu

Note Control

Piece In Trust

Piece Non Trust

Date Pari

Addit Debt

Additional

Debt Cut off

Additional Debt

Total Debt

UW NCF

Total Debt

UW NOI

2017

2018

2019

Most Recent

Loan #

Seller

Property Name

3rd Largest Tenant

Unit Size

Expiration

4th Largest Tenant

Unit Size

Expiration

5th Largest Tenant

Unit Size

Expiration

Purpose

Principal / Carveout Guarantor

(Y/N)

Type

Management

(Y/N)

Cut-Off Balance

Passu Debt

Permitted (Y/N)

Exist (Y/N)

Debt Type(s)

Date Balance

Interest Rate

Cut-off Balance

DSCR

Current LTV %

Debt Yield %

Occupancy %

ADR ($)

RevPAR ($)

Occupancy %

ADR ($)

RevPAR ($)

Occupancy %

ADR ($)

RevPAR ($)

Occupancy %

ADR ($)

RevPAR ($)

Occupancy %

ADR ($)

RevPAR ($)

Loan #

JPMCB

410 Tenth Avenue

70,852

10/31/45

Rocky's Bar & Grill

2,834

12/31/26

Café Maman

1,955

12/31/30

Acquisition

Mark Karasick, Michael Silberberg

Yes

Hard

In Place

Yes

80,000,000

300,000,000

380,000,000

Yes

B-Note/Mezzanine Loans

325,000,000

3.58598

705,000,000

2.25

73.8%

7.0%

CREFI/GACC

MGM Grand & Mandalay Bay

Acquisition

BREIT Operating Partnership L.P., MGM Growth Properties Operating Partnership LP

Yes

Hard

Springing

Yes

79,985,667

1,554,214,333

1,634,200,000

Yes

B-Notes (804,400,000)/C-Notes (561,400,000)/Permitted Mezzanine

1,365,800,000

3.55800

3,000,000,000

2.70

65.2%

9.7%

91.0%

193.58

176.24

91.5%

192.62

176.18

92.1%

196.52

180.94

71.4%

187.46

133.76

92.1%

196.52

180.94

2.01

CREFI/GACC

MGM Grand

2.70

65.2%

9.7%

92.1%

181.76

167.36

92.7%

182.10

168.76

91.4%

190.29

173.85

68.5%

184.50

126.33

91.4%

190.29

173.85

2.01

2.02

CREFI/GACC

Mandalay Bay

2.70

65.2%

9.7%

90.0%

206.28

185.57

90.2%

203.96

183.96

92.8%

202.98

188.40

74.8%

190.71

142.69

92.8%

202.98

188.40

2.02

GSMC

Phillips Point

Affiliated Managers Group (AMG)

38,499

03/31/26

Greenberg Traurig

30,254

11/30/27

Morgan Stanley

26,463

10/31/24

Acquisition

The Related Companies, Inc.

Yes

Hard

Springing

Yes

75,000,000

123,520,000

198,520,000

Yes

Mezzanine Loan

30,540,000

7.00000

229,060,000

2.10

79.3%

8.4%

CREFI

141 Livingston

AT&T Mobility

12/31/23

Refinance

Clipper Realty Inc., Clipper Realty L.P.

Yes

Springing

Yes

75,000,000

25,000,000

100,000,000

NAP

100,000,000

2.52

54.9%

8.9%

JPMCB

Pittock Block

Sagacity Media Inc.

11,936

03/31/23

Oregon Symphony

10,701

10/31/23

DCI - D'Amato, Conversano, Inc.

7,981

08/31/26

Acquisition

1547 Data Center Real Estate Fund II, L.P.

Yes

Hard

Springing

Yes

66,000,000

75,000,000

141,000,000

Yes

B-Note/Permitted Mezzanine

22,470,000

5.85000

163,470,000

1.95

49.7%

7.7%

CREFI/JPMCB

The Galleria Office Towers

Refinance

Azrieli Group Ltd.

Yes

Hard

Springing

Yes

65,000,000

25,000,000

90,000,000

NAP

90,000,000

1.71

48.6%

12.6%

6.01

CREFI/JPMCB

Galleria Tower I

Westlake Management

40,588

08/31/25

BKD, LLP

29,690

06/30/29

Ascende, Inc.

27,511

04/30/22

1.71

48.6%

12.6%

6.01

6.02

CREFI/JPMCB

Galleria Tower II

Kane Russell Coleman & Logan PC

25,390

03/31/22

Capgemini U.S. LLC

21,651

01/31/27

Infrastructure Network

15,879

03/31/22

1.71

48.6%

12.6%

6.02

6.03

CREFI/JPMCB

Galleria Financial Center

GSA

11,544

02/28/31

Banorte -IXE Securities

10,063

02/29/28

Fusion Learning, Inc

9,536

03/31/25

1.71

48.6%

12.6%

6.03

GSMC

U.S. Industrial Portfolio VI

Refinance

BIG STNL II LLC

Yes

Hard

Springing

Yes

60,000,000

21,000,000

81,000,000

Yes

Permitted Mezzanine

NAP

81,000,000

2.56

59.3%

10.7%

7.01

GSMC

True Value

2.56

59.3%

10.7%

7.01

7.02

GSMC

Belnick

2.56

59.3%

10.7%

7.02

7.03

GSMC

Tufco - 3161 South Ridge Road

2.56

59.3%

10.7%

7.03

7.04

GSMC

Pro Con - 109 Maplewood Drive

2.56

59.3%

10.7%

7.04

7.05

GSMC

Total Logistics

2.56

59.3%

10.7%

7.05

7.06

GSMC

Pro Con - 2441 East Glendale Avenue

2.56

59.3%

10.7%

7.06

7.07

GSMC

Amaray

2.56

59.3%

10.7%

7.07

7.08

GSMC

Pro Con - 2430 East Glendale Avenue

2.56

59.3%

10.7%

7.08

7.09

GSMC

Tufco - 1205 Burris Road

2.56

59.3%

10.7%

7.09

7.10

GSMC

Tufco - 1055 Parkview Road

2.56

59.3%

10.7%

7.10

CREFI

Boca Office Portfolio

Recapitalization; Acquisition

Carlos Ulloa, Debra Corchia, Daniel Statlander, James Capirio

Yes

Hard

Springing

Yes

50,000,000

49,000,000

99,000,000

NAP

99,000,000

2.46

63.5%

10.6%

8.01

CREFI

Boardwalk @ 18th

Wild Hair Salon

5,889

11/30/21

Boca Pointe Community Assoc.

5,551

11/30/25

Rooms For Prince & Princess

4,920

08/31/24

2.46

63.5%

10.6%

8.01

8.02

CREFI

Fountains Center

Gil Lichtshein

5,987

07/31/26

Salt Academy

5,950

08/31/28

Cohen & Sheinker, MD, PA

5,066

02/28/23

2.46

63.5%

10.6%

8.02

8.03

CREFI

City National Park

Hellenic Petroleum LLC

8,381

02/28/25

Harbinger Capital Group

8,281

06/30/21

Revamp Healthcare Partners

7,622

08/31/27

2.46

63.5%

10.6%

8.03

8.04

CREFI

Grove Centre

Big Boca Smiles

4,495

11/30/26

Sequoia Insurance

4,371

10/31/24

Skin Apeel, Inc.

3,162

01/31/24

2.46

63.5%

10.6%

8.04

CREFI

Gestamp Automocion SLB

Acquisition

AG Net Lease IV Corp., AG Net Lease IV (Q) Corp., AG Net Lease Realty Fund IV Investments (H-1), L.P.

Yes

Hard

Springing

NAP

Yes

Permitted Mezzanine

NAP

JPMCB

30 Hudson Yards 67

Refinance

Massa Nova GmbH

Yes

Hard

Springing

Yes

45,000,000

26,000,000

71,000,000

NAP

71,000,000

1.92

64.5%

6.6%

GSMC

Dawson Marketplace

One Life Fitness

35,000

12/31/37

Restoration Hardware Outlet

30,000

01/31/28

Marshalls

23,500

03/31/27

Recapitalization

J. Kenneth Dunn

Yes

Springing

NAP

GACC

8670 Wilshire

Screening Services Group, LLC

3,910

03/31/26

Alexander Café LLC

900

09/30/23

Refinance

Andrew Brooks, Randhir Tuli

Yes

Hard

Springing

NAP

GSMC

JW Marriott Nashville

Refinance

Jacquelyn Soffer

Yes

Hard

Springing

Yes

35,000,000

150,000,000

185,000,000

NAP

185,000,000

4.17

61.5%

15.3%

85.5%

294.74

251.86

44.1%

277.42

122.29

85.8%

295.53

253.69

CREFI

Morgan Stanley Tower

DCR Loan Servicing, LLC

13,460

07/31/28

UBS Financial Services, Inc

13,310

09/30/23

Manning & Napier Advisors

10,438

12/31/22

Refinance

Lawrence Feldman

Yes

Hard

Springing

NAP

Yes

Permitted Mezzanine/Preferred Equity

NAP

JPMCB

The Village at Meridian

OpSec Online LLC

40,805

02/28/25

Axiom Fitness

37,699

03/31/24

Boise Co-Op

25,036

11/30/35

Recapitalization

None

Yes

Hard

Springing

Yes

30,995,000

35,000,000

65,995,000

NAP

65,995,000

5.14

33.5%

19.1%

GSMC

Millennium Corporate Park

Quantrarium, LLC

11,798

07/31/24

People Tech Group

7,992

08/31/24

CBRE Management Office

1,098

12/31/39

Acquisition

Vanbarton Group LLC

Yes

Hard

Springing

Yes

27,000,000

105,000,000

132,000,000

NAP

132,000,000

3.13

60.9%

10.0%

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

Yes

26,500,000

518,500,000

545,000,000

Yes

Permitted Mezzanine

NAP

545,000,000

2.90

54.5%

9.4%

JPMCB

Oakland Commons I&II

Moncur Design, Inc.

13,833

03/31/26

Aerotek, Inc.

13,611

10/31/21

Grede Holdings LLC

13,312

12/31/25

Refinance

The Farbman Family #3, LLC

Yes

Hard

Springing

NAP

GACC

Orlando Technology Park

Metric Engineering

26,096

04/01/26

AOE

21,174

11/01/27

Carestream

19,450

02/01/26

Acquisition

TCM Technology Park LLC, Somerset Real Estate Opportunity Fund II, L.P., Benjamin M. Adams

Yes

Hard

Springing

NAP

GACC

Woodbury Crossing Phase II

Refinance

Ronald D. Newman, Leonard Brandon Smith

Yes

Hard

In Place

NAP

Yes

Mezzanine Loan

3,120,000

12.00000

23,500,000

1.37

71.6%

7.5%

CREFI

Advanced Energy

Acquisition

Louis J. Rogers

Yes

Hard

Springing

NAP

CREFI

Value Store It Miami

Refinance

Todd A. Ruderman

Yes

Springing

NAP

GSMC

Willoughby Commons

Regal Cinemas

66,963

10/31/32

PetSmart

26,259

06/30/23

Office Max

23,806

07/31/28

Refinance

Mitchell C. Schneider

Yes

Springing

Yes

16,950,000

20,000,000

36,950,000

NAP

36,950,000

1.55

71.5%

9.4%

JPMCB

Camellia Trace

Refinance

Anthony Kassis, Gary Shahid, Blevins Family Properties, LLC

Yes

Soft

Springing

NAP

Yes

Permitted Mezzanine

NAP

GACC

Dollar General Portfolio

Acquisition

William O. Fuller, Martin A. Pinilla II

Yes

Springing

NAP

25.01

GACC

Robinsonville

NAP

25.01

25.02

GACC

Saint Mary's

NAP

25.02

25.03

GACC

Alexandria (Carlos)

NAP

25.03

25.04

GACC

St. Martinville

NAP

25.04

25.05

GACC

Fife Lake

NAP

25.05

25.06

GACC

Waubun

NAP

25.06

25.07

GACC

Lake Village

NAP

25.07

25.08

GACC

New Era

NAP

25.08

25.09

GACC

Mooers

NAP

25.09

25.10

GACC

Hinckley

NAP

25.10

25.11

GACC

Center

NAP

25.11

25.12

GACC

Lepanto

NAP

25.12

25.13

GACC

Edgemont

NAP

25.13

25.14

GACC

Louisa

NAP

25.14

25.15

GACC

Prue

NAP

25.15

CREFI

9633 Westheimer Road

Refinance

Aria Mehrabi

Yes

Springing

NAP

CREFI

46-50 East 167th Street

Crab Du Jour

2,500

01/31/33

Refinance

Shmuel Kairy

Yes

Springing

NAP

CREFI

Bridgeport Distribution Center

Acquisition

Bob Yari

Yes

Hard

Springing

NAP

CREFI

303 3rd Street

Jay Birds LBX

1,678

07/31/30

Mahkin Thai & Sushi

1,666

12/31/25

Hummus Bean

1,458

06/30/26

Refinance

Jayne M. Flinn, Michael A. Saltman

Yes

Hard

Springing

NAP

CREFI

5501 New Utrecht Avenue

Royal Bag

3,325

12/31/30

E&D Childrens Center

3,325

12/31/30

Care Design NY

3,325

11/30/30

Refinance

Binyamin Beitel

Yes

Springing

NAP

CREFI

Hamden Self Storage

Subway

3,000

05/31/25

Hull's Art Supply

1,000

04/22/21

Refinance

Ira Schwartz

Yes

Springing

NAP

JPMCB

Bristol Park

Refinance

Anthony Kassis, Gary Shahid, Blevins Family Properties, LLC

Yes

Soft

Springing

NAP

Yes

Permitted Mezzanine

NAP

GACC

6450 Industrial

Acquisition

Mariano Weil, Federico Weil, Federico Wilensky

Yes

Hard

Springing

NAP

CREFI

651 Bushwick Avenue

Arline Almonte

760

01/31/23

Charlene New York LLC

470

01/31/22

Briana Rolan

250

01/31/22

Refinance

Albert Farhi, David Farhi, Leon Farhi

Yes

Soft

Springing

NAP

GSMC

Grocery Outlet Truckee

Acquisition

Mordecai ("Max") Schireson

Yes

Hard (Commercial) / Soft (Residential)

Springing

NAP

JPMCB

Holiday Inn Philadelphia South

Refinance

William B. McNamara

Yes

Springing

NAP

57.6%

108.25

62.35

59.8%

106.47

63.69

57.2%

94.42

54.05

44.8%

89.72

40.21

59.8%

106.47

63.69

CREFI

CVS Valley Stream

Recapitalization

Geoffrey S. Serota, Eric Oppenheimer Credit Shelter Trust, Karen Serota

Yes

Springing

NAP

CREFI

Deschutes Business Center

Matt deMontegre / High Desert

3,140

01/24/24

Jazzercise Bend OR Fitness Center

2,675

02/28/22

Nashelle Jewelry dba Nashelle, LLC

2,252

04/30/24

Refinance

Kenneth Levy, Kenneth Levy, As Trustee of the Levy Family Trust Dated February 18, 1983, as Amended

Yes

Springing

NAP

CREFI

The Cove Storage Portfolio

Acquisition

George Thacker, Lawrence Charles Kaplan, Richard Schontz

Yes

Springing

NAP

39.01

CREFI

James Road

NAP

39.01

39.02

CREFI

Green Cove Road

NAP

39.02

39.03

CREFI

Taylor Lane

NAP

39.03

CREFI

Scotsman Self Storage

Acquisition

George Thacker, Lawrence Charles Kaplan, Richard Schontz

Yes

Springing

NAP