FWP 1 n497_anxx5.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-190246-15
     

 

 

 

     
     
 

 

The depositor has filed a registration statement (including a prospectus) with the SEC 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 trust 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 toll-free 1-866-400-7834 or emailing cmbs-prospectus@jpmorgan.com.

 

The information in this file (the “File”) is an electronic copy of the information set forth in the Appendix titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the free writing prospectus and/or prospectus. This File does not contain all information that is required to be included in the base prospectus and the prospectus supplement. This File should be reviewed only in conjunction with the entire free writing prospectus and/or prospectus. Prospective investors are advised to read carefully, and should rely on, the free writing prospectus and/or 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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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 free writing prospectus and/or prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.

 

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

 

  
     
     

 

 

 

 

ANNEX A-1                                            
                                                         
                                Number of   Property     Property       Year        Unit of   
Loan #   Seller(1)   Property Name   Street Address   City   State   Zip Code   County   Properties   Type   Subtype   Year Built   Renovated   Units(2)    Measure
1   JPMCB   One Shell Square   701 Poydras Street   New Orleans   LA   70139   Orleans   1   Office   CBD   1972   2015   1,240,539   Square Feet
2   JPMCB   Pearlridge Center   98-1005 Moanalua Road   Aiea   HI   96701   Honolulu   1   Retail   Super Regional Mall   1972, 1976   1996   903,692   Square Feet
3   JPMCB   Sunbelt Portfolio   Various   Various   Various   Various   Various   3   Office   Various   Various   Various   1,324,863   Square Feet
3.01   JPMCB   Wells Fargo Tower   420 20th Street North   Birmingham   AL   35203   Jefferson   1   Office   CBD   1986   2006   514,893   Square Feet
3.02   JPMCB   Inverness Center   10, 22, 31 & 104 Inverness Center Parkway   Birmingham   AL   35242   Shelby   1   Office   Suburban   1980-1982       475,895   Square Feet
3.03   JPMCB   Meridian Building   1320 Main Street   Columbia   SC   29201   Richland   1   Office   CBD   2004       334,075   Square Feet
4   JPMCB   Brunswick Portfolio   Various   Various   Various   Various   Various   58   Retail   Freestanding   Various   Various   2,275,293   Square Feet
4.01   JPMCB   BZ Lone Tree   9255 Kimmer Drive   Lone Tree   CO   80124   Douglas   1   Retail   Freestanding   2004       60,016   Square Feet
4.02   JPMCB   BZ Gilbert Consolidated   1160 South Gilbert Road   Gilbert   AZ   85296   Maricopa   1   Retail   Freestanding   2007       57,741   Square Feet
4.03   JPMCB   BZ XL Kennesaw Consolidated   775 Cobb Place Boulevard Northwest   Kennesaw   GA   30144   Cobb   1   Retail   Freestanding   1997   2011   52,287   Square Feet
4.04   JPMCB   BZ Randall Road Consolidated   1611 South Randall Road   Algonquin   IL   60102   McHenry   1   Retail   Freestanding   2007       57,527   Square Feet
4.05   JPMCB   BZ Romeoville Consolidated   735 North Center Boulevard   Romeoville   IL   60446   Will   1   Retail   Freestanding   2006       61,192   Square Feet
4.06   JPMCB   Cal Oaks Bowl   40440 California Oaks Road   Murrieta   CA   92562   Riverside   1   Retail   Freestanding   1985       35,325   Square Feet
4.07   JPMCB   BZ St Peters Consolidated   8070 Veteran’s Memorial Parkway   St. Peters   MO   63376   Saint Charles   1   Retail   Freestanding   2007       57,085   Square Feet
4.08   JPMCB   Classic Lanes   1800 Hamner Avenue   Norco   CA   92860   Riverside   1   Retail   Freestanding   1987       35,325   Square Feet
4.09   JPMCB   Premier Lanes   845 Lazo Court   Chula Vista   CA   91910   San Diego   1   Retail   Freestanding   1992       42,700   Square Feet
4.10   JPMCB   BZ Brooklyn Park Consolidated   7545 Brooklyn Boulevard   Brooklyn Park   MN   55443   Hennepin   1   Retail   Freestanding   2005       60,944   Square Feet
4.11   JPMCB   BZ Eden Prairie   12200 Singletree Lane   Eden Prairie   MN   55344   Hennepin   1   Retail   Freestanding   1993       45,285   Square Feet
4.12   JPMCB   BZ Lakeville Consolidated   11129 162nd Street West   Lakeville   MN   55044   Dakota   1   Retail   Freestanding   2008       58,656   Square Feet
4.13   JPMCB   BZ Blaine Consolidated   11351 Ulysses Street Northeast   Blaine   MN   55434   Anoka   1   Retail   Freestanding   2006       57,536   Square Feet
4.14   JPMCB   Brunswick’s Norcross   6345 Spalding Drive   Norcross   GA   30092   Gwinnett   1   Retail   Freestanding   1989   2013   39,924   Square Feet
4.15   JPMCB   Majestic Lanes   1222 164th Street Southwest   Lynnwood   WA   98087   Snohomish   1   Retail   Freestanding   1990       36,219   Square Feet
4.16   JPMCB   Bramalea Lanes   50 Bramtree Court   Brampton   ON   L6S 5Z7   NAP   1   Retail   Freestanding   1990       36,263   Square Feet
4.17   JPMCB   BZ Glendale   17210 North 59th Avenue   Glendale   AZ   85308   Maricopa   1   Retail   Freestanding   1984       36,575   Square Feet
4.18   JPMCB   Brunswick’s Marietta   2749 Delk Road Southeast   Marietta   GA   30067   Cobb   1   Retail   Freestanding   1988   2013   35,742   Square Feet
4.19   JPMCB   BZ Watauga Consolidated   7301 Rufe Snow Drive   Watauga   TX   76148   Tarrant   1   Retail   Freestanding   1987       36,062   Square Feet
4.20   JPMCB   BZ Roswell   785 Old Roswell Road   Roswell   GA   30076   Fulton   1   Retail   Freestanding   1980       35,369   Square Feet
4.21   JPMCB   National Lanes   3067 Washington Road   Augusta   GA   30907   Richmond   1   Retail   Freestanding   1978       36,267   Square Feet
4.22   JPMCB   BZ River Grove   3111 River Road   River Grove   IL   60171   Cook   1   Retail   Freestanding   1960       38,924   Square Feet
4.23   JPMCB   Via Linda Lanes   9027 East Via Linda   Scottsdale   AZ   85258   Maricopa   1   Retail   Freestanding   1985       36,235   Square Feet
4.24   JPMCB   BZ Upland   451 West Foothill Boulevard   Upland   CA   91786   San Bernardino   1   Retail   Freestanding   1985       35,724   Square Feet
4.25   JPMCB   Foothill Lanes   17238 Foothill Boulevard   Fontana   CA   92335   San Bernardino   1   Retail   Freestanding   1990       35,724   Square Feet
4.26   JPMCB   Riverview Lanes Consolidated   2908 Riverview Road   Birmingham   AL   35242   Jefferson   1   Retail   Freestanding   1990       36,636   Square Feet
4.27   JPMCB   BZ Heather Ridge   2200 South Peoria Street   Aurora   CO   80014   Arapahoe   1   Retail   Freestanding   1977       36,124   Square Feet
4.28   JPMCB   BZ Westminster   9150 Harlan Street   Westminster   CO   80031   Jefferson   1   Retail   Freestanding   1978       36,242   Square Feet
4.29   JPMCB   Columbia Lanes Consolidated   7100 Carved Stone   Columbia   MD   21045   Howard   1   Retail   Freestanding   1974       28,920   Square Feet
4.30   JPMCB   Brunswick’s Buffalo Grove   350 McHenry Road   Buffalo Grove   IL   60089   Lake   1   Retail   Freestanding   1999       56,916   Square Feet
4.31   JPMCB   Moreno Valley Bowl   24666 Sunnymead Boulevard   Moreno Valley   CA   92553   Riverside   1   Retail   Freestanding   1985       36,150   Square Feet
4.32   JPMCB   Fairlawn Lanes Consolidated   22-22 Maple Avenue   Fair Lawn   NJ   07410   Bergen   1   Retail   Freestanding   1959       25,801   Square Feet
4.33   JPMCB   BZ Green Mountain   945 South Kipling Parkway   Lakewood   CO   80226   Jefferson   1   Retail   Freestanding   1984       36,386   Square Feet
4.34   JPMCB   BZ Mesa   1754 West Southern Avenue   Mesa   AZ   85202   Maricopa   1   Retail   Freestanding   1976       34,839   Square Feet
4.35   JPMCB   BZ Lilburn   3835 Lawrenceville Highway   Lawrenceville   GA   30044   Gwinnett   1   Retail   Freestanding   1987       36,247   Square Feet
4.36   JPMCB   BZ Turnersville   100 American Boulevard   Turnersville   NJ   08012   Gloucester   1   Retail   Freestanding   1985       32,000   Square Feet
4.37   JPMCB   BZ Lakeside   1254 Dougherty Ferry Road   Valley Park   MO   63088   Saint Louis   1   Retail   Freestanding   1988       36,436   Square Feet
4.38   JPMCB   Harbour Lanes   1099 North Wickham Road   Melbourne   FL   32935   Brevard   1   Retail   Freestanding   1983       35,379   Square Feet
4.39   JPMCB   Tri-City Bowl   1425 North Central Avenue   Avondale   AZ   85323   Maricopa   1   Retail   Freestanding   1986       45,224   Square Feet
4.40   JPMCB   BZ Normandy Consolidated   8419 Baltimore National Pike   Ellicott City   MD   21043   Howard   1   Retail   Freestanding   1977       29,104   Square Feet
4.41   JPMCB   Margate Lanes   2020 North State Road 7   Margate   FL   33063   Broward   1   Retail   Freestanding   1974       29,388   Square Feet
4.42   JPMCB   BZ Austell   2750 Austell Road Southwest   Marietta   GA   30008   Cobb   1   Retail   Freestanding   1989       35,971   Square Feet
4.43   JPMCB   BZ Mt Prospect   824 East Rand Road   Mount Prospect   IL   60056   Cook   1   Retail   Freestanding   1960       32,671   Square Feet
4.44   JPMCB   BZ Deer Park   21080 North Rand Road   Lake Zurich   IL   60047   Lake   1   Retail   Freestanding   1990       37,282   Square Feet
4.45   JPMCB   BZ Denton Consolidated   2200 San Jacinto Boulevard   Denton   TX   76205   Denton   1   Retail   Freestanding   1980       29,096   Square Feet
4.46   JPMCB   BZ Woodridge   1555 75th Street   Woodridge   IL   60517   DuPage   1   Retail   Freestanding   1988       39,700   Square Feet
4.47   JPMCB   Vista Lanes   38241 30th Street East   Palmdale   CA   93550   Los Angeles   1   Retail   Freestanding   1988       35,371   Square Feet
4.48   JPMCB   Wekiva Lanes   2160 East Semoran Boulevard   Apopka   FL   32703   Orange   1   Retail   Freestanding   1987       36,510   Square Feet
4.49   JPMCB   BZ Roselle   1100 Lake Street   Roselle   IL   60172   DuPage   1   Retail   Freestanding   1981       40,723   Square Feet
4.50   JPMCB   BZ Glendale Heights   558 East North Avenue   Glendale Heights   IL   60139   DuPage   1   Retail   Freestanding   1981       28,848   Square Feet
4.51   JPMCB   BZ Wheat Ridge   9751 West 49th Avenue   Wheat Ridge   CO   80033   Jefferson   1   Retail   Freestanding   1982       36,342   Square Feet
4.52   JPMCB   BZ Circle Consolidated   999 North Circle Drive   Colorado Springs   CO   80909   El Paso   1   Retail   Freestanding   1962       34,856   Square Feet
4.53   JPMCB   BZ Hawthorn Lanes   316 Center Drive   Vernon Hills   IL   60061   Lake   1   Retail   Freestanding   1989       36,521   Square Feet
4.54   JPMCB   Camino Seco Bowl   114 South Camino Seco   Tucson   AZ   85710   Pima   1   Retail   Freestanding   1976       28,049   Square Feet
4.55   JPMCB   Westcreek Lanes Consolidated   3025 Altamesa Boulevard   Fort Worth   TX   76133   Tarrant   1   Retail   Freestanding   1986       35,651   Square Feet
4.56   JPMCB   BZ North Ridgeville   38931 Center Ridge Road   North Ridgeville   OH   44039   Lorain   1   Retail   Freestanding   1961       35,456   Square Feet
4.57   JPMCB   BZ Belle Vernon   4742 State Route 51   Belle Vernon   PA   15012   Fayette   1   Retail   Freestanding   1961       30,797   Square Feet
4.58   JPMCB   BZ Fountain Square   631 Lakehurst Road   Waukegan   IL   60085   Lake   1   Retail   Freestanding   1980       29,010   Square Feet
5   JPMCB   Parker Plaza   400 Kelby Street   Fort Lee   NJ   07024   Bergen   1   Office   Suburban   1984       307,327   Square Feet
6   JPMCB   Castleton Park   6081 East 82nd Street   Indianapolis   IN   46250   Marion   1   Office   Suburban   1970-1985       903,326   Square Feet
7   JPMCB   Bethesda Office Center   4520 East West Highway   Bethesda   MD   20814   Montgomery   1   Office   Suburban   1980       174,449   Square Feet
8   JPMCB   55 West 125th Street   55 West 125th Street   New York   NY   10027   New York   1   Office   CBD   1974   1998   218,281   Square Feet
9   SMF II   College Park Office   Various   Princeton   NJ   08540   Middlesex   6   Office   Suburban   Various       357,075   Square Feet
9.01   SMF II   400 College Road East   400 College Road East   Princeton   NJ   08540   Middlesex   1   Office   Suburban   1978       72,184   Square Feet
9.02   SMF II   301 College Road East   301 College Road East   Princeton   NJ   08540   Middlesex   1   Office   Suburban   1978       57,460   Square Feet
9.03   SMF II   303 College Road East   303 College Road East   Princeton   NJ   08540   Middlesex   1   Office   Suburban   1979       62,317   Square Feet
9.04   SMF II   201 College Road East   201 College Road East   Princeton   NJ   08540   Middlesex   1   Office   Suburban   1980       56,845   Square Feet
9.05   SMF II   305 College Road East   305 College Road East   Princeton   NJ   08540   Middlesex   1   Office   Suburban   1980       51,085   Square Feet
9.06   SMF II   307 College Road East   307 College Road East   Princeton   NJ   08540   Middlesex   1   Office   Suburban   1978       57,184   Square Feet
10   JPMCB   Boulevard Square   10800-11500 Pines Boulevard   Pembroke Pines   FL   33026   Broward   1   Retail   Anchored   2000       220,597   Square Feet
11   JPMCB   Scottsdale Quarter   15037 North Scottsdale Road   Scottsdale   AZ   85254   Maricopa   1   Mixed Use   Retail/Office   2009-2010       541,971   Square Feet
12   JPMCB   One City Centre   1021 Main Street   Houston   TX   77002   Harris   1   Office   CBD   1961   2010   602,122   Square Feet
13   JPMCB   215 West 125th Street   215 West 125th Street   New York   NY   10027   New York   1   Office   CBD   1971   2001   167,919   Square Feet
14   JPMCB   Albany Road Georgia Portfolio   Various   Various   GA   Various   Various   4   Various   Various   Various   Various   371,097   Square Feet
14.01   JPMCB   1200 Ashwood   1200 Ashwood Parkway   Dunwoody   GA   30338   Dekalb   1   Office   Suburban   1985   2012   198,431   Square Feet
14.02   JPMCB   Roberts   1155 Roberts Boulevard Northwest   Kennesaw   GA   30144   Cobb   1   Industrial   Flex   1991       65,000   Square Feet
14.03   JPMCB   Avalon   4955 Avalon Ridge Parkway   Peachtree Corners   GA   30071   Gwinnett   1   Industrial   Flex   1996       60,858   Square Feet
14.04   JPMCB   Vaughn   1965 Vaughn Road Northwest   Kennesaw   GA   30144   Cobb   1   Mixed Use   Industrial/Office   1992       46,808   Square Feet
15   JPMCB   300 North Greene Street   300 North Greene Street   Greensboro   NC   27401   Guilford   1   Office   CBD   1989       324,305   Square Feet
16   JPMCB   Woodlark Fund Portfolio   Various   Various   Various   Various   Various   3   Multifamily   Student   Various   Various   3,068   Beds
16.01   JPMCB   Hillcrest & Oakwood Apartments   1101 Fuller Avenue & 19700 14 Mile Road   Big Rapids   MI   49307   Mecosta   1   Multifamily   Student   1969, 2002       1,904   Beds
16.02   JPMCB   Colonie Apartments   7 Bristol Court   Amherst   NY   14228   Erie   1   Multifamily   Student   1973   2004   580   Beds
16.03   JPMCB   Southgate Apartments   801 Southgate Drive   State College   PA   16801   Centre   1   Multifamily   Student   1968-1969       584   Beds
17   Barclays   University Heights - Charlottesville   250 Colonnade Drive   Charlottesville   VA   22903   Albemarle   1   Multifamily   Garden   1968   1999   420   Units
18   Barclays   West Hartford Office Portfolio   Various   West Hartford   CT   06107   Hartford   5   Various   Various   Various       130,872   Square Feet
18.01   Barclays   53-65 LaSalle Road   53-65 LaSalle Road   West Hartford   CT   06107   Hartford   1   Office   CBD   1978       51,681   Square Feet
18.02   Barclays   61 South Main Street   61 South Main Street   West Hartford   CT   06107   Hartford   1   Office   CBD   1968       21,559   Square Feet
18.03   Barclays   41 North Main Street   41 North Main Street   West Hartford   CT   06107   Hartford   1   Office   CBD   1970       20,983   Square Feet
18.04   Barclays   1001 Farmington Avenue   1001 Farmington Avenue   West Hartford   CT   06107   Hartford   1   Mixed Use   Office/Retail   1985       16,245   Square Feet
18.05   Barclays   18 North Main Street   18 North Main Street   West Hartford   CT   06107   Hartford   1   Office   CBD   1973       20,404   Square Feet
19   MC-Five Mile   Columbus Park   5999 Bear Creek Drive   Bedford Heights   OH   44146   Cuyahoga   1   Multifamily   Mid Rise   1968   2014   623   Units
20   RCMC   Shaw’s Plaza - Carver   100 North Main Street   Carver   MA   02330   Plymouth   1   Retail   Anchored   2005       85,199   Square Feet
21   RCMC   The Fort Apartments   9230 Memorial Park Drive   Indianapolis   IN   46216   Marion   1   Multifamily   Garden   2013       224   Units
22   Barclays   Points East Shopping Center   7289 Mentor Avenue   Mentor   OH   44060   Lake   1   Retail   Anchored   1980       194,934   Square Feet
23   JPMCB   Marriott - Pittsburgh   112 Washington Place   Pittsburgh   PA   15219   Allegheny   1   Hotel   Full Service   1964   2012   402   Rooms
24   Barclays   River View Shopping Center   9415-9471 North Fort Washington Road   Fresno   CA   93730   Fresno   1   Retail   Anchored   2004-2006       108,424   Square Feet
25   JPMCB   JAGR Portfolio   Various   Various   Various   Various   Various   3   Hotel   Full Service   Various   Various   721   Rooms

 

A-1-1
 

 

ANNEX A-1                                        
                                                         
                                Number of   Property     Property       Year        Unit of   
Loan #   Seller(1)   Property Name   Street Address   City   State   Zip Code   County   Properties   Type   Subtype   Year Built   Renovated   Units(2)    Measure
25.01   JPMCB   Hilton Jackson   1001 East County Line Road   Jackson   MS   39211   Hinds   1   Hotel   Full Service   1984   2013   276   Rooms
25.02   JPMCB   Doubletree Grand Rapids   4747 28th Street Southeast   Grand Rapids   MI   49512   Kent   1   Hotel   Full Service   1979, 1987   2015   226   Rooms
25.03   JPMCB   Doubletree Annapolis   210 Holiday Court   Annapolis   MD   21401   Anne Arundel   1   Hotel   Full Service   1961, 1985   2015   219   Rooms
26   JPMCB   111 South Jackson   111 South Jackson Street   Seattle   WA   98104   King   1   Office   CBD   1904   2015   78,564   Square Feet
27   JPMCB   Exposition Marketplace   1001-1029 West Martin Luther King Jr Boulevard   Los Angeles   CA   90037   Los Angeles   1   Retail   Unanchored   1965   2015   52,132   Square Feet
28   JPMCB   Hampton Inn & Suites Orlando/Altamonte   161 Douglas Avenue   Altamonte Springs   FL   32714   Seminole   1   Hotel   Limited Service   2013       128   Rooms
29   Barclays   3655 Lomita Boulevard - Torrance   3655 Lomita Boulevard   Torrance   CA   90505   Los Angeles   1   Office   Medical   1973   2005   59,764   Square Feet
30   Barclays   Arapahoe Village   5050 East Arapahoe Road   Centennial   CO   80122   Arapahoe   1   Retail   Shadow Anchored   1979   2011   87,882   Square Feet
31   MC-Five Mile   Virginia Towers Apartments   500 Virginia Avenue   Towson   MD   21286   Baltimore   1   Multifamily   High Rise   1980   2003   150   Units
32   JPMCB   770 S Post Oak   770 South Post Oak Lane   Houston   TX   77056   Harris   1   Office   CBD   1980   2014   92,723   Square Feet
33   SMF II   Holiday Inn Express Janesville   3100 Wellington Place   Janesville   WI   53546   Rock   1   Hotel   Limited Service   1993   2014   142   Rooms
34   RCMC   250 Ballardvale   250 Ballardvale Street   Wilmington   MA   01887   Middlesex   1   Industrial   Warehouse   1973   1988   190,805   Square Feet
35   MC-Five Mile   North Park Shopping Center   1700 Park Avenue   Bridgeport   CT   06604   Fairfield   1   Retail   Anchored   1958, 2014       53,741   Square Feet
36   Barclays   The Forum Office   14001 East Iliff Avenue   Aurora   CO   80014   Arapahoe   1   Office   Suburban   1981   2014   168,720   Square Feet
37   Barclays   Raley’s Roseville   4051 Woodcreek Oaks Boulevard   Roseville   CA   95747   Placer   1   Retail   Single Tenant   2002   2007   52,324   Square Feet
38   JPMCB   Brookfield Apartments   4060 Preferred Place   Dallas   TX   75237   Dallas   1   Multifamily   Garden   1986       232   Units
39   Barclays   Shaw’s Plaza - Hanson   430-476 Liberty Street   Hanson   MA   02341   Plymouth   1   Retail   Anchored   1965   2000   88,872   Square Feet
40   Barclays   Pleasant Run Apartments   2525 West Pleasant Run Road   Lancaster   TX   75146   Dallas   1   Multifamily   Garden   1983       240   Units
41   MC-Five Mile   Delilah Terrace & Stoney Fields MHCs   6515 Delilah Road & 1059 Ocean Heights Avenue Egg Harbor Township   NJ   08234   Atlantic   1   Manufactured Housing   Manufactured Housing   1975       189   Pads
42   Barclays   Cumberland Industrial Portfolio   Various   Various   NJ   Various   Cumberland   2   Industrial   Flex   Various   Various   185,650   Square Feet
42.01   Barclays   1600 Malone Street   1600 Malone Street   Millville   NJ   08332   Cumberland   1   Industrial   Flex   1985   2010   118,050   Square Feet
42.02   Barclays   1473 West Forest Grove Road   1473 West Forest Grove Road   Vineland   NJ   08360   Cumberland   1   Industrial   Flex   1996       67,600   Square Feet
43   RCMC   La Puente Pavilion   1010-1020 North Hacienda Boulevard & 15425-15427 Amar Road La Puente   CA   91744   Los Angeles   1   Retail   Anchored   1955   2013   36,073   Square Feet
44   JPMCB   West Village II   3839 McKinney Avenue   Dallas   TX   75204   Dallas   1   Retail   Unanchored   2005       18,199   Square Feet
45   JPMCB   10 Main Street   10 South Main Street   Memphis   TN   38103   Shelby   1   Multifamily   High Rise   1904, 1914   2000   114   Units
46   RCMC   Hampton Inn Groton   300 Long Hill Road   Groton   CT   06340   New London   1   Hotel   Limited Service   2000       80   Rooms
47   Barclays   Midtown & Burrstone Apartment Portfolio   Various   Various   NY   Various   Various   2   Multifamily   Garden   1978       202   Units
47.01   Barclays   Midtown Apartments   18 Riverview Street   South Glens Falls   NY   12803   Saratoga   1   Multifamily   Garden   1978       101   Units
47.02   Barclays   Burrstone Apartments   10 Pulaski Street   New York Mills   NY   13417   Oneida   1   Multifamily   Garden   1978       101   Units
48   JPMCB   Arundel Crossing VI   8271 Anderson Court   Odenton   MD   21113   Anne Arundel   1   Industrial   Warehouse/Distribution   2001       70,000   Square Feet
49   SMF II   Comfort Suites Spartanburg   458 West Blackstock Road   Spartanburg   SC   29301   Spartanburg   1   Hotel   Limited Service   2009       86   Rooms
50   JPMCB   Hampton Inn Shreveport   1005 Gould Drive   Bossier City   LA   71111   Bossier   1   Hotel   Limited Service   1995   2013   123   Rooms
51   Barclays   69-02 Garfield Avenue   69-02 Garfield Avenue   Woodside   NY   11377   Queens   1   Retail   Single Tenant   1954   2008   37,480   Square Feet
52   JPMCB   Forest Pointe   504 Forest Circle   Walterboro   SC   29488   Colleton   1   Multifamily   Garden   2001       120   Units
53   Barclays   CKM Portfolio   Various   Various   Various   Various   Various   3   Various   Various   Various   Various   87,000   Square Feet
53.01   Barclays   Kidney Center Chattanooga   3810 Brainerd Road   Chattanooga   TN   37411   Hamilton   1   Office   Medical   1993   2012   29,000   Square Feet
53.02   Barclays   Food Lion Martinsburg   1140 Winchester Avenue   Martinsburg   WV   25401   Berkeley   1   Retail   Single Tenant   1992       29,000   Square Feet
53.03   Barclays   Harvey’s Keystone   3212 Southeast State Road 21   Melrose   FL   32666   Bradford   1   Retail   Freestanding   1993       29,000   Square Feet
54   Barclays   Deer Creek Marketplace   7000 West 135th Street   Overland Park   KS   66223   Johnson   1   Retail   Shadow Anchored   2004       22,782   Square Feet
55   Barclays   Denver Self Storage   14205 East Davies Avenue   Centennial   CO   80112   Arapahoe   1   Self Storage   Self Storage   2007       304   Units
56   SMF II   Alana Woods Apartments   1060 Aaron Drive   Dewitt   MI   48820   Clinton   1   Multifamily   Garden   2001-2005       92   Units
57   JPMCB   Ramada Plaza   155 Riverside Street   Portland   ME   04103   Cumberland   1   Hotel   Limited Service   1971, 1974       119   Rooms
58   Barclays   Stonecrest Village   7301 Stonecrest Concourse   Lithonia   GA   30038   Dekalb   1   Retail   Unanchored   2002       37,730   Square Feet
59   RCMC   Bargain Storage Bar 4   1001 North Gilbert Road   Gilbert   AZ   85234   Maricopa   1   Self Storage   Self Storage   1978   2012   629   Units
60   RCMC   Antioch Crossing   417 East IL Route 173   Antioch   IL   60002   Lake   1   Retail   Shadow Anchored   2004       21,723   Square Feet
61   Barclays   Value Place Lebanon TN   205 South Eastgate Court   Lebanon   TN   37090   Wilson   1   Hotel   Extended Stay   2008       121   Rooms
62   JPMCB   Interlaken Inn   74 Interlaken Road   Lakeville   CT   06039   Litchfield   1   Hotel   Full Service   1972   2009   86   Rooms
63   SMF II   Hampton Inn Atlanta Woodstock   450 Parkway 575   Woodstock   GA   30188   Cherokee   1   Hotel   Limited Service   2000   2013   60   Rooms
64   Barclays   Value Place Lenexa KS   14700 West 112th Street   Lenexa   KS   66215   Johnson   1   Hotel   Extended Stay   2008       121   Rooms
65   SMF II   Pioneer & Colorado Industrial   Various   Various   TX   Various   Various   2   Industrial   Warehouse/Distribution   Various       109,377   Square Feet
65.01   SMF II   2125 West Pioneer Parkway   2125 West Pioneer Parkway   Grand Prairie   TX   75051   Dallas   1   Industrial   Warehouse/Distribution   1981       55,750   Square Feet
65.02   SMF II   1229 Colorado Lane   1229 Colorado Lane   Arlington   TX   76015   Tarrant   1   Industrial   Warehouse/Distribution   1980       53,627   Square Feet
66   MC-Five Mile   Walgreens St Joseph   2620 South Belt Highway   Saint Joseph   MO   64503   Buchanan   1   Retail   Freestanding   2003       14,560   Square Feet
67   RCMC   Bargain Storage Sunrise   1675 North Lamb Boulevard   Las Vegas   NV   89115   Clark   1   Self Storage   Self Storage   1986   2012   746   Units
68   SMF II   Village Park MHC   1313 Harrison Avenue   Centralia   WA   98531   Lewis   1   Manufactured Housing   Manufactured Housing   1971       96   Pads
69   SMF II   Newport Creek Apartments   34750 West 8 Mile Road   Farmington Hills   MI   48335   Oakland   1   Multifamily   Garden   1981       62   Units
70   Barclays   494 Wortman Avenue   494 Wortman Avenue   Brooklyn   NY   11208   Kings   1   Industrial   Warehouse   1956       40,361   Square Feet

 

A-1-2
 

 

 

ANNEX A-1                                    
                                                 
                Occupancy   Appraised   Appraisal   Current   Original   Balance   Current     Balance   % of Initial
Loan #   Seller(1)   Property Name   Occupancy %(3)   Date   Value ($)(4)   Date   LTV %(4)   Balance ($)(5)(6)   per Unit ($)   Balance ($)(5)(6)   per Unit ($)   Pool Balance
1   JPMCB   One Shell Square   92.6%   03/25/15   180,600,000   04/24/15   69.8%   90,000,000   102   90,000,000   102   6.8%
2   JPMCB   Pearlridge Center   94.4%   04/30/15   427,500,000   04/15/15   30.5%   72,000,000   144   72,000,000   144   5.4%
3   JPMCB   Sunbelt Portfolio   82.6%   Various   203,306,000   Various   72.2%   70,000,000   111   70,000,000   111   5.3%
3.01   JPMCB   Wells Fargo Tower   76.0%   03/12/15   78,656,000   04/24/15       27,198,364       27,198,364       2.0%
3.02   JPMCB   Inverness Center   83.8%   03/25/15   58,650,000   04/28/15       25,146,558       25,146,558       1.9%
3.03   JPMCB   Meridian Building   91.2%   03/12/15   66,000,000   04/30/15       17,655,078       17,655,078       1.3%
4   JPMCB   Brunswick Portfolio   100.0%   07/01/15   206,390,000   Various   58.1%   65,000,000   53   65,000,000   53   4.9%
4.01   JPMCB   BZ Lone Tree   100.0%   07/01/15   10,600,000   05/11/15       3,338,664       3,338,664       0.3%
4.02   JPMCB   BZ Gilbert Consolidated   100.0%   07/01/15   9,300,000   05/13/15       2,929,205       2,929,205       0.2%
4.03   JPMCB   BZ XL Kennesaw Consolidated   100.0%   07/01/15   8,680,000   05/06/15       2,733,924       2,733,924       0.2%
4.04   JPMCB   BZ Randall Road Consolidated   100.0%   07/01/15   5,780,000   05/08/15       1,820,517       1,820,517       0.1%
4.05   JPMCB   BZ Romeoville Consolidated   100.0%   07/01/15   5,540,000   05/08/15       1,744,924       1,744,924       0.1%
4.06   JPMCB   Cal Oaks Bowl   100.0%   07/01/15   5,510,000   05/16/15       1,735,475       1,735,475       0.1%
4.07   JPMCB   BZ St Peters Consolidated   100.0%   07/01/15   5,475,000   05/11/15       1,724,451       1,724,451       0.1%
4.08   JPMCB   Classic Lanes   100.0%   07/01/15   5,140,000   05/16/15       1,618,937       1,618,937       0.1%
4.09   JPMCB   Premier Lanes   100.0%   07/01/15   5,100,000   05/14/15       1,606,338       1,606,338       0.1%
4.10   JPMCB   BZ Brooklyn Park Consolidated   100.0%   07/01/15   5,000,000   05/20/15       1,574,841       1,574,841       0.1%
4.11   JPMCB   BZ Eden Prairie   100.0%   07/01/15   5,000,000   05/19/15       1,574,841       1,574,841       0.1%
4.12   JPMCB   BZ Lakeville Consolidated   100.0%   07/01/15   5,000,000   05/20/15       1,574,841       1,574,841       0.1%
4.13   JPMCB   BZ Blaine Consolidated   100.0%   07/01/15   4,900,000   05/20/15       1,543,344       1,543,344       0.1%
4.14   JPMCB   Brunswick’s Norcross   100.0%   07/01/15   4,560,000   05/05/15       1,436,255       1,436,255       0.1%
4.15   JPMCB   Majestic Lanes   100.0%   07/01/15   4,560,000   05/04/15       1,436,255       1,436,255       0.1%
4.16   JPMCB   Bramalea Lanes   100.0%   07/01/15   4,460,000   05/08/15       1,404,758       1,404,758       0.1%
4.17   JPMCB   BZ Glendale   100.0%   07/01/15   4,400,000   05/07/15       1,385,860       1,385,860       0.1%
4.18   JPMCB   Brunswick’s Marietta   100.0%   07/01/15   4,080,000   05/06/15       1,285,071       1,285,071       0.1%
4.19   JPMCB   BZ Watauga Consolidated   100.0%   07/01/15   3,990,000   05/14/15       1,256,724       1,256,724       0.1%
4.20   JPMCB   BZ Roswell   100.0%   07/01/15   3,910,000   05/04/15       1,231,526       1,231,526       0.1%
4.21   JPMCB   National Lanes   100.0%   07/01/15   3,650,000   05/11/15       1,149,634       1,149,634       0.1%
4.22   JPMCB   BZ River Grove   100.0%   07/01/15   3,330,000   05/20/15       1,048,844       1,048,844       0.1%
4.23   JPMCB   Via Linda Lanes   100.0%   07/01/15   3,300,000   05/08/15       1,039,396       1,039,396       0.1%
4.24   JPMCB   BZ Upland   100.0%   07/01/15   3,160,000   05/16/15       995,300       995,300       0.1%
4.25   JPMCB   Foothill Lanes   100.0%   07/01/15   3,160,000   05/16/15       995,300       995,300       0.1%
4.26   JPMCB   Riverview Lanes Consolidated   100.0%   07/01/15   3,130,000   05/07/15       985,851       985,851       0.1%
4.27   JPMCB   BZ Heather Ridge   100.0%   07/01/15   3,100,000   05/11/15       976,402       976,402       0.1%
4.28   JPMCB   BZ Westminster   100.0%   07/01/15   3,100,000   05/11/15       976,401       976,401       0.1%
4.29   JPMCB   Columbia Lanes Consolidated   100.0%   07/01/15   3,100,000   05/21/15       976,401       976,401       0.1%
4.30   JPMCB   Brunswick’s Buffalo Grove   100.0%   07/01/15   3,050,000   05/06/15       960,653       960,653       0.1%
4.31   JPMCB   Moreno Valley Bowl   100.0%   07/01/15   3,010,000   05/16/15       948,054       948,054       0.1%
4.32   JPMCB   Fairlawn Lanes Consolidated   100.0%   07/01/15   3,000,000   05/19/15       944,904       944,904       0.1%
4.33   JPMCB   BZ Green Mountain   100.0%   07/01/15   2,930,000   05/11/15       922,857       922,857       0.1%
4.34   JPMCB   BZ Mesa   100.0%   07/01/15   2,800,000   05/13/15       881,911       881,911       0.1%
4.35   JPMCB   BZ Lilburn   100.0%   07/01/15   2,730,000   05/05/15       859,863       859,863       0.1%
4.36   JPMCB   BZ Turnersville   100.0%   07/01/15   2,725,000   05/22/15       858,289       858,289       0.1%
4.37   JPMCB   BZ Lakeside   100.0%   07/01/15   2,550,000   05/11/15       803,169       803,169       0.1%
4.38   JPMCB   Harbour Lanes   100.0%   07/01/15   2,500,000   05/08/15       787,421       787,421       0.1%
4.39   JPMCB   Tri-City Bowl   100.0%   07/01/15   2,500,000   05/18/15       787,421       787,421       0.1%
4.40   JPMCB   BZ Normandy Consolidated   100.0%   07/01/15   2,400,000   05/19/15       755,924       755,924       0.1%
4.41   JPMCB   Margate Lanes   100.0%   07/01/15   2,400,000   05/18/15       755,924       755,924       0.1%
4.42   JPMCB   BZ Austell   100.0%   07/01/15   2,350,000   05/06/15       740,176       740,176       0.1%
4.43   JPMCB   BZ Mt Prospect   100.0%   07/01/15   2,300,000   05/08/15       724,427       724,427       0.1%
4.44   JPMCB   BZ Deer Park   100.0%   07/01/15   2,250,000   05/07/15       708,679       708,679       0.1%
4.45   JPMCB   BZ Denton Consolidated   100.0%   07/01/15   2,200,000   05/14/15       692,930       692,930       0.1%
4.46   JPMCB   BZ Woodridge   100.0%   07/01/15   2,200,000   05/08/15       692,930       692,930       0.1%
4.47   JPMCB   Vista Lanes   100.0%   07/01/15   2,200,000   05/22/15       692,930       692,930       0.1%
4.48   JPMCB   Wekiva Lanes   100.0%   07/01/15   2,200,000   05/11/15       692,930       692,930       0.1%
4.49   JPMCB   BZ Roselle   100.0%   07/01/15   2,050,000   05/05/15       645,685       645,685       0.0%
4.50   JPMCB   BZ Glendale Heights   100.0%   07/01/15   2,030,000   05/07/15       639,386       639,386       0.0%
4.51   JPMCB   BZ Wheat Ridge   100.0%   07/01/15   2,010,000   05/11/15       633,086       633,086       0.0%
4.52   JPMCB   BZ Circle Consolidated   100.0%   07/01/15   2,000,000   05/11/15       629,937       629,937       0.0%
4.53   JPMCB   BZ Hawthorn Lanes   100.0%   07/01/15   1,840,000   05/06/15       579,542       579,542       0.0%
4.54   JPMCB   Camino Seco Bowl   100.0%   07/01/15   1,850,000   05/11/15       576,392       576,392       0.0%
4.55   JPMCB   Westcreek Lanes Consolidated   100.0%   07/01/15   1,790,000   05/13/15       563,793       563,793       0.0%
4.56   JPMCB   BZ North Ridgeville   100.0%   07/01/15   1,750,000   05/12/15       551,195       551,195       0.0%
4.57   JPMCB   BZ Belle Vernon   100.0%   07/01/15   1,550,000   05/19/15       488,201       488,201       0.0%
4.58   JPMCB   BZ Fountain Square   100.0%   07/01/15   1,210,000   05/06/15       381,112       381,112       0.0%
5   JPMCB   Parker Plaza   87.9%   06/01/15   75,400,000   04/23/15   67.6%   51,000,000   166   51,000,000   166   3.8%
6   JPMCB   Castleton Park   81.6%   05/01/15   69,000,000   05/08/15   73.9%   51,000,000   56   51,000,000   56   3.8%
7   JPMCB   Bethesda Office Center   82.2%   05/29/15   64,900,000   04/28/15   77.0%   50,000,000   287   50,000,000   287   3.8%
8   JPMCB   55 West 125th Street   97.5%   03/31/15   84,500,000   04/21/15   55.6%   47,000,000   215   47,000,000   215   3.5%
9   SMF II   College Park Office   93.0%   05/01/15   70,300,000   04/14/15   66.2%   46,550,000   130   46,550,000   130   3.5%
9.01   SMF II   400 College Road East   100.0%   05/01/15   15,900,000   04/14/15       10,528,378       10,528,378       0.8%
9.02   SMF II   301 College Road East   100.0%   05/01/15   13,200,000   04/14/15       8,740,541       8,740,541       0.7%
9.03   SMF II   303 College Road East   100.0%   05/01/15   12,500,000   04/14/15       8,277,027       8,277,027       0.6%
9.04   SMF II   201 College Road East   100.0%   05/01/15   11,600,000   04/14/15       7,681,081       7,681,081       0.6%
9.05   SMF II   305 College Road East   84.4%   05/01/15   8,600,000   04/14/15       5,694,595       5,694,595       0.4%
9.06   SMF II   307 College Road East   69.9%   05/01/15   8,500,000   04/14/15       5,628,378       5,628,378       0.4%
10   JPMCB   Boulevard Square   88.3%   03/31/15   59,000,000   05/01/16   77.1%   45,500,000   206   45,500,000   206   3.4%
11   JPMCB   Scottsdale Quarter   95.6%   04/30/15   351,000,000   04/08/15   27.1%   42,000,000   175   42,000,000   175   3.2%
12   JPMCB   One City Centre   82.6%   02/28/15   162,000,000   02/20/15   61.7%   40,000,000   166   40,000,000   166   3.0%
13   JPMCB   215 West 125th Street   94.1%   03/31/15   56,000,000   04/21/15   58.9%   33,000,000   197   33,000,000   197   2.5%
14   JPMCB   Albany Road Georgia Portfolio   96.4%   Various   41,500,000   04/24/15   78.9%   32,740,000   88   32,740,000   88   2.5%
14.01   JPMCB   1200 Ashwood   93.3%   03/31/15   27,200,000   04/24/15       21,600,000       21,600,000       1.6%
14.02   JPMCB   Roberts   100.0%   04/01/15   6,700,000   04/24/15       5,200,000       5,200,000       0.4%
14.03   JPMCB   Avalon   100.0%   04/01/15   5,200,000   04/24/15       4,050,000       4,050,000       0.3%
14.04   JPMCB   Vaughn   100.0%   04/01/15   2,400,000   04/24/15       1,890,000       1,890,000       0.1%
15   JPMCB   300 North Greene Street   83.5%   03/25/15   43,550,000   04/27/15   74.9%   32,600,000   101   32,600,000   101   2.4%
16   JPMCB   Woodlark Fund Portfolio   96.4%   Various   45,400,000   Various   69.3%   31,500,000   10,267   31,459,482   10,254   2.4%
16.01   JPMCB   Hillcrest & Oakwood Apartments   95.8%   05/06/15   20,100,000   04/15/15       14,400,000       14,381,477       1.1%
16.02   JPMCB   Colonie Apartments   96.2%   04/28/15   14,100,000   04/16/15       9,550,000       9,537,716       0.7%
16.03   JPMCB   Southgate Apartments   98.6%   05/06/15   11,200,000   04/17/15       7,550,000       7,540,289       0.6%
17   Barclays   University Heights - Charlottesville   94.0%   06/01/15   43,800,000   05/22/15   66.8%   29,250,000   69,643   29,250,000   69,643   2.2%
18   Barclays   West Hartford Office Portfolio   92.9%   06/09/15   33,780,000   04/15/15   74.2%   25,050,000   191   25,050,000   191   1.9%
18.01   Barclays   53-65 LaSalle Road   100.0%   06/09/15   17,880,000   04/15/15       14,020,000       14,020,000       1.1%
18.02   Barclays   61 South Main Street   96.6%   06/09/15   4,350,000   04/15/15       3,350,000       3,350,000       0.3%
18.03   Barclays   41 North Main Street   95.2%   06/09/15   4,350,000   04/15/15       3,350,000       3,350,000       0.3%
18.04   Barclays   1001 Farmington Avenue   79.7%   06/09/15   3,900,000   04/15/15       2,200,000       2,200,000       0.2%
18.05   Barclays   18 North Main Street   79.1%   06/09/15   3,300,000   04/15/15       2,130,000       2,130,000       0.2%
19   MC-Five Mile   Columbus Park   96.1%   05/04/15   33,500,000   02/18/15   73.2%   24,510,000   39,342   24,510,000   39,342   1.8%
20   RCMC   Shaw’s Plaza - Carver   100.0%   03/31/15   28,700,000   04/24/15   74.9%   21,500,000   252   21,500,000   252   1.6%
21   RCMC   The Fort Apartments   98.2%   04/23/15   27,700,000   04/30/15   76.7%   21,250,000   94,866   21,250,000   94,866   1.6%
22   Barclays   Points East Shopping Center   97.5%   06/15/15   28,230,000   05/06/15   71.2%   20,100,000   103   20,100,000   103   1.5%
23   JPMCB   Marriott - Pittsburgh   72.1%   03/31/15   64,000,000   09/01/14   68.8%   19,060,000   109,602   19,060,000   109,602   1.4%
24   Barclays   River View Shopping Center   84.1%   05/01/15   25,400,000   05/09/15   72.8%   18,500,000   171   18,500,000   171   1.4%
25   JPMCB   JAGR Portfolio   64.2%   02/28/15   73,500,000   01/01/15   64.6%   17,500,000   65,881   17,500,000   65,881   1.3%

 

A-1-3
 

 

ANNEX A-1                                
                                                 
                Occupancy   Appraised   Appraisal   Current   Original   Balance   Current     Balance   % of Initial
Loan #   Seller(1)   Property Name   Occupancy %(3)   Date   Value ($)(4)   Date   LTV %(4)   Balance ($)(5)(6)   per Unit ($)   Balance ($)(5)(6)   per Unit ($)   Pool Balance
25.01   JPMCB   Hilton Jackson   67.7%   02/28/15   34,500,000   01/01/15       8,316,368       8,316,368       0.6%
25.02   JPMCB   Doubletree Grand Rapids   65.5%   02/28/15   20,500,000   01/01/15       4,946,789       4,946,789       0.4%
25.03   JPMCB   Doubletree Annapolis   58.4%   02/28/15   18,500,000   01/01/15       4,236,842       4,236,842       0.3%
26   JPMCB   111 South Jackson   89.9%   06/04/15   36,000,000   04/01/15   43.6%   15,700,000   200   15,700,000   200   1.2%
27   JPMCB   Exposition Marketplace   100.0%   05/22/15   22,400,000   04/16/15   70.0%   15,680,000   301   15,680,000   301   1.2%
28   JPMCB   Hampton Inn & Suites Orlando/Altamonte   75.2%   04/30/15   21,000,000   04/27/15   66.9%   14,050,000   109,766   14,050,000   109,766   1.1%
29   Barclays   3655 Lomita Boulevard - Torrance   91.0%   04/08/15   20,000,000   04/09/15   70.0%   14,000,000   234   14,000,000   234   1.1%
30   Barclays   Arapahoe Village   90.9%   05/04/15   18,600,000   05/06/15   72.5%   13,480,000   153   13,480,000   153   1.0%
31   MC-Five Mile   Virginia Towers Apartments   100.0%   05/15/15   18,300,000   03/01/15   71.0%   13,000,000   86,667   13,000,000   86,667   1.0%
32   JPMCB   770 S Post Oak   96.2%   03/20/15   16,750,000   04/24/15   75.8%   12,700,000   137   12,700,000   137   1.0%
33   SMF II   Holiday Inn Express Janesville   69.0%   05/31/15   18,300,000   04/27/15   69.4%   12,700,000   89,437   12,700,000   89,437   1.0%
34   RCMC   250 Ballardvale   93.3%   06/19/15   16,500,000   04/03/15   72.7%   12,000,000   63   12,000,000   63   0.9%
35   MC-Five Mile   North Park Shopping Center   100.0%   05/08/15   15,800,000   03/19/15   74.7%   11,800,000   220   11,800,000   220   0.9%
36   Barclays   The Forum Office   89.5%   05/11/15   14,000,000   05/07/15   75.0%   10,500,000   62   10,500,000   62   0.8%
37   Barclays   Raley’s Roseville   100.0%   07/06/15   12,900,000   05/14/15   73.6%   9,500,000   182   9,500,000   182   0.7%
38   JPMCB   Brookfield Apartments   94.4%   04/09/15   12,150,000   04/01/15   76.5%   9,300,000   40,086   9,300,000   40,086   0.7%
39   Barclays   Shaw’s Plaza - Hanson   88.6%   05/01/15   11,500,000   04/03/15   73.9%   8,500,000   96   8,500,000   96   0.6%
40   Barclays   Pleasant Run Apartments   92.5%   04/01/15   11,000,000   03/02/15   75.5%   8,300,000   34,583   8,300,000   34,583   0.6%
41   MC-Five Mile   Delilah Terrace & Stoney Fields MHCs   96.3%   02/27/15   11,250,000   12/31/14   72.0%   8,100,000   42,857   8,100,000   42,857   0.6%
42   Barclays   Cumberland Industrial Portfolio   94.1%   Various   10,800,000   02/03/15   75.0%   8,100,000   44   8,100,000   44   0.6%
42.01   Barclays   1600 Malone Street   90.8%   12/31/14   7,000,000   02/03/15       5,250,000       5,250,000       0.4%
42.02   Barclays   1473 West Forest Grove Road   100.0%   07/06/15   3,800,000   02/03/15       2,850,000       2,850,000       0.2%
43   RCMC   La Puente Pavilion   96.7%   05/29/15   13,000,000   04/09/15   61.5%   8,000,000   222   8,000,000   222   0.6%
44   JPMCB   West Village II   100.0%   06/01/15   10,500,000   04/15/15   74.8%   7,850,000   431   7,850,000   431   0.6%
45   JPMCB   10 Main Street   97.4%   03/19/15   10,800,000   02/09/15   70.1%   7,600,000   66,667   7,569,288   66,397   0.6%
46   RCMC   Hampton Inn Groton   71.2%   04/30/15   11,000,000   05/21/15   68.2%   7,500,000   93,750   7,500,000   93,750   0.6%
47   Barclays   Midtown & Burrstone Apartment Portfolio   97.5%   Various   9,300,000   04/17/15   74.9%   6,975,000   34,530   6,965,640   34,483   0.5%
47.01   Barclays   Midtown Apartments   98.0%   05/15/15   5,300,000   04/17/15       3,975,000       3,969,666       0.3%
47.02   Barclays   Burrstone Apartments   97.0%   03/24/15   4,000,000   04/17/15       3,000,000       2,995,974       0.2%
48   JPMCB   Arundel Crossing VI   100.0%   07/01/15   11,560,000   03/18/15   53.8%   6,215,000   89   6,215,000   89   0.5%
49   SMF II   Comfort Suites Spartanburg   82.0%   03/31/15   10,100,000   04/22/15   61.1%   6,175,000   71,802   6,175,000   71,802   0.5%
50   JPMCB   Hampton Inn Shreveport   69.3%   03/31/15   9,000,000   03/01/15   68.1%   6,152,000   50,016   6,129,634   49,834   0.5%
51   Barclays   69-02 Garfield Avenue   100.0%   07/06/15   12,700,000   03/09/15   43.3%   5,500,000   147   5,500,000   147   0.4%
52   JPMCB   Forest Pointe   92.5%   05/04/15   7,400,000   04/24/15   71.9%   5,320,000   44,333   5,320,000   44,333   0.4%
53   Barclays   CKM Portfolio   100.0%   07/06/15   7,500,000   Various   70.0%   5,250,000   60   5,250,000   60   0.4%
53.01   Barclays   Kidney Center Chattanooga   100.0%   07/06/15   3,400,000   04/06/15       2,380,000       2,380,000       0.2%
53.02   Barclays   Food Lion Martinsburg   100.0%   07/06/15   2,150,000   04/03/15       1,505,000       1,505,000       0.1%
53.03   Barclays   Harvey’s Keystone   100.0%   07/06/15   1,950,000   04/02/15       1,365,000       1,365,000       0.1%
54   Barclays   Deer Creek Marketplace   93.4%   05/05/15   7,700,000   05/11/15   67.4%   5,200,000   228   5,192,976   228   0.4%
55   Barclays   Denver Self Storage   96.1%   05/16/15   7,100,000   05/21/15   71.8%   5,100,000   16,776   5,100,000   16,776   0.4%
56   SMF II   Alana Woods Apartments   94.6%   03/11/15   5,800,000   04/29/15   75.0%   4,350,000   47,283   4,350,000   47,283   0.3%
57   JPMCB   Ramada Plaza   69.0%   12/31/14   7,000,000   04/10/15   60.7%   4,250,000   35,714   4,250,000   35,714   0.3%
58   Barclays   Stonecrest Village   85.2%   05/01/15   5,800,000   02/20/15   73.2%   4,245,000   113   4,245,000   113   0.3%
59   RCMC   Bargain Storage Bar 4   87.3%   05/05/15   6,000,000   05/13/15   69.3%   4,155,000   6,606   4,155,000   6,606   0.3%
60   RCMC   Antioch Crossing   88.9%   05/12/15   5,600,000   03/26/15   73.2%   4,100,000   189   4,100,000   189   0.3%
61   Barclays   Value Place Lebanon TN   87.8%   02/28/15   6,400,000   03/10/15   63.1%   4,050,000   33,471   4,036,170   33,357   0.3%
62   JPMCB   Interlaken Inn   38.2%   12/31/14   10,900,000   04/17/15   36.7%   4,000,000   46,512   4,000,000   46,512   0.3%
63   SMF II   Hampton Inn Atlanta Woodstock   73.3%   03/31/15   5,800,000   04/09/15   68.8%   4,000,000   66,667   3,992,890   66,548   0.3%
64   Barclays   Value Place Lenexa KS   74.2%   02/28/15   6,400,000   03/11/15   61.5%   3,950,000   32,645   3,936,512   32,533   0.3%
65   SMF II   Pioneer & Colorado Industrial   96.5%   05/27/15   5,400,000   03/30/15   67.6%   3,650,000   33   3,650,000   33   0.3%
65.01   SMF II   2125 West Pioneer Parkway   100.0%   05/27/15   2,950,000   03/30/15       1,993,981       1,993,981       0.1%
65.02   SMF II   1229 Colorado Lane   93.0%   05/27/15   2,450,000   03/30/15       1,656,019       1,656,019       0.1%
66   MC-Five Mile   Walgreens St Joseph   100.0%   07/06/15   5,850,000   04/27/15   58.1%   3,400,000   234   3,400,000   234   0.3%
67   RCMC   Bargain Storage Sunrise   81.9%   05/05/15   4,690,000   05/15/15   64.0%   3,000,000   4,021   3,000,000   4,021   0.2%
68   SMF II   Village Park MHC   92.7%   04/02/15   4,450,000   04/02/15   65.1%   2,900,000   30,208   2,896,375   30,171   0.2%
69   SMF II   Newport Creek Apartments   98.4%   05/22/15   3,320,000   04/17/15   75.3%   2,500,000   40,323   2,500,000   40,323   0.2%
70   Barclays   494 Wortman Avenue   100.0%   07/06/15   4,900,000   03/05/15   44.8%   2,200,000   55   2,197,132   54   0.2%

 

A-1-4
 

 

ANNEX A-1                                
                                                 
            Crossed   Related     Interest     Admin.   Mortgage       Monthly Debt   Annual Debt       First  
Loan #   Seller(1)   Property Name   Loan   Borrower(7)   Rate %(8)   Fee %(8)   Rate %(8)   Accrual Type   Service ($)(9)(10)   Service ($)(10)   Note Date   Payment Date
1   JPMCB   One Shell Square   No   Yes - Group 1   4.19530   0.01070   4.18460   Actual/360   439,868.60   5,278,423.20   06/05/15   08/01/15
2   JPMCB   Pearlridge Center   No   Yes - Group 2   3.53000   0.01070   3.51930   Actual/360   215,330.00   2,583,960.00   05/20/15   07/01/15
3   JPMCB   Sunbelt Portfolio   No   Yes - Group 1   4.31740   0.01070   4.30670   Actual/360   347,125.58   4,165,506.96   06/05/15   08/01/15
3.01   JPMCB   Wells Fargo Tower                                        
3.02   JPMCB   Inverness Center                                        
3.03   JPMCB   Meridian Building                                        
4   JPMCB   Brunswick Portfolio   No   No   4.79300   0.01070   4.78230   Actual/360   372,185.69   4,466,228.28   06/23/15   08/01/15
4.01   JPMCB   BZ Lone Tree                                        
4.02   JPMCB   BZ Gilbert Consolidated                                        
4.03   JPMCB   BZ XL Kennesaw Consolidated                                        
4.04   JPMCB   BZ Randall Road Consolidated                                        
4.05   JPMCB   BZ Romeoville Consolidated                                        
4.06   JPMCB   Cal Oaks Bowl                                        
4.07   JPMCB   BZ St Peters Consolidated                                        
4.08   JPMCB   Classic Lanes                                        
4.09   JPMCB   Premier Lanes                                        
4.10   JPMCB   BZ Brooklyn Park Consolidated                                        
4.11   JPMCB   BZ Eden Prairie                                        
4.12   JPMCB   BZ Lakeville Consolidated                                        
4.13   JPMCB   BZ Blaine Consolidated                                        
4.14   JPMCB   Brunswick’s Norcross                                        
4.15   JPMCB   Majestic Lanes                                        
4.16   JPMCB   Bramalea Lanes                                        
4.17   JPMCB   BZ Glendale                                        
4.18   JPMCB   Brunswick’s Marietta                                        
4.19   JPMCB   BZ Watauga Consolidated                                        
4.20   JPMCB   BZ Roswell                                        
4.21   JPMCB   National Lanes                                        
4.22   JPMCB   BZ River Grove                                        
4.23   JPMCB   Via Linda Lanes                                        
4.24   JPMCB   BZ Upland                                        
4.25   JPMCB   Foothill Lanes                                        
4.26   JPMCB   Riverview Lanes Consolidated                                        
4.27   JPMCB   BZ Heather Ridge                                        
4.28   JPMCB   BZ Westminster                                        
4.29   JPMCB   Columbia Lanes Consolidated                                        
4.30   JPMCB   Brunswick’s Buffalo Grove                                        
4.31   JPMCB   Moreno Valley Bowl                                        
4.32   JPMCB   Fairlawn Lanes Consolidated                                        
4.33   JPMCB   BZ Green Mountain                                        
4.34   JPMCB   BZ Mesa                                        
4.35   JPMCB   BZ Lilburn                                        
4.36   JPMCB   BZ Turnersville                                        
4.37   JPMCB   BZ Lakeside                                        
4.38   JPMCB   Harbour Lanes                                        
4.39   JPMCB   Tri-City Bowl                                        
4.40   JPMCB   BZ Normandy Consolidated                                        
4.41   JPMCB   Margate Lanes                                        
4.42   JPMCB   BZ Austell                                        
4.43   JPMCB   BZ Mt Prospect                                        
4.44   JPMCB   BZ Deer Park                                        
4.45   JPMCB   BZ Denton Consolidated                                        
4.46   JPMCB   BZ Woodridge                                        
4.47   JPMCB   Vista Lanes                                        
4.48   JPMCB   Wekiva Lanes                                        
4.49   JPMCB   BZ Roselle                                        
4.50   JPMCB   BZ Glendale Heights                                        
4.51   JPMCB   BZ Wheat Ridge                                        
4.52   JPMCB   BZ Circle Consolidated                                        
4.53   JPMCB   BZ Hawthorn Lanes                                        
4.54   JPMCB   Camino Seco Bowl                                        
4.55   JPMCB   Westcreek Lanes Consolidated                                        
4.56   JPMCB   BZ North Ridgeville                                        
4.57   JPMCB   BZ Belle Vernon                                        
4.58   JPMCB   BZ Fountain Square                                        
5   JPMCB   Parker Plaza   No   No   4.18600   0.01070   4.17530   Actual/360   248,982.20   2,987,786.40   06/02/15   08/01/15
6   JPMCB   Castleton Park   No   No   4.46900   0.01070   4.45830   Actual/360   257,470.96   3,089,651.52   06/23/15   08/01/15
7   JPMCB   Bethesda Office Center   No   No   4.19950   0.01820   4.18130   Actual/360   244,494.00   2,933,928.00   06/01/15   07/01/15
8   JPMCB   55 West 125th Street   No   Yes - Group 3   4.27800   0.01070   4.26730   Actual/360   170,347.58   2,044,171.00   06/26/15   08/01/15
9   SMF II   College Park Office   No   No   4.63800   0.01070   4.62730   Actual/360   239,694.25   2,876,331.00   06/15/15   08/06/15
9.01   SMF II   400 College Road East                                        
9.02   SMF II   301 College Road East                                        
9.03   SMF II   303 College Road East                                        
9.04   SMF II   201 College Road East                                        
9.05   SMF II   305 College Road East                                        
9.06   SMF II   307 College Road East                                        
10   JPMCB   Boulevard Square   No   No   4.32700   0.01070   4.31630   Actual/360   225,888.45   2,710,661.40   06/22/15   08/01/15
11   JPMCB   Scottsdale Quarter   No   Yes - Group 2   3.53000   0.01070   3.51930   Actual/360   125,609.17   1,507,310.00   05/20/15   07/01/15
12   JPMCB   One City Centre   No   No   3.95000   0.02070   3.92930   Actual/360   133,861.11   1,606,333.33   03/25/15   05/01/15
13   JPMCB   215 West 125th Street   No   Yes - Group 3   4.27800   0.01070   4.26730   Actual/360   119,605.75   1,435,269.00   06/26/15   08/01/15
14   JPMCB   Albany Road Georgia Portfolio   No   No   4.16700   0.05070   4.11630   Actual/360   159,474.26   1,913,691.12   05/28/15   07/01/15
14.01   JPMCB   1200 Ashwood                                        
14.02   JPMCB   Roberts                                        
14.03   JPMCB   Avalon                                        
14.04   JPMCB   Vaughn                                        
15   JPMCB   300 North Greene Street   No   Yes - Group 1   5.06070   0.01070   5.05000   Actual/360   176,215.21   2,114,582.52   06/05/15   08/01/15
16   JPMCB   Woodlark Fund Portfolio   No   No   4.62900   0.01070   4.61830   Actual/360   162,029.37   1,944,352.44   05/28/15   07/01/15
16.01   JPMCB   Hillcrest & Oakwood Apartments                                        
16.02   JPMCB   Colonie Apartments                                        
16.03   JPMCB   Southgate Apartments                                        
17   Barclays   University Heights - Charlottesville   No   No   4.47000   0.01070   4.45930   Actual/360   147,684.52   1,772,214.24   06/19/15   08/06/15
18   Barclays   West Hartford Office Portfolio   No   Yes - Group 4   4.52900   0.01070   4.51830   Actual/360   127,356.68   1,528,280.16   06/15/15   08/06/15
18.01   Barclays   53-65 LaSalle Road                                        
18.02   Barclays   61 South Main Street                                        
18.03   Barclays   41 North Main Street                                        
18.04   Barclays   1001 Farmington Avenue                                        
18.05   Barclays   18 North Main Street                                        
19   MC-Five Mile   Columbus Park   No   No   4.12000   0.01070   4.10930   Actual/360   118,716.46   1,424,597.52   03/13/15   05/06/15
20   RCMC   Shaw’s Plaza - Carver   No   No   4.39000   0.01070   4.37930   Actual/360   107,536.63   1,290,439.56   06/09/15   08/05/15
21   RCMC   The Fort Apartments   No   No   4.62000   0.03820   4.58180   Actual/360   109,191.07   1,310,292.84   06/17/15   08/05/15
22   Barclays   Points East Shopping Center   No   No   4.52500   0.01070   4.51430   Actual/360   102,142.54   1,225,710.48   06/23/15   08/06/15
23   JPMCB   Marriott - Pittsburgh   No   No   4.52700   0.01070   4.51630   Actual/360   96,880.24   1,162,562.88   10/31/14   12/01/14
24   Barclays   River View Shopping Center   No   No   4.39000   0.01070   4.37930   Actual/360   92,531.52   1,110,378.24   06/22/15   08/06/15
25   JPMCB   JAGR Portfolio   No   No   4.95950   0.01070   4.94880   Actual/360   93,511.10   1,122,133.20   03/03/15   05/01/15

 

A-1-5
 

 

ANNEX A-1                                
                                                 
            Crossed   Related     Interest     Admin.   Mortgage       Monthly Debt   Annual Debt       First  
Loan #   Seller(1)   Property Name   Loan   Borrower(7)   Rate %(8)   Fee %(8)   Rate %(8)   Accrual Type   Service ($)(9)(10)   Service ($)(10)   Note Date   Payment Date
25.01   JPMCB   Hilton Jackson                                        
25.02   JPMCB   Doubletree Grand Rapids                                        
25.03   JPMCB   Doubletree Annapolis                                        
26   JPMCB   111 South Jackson   No   Yes - Group 3   3.95600   0.01070   3.94530   Actual/360   52,620.29   631,443.53   06/05/15   08/01/15
27   JPMCB   Exposition Marketplace   No   No   3.85300   0.01070   3.84230   Actual/360   73,536.00   882,432.00   06/05/15   08/01/15
28   JPMCB   Hampton Inn & Suites Orlando/Altamonte   No   No   4.69000   0.01070   4.67930   Actual/360   72,784.19   873,410.28   06/05/15   08/01/15
29   Barclays   3655 Lomita Boulevard - Torrance   No   Yes - Group 4   4.54000   0.01070   4.52930   Actual/360   71,269.07   855,228.84   06/18/15   08/06/15
30   Barclays   Arapahoe Village   No   Yes - Group 5   4.38420   0.01070   4.37350   Actual/360   67,376.82   808,521.84   06/15/15   08/06/15
31   MC-Five Mile   Virginia Towers Apartments   No   No   4.44000   0.01070   4.42930   Actual/360   65,406.44   784,877.28   05/07/15   07/06/15
32   JPMCB   770 S Post Oak   No   No   4.36000   0.01070   4.34930   Actual/360   63,296.92   759,563.04   05/29/15   07/01/15
33   SMF II   Holiday Inn Express Janesville   No   No   4.46900   0.01070   4.45830   Actual/360   70,367.45   844,409.40   06/19/15   08/06/15
34   RCMC   250 Ballardvale   No   No   4.32000   0.01070   4.30930   Actual/360   59,525.58   714,306.96   06/19/15   08/05/15
35   MC-Five Mile   North Park Shopping Center   No   No   4.37500   0.01070   4.36430   Actual/360   58,915.66   706,987.92   05/08/15   07/06/15
36   Barclays   The Forum Office   No   No   4.47500   0.01070   4.46430   Actual/360   53,046.10   636,553.20   06/18/15   08/06/15
37   Barclays   Raley’s Roseville   No   No   4.43500   0.01070   4.42430   Actual/360   47,768.90   573,226.80   06/18/15   08/06/15
38   JPMCB   Brookfield Apartments   No   No   4.09800   0.01070   4.08730   Actual/360   44,926.66   539,119.92   05/29/15   07/01/15
39   Barclays   Shaw’s Plaza - Hanson   No   No   4.28600   0.01070   4.27530   Actual/360   41,994.23   503,930.76   05/29/15   07/06/15
40   Barclays   Pleasant Run Apartments   No   No   4.30000   0.05820   4.24180   Actual/360   41,074.33   492,891.96   04/09/15   05/06/15
41   MC-Five Mile   Delilah Terrace & Stoney Fields MHCs   No   No   4.46000   0.01070   4.44930   Actual/360   40,849.22   490,190.64   05/01/15   06/06/15
42   Barclays   Cumberland Industrial Portfolio   No   No   4.30300   0.01070   4.29230   Actual/360   40,098.86   481,186.32   04/09/15   05/06/15
42.01   Barclays   1600 Malone Street                                        
42.02   Barclays   1473 West Forest Grove Road                                        
43   RCMC   La Puente Pavilion   No   No   4.37000   0.06820   4.30180   Actual/360   39,919.23   479,030.76   06/19/15   08/05/15
44   JPMCB   West Village II   No   No   4.23800   0.01070   4.22730   Actual/360   38,562.15   462,745.80   06/05/15   08/01/15
45   JPMCB   10 Main Street   No   No   4.23500   0.01070   4.22430   Actual/360   37,320.72   447,848.64   03/31/15   05/01/15
46   RCMC   Hampton Inn Groton   No   No   4.86000   0.01070   4.84930   Actual/360   39,622.36   475,468.32   06/18/15   08/05/15
47   Barclays   Midtown & Burrstone Apartment Portfolio   No   No   4.39600   0.01070   4.38530   Actual/360   34,911.59   418,939.08   05/19/15   07/06/15
47.01   Barclays   Midtown Apartments                                        
47.02   Barclays   Burrstone Apartments                                        
48   JPMCB   Arundel Crossing VI   No   No   3.76500   0.01070   3.75430   Actual/360   19,824.56   237,894.66   05/22/15   07/01/15
49   SMF II   Comfort Suites Spartanburg   No   No   4.91000   0.01070   4.89930   Actual/360   35,775.38   429,304.56   06/17/15   08/06/15
50   JPMCB   Hampton Inn Shreveport   No   No   4.25700   0.01070   4.24630   Actual/360   33,351.85   400,222.20   05/01/15   06/01/15
51   Barclays   69-02 Garfield Avenue   No   No   4.70000   0.01070   4.68930   Actual/360   31,198.49   374,381.88   06/29/15   08/06/15
52   JPMCB   Forest Pointe   No   No   4.31100   0.01070   4.30030   Actual/360   19,430.64   233,167.62   05/29/15   07/01/15
53   Barclays   CKM Portfolio   No   No   4.66500   0.01070   4.65430   Actual/360   27,118.15   325,417.80   06/18/15   08/06/15
53.01   Barclays   Kidney Center Chattanooga                                        
53.02   Barclays   Food Lion Martinsburg                                        
53.03   Barclays   Harvey’s Keystone                                        
54   Barclays   Deer Creek Marketplace   No   Yes - Group 5   4.36000   0.01070   4.34930   Actual/360   25,916.85   311,002.20   06/01/15   07/06/15
55   Barclays   Denver Self Storage   No   No   4.47200   0.01070   4.46130   Actual/360   25,756.17   309,074.04   06/19/15   08/06/15
56   SMF II   Alana Woods Apartments   No   No   4.52100   0.05820   4.46280   Actual/360   22,095.12   265,141.44   06/01/15   07/06/15
57   JPMCB   Ramada Plaza   No   Yes - Group 6   4.47100   0.01070   4.46030   Actual/360   21,460.96   257,531.52   05/27/15   07/01/15
58   Barclays   Stonecrest Village   No   No   4.60300   0.01070   4.59230   Actual/360   21,769.36   261,232.32   06/23/15   08/06/15
59   RCMC   Bargain Storage Bar 4   No   Yes - Group 8   4.69000   0.01070   4.67930   Actual/360   21,524.43   258,293.16   06/16/15   08/05/15
60   RCMC   Antioch Crossing   No   No   4.66000   0.01070   4.64930   Actual/360   21,165.69   253,988.28   06/11/15   08/05/15
61   Barclays   Value Place Lebanon TN   No   Yes - Group 7   4.65000   0.01070   4.63930   Actual/360   22,857.42   274,289.04   04/21/15   06/06/15
62   JPMCB   Interlaken Inn   No   Yes - Group 6   4.32100   0.01070   4.31030   Actual/360   19,844.21   238,130.52   05/27/15   07/01/15
63   SMF II   Hampton Inn Atlanta Woodstock   No   No   4.61700   0.01070   4.60630   Actual/360   22,499.77   269,997.24   05/29/15   07/06/15
64   Barclays   Value Place Lenexa KS   No   Yes - Group 7   4.65000   0.01070   4.63930   Actual/360   22,293.04   267,516.48   04/21/15   06/06/15
65   SMF II   Pioneer & Colorado Industrial   No   No   4.53500   0.06070   4.47430   Actual/360   18,570.00   222,840.00   06/01/15   07/06/15
65.01   SMF II   2125 West Pioneer Parkway                                        
65.02   SMF II   1229 Colorado Lane                                        
66   MC-Five Mile   Walgreens St Joseph   No   No   4.66500   0.01070   4.65430   Actual/360   19,218.14   230,617.68   06/19/15   08/06/15
67   RCMC   Bargain Storage Sunrise   No   Yes - Group 8   4.89000   0.01070   4.87930   Actual/360   15,903.57   190,842.84   06/16/15   08/05/15
68   SMF II   Village Park MHC   No   No   4.78600   0.01070   4.77530   Actual/360   15,190.76   182,289.12   05/26/15   07/06/15
69   SMF II   Newport Creek Apartments   No   No   4.66500   0.05820   4.60680   Actual/360   12,913.41   154,960.92   05/29/15   07/06/15
70   Barclays   494 Wortman Avenue   No   No   4.55600   0.01070   4.54530   Actual/360   11,220.40   134,644.80   05/22/15   07/06/15

 

A-1-6
 

 

ANNEX A-1                                                        
                                                                     
            Partial IO   Partial IO Loan   Rem.   Rem.           Payment   Grace Period   Grace Period           Final     Maturity/ARD   Maturity   Prepayment
Loan #   Seller(1)   Property Name   Last IO Payment   First P&I Payment    Term    Amort   I/O Period   Seasoning   Due Date    (Late Payment)    (Default)   Maturity Date(11)   ARD Loan(11)   Mat Date(11)   Balance ($)(5)   LTV %(4)   Provision (Payments)(12)
1   JPMCB   One Shell Square   07/01/16   08/01/16   120   360   12   0   1   0   0   07/01/25   No       74,158,417   57.5%   L(25),Grtr1%orYM(92),O(3)
2   JPMCB   Pearlridge Center           119   0   120   1   1   5   0   06/01/25   No       72,000,000   30.5%   L(25),Def(91),O(4)
3   JPMCB   Sunbelt Portfolio           120   360   0   0   1   0   0   07/01/25   No       56,247,258   58.0%   L(25),Grtr1%orYM(92),O(3)
3.01   JPMCB   Wells Fargo Tower                                                   21,854,763        
3.02   JPMCB   Inverness Center                                                   20,206,070        
3.03   JPMCB   Meridian Building                                                   14,186,425        
4   JPMCB   Brunswick Portfolio           120   300   0   0   1   0   5   07/01/25   No       48,243,251   43.2%   L(25),Grtr1%orYM(90),O(5)
4.01   JPMCB   BZ Lone Tree                                                   2,477,969        
4.02   JPMCB   BZ Gilbert Consolidated                                                   2,174,067        
4.03   JPMCB   BZ XL Kennesaw Consolidated                                                   2,029,129        
4.04   JPMCB   BZ Randall Road Consolidated                                                   1,351,195        
4.05   JPMCB   BZ Romeoville Consolidated                                                   1,295,089        
4.06   JPMCB   Cal Oaks Bowl                                                   1,288,076        
4.07   JPMCB   BZ St Peters Consolidated                                                   1,279,894        
4.08   JPMCB   Classic Lanes                                                   1,201,581        
4.09   JPMCB   Premier Lanes                                                   1,192,230        
4.10   JPMCB   BZ Brooklyn Park Consolidated                                                   1,168,853        
4.11   JPMCB   BZ Eden Prairie                                                   1,168,853        
4.12   JPMCB   BZ Lakeville Consolidated                                                   1,168,853        
4.13   JPMCB   BZ Blaine Consolidated                                                   1,145,476        
4.14   JPMCB   Brunswick’s Norcross                                                   1,065,994        
4.15   JPMCB   Majestic Lanes                                                   1,065,994        
4.16   JPMCB   Bramalea Lanes                                                   1,042,617        
4.17   JPMCB   BZ Glendale                                                   1,028,591        
4.18   JPMCB   Brunswick’s Marietta                                                   953,784        
4.19   JPMCB   BZ Watauga Consolidated                                                   932,745        
4.20   JPMCB   BZ Roswell                                                   914,043        
4.21   JPMCB   National Lanes                                                   853,263        
4.22   JPMCB   BZ River Grove                                                   778,456        
4.23   JPMCB   Via Linda Lanes                                                   771,443        
4.24   JPMCB   BZ Upland                                                   738,715        
4.25   JPMCB   Foothill Lanes                                                   738,715        
4.26   JPMCB   Riverview Lanes Consolidated                                                   731,702        
4.27   JPMCB   BZ Heather Ridge                                                   724,689        
4.28   JPMCB   BZ Westminster                                                   724,689        
4.29   JPMCB   Columbia Lanes Consolidated                                                   724,689        
4.30   JPMCB   Brunswick’s Buffalo Grove                                                   713,000        
4.31   JPMCB   Moreno Valley Bowl                                                   703,650        
4.32   JPMCB   Fairlawn Lanes Consolidated                                                   701,312        
4.33   JPMCB   BZ Green Mountain                                                   684,948        
4.34   JPMCB   BZ Mesa                                                   654,558        
4.35   JPMCB   BZ Lilburn                                                   638,194        
4.36   JPMCB   BZ Turnersville                                                   637,025        
4.37   JPMCB   BZ Lakeside                                                   596,115        
4.38   JPMCB   Harbour Lanes                                                   584,427        
4.39   JPMCB   Tri-City Bowl                                                   584,427        
4.40   JPMCB   BZ Normandy Consolidated                                                   561,050        
4.41   JPMCB   Margate Lanes                                                   561,050        
4.42   JPMCB   BZ Austell                                                   549,361        
4.43   JPMCB   BZ Mt Prospect                                                   537,673        
4.44   JPMCB   BZ Deer Park                                                   525,984        
4.45   JPMCB   BZ Denton Consolidated                                                   514,296        
4.46   JPMCB   BZ Woodridge                                                   514,296        
4.47   JPMCB   Vista Lanes                                                   514,296        
4.48   JPMCB   Wekiva Lanes                                                   514,296        
4.49   JPMCB   BZ Roselle                                                   479,230        
4.50   JPMCB   BZ Glendale Heights                                                   474,554        
4.51   JPMCB   BZ Wheat Ridge                                                   469,879        
4.52   JPMCB   BZ Circle Consolidated                                                   467,541        
4.53   JPMCB   BZ Hawthorn Lanes                                                   430,138        
4.54   JPMCB   Camino Seco Bowl                                                   427,800        
4.55   JPMCB   Westcreek Lanes Consolidated                                                   418,449        
4.56   JPMCB   BZ North Ridgeville                                                   409,099        
4.57   JPMCB   BZ Belle Vernon                                                   362,345        
4.58   JPMCB   BZ Fountain Square                                                   282,863        
5   JPMCB   Parker Plaza   07/01/18   08/01/18   120   360   36   0   1   0   0   07/01/25   No       44,318,096   58.8%   L(24),Def(92),O(4)
6   JPMCB   Castleton Park   07/01/18   08/01/18   120   360   36   0   1   0   5   07/01/25   No       44,614,897   64.7%   L(24),Def(93),O(3)
7   JPMCB   Bethesda Office Center   06/01/19   07/01/19   119   360   48   1   1   0   0   06/01/25   No       44,521,421   68.6%   L(25),Def(93),O(2)
8   JPMCB   55 West 125th Street           120   0   120   0   1   0   0   07/01/25   No       47,000,000   55.6%   L(25),Grtr1%orYM(93),O(2)
9   SMF II   College Park Office   07/06/17   08/06/17   120   360   24   0   6   0   0   07/06/25   No       39,905,181   56.8%   L(24),Def(92),O(4)
9.01   SMF II   400 College Road East                                                   9,025,496        
9.02   SMF II   301 College Road East                                                   7,492,865        
9.03   SMF II   303 College Road East                                                   7,095,516        
9.04   SMF II   201 College Road East                                                   6,584,639        
9.05   SMF II   305 College Road East                                                   4,881,715        
9.06   SMF II   307 College Road East                                                   4,824,951        
10   JPMCB   Boulevard Square   07/01/18   08/01/18   120   360   36   0   1   0   0   07/01/25   No       39,671,446   67.2%   L(24),Def(93),O(3)
11   JPMCB   Scottsdale Quarter           119   0   120   1   1   5   0   06/01/25   No       42,000,000   27.1%   L(25),Def(91),O(4)
12   JPMCB   One City Centre           117   0   120   3   1   0   0   04/01/25   No       40,000,000   61.7%   L(25),Grtr1%orYM(92),O(3)
13   JPMCB   215 West 125th Street           120   0   120   0   1   0   0   07/01/25   No       33,000,000   58.9%   L(25),Grtr1%orYM(93),O(2)
14   JPMCB   Albany Road Georgia Portfolio   06/01/20   07/01/20   119   360   60   1   1   0   0   06/01/25   No       29,796,548   71.8%   L(25),Grtr1%orYM(92),O(3)
14.01   JPMCB   1200 Ashwood                                                   19,658,077        
14.02   JPMCB   Roberts                                                   4,732,500        
14.03   JPMCB   Avalon                                                   3,685,889        
14.04   JPMCB   Vaughn                                                   1,720,082        
15   JPMCB   300 North Greene Street           60   360   0   0   1   15   0   07/01/20   No       30,098,599   69.1%   L(25),Grtr1%orYM(12),O(23)
16   JPMCB   Woodlark Fund Portfolio           59   359   0   1   1   0   0   06/01/20   No       28,888,932   63.6%   L(24),Grtr1%orYM(12),O(24)
16.01   JPMCB   Hillcrest & Oakwood Apartments                                                   13,206,369        
16.02   JPMCB   Colonie Apartments                                                   8,758,390        
16.03   JPMCB   Southgate Apartments                                                   6,924,173        
17   Barclays   University Heights - Charlottesville           120   360   0   0   6   0   0   07/06/25   No       23,628,516   53.9%   L(24),Def(92),O(4)
18   Barclays   West Hartford Office Portfolio   07/06/17   08/06/17   120   360   24   0   6   0   0   07/06/25   No       21,412,187   63.4%   L(24),Def(91),O(5)
18.01   Barclays   53-65 LaSalle Road                                                   11,983,986        
18.02   Barclays   61 South Main Street                                                   2,863,506        
18.03   Barclays   41 North Main Street                                                   2,863,506        
18.04   Barclays   1001 Farmington Avenue                                                   1,880,511        
18.05   Barclays   18 North Main Street                                                   1,820,677        
19   MC-Five Mile   Columbus Park   04/06/20   05/06/20   117   360   60   3   6   0   0   04/06/25   Yes   04/06/45   22,289,005   66.5%   L(27),Def(89),O(4)
20   RCMC   Shaw’s Plaza - Carver           120   360   0   0   5   0   0   07/05/25   No       17,319,840   60.3%   L(24),Def(92),O(4)
21   RCMC   The Fort Apartments   07/05/18   08/05/18   120   360   36   0   5   0   0   07/05/25   No       18,654,266   67.3%   L(24),Def(92),O(4)
22   Barclays   Points East Shopping Center   07/06/18   08/06/18   120   360   36   0   6   0   0   07/06/25   No       17,606,320   62.4%   L(24),Def(92),O(4)
23   JPMCB   Marriott - Pittsburgh   11/01/16   12/01/16   112   360   24   8   1   0   0   11/01/24   No       16,289,094   58.8%   L(32),Def(84),O(4)
24   Barclays   River View Shopping Center   07/06/18   08/06/18   120   360   36   0   6   0   0   07/06/25   No       16,154,051   63.6%   L(24),Def(89),O(7)
25   JPMCB   JAGR Portfolio   04/01/17   05/01/17   57   360   24   3   1   0   0   04/01/20   No       16,720,148   61.7%   L(6),Grtr1%orYM(18),O(36)

 

A-1-7
 

 

ANNEX A-1                                                                
                                                                     
            Partial IO   Partial IO Loan   Rem.   Rem.           Payment   Grace Period   Grace Period           Final     Maturity/ARD   Maturity   Prepayment
Loan #   Seller(1)   Property Name   Last IO Payment   First P&I Payment    Term    Amort   I/O Period   Seasoning   Due Date    (Late Payment)    (Default)   Maturity Date(11)   ARD Loan(11)   Mat Date(11)   Balance ($)(5)   LTV %(4)   Provision (Payments)(12)
25.01   JPMCB   Hilton Jackson                                                   7,945,766        
25.02   JPMCB   Doubletree Grand Rapids                                                   4,726,346        
25.03   JPMCB   Doubletree Annapolis                                                   4,048,036        
26   JPMCB   111 South Jackson           84   0   84   0   1   0   0   07/01/22   Yes   01/31/26   15,700,000   43.6%   L(25),Grtr1%orYM(56),O(3)
27   JPMCB   Exposition Marketplace   07/01/20   08/01/20   120   360   60   0   1   0   0   07/01/25   No       14,194,420   63.4%   L(24),Def(92),O(4)
28   JPMCB   Hampton Inn & Suites Orlando/Altamonte           120   360   0   0   1   0   0   07/01/25   No       11,435,403   54.5%   L(25),Grtr1%orYM(92),O(3)
29   Barclays   3655 Lomita Boulevard - Torrance   07/06/17   08/06/17   120   360   24   0   6   0   0   07/06/25   No       11,970,404   59.9%   L(24),Def(91),O(5)
30   Barclays   Arapahoe Village           120   360   0   0   6   0   0   07/06/25   No       10,856,943   58.4%   L(24),Def(92),O(4)
31   MC-Five Mile   Virginia Towers Apartments   06/06/19   07/06/19   119   360   48   1   6   0   0   06/06/25   No       11,631,342   63.6%   L(25),Def(91),O(4)
32   JPMCB   770 S Post Oak   06/01/17   07/01/17   119   360   24   1   1   0   0   06/01/25   No       10,805,976   64.5%   L(25),Grtr1%orYM(92),O(3)
33   SMF II   Holiday Inn Express Janesville           120   300   0   0   6   0   0   07/06/25   No       9,311,904   50.9%   L(24),Def(91),O(5)
34   RCMC   250 Ballardvale   07/05/18   08/05/18   120   360   36   0   5   0   0   07/05/25   No       10,461,071   63.4%   L(24),Def(92),O(4)
35   MC-Five Mile   North Park Shopping Center   06/06/19   07/06/19   119   360   48   1   6   0   0   06/06/25   No       10,544,111   66.7%   L(25),Def(91),O(4)
36   Barclays   The Forum Office   07/06/17   08/06/17   120   360   24   0   6   0   0   07/06/25   No       8,962,201   64.0%   L(24),Def(92),O(4)
37   Barclays   Raley’s Roseville   07/06/18   08/06/18   120   360   36   0   6   0   0   07/06/25   No       8,304,048   64.4%   L(24),Def(91),O(5)
38   JPMCB   Brookfield Apartments   06/01/18   07/01/18   83   360   36   1   1   0   0   06/01/22   No       8,637,907   71.1%   L(25),Def(56),O(3)
39   Barclays   Shaw’s Plaza - Hanson   06/06/18   07/06/18   119   360   36   1   6   0   0   06/06/25   No       7,403,753   64.4%   L(25),Def(91),O(4)
40   Barclays   Pleasant Run Apartments   04/06/17   05/06/17   117   360   24   3   6   0   0   04/06/25   No       7,050,698   64.1%   L(27),Def(89),O(4)
41   MC-Five Mile   Delilah Terrace & Stoney Fields MHCs   05/06/18   06/06/18   118   360   36   2   6   0   0   05/06/25   No       7,084,472   63.0%   L(26),Def(90),O(4)
42   Barclays   Cumberland Industrial Portfolio   04/06/17   05/06/17   117   360   24   3   6   0   0   04/06/25   No       6,881,366   63.7%   L(27),Def(89),O(4)
42.01   Barclays   1600 Malone Street                                                   4,460,145        
42.02   Barclays   1473 West Forest Grove Road                                                   2,421,221        
43   RCMC   La Puente Pavilion   07/05/20   08/05/20   120   360   60   0   5   0   0   07/05/25   No       7,305,367   56.2%   L(24),Def(92),O(4)
44   JPMCB   West Village II   07/01/20   08/01/20   120   360   60   0   1   0   0   07/01/25   No       7,152,837   68.1%   L(24),Def(93),O(3)
45   JPMCB   10 Main Street           117   357   0   3   1   0   0   04/01/25   No       6,088,928   56.4%   L(25),Grtr1%orYM(93),O(2)
46   RCMC   Hampton Inn Groton           120   360   0   0   5   0   0   07/05/25   No       6,139,172   55.8%   L(24),Def(92),O(4)
47   Barclays   Midtown & Burrstone Apartment Portfolio           119   359   0   1   6   0   0   06/06/25   No       5,619,768   60.4%   L(25),Def(90),O(5)
47.01   Barclays   Midtown Apartments                                                   3,202,663        
47.02   Barclays   Burrstone Apartments                                                   2,417,104        
48   JPMCB   Arundel Crossing VI           119   0   120   1   1   0   0   06/01/25   No       6,215,000   53.8%   L(25),Grtr1%orYM(92),O(3)
49   SMF II   Comfort Suites Spartanburg           120   300   0   0   6   0   0   07/06/25   No       4,602,969   45.6%   L(24),Def(92),O(4)
50   JPMCB   Hampton Inn Shreveport           118   298   0   2   1   0   0   05/01/25   No       4,474,312   49.7%   L(25),Grtr1%orYM(92),O(3)
51   Barclays   69-02 Garfield Avenue           60   300   0   0   6   0   0   07/06/20   No       4,869,140   38.3%   L(24),Def(32),O(4)
52   JPMCB   Forest Pointe           119   0   120   1   1   0   0   06/01/25   No       5,320,000   71.9%   L(25),Grtr1%orYM(92),O(3)
53   Barclays   CKM Portfolio           120   360   0   0   6   0   0   07/06/25   No       4,269,403   56.9%   L(24),Def(92),O(4)
53.01   Barclays   Kidney Center Chattanooga                                                   1,935,463        
53.02   Barclays   Food Lion Martinsburg                                                   1,223,896        
53.03   Barclays   Harvey’s Keystone                                                   1,110,045        
54   Barclays   Deer Creek Marketplace           119   359   0   1   6   0   0   06/06/25   No       4,184,394   54.3%   L(25),Def(91),O(4)
55   Barclays   Denver Self Storage   07/06/18   08/06/18   120   360   36   0   6   0   0   07/06/25   No       4,461,801   62.8%   L(24),Def(92),O(4)
56   SMF II   Alana Woods Apartments   06/06/17   07/06/17   119   360   24   1   6   0   0   06/06/25   No       3,717,349   64.1%   L(25),Def(91),O(4)
57   JPMCB   Ramada Plaza   06/01/18   07/01/18   119   360   36   1   1   0   0   06/01/25   No       3,717,964   53.1%   L(25),Grtr1%orYM(92),O(3)
58   Barclays   Stonecrest Village           120   360   0   0   6   0   0   07/06/25   No       3,444,852   59.4%   L(25),Grtr1%orYM(91),O(4)
59   RCMC   Bargain Storage Bar 4   07/05/16   08/05/16   60   360   12   0   5   0   0   07/05/20   No       3,888,700   64.8%   L(12),Grtr1%orYM(35),O(13)
60   RCMC   Antioch Crossing   07/05/17   08/05/17   120   360   24   0   5   0   0   07/05/25   No       3,516,780   62.8%   L(24),Def(92),O(4)
61   Barclays   Value Place Lebanon TN           118   298   0   2   6   0   0   05/06/25   No       2,989,974   46.7%   L(24),Grtr1%orYM(83),O(13)
62   JPMCB   Interlaken Inn   06/01/20   07/01/20   119   360   60   1   1   0   0   06/01/25   No       3,649,685   33.5%   L(25),Grtr1%orYM(92),O(3)
63   SMF II   Hampton Inn Atlanta Woodstock           119   299   0   1   6   0   0   06/06/25   No       2,949,157   50.8%   L(25),Def(91),O(4)
64   Barclays   Value Place Lenexa KS           118   298   0   2   6   0   0   05/06/25   No       2,916,148   45.6%   L(24),Grtr1%orYM(83),O(13)
65   SMF II   Pioneer & Colorado Industrial   06/06/17   07/06/17   119   360   24   1   6   0   0   06/06/25   No       3,120,320   57.8%   L(25),Def(91),O(4)
65.01   SMF II   2125 West Pioneer Parkway                                                   1,704,619        
65.02   SMF II   1229 Colorado Lane                                                   1,415,701        
66   MC-Five Mile   Walgreens St Joseph           120   300   0   0   6   0   0   07/06/25   No       2,511,472   42.9%   L(24),Def(92),O(4)
67   RCMC   Bargain Storage Sunrise   07/05/16   08/05/16   60   360   12   0   5   0   0   07/05/20   No       2,814,612   60.0%   L(12),Grtr1%orYM(29),O(19)
68   SMF II   Village Park MHC           119   359   0   1   6   0   0   06/06/25   No       2,367,827   53.2%   L(25),Def(91),O(4)
69   SMF II   Newport Creek Apartments   06/06/17   07/06/17   119   360   24   1   6   0   0   06/06/25   No       2,144,574   64.6%   L(25),Def(91),O(4)
70   Barclays   494 Wortman Avenue           119   359   0   1   6   0   0   06/06/25   No       1,782,357   36.4%   L(25),Def(91),O(4)

 

A-1-8
 

 

ANNEX A-1                                                        
                                                             
            HISTORICAL FINANCIALS(13)
            2012   2012   2012   2013   2013   2013   2014   2014   2014   Most Recent   Most Recent   Most Recent    
Loan #   Seller(1)   Property Name   Revenues ($)   Total Expenses ($)   NOI ($)   Revenues ($)   Total Expenses ($)   NOI ($)   Revenues ($)   Total Expenses ($)   NOI ($)    Revenues ($)    Total Expenses ($)    NOI ($)   As of
1   JPMCB   One Shell Square   21,927,027   9,154,432   12,772,595   22,964,579   10,158,671   12,805,908   22,502,629   10,561,678   11,940,951   22,537,418   10,520,750   12,016,668   02/28/15
2   JPMCB   Pearlridge Center   44,384,080   23,923,356   20,460,723   45,971,375   24,015,251   21,956,124   45,846,666   24,374,546   21,472,120   45,878,706   24,162,329   21,716,377   04/30/15
3   JPMCB   Sunbelt Portfolio   25,018,141   9,715,862   15,302,280   26,632,167   11,239,310   15,392,856   27,076,143   11,427,810   15,648,332   27,125,185   11,476,048   15,649,137   02/28/15
3.01   JPMCB   Wells Fargo Tower   9,666,418   3,620,403   6,046,015   9,581,544   3,782,256   5,799,288   9,657,388   3,670,526   5,986,862   9,651,870   3,660,120   5,991,750   02/28/15
3.02   JPMCB   Inverness Center   7,994,634   3,671,077   4,323,556   8,341,088   3,730,034   4,611,053   8,278,862   3,756,293   4,522,569   8,299,395   3,805,374   4,494,021   02/28/15
3.03   JPMCB   Meridian Building   7,357,090   2,424,381   4,932,709   8,709,535   3,727,021   4,982,514   9,139,893   4,000,992   5,138,901   9,173,920   4,010,554   5,163,366   02/28/15
4   JPMCB   Brunswick Portfolio                                                    
4.01   JPMCB   BZ Lone Tree                                                    
4.02   JPMCB   BZ Gilbert Consolidated                                                    
4.03   JPMCB   BZ XL Kennesaw Consolidated                                                    
4.04   JPMCB   BZ Randall Road Consolidated                                                    
4.05   JPMCB   BZ Romeoville Consolidated                                                    
4.06   JPMCB   Cal Oaks Bowl                                                    
4.07   JPMCB   BZ St Peters Consolidated                                                    
4.08   JPMCB   Classic Lanes                                                    
4.09   JPMCB   Premier Lanes                                                    
4.10   JPMCB   BZ Brooklyn Park Consolidated                                                    
4.11   JPMCB   BZ Eden Prairie                                                    
4.12   JPMCB   BZ Lakeville Consolidated                                                    
4.13   JPMCB   BZ Blaine Consolidated                                                    
4.14   JPMCB   Brunswick’s Norcross                                                    
4.15   JPMCB   Majestic Lanes                                                    
4.16   JPMCB   Bramalea Lanes                                                    
4.17   JPMCB   BZ Glendale                                                    
4.18   JPMCB   Brunswick’s Marietta                                                    
4.19   JPMCB   BZ Watauga Consolidated                                                    
4.20   JPMCB   BZ Roswell                                                    
4.21   JPMCB   National Lanes                                                    
4.22   JPMCB   BZ River Grove                                                    
4.23   JPMCB   Via Linda Lanes                                                    
4.24   JPMCB   BZ Upland                                                    
4.25   JPMCB   Foothill Lanes                                                    
4.26   JPMCB   Riverview Lanes Consolidated                                                    
4.27   JPMCB   BZ Heather Ridge                                                    
4.28   JPMCB   BZ Westminster                                                    
4.29   JPMCB   Columbia Lanes Consolidated                                                    
4.30   JPMCB   Brunswick’s Buffalo Grove                                                    
4.31   JPMCB   Moreno Valley Bowl                                                    
4.32   JPMCB   Fairlawn Lanes Consolidated                                                    
4.33   JPMCB   BZ Green Mountain                                                    
4.34   JPMCB   BZ Mesa                                                    
4.35   JPMCB   BZ Lilburn                                                    
4.36   JPMCB   BZ Turnersville                                                    
4.37   JPMCB   BZ Lakeside                                                    
4.38   JPMCB   Harbour Lanes                                                    
4.39   JPMCB   Tri-City Bowl                                                    
4.40   JPMCB   BZ Normandy Consolidated                                                    
4.41   JPMCB   Margate Lanes                                                    
4.42   JPMCB   BZ Austell                                                    
4.43   JPMCB   BZ Mt Prospect                                                    
4.44   JPMCB   BZ Deer Park                                                    
4.45   JPMCB   BZ Denton Consolidated                                                    
4.46   JPMCB   BZ Woodridge                                                    
4.47   JPMCB   Vista Lanes                                                    
4.48   JPMCB   Wekiva Lanes                                                    
4.49   JPMCB   BZ Roselle                                                    
4.50   JPMCB   BZ Glendale Heights                                                    
4.51   JPMCB   BZ Wheat Ridge                                                    
4.52   JPMCB   BZ Circle Consolidated                                                    
4.53   JPMCB   BZ Hawthorn Lanes                                                    
4.54   JPMCB   Camino Seco Bowl                                                    
4.55   JPMCB   Westcreek Lanes Consolidated                                                    
4.56   JPMCB   BZ North Ridgeville                                                    
4.57   JPMCB   BZ Belle Vernon                                                    
4.58   JPMCB   BZ Fountain Square                                                    
5   JPMCB   Parker Plaza   8,769,205   3,510,749   5,258,456   8,818,031   3,579,011   5,239,020   9,165,467   3,851,037   5,314,430   9,026,763   3,758,091   5,268,672   03/31/15
6   JPMCB   Castleton Park   8,848,997   4,963,766   3,885,231   7,545,170   4,861,366   2,683,804   9,956,223   5,018,057   4,938,167   10,821,708   5,089,625   5,732,083   05/31/15
7   JPMCB   Bethesda Office Center   6,101,955   2,245,370   3,856,585   6,178,080   2,320,524   3,857,556   6,128,920   2,412,074   3,716,846   5,910,737   2,299,989   3,610,748   03/31/15
8   JPMCB   55 West 125th Street   7,648,987   3,438,529   4,210,458   7,909,688   3,575,164   4,334,524   8,476,637   3,652,180   4,824,456   9,049,582   3,653,784   5,395,798   04/30/15
9   SMF II   College Park Office   8,796,010   4,094,960   4,701,050   8,821,899   4,524,538   4,297,361   9,175,845   4,625,242   4,550,603   9,354,944   4,604,253   4,750,691   04/30/15
9.01   SMF II   400 College Road East   2,074,894   622,881   1,452,013   2,117,643   636,463   1,481,180   2,135,938   638,997   1,496,941   1,996,756   642,060   1,354,696   04/30/15
9.02   SMF II   301 College Road East   2,126,895   842,078   1,284,817   2,050,186   940,479   1,109,707   2,152,760   937,665   1,215,095   2,180,458   937,236   1,243,222   04/30/15
9.03   SMF II   303 College Road East   1,617,842   830,139   787,703   673,710   675,415   -1,705   695,950   650,177   45,773   993,169   668,793   324,376   04/30/15
9.04   SMF II   201 College Road East               1,165,055   346,819   818,236   1,281,304   382,498   898,806   1,294,861   375,241   919,620   04/30/15
9.05   SMF II   305 College Road East   1,841,727   1,156,472   685,255   1,829,760   1,230,449   599,311   1,947,539   1,242,326   705,213   1,931,144   1,190,037   741,107   04/30/15
9.06   SMF II   307 College Road East   1,134,652   643,390   491,262   985,545   694,913   290,632   962,354   773,579   188,775   958,556   790,886   167,670   04/30/15
10   JPMCB   Boulevard Square   5,064,295   1,712,170   3,352,125   4,873,083   1,716,749   3,156,334   5,027,526   1,779,924   3,247,602                
11   JPMCB   Scottsdale Quarter   15,610,595   7,606,648   8,003,947   18,866,070   8,015,432   10,850,638   20,878,496   8,385,306   12,493,190   21,243,155   8,413,036   12,830,119   04/30/15
12   JPMCB   One City Centre   14,793,495   6,881,731   7,911,764   18,899,569   9,159,438   9,740,131   18,363,338   9,256,147   9,107,191   18,365,962   8,988,910   9,377,052   02/28/15
13   JPMCB   215 West 125th Street   5,483,291   3,365,193   2,118,098   6,401,173   3,558,668   2,842,505   6,708,177   3,474,712   3,233,464   7,202,692   3,489,470   3,713,222   04/30/15
14   JPMCB   Albany Road Georgia Portfolio               2,479,615   1,663,691   815,924   3,311,468   1,959,109   1,352,358   3,741,558   1,989,849   1,751,709   Various
14.01   JPMCB   1200 Ashwood               1,780,435   1,231,089   549,346   2,211,878   1,480,526   731,352   2,372,007   1,534,443   837,564   03/31/15
14.02   JPMCB   Roberts               255,172   224,610   30,562   552,702   261,985   290,717   697,222   237,622   459,601   04/30/15
14.03   JPMCB   Avalon               325,150   130,614   194,536   360,377   134,599   225,777   445,040   146,354   298,686   04/30/15
14.04   JPMCB   Vaughn               118,858   77,378   41,479   186,511   81,999   104,512   227,289   71,430   155,859   04/30/15
15   JPMCB   300 North Greene Street   6,549,859   2,630,369   3,919,490   6,597,577   2,610,912   3,986,665   6,504,461   2,573,828   3,930,633   6,410,914   2,589,588   3,821,326   02/28/15
16   JPMCB   Woodlark Fund Portfolio   5,697,062   3,072,517   2,624,545   5,898,975   3,001,664   2,897,311   6,240,666   2,899,704   3,340,962   6,228,308   3,012,204   3,216,104   03/31/15
16.01   JPMCB   Hillcrest & Oakwood Apartments   2,377,377   1,235,194   1,142,183   2,462,401   1,272,037   1,190,364   2,712,483   1,114,406   1,598,077   2,720,494   1,195,621   1,524,873   03/31/15
16.02   JPMCB   Colonie Apartments   1,800,810   1,006,495   794,315   1,884,822   965,982   918,840   1,899,810   926,505   973,305   1,891,923   954,299   937,624   03/31/15
16.03   JPMCB   Southgate Apartments   1,518,875   830,828   688,047   1,551,752   763,645   788,107   1,628,373   858,793   769,580   1,615,891   862,284   753,607   03/31/15
17   Barclays   University Heights - Charlottesville   4,186,693   1,761,503   2,425,190   4,258,200   1,865,397   2,392,803   4,195,074   1,872,938   2,322,136   4,217,796   1,874,782   2,343,014   04/30/15
18   Barclays   West Hartford Office Portfolio   3,473,727   1,485,005   1,988,722   3,558,528   1,474,297   2,084,231   3,514,325   1,543,365   1,970,960   3,675,796   1,560,401   2,115,395   03/31/15
18.01   Barclays   53-65 LaSalle Road   1,687,965   556,846   1,131,119   1,723,443   573,316   1,150,127   1,672,210   587,265   1,084,945   1,737,893   603,042   1,134,851   03/31/15
18.02   Barclays   61 South Main Street   467,436   273,635   193,801   519,405   246,449   272,956   523,452   265,553   257,899   563,602   280,634   282,968   03/31/15
18.03   Barclays   41 North Main Street   469,965   243,574   226,391   532,845   231,720   301,125   534,992   255,495   279,497   562,746   244,404   318,342   03/31/15
18.04   Barclays   1001 Farmington Avenue   401,208   160,138   241,070   333,177   177,189   155,988   354,730   194,604   160,125   385,456   197,391   188,065   03/31/15
18.05   Barclays   18 North Main Street   447,153   250,812   196,341   449,658   245,622   204,036   428,941   240,448   188,493   426,099   234,930   191,169   03/31/15
19   MC-Five Mile   Columbus Park   4,251,580   2,536,849   1,714,731   4,052,688   3,239,858   812,830   4,818,152   2,727,531   2,090,620   4,873,155   2,713,549   2,159,607   04/30/15
20   RCMC   Shaw’s Plaza - Carver   2,324,405   457,245   1,867,161   2,281,422   423,902   1,857,520   2,307,288   460,251   1,847,038   2,294,327   461,727   1,832,599   03/31/15
21   RCMC   The Fort Apartments   133,162   123,035   10,127   1,790,709   687,225   1,103,484   2,625,930   1,337,848   1,288,082   2,654,183   1,064,433   1,589,750   03/31/15
22   Barclays   Points East Shopping Center   2,301,842   854,256   1,447,586   2,211,672   880,343   1,331,329   2,418,118   807,119   1,610,999                
23   JPMCB   Marriott - Pittsburgh   19,091,569   15,835,338   3,256,231   20,787,785   16,581,754   4,206,031   21,527,743   16,661,047   4,866,696   22,151,423   16,909,467   5,241,956   03/31/15
24   Barclays   River View Shopping Center   2,525,744   690,636   1,835,108   2,594,056   729,502   1,864,554   2,874,785   756,325   2,118,460   2,818,837   737,026   2,081,811   03/31/15
25   JPMCB   JAGR Portfolio   29,689,027   25,661,678   4,027,349   30,626,744   26,325,021   4,301,723   31,665,339   26,593,129   5,072,210   32,878,835   27,651,376   5,227,459   02/28/15

 

A-1-9
 

 

ANNEX A-1                                                        
                                                             
            HISTORICAL FINANCIALS(13)
            2012   2012   2012   2013   2013   2013   2014   2014   2014   Most Recent   Most Recent   Most Recent    
Loan #   Seller(1)   Property Name   Revenues ($)   Total Expenses ($)   NOI ($)   Revenues ($)   Total Expenses ($)   NOI ($)   Revenues ($)   Total Expenses ($)   NOI ($)    Revenues ($)    Total Expenses ($)    NOI ($)   As of
25.01   JPMCB   Hilton Jackson   13,199,176   11,512,948   1,686,228   13,763,838   11,923,531   1,840,307   14,554,966   12,262,956   2,292,010   16,164,497   13,554,292   2,610,205   02/28/15
25.02   JPMCB   Doubletree Grand Rapids   7,793,985   6,707,743   1,086,242   8,339,079   6,915,386   1,423,693   8,739,063   7,150,108   1,588,955   8,416,038   6,976,923   1,439,115   02/28/15
25.03   JPMCB   Doubletree Annapolis   8,695,866   7,440,988   1,254,878   8,523,827   7,486,104   1,037,723   8,371,310   7,180,065   1,191,245   8,298,300   7,120,161   1,178,139   02/28/15
26   JPMCB   111 South Jackson                                                    
27   JPMCB   Exposition Marketplace   1,846,098   517,592   1,328,506   1,864,529   489,645   1,374,884   1,853,852   499,905   1,353,947   1,922,134   491,545   1,430,589   03/31/15
28   JPMCB   Hampton Inn & Suites Orlando/Altamonte                           3,674,096   2,412,296   1,261,800   3,967,874   2,547,973   1,419,901   04/30/15
29   Barclays   3655 Lomita Boulevard - Torrance   1,665,171   648,733   1,016,438   1,700,696   679,788   1,020,908   1,751,527   684,160   1,067,367   1,774,721   676,517   1,098,204   03/31/15
30   Barclays   Arapahoe Village   1,439,142   443,826   995,316   1,616,871   489,450   1,127,421   1,511,320   506,471   1,004,849   1,527,353   534,784   992,569   04/30/15
31   MC-Five Mile   Virginia Towers Apartments   1,740,069   684,584   1,055,485   1,867,631   606,002   1,261,629   1,861,026   597,181   1,263,844                
32   JPMCB   770 S Post Oak   1,901,536   757,781   1,143,755   2,057,694   754,244   1,303,450   2,151,839   896,535   1,255,304                
33   SMF II   Holiday Inn Express Janesville               3,756,821   2,706,798   1,050,023   3,836,552   2,629,854   1,206,698   4,303,161   2,716,853   1,586,308   05/31/15
34   RCMC   250 Ballardvale   1,759,000   468,358   1,290,642   1,679,423   571,454   1,107,969   1,697,126   541,167   1,155,959                
35   MC-Five Mile   North Park Shopping Center                                                    
36   Barclays   The Forum Office               1,475,892   1,047,183   428,709   1,874,991   1,259,766   615,225   2,125,780   1,246,487   879,293   05/31/15
37   Barclays   Raley’s Roseville   785,628   50,252   735,376   826,696   49,026   777,670   867,278   50,773   816,505   854,470   55,167   799,304   03/31/15
38   JPMCB   Brookfield Apartments               1,658,683   869,340   789,343   1,720,069   857,210   862,859   1,735,815   856,299   879,516   03/31/15
39   Barclays   Shaw’s Plaza - Hanson   934,977   244,062   690,915   1,005,482   328,068   677,414   1,177,713   349,051   828,662                
40   Barclays   Pleasant Run Apartments   1,554,389   816,728   737,661   1,645,704   835,859   809,846   1,661,411   786,334   875,077   1,695,031   811,959   883,072   03/31/15
41   MC-Five Mile   Delilah Terrace & Stoney Fields MHCs   1,016,225   353,117   663,108   1,167,873   393,364   774,508   1,170,795   340,471   830,324   1,180,812   310,133   870,680   02/28/15
42   Barclays   Cumberland Industrial Portfolio   1,050,404   232,965   817,439   1,109,844   310,520   799,324   1,129,745   250,753   878,992                
42.01   Barclays   1600 Malone Street   775,991   160,842   615,149   823,386   237,130   586,256   818,143   179,291   638,852                
42.02   Barclays   1473 West Forest Grove Road   274,413   72,123   202,290   286,458   73,390   213,068   311,602   71,462   240,140                
43   RCMC   La Puente Pavilion   272,174   155,381   116,793   163,481   147,419   16,062   259,976   133,592   126,384   506,262   132,557   373,705   04/30/15
44   JPMCB   West Village II   762,292   260,339   501,953   753,626   298,623   455,003   852,754   292,754   560,000   909,503   288,318   621,185   03/31/15
45   JPMCB   10 Main Street   1,377,536   578,532   799,004   1,442,448   642,599   799,849   1,477,112   649,155   827,958   1,478,992   646,290   832,703   01/31/15
46   RCMC   Hampton Inn Groton   2,265,005   1,383,609   881,396   2,481,342   1,649,344   831,998   2,467,348   1,615,450   851,898   2,458,754   1,624,239   834,515   04/30/15
47   Barclays   Midtown & Burrstone Apartment Portfolio   1,581,026   825,898   755,128   1,601,146   873,540   727,606   1,640,172   926,849   713,323   1,649,971   906,374   743,597   03/31/15
47.01   Barclays   Midtown Apartments   805,045   386,692   418,353   820,106   404,290   415,816   825,588   440,121   385,467   834,144   422,791   411,353   03/31/15
47.02   Barclays   Burrstone Apartments   775,981   439,206   336,775   781,040   469,250   311,790   814,584   486,728   327,856   815,827   483,583   332,244   03/31/15
48   JPMCB   Arundel Crossing VI   866,172   0   866,172   866,172   0   866,172   866,172   0   866,172                
49   SMF II   Comfort Suites Spartanburg   1,784,671   1,116,518   668,153   2,030,655   1,111,334   919,321   2,217,695   1,138,612   1,079,083   2,187,721   1,228,473   959,248   03/31/15
50   JPMCB   Hampton Inn Shreveport   2,942,524   1,848,398   1,094,126   2,269,912   1,745,402   524,510   2,721,710   1,902,044   819,666   2,738,213   2,001,419   736,793   03/31/15
51   Barclays   69-02 Garfield Avenue                                       914,191   64,940   849,250   06/30/15
52   JPMCB   Forest Pointe                                       1,036,056   494,639   541,417   02/28/15
53   Barclays   CKM Portfolio   915,880   159,806   756,074   676,212   116,657   559,556   711,067   109,577   601,490   703,206   112,633   590,573   03/31/15
53.01   Barclays   Kidney Center Chattanooga   400,686   62,713   337,973   160,103   19,202   140,902   197,074   12,953   184,121   187,219   11,219   176,000   03/31/15
53.02   Barclays   Food Lion Martinsburg   259,858   40,450   219,408   259,959   40,527   219,432   259,306   39,727   219,579   259,306   43,402   215,904   03/31/15
53.03   Barclays   Harvey’s Keystone   255,336   56,643   198,693   256,150   56,928   199,222   254,687   56,897   197,790   256,680   58,011   198,669   03/31/15
54   Barclays   Deer Creek Marketplace   775,390   212,022   563,368   760,574   227,209   533,365   790,896   237,307   553,589   765,602   234,899   530,703   04/30/15
55   Barclays   Denver Self Storage   455,274   149,785   305,489   542,265   152,994   389,271   614,887   164,689   450,198   688,791   172,360   516,431   03/31/15
56   SMF II   Alana Woods Apartments   711,149   302,204   408,944   752,155   303,106   449,049   740,495   305,940   434,555   739,770   303,426   436,344   03/31/15
57   JPMCB   Ramada Plaza   2,714,731   2,088,703   626,027   2,795,357   2,089,501   705,856   2,733,291   2,082,450   650,842                
58   Barclays   Stonecrest Village   450,361   165,113   285,248   649,622   169,983   479,639   594,047   211,854   382,193   597,410   191,852   405,558   04/30/15
59   RCMC   Bargain Storage Bar 4               501,055   171,820   329,235   522,505   161,207   361,298   538,644   162,239   376,405   04/30/15
60   RCMC   Antioch Crossing   573,867   203,803   370,064   620,096   246,653   373,443   594,419   240,660   353,759   589,444   263,042   326,402   04/30/15
61   Barclays   Value Place Lebanon TN                           1,302,549   721,542   581,007   1,316,947   722,065   594,882   02/28/15
62   JPMCB   Interlaken Inn   3,989,405   3,201,738   787,667   4,161,788   3,358,273   803,515   4,427,119   3,617,706   809,414                
63   SMF II   Hampton Inn Atlanta Woodstock   1,023,013   746,712   276,301   1,086,441   775,983   310,457   1,413,609   917,112   496,497   1,478,919   932,894   546,025   03/31/15
64   Barclays   Value Place Lenexa KS   1,110,706   618,552   492,154   1,211,212   674,886   536,326   1,268,928   707,737   561,191   1,256,534   709,318   547,216   02/28/15
65   SMF II   Pioneer & Colorado Industrial   573,723   223,931   349,792   566,079   226,018   340,061   602,865   245,195   357,670   633,056   239,421   393,635   03/31/15
65.01   SMF II   2125 West Pioneer Parkway   313,414   106,866   206,548   320,502   125,484   195,018   333,230   129,563   203,667   335,464   125,935   209,529   03/31/15
65.02   SMF II   1229 Colorado Lane   260,309   117,065   143,244   245,577   100,534   145,043   269,635   115,632   154,003   297,592   113,486   184,106   03/31/15
66   MC-Five Mile   Walgreens St Joseph   335,000   650   334,350   335,000   600   334,400   335,000   600   334,400   335,000   1,168   333,832   03/31/15
67   RCMC   Bargain Storage Sunrise   119,438   44,483   74,956   297,419   127,239   170,180   376,005   139,621   236,384   407,102   133,929   273,173   04/30/15
68   SMF II   Village Park MHC               344,747   71,040   273,707   389,585   75,372   314,213   394,739   76,013   318,726   03/31/15
69   SMF II   Newport Creek Apartments   447,485   223,225   224,260   439,723   227,386   212,336   449,510   224,099   225,411   460,259   226,880   233,379   04/30/15
70   Barclays   494 Wortman Avenue   312,017   30,963   281,054   275,063   79,067   195,996   312,660   28,900   283,760                

 

A-1-10
 

 

ANNEX A-1                                                            
                                                                 
            Economic   UW   UW Total   UW   UW Capital   UW   UW   UW NCF   UW NOI   UW NCF       Ground Lease   Ground Lease    
Loan #   Seller(1)   Property Name   Occupancy %   Revenues ($)(3)   Expenses ($)   NOI ($)(3)(14)    Items ($)   NCF ($)(3)(14)    NOI DSCR(15)   DSCR(15)   Debt Yield %    Debt Yield %   Title Type(16)    Expiration    Extension Terms   PML %
1   JPMCB   One Shell Square   93.8%   24,088,972   10,068,381   14,020,592   890,400   13,130,192   1.90   1.78   11.1%   10.4%   Fee            
2   JPMCB   Pearlridge Center   96.1%   47,574,130   24,136,679   23,437,452   1,763,259   21,674,193   5.01   4.63   18.0%   16.6%   Fee/Leasehold   Kamehameha: 12/31/2058; Territorial Savings Bank: 12/31/2031   Kamehameha: Two ten-year options; Territorial Savings Bank: None    
3   JPMCB   Sunbelt Portfolio   86.1%   28,465,558   11,660,538   16,805,020   1,987,295   14,817,725   1.93   1.70   11.5%   10.1%   Fee            
3.01   JPMCB   Wells Fargo Tower   80.8%   10,271,055   3,868,141   6,402,914   772,340   5,630,575                   Fee            
3.02   JPMCB   Inverness Center   85.0%   8,491,311   3,756,402   4,734,909   713,843   4,021,067                   Fee            
3.03   JPMCB   Meridian Building   93.7%   9,703,191   4,035,996   5,667,196   501,113   5,166,083                   Fee            
4   JPMCB   Brunswick Portfolio   95.0%   15,200,000   456,000   14,744,000   2,616,587   12,127,413   1.79   1.47   12.3%   10.1%   Fee           Various
4.01   JPMCB   BZ Lone Tree   95.0%   785,384   23,562   761,822   69,018   692,804                   Fee            
4.02   JPMCB   BZ Gilbert Consolidated   95.0%   690,840   20,725   670,115   66,402   603,713                   Fee            
4.03   JPMCB   BZ XL Kennesaw Consolidated   95.0%   645,240   19,357   625,883   60,130   565,753                   Fee            
4.04   JPMCB   BZ Randall Road Consolidated   95.0%   430,160   12,905   417,255   66,156   351,099                   Fee            
4.05   JPMCB   BZ Romeoville Consolidated   95.0%   411,920   12,358   399,562   70,371   329,192                   Fee            
4.06   JPMCB   Cal Oaks Bowl   95.0%   396,264   11,888   384,376   40,624   343,752                   Fee           11%
4.07   JPMCB   BZ St Peters Consolidated   95.0%   405,536   12,166   393,370   65,648   327,722                   Fee            
4.08   JPMCB   Classic Lanes   95.0%   369,816   11,094   358,722   40,624   318,098                   Fee           12%
4.09   JPMCB   Premier Lanes   95.0%   367,232   11,017   356,215   49,105   307,110                   Fee           6%
4.10   JPMCB   BZ Brooklyn Park Consolidated   95.0%   364,648   10,939   353,709   70,086   283,623                   Fee            
4.11   JPMCB   BZ Eden Prairie   95.0%   372,552   11,177   361,375   52,078   309,298                   Fee            
4.12   JPMCB   BZ Lakeville Consolidated   95.0%   372,856   11,186   361,670   67,454   294,216                   Fee            
4.13   JPMCB   BZ Blaine Consolidated   95.0%   365,712   10,971   354,741   66,166   288,574                   Fee            
4.14   JPMCB   Brunswick’s Norcross   95.0%   328,472   9,854   318,618   45,913   272,705                   Fee            
4.15   JPMCB   Majestic Lanes   95.0%   297,920   8,938   288,982   41,652   247,331                   Fee           11%
4.16   JPMCB   Bramalea Lanes   95.0%   298,376   8,951   289,425   41,702   247,722                   Fee            
4.17   JPMCB   BZ Glendale   95.0%   328,168   9,845   318,323   42,061   276,262                   Fee            
4.18   JPMCB   Brunswick’s Marietta   95.0%   293,968   8,819   285,149   41,103   244,046                   Fee            
4.19   JPMCB   BZ Watauga Consolidated   95.0%   296,704   8,901   287,803   41,471   246,332                   Fee            
4.20   JPMCB   BZ Roswell   95.0%   290,928   8,728   282,200   40,674   241,526                   Fee            
4.21   JPMCB   National Lanes   95.0%   271,168   8,135   263,033   41,707   221,326                   Fee            
4.22   JPMCB   BZ River Grove   95.0%   247,456   7,424   240,032   44,763   195,270                   Fee            
4.23   JPMCB   Via Linda Lanes   95.0%   243,808   7,314   236,494   41,670   194,824                   Fee            
4.24   JPMCB   BZ Upland   95.0%   227,088   6,813   220,275   41,083   179,193                   Fee           15%
4.25   JPMCB   Foothill Lanes   95.0%   227,088   6,813   220,275   41,083   179,193                   Fee           14%
4.26   JPMCB   Riverview Lanes Consolidated   95.0%   232,864   6,986   225,878   42,131   183,747                   Fee            
4.27   JPMCB   BZ Heather Ridge   95.0%   229,672   6,890   222,782   41,543   181,239                   Fee            
4.28   JPMCB   BZ Westminster   95.0%   230,432   6,913   223,519   41,678   181,841                   Fee            
4.29   JPMCB   Columbia Lanes Consolidated   95.0%   237,880   7,136   230,744   33,258   197,486                   Fee            
4.30   JPMCB   Brunswick’s Buffalo Grove   95.0%   234,080   7,022   227,058   65,453   161,604                   Fee            
4.31   JPMCB   Moreno Valley Bowl   95.0%   216,296   6,489   209,807   41,573   168,235                   Fee           14%
4.32   JPMCB   Fairlawn Lanes Consolidated   95.0%   221,920   6,658   215,262   29,671   185,591                   Fee            
4.33   JPMCB   BZ Green Mountain   95.0%   217,664   6,530   211,134   41,844   169,290                   Fee            
4.34   JPMCB   BZ Mesa   95.0%   208,392   6,252   202,140   40,065   162,075                   Fee            
4.35   JPMCB   BZ Lilburn   95.0%   203,224   6,097   197,127   41,684   155,443                   Fee            
4.36   JPMCB   BZ Turnersville   95.0%   203,376   6,101   197,275   36,800   160,475                   Fee            
4.37   JPMCB   BZ Lakeside   95.0%   190,760   5,723   185,037   41,901   143,136                   Fee            
4.38   JPMCB   Harbour Lanes   95.0%   185,136   5,554   179,582   40,686   138,896                   Fee            
4.39   JPMCB   Tri-City Bowl   95.0%   186,048   5,581   180,467   52,008   128,459                   Fee            
4.40   JPMCB   BZ Normandy Consolidated   95.0%   184,984   5,550   179,434   33,470   145,965                   Fee            
4.41   JPMCB   Margate Lanes   95.0%   175,864   5,276   170,588   33,796   136,792                   Fee            
4.42   JPMCB   BZ Austell   95.0%   174,800   5,244   169,556   41,367   128,189                   Fee            
4.43   JPMCB   BZ Mt Prospect   95.0%   171,000   5,130   165,870   37,572   128,298                   Fee            
4.44   JPMCB   BZ Deer Park   95.0%   167,352   5,021   162,331   42,874   119,457                   Fee            
4.45   JPMCB   BZ Denton Consolidated   95.0%   163,248   4,897   158,351   33,460   124,890                   Fee            
4.46   JPMCB   BZ Woodridge   95.0%   163,248   4,897   158,351   45,655   112,696                   Fee            
4.47   JPMCB   Vista Lanes   95.0%   158,688   4,761   153,927   40,677   113,251                   Fee           14%
4.48   JPMCB   Wekiva Lanes   95.0%   163,856   4,916   158,940   41,987   116,954                   Fee            
4.49   JPMCB   BZ Roselle   95.0%   152,304   4,569   147,735   46,831   100,903                   Fee            
4.50   JPMCB   BZ Glendale Heights   95.0%   151,088   4,533   146,555   33,175   113,380                   Fee            
4.51   JPMCB   BZ Wheat Ridge   95.0%   149,416   4,482   144,934   41,793   103,140                   Fee            
4.52   JPMCB   BZ Circle Consolidated   95.0%   156,408   4,692   151,716   40,084   111,631                   Fee            
4.53   JPMCB   BZ Hawthorn Lanes   95.0%   136,496   4,095   132,401   41,999   90,402                   Fee            
4.54   JPMCB   Camino Seco Bowl   95.0%   136,344   4,090   132,254   32,256   99,997                   Fee            
4.55   JPMCB   Westcreek Lanes Consolidated   95.0%   133,304   3,999   129,305   40,999   88,306                   Fee            
4.56   JPMCB   BZ North Ridgeville   95.0%   132,544   3,976   128,568   40,774   87,793                   Fee            
4.57   JPMCB   BZ Belle Vernon   95.0%   115,216   3,456   111,760   35,417   76,343                   Fee            
4.58   JPMCB   BZ Fountain Square   95.0%   86,792   2,604   84,188   33,362   50,827                   Fee            
5   JPMCB   Parker Plaza   84.7%   8,852,988   3,844,551   5,008,437   817,804   4,190,633   1.68   1.40   9.8%   8.2%   Fee            
6   JPMCB   Castleton Park   82.9%   11,463,183   5,422,655   6,040,528   1,496,378   4,544,150   1.96   1.47   11.8%   8.9%   Fee            
7   JPMCB   Bethesda Office Center   82.0%   6,609,740   2,392,254   4,217,486   335,862   3,881,624   1.44   1.32   8.4%   7.8%   Fee            
8   JPMCB   55 West 125th Street   89.7%   9,933,159   4,935,874   4,997,285   619,997   4,377,287   2.44   2.14   10.6%   9.3%   Fee            
9   SMF II   College Park Office   86.0%   9,237,019   4,559,826   4,677,193   433,491   4,243,702   1.63   1.48   10.0%   9.1%   Fee/Leasehold            
9.01   SMF II   400 College Road East   88.5%   1,622,273   618,858   1,003,415   75,352   928,064                   Fee            
9.02   SMF II   301 College Road East   88.5%   1,918,689   912,333   1,006,355   77,769   928,586                   Leasehold   12/31/37   Two, ten year extensions    
9.03   SMF II   303 College Road East   88.5%   1,484,458   660,965   823,493   84,343   739,150                   Leasehold   12/31/37   Two, ten year extensions    
9.04   SMF II   201 College Road East   88.5%   1,169,261   408,430   760,831   76,937   683,894                   Fee            
9.05   SMF II   305 College Road East   88.5%   1,899,660   1,171,226   728,434   60,444   667,989                   Leasehold   12/31/37   Two, ten year extensions    
9.06   SMF II   307 College Road East   71.9%   1,142,678   788,013   354,665   58,647   296,018                   Leasehold   12/31/37   Two, ten year extensions    
10   JPMCB   Boulevard Square   91.2%   5,251,155   1,803,092   3,448,062   191,634   3,256,428   1.27   1.20   7.6%   7.2%   Fee            
11   JPMCB   Scottsdale Quarter   96.0%   23,467,592   8,794,201   14,673,391   1,032,986   13,640,405   4.30   4.00   15.4%   14.4%   Fee            
12   JPMCB   One City Centre   81.6%   19,305,498   10,216,109   9,089,389   912,642   8,176,746   2.26   2.04   9.1%   8.2%   Fee            
13   JPMCB   215 West 125th Street   89.7%   7,530,609   4,431,693   3,098,916   466,440   2,632,476   2.16   1.83   9.4%   8.0%   Fee/Leasehold   11/30/99   None    
14   JPMCB   Albany Road Georgia Portfolio   87.6%   4,879,339   2,028,643   2,850,696   321,874   2,528,822   1.49   1.32   8.7%   7.7%   Fee            
14.01   JPMCB   1200 Ashwood   86.0%   3,297,622   1,558,887   1,738,735   218,274   1,520,461                   Fee            
14.02   JPMCB   Roberts   91.0%   783,305   258,922   524,383   39,000   485,383                   Fee            
14.03   JPMCB   Avalon   91.0%   530,707   121,090   409,617   36,515   373,102                   Fee            
14.04   JPMCB   Vaughn   91.0%   267,705   89,744   177,961   28,085   149,876                   Fee            
15   JPMCB   300 North Greene Street   85.1%   6,418,057   2,842,715   3,575,342   551,319   3,024,024   1.69   1.43   11.0%   9.3%   Fee            
16   JPMCB   Woodlark Fund Portfolio   93.0%   6,012,487   3,098,180   2,914,307   223,980   2,690,327   1.50   1.38   9.3%   8.6%   Fee            
16.01   JPMCB   Hillcrest & Oakwood Apartments   93.0%   2,628,381   1,270,875   1,357,506   92,400   1,265,106                   Fee            
16.02   JPMCB   Colonie Apartments   93.0%   1,850,648   995,255   855,393   71,100   784,293                   Fee            
16.03   JPMCB   Southgate Apartments   93.0%   1,533,458   832,051   701,408   60,480   640,928                   Fee            
17   Barclays   University Heights - Charlottesville   94.2%   4,412,223   1,914,835   2,497,388   112,980   2,384,408   1.41   1.35   8.5%   8.2%   Fee            
18   Barclays   West Hartford Office Portfolio   94.0%   3,838,461   1,575,530   2,262,931   231,502   2,031,429   1.48   1.33   9.0%   8.1%   Fee            
18.01   Barclays   53-65 LaSalle Road   100.0%   1,830,163   602,247   1,227,915   90,535   1,137,380                   Fee            
18.02   Barclays   61 South Main Street   96.8%   590,066   270,686   319,380   47,855   271,525                   Fee            
18.03   Barclays   41 North Main Street   95.4%   571,966   259,333   312,632   41,265   271,367                   Fee            
18.04   Barclays   1001 Farmington Avenue   82.4%   402,278   198,846   203,432   24,690   178,742                   Fee            
18.05   Barclays   18 North Main Street   80.0%   443,988   244,418   199,571   27,156   172,414                   Fee            
19   MC-Five Mile   Columbus Park   94.0%   4,923,127   2,743,903   2,179,224   165,095   2,014,129   1.53   1.41   8.9%   8.2%   Fee            
20   RCMC   Shaw’s Plaza - Carver   95.0%   2,344,762   500,530   1,844,232   34,080   1,810,152   1.43   1.40   8.6%   8.4%   Fee            
21   RCMC   The Fort Apartments   94.9%   2,689,370   1,021,250   1,668,120   22,400   1,645,720   1.27   1.26   7.8%   7.7%   Fee            
22   Barclays   Points East Shopping Center   95.0%   2,471,474   684,681   1,786,793   104,407   1,682,385   1.46   1.37   8.9%   8.4%   Fee            
23   JPMCB   Marriott - Pittsburgh   71.1%   21,506,160   16,721,048   4,785,112   0   4,785,112   1.78   1.78   10.9%   10.9%   Leasehold   10/31/51   None    
24   Barclays   River View Shopping Center   84.8%   2,648,946   849,329   1,799,617   130,520   1,669,097   1.62   1.50   9.7%   9.0%   Fee           3%
25   JPMCB   JAGR Portfolio   64.2%   35,641,818   30,231,368   5,410,450   0   5,410,450   1.78   1.78   11.4%   11.4%   Fee            

 

A-1-11
 

 

ANNEX A-1                                                            
                                                                 
            Economic   UW   UW Total   UW   UW Capital   UW   UW   UW NCF   UW NOI   UW NCF       Ground Lease   Ground Lease    
Loan #   Seller(1)   Property Name   Occupancy %   Revenues ($)(3)   Expenses ($)   NOI ($)(3)(14)    Items ($)   NCF ($)(3)(14)    NOI DSCR(15)   DSCR(15)   Debt Yield %    Debt Yield %   Title Type(16)    Expiration    Extension Terms   PML %
25.01   JPMCB   Hilton Jackson   67.7%   18,927,480   16,163,097   2,764,383   0   2,764,383                   Fee            
25.02   JPMCB   Doubletree Grand Rapids   65.5%   8,416,038   6,902,314   1,513,724   0   1,513,724                   Fee            
25.03   JPMCB   Doubletree Annapolis   58.4%   8,298,300   7,165,957   1,132,343   0   1,132,343                   Fee            
26   JPMCB   111 South Jackson   92.7%   2,626,451   725,628   1,900,823   147,380   1,753,443   3.01   2.78   12.1%   11.2%   Fee           19%
27   JPMCB   Exposition Marketplace   95.0%   1,959,032   551,670   1,407,362   83,034   1,324,328   1.59   1.50   9.0%   8.4%   Fee           16%
28   JPMCB   Hampton Inn & Suites Orlando/Altamonte   75.2%   3,967,874   2,591,919   1,375,955   0   1,375,955   1.58   1.58   9.8%   9.8%   Fee            
29   Barclays   3655 Lomita Boulevard - Torrance   90.8%   1,915,639   696,905   1,218,734   133,816   1,084,918   1.43   1.27   8.7%   7.7%   Fee           17%
30   Barclays   Arapahoe Village   89.9%   1,834,175   544,041   1,290,134   100,746   1,189,388   1.60   1.47   9.6%   8.8%   Fee            
31   MC-Five Mile   Virginia Towers Apartments   95.0%   1,888,102   706,104   1,181,999   47,385   1,134,614   1.51   1.45   9.1%   8.7%   Fee            
32   JPMCB   770 S Post Oak   90.2%   2,131,080   910,550   1,220,530   149,605   1,070,925   1.61   1.41   9.6%   8.4%   Fee            
33   SMF II   Holiday Inn Express Janesville   69.0%   4,303,161   2,900,332   1,402,830   0   1,402,830   1.66   1.66   11.0%   11.0%   Fee            
34   RCMC   250 Ballardvale   95.0%   1,740,627   528,240   1,212,388   32,424   1,179,964   1.70   1.65   10.1%   9.8%   Fee            
35   MC-Five Mile   North Park Shopping Center   95.0%   1,540,888   535,167   1,005,722   34,061   971,661   1.42   1.37   8.5%   8.2%   Fee            
36   Barclays   The Forum Office   89.2%   2,612,408   1,261,934   1,350,474   210,383   1,140,091   2.12   1.79   12.9%   10.9%   Fee            
37   Barclays   Raley’s Roseville   95.0%   827,502   63,442   764,060   6,802   757,258   1.33   1.32   8.0%   8.0%   Fee           4%
38   JPMCB   Brookfield Apartments   91.8%   1,772,845   897,868   874,977   58,464   816,513   1.62   1.51   9.4%   8.8%   Fee            
39   Barclays   Shaw’s Plaza - Hanson   85.5%   1,082,298   329,128   753,170   72,044   681,126   1.49   1.35   8.9%   8.0%   Fee            
40   Barclays   Pleasant Run Apartments   83.9%   1,664,620   856,695   807,925   60,000   747,925   1.64   1.52   9.7%   9.0%   Fee            
41   MC-Five Mile   Delilah Terrace & Stoney Fields MHCs   93.1%   1,180,812   418,870   761,942   9,450   752,492   1.55   1.54   9.4%   9.3%   Fee            
42   Barclays   Cumberland Industrial Portfolio   92.0%   1,254,955   346,421   908,534   68,372   840,162   1.89   1.75   11.2%   10.4%   Fee            
42.01   Barclays   1600 Malone Street   91.4%   812,790   223,293   589,497   43,107   546,390                   Fee            
42.02   Barclays   1473 West Forest Grove Road   93.0%   442,165   123,128   319,037   25,265   293,772                   Fee            
43   RCMC   La Puente Pavilion   95.0%   820,534   147,200   673,334   43,288   630,046   1.41   1.32   8.4%   7.9%   Fee           16%
44   JPMCB   West Village II   95.0%   944,267   315,712   628,555   26,090   602,466   1.36   1.30   8.0%   7.7%   Fee            
45   JPMCB   10 Main Street   93.3%   1,443,498   798,732   644,766   28,000   616,766   1.44   1.38   8.5%   8.1%   Fee/Leasehold   08/31/20   None   13%
46   RCMC   Hampton Inn Groton   71.4%   2,458,754   1,647,337   811,417   0   811,417   1.71   1.71   10.8%   10.8%   Fee            
47   Barclays   Midtown & Burrstone Apartment Portfolio   95.0%   1,589,598   850,494   739,105   50,500   688,605   1.76   1.64   10.6%   9.9%   Fee            
47.01   Barclays   Midtown Apartments   95.0%   803,801   394,758   409,043   25,250   383,793                   Fee            
47.02   Barclays   Burrstone Apartments   95.0%   785,797   455,736   330,062   25,250   304,812                   Fee            
48   JPMCB   Arundel Crossing VI   95.0%   885,370   223,529   661,841   34,125   627,716   2.78   2.64   10.6%   10.1%   Fee            
49   SMF II   Comfort Suites Spartanburg   80.0%   2,136,279   1,290,914   845,365   0   845,365   1.97   1.97   13.7%   13.7%   Fee            
50   JPMCB   Hampton Inn Shreveport   69.3%   2,738,213   2,011,560   726,653   0   726,653   1.82   1.82   11.9%   11.9%   Fee            
51   Barclays   69-02 Garfield Avenue   94.0%   968,099   101,134   866,965   47,834   819,131   2.32   2.19   15.8%   14.9%   Fee            
52   JPMCB   Forest Pointe   90.5%   1,012,887   501,960   510,927   30,000   480,927   2.19   2.06   9.6%   9.0%   Fee            
53   Barclays   CKM Portfolio   93.9%   650,059   114,687   535,372   66,125   469,247   1.65   1.44   10.2%   8.9%   Fee            
53.01   Barclays   Kidney Center Chattanooga   95.0%   173,585   10,189   163,396   33,718   129,678                   Fee            
53.02   Barclays   Food Lion Martinsburg   95.0%   243,686   45,481   198,205   16,403   181,802                   Fee            
53.03   Barclays   Harvey’s Keystone   92.0%   232,788   59,017   173,771   16,004   157,767                   Fee            
54   Barclays   Deer Creek Marketplace   92.0%   754,431   235,386   519,045   35,478   483,567   1.67   1.55   10.0%   9.3%   Fee            
55   Barclays   Denver Self Storage   91.9%   662,573   187,455   475,118   4,560   470,558   1.54   1.52   9.3%   9.2%   Fee            
56   SMF II   Alana Woods Apartments   92.2%   739,770   307,650   432,120   26,120   406,000   1.63   1.53   9.9%   9.3%   Fee            
57   JPMCB   Ramada Plaza   69.0%   2,662,175   2,161,171   501,004   0   501,004   1.95   1.95   11.8%   11.8%   Fee            
58   Barclays   Stonecrest Village   88.2%   667,264   198,180   469,084   52,223   416,861   1.80   1.60   11.1%   9.8%   Fee            
59   RCMC   Bargain Storage Bar 4   78.6%   557,049   167,176   389,873   7,302   382,571   1.51   1.48   9.4%   9.2%   Fee            
60   RCMC   Antioch Crossing   89.2%   585,025   227,401   357,624   15,392   342,232   1.41   1.35   8.7%   8.3%   Fee            
61   Barclays   Value Place Lebanon TN   84.6%   1,316,947   777,206   539,741   0   539,741   1.97   1.97   13.4%   13.4%   Fee            
62   JPMCB   Interlaken Inn   41.9%   4,356,616   3,613,950   742,666   0   742,666   3.12   3.12   18.6%   18.6%   Fee            
63   SMF II   Hampton Inn Atlanta Woodstock   73.3%   1,478,919   1,000,739   478,180   0   478,180   1.77   1.77   12.0%   12.0%   Fee            
64   Barclays   Value Place Lenexa KS   74.2%   1,258,144   777,480   480,664   0   480,664   1.80   1.80   12.2%   12.2%   Fee            
65   SMF II   Pioneer & Colorado Industrial   93.8%   682,591   216,168   466,423   42,678   423,745   2.09   1.90   12.8%   11.6%   Fee            
65.01   SMF II   2125 West Pioneer Parkway   93.8%   372,163   122,443   249,720   24,693   225,028                   Fee            
65.02   SMF II   1229 Colorado Lane   93.8%   310,428   93,725   216,703   17,986   198,717                   Fee            
66   MC-Five Mile   Walgreens St Joseph   98.0%   328,300   11,418   316,882   2,912   313,970   1.37   1.36   9.3%   9.2%   Fee            
67   RCMC   Bargain Storage Sunrise   68.1%   417,581   136,717   280,864   7,570   273,294   1.47   1.43   9.4%   9.1%   Fee            
68   SMF II   Village Park MHC   86.9%   393,995   116,874   277,121   4,800   272,321   1.52   1.49   9.6%   9.4%   Fee           5%
69   SMF II   Newport Creek Apartments   94.1%   460,259   237,688   222,571   14,827   207,743   1.44   1.34   8.9%   8.3%   Fee            
70   Barclays   494 Wortman Avenue   95.0%   398,846   103,635   295,211   18,530   276,682   2.19   2.05   13.4%   12.6%   Fee            

 

A-1-12
 

 

ANNEX A-1                                                            
                                                                 
            UPFRONT ESCROW(17)   MONTHLY ESCROW(18)
            Upfront Capex   Upfront Engin.   Upfront Envir.   Upfront TI/LC   Upfront RE Tax   Upfront Ins.   Upfront Debt Service   Upfront Other   Monthly Capex   Monthly Envir.   Monthly TI/LC   Monthly RE Tax   Monthly Ins.   Monthly Other
Loan #   Seller(1)   Property Name   Reserve ($)   Reserve ($)    Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)
1   JPMCB   One Shell Square   21,200   11,357,584   0   53,000   1,084,980   0   0   29,061,140   21,200   0   53,000   155,000   Springing   0
2   JPMCB   Pearlridge Center   0   0   0   0   0   0   0   4,802,738   Springing   0   Springing   Springing   Springing   Springing
3   JPMCB   Sunbelt Portfolio   22,100   4,914,730   250,000   6,100,000   1,783,162   0   0   3,464,019   22,100   0   143,600   240,800   Springing   0
3.01   JPMCB   Wells Fargo Tower                                                        
3.02   JPMCB   Inverness Center                                                        
3.03   JPMCB   Meridian Building                                                        
4   JPMCB   Brunswick Portfolio   0   0   0   0   0   0   0   0   Springing   0   0   Springing   Springing   0
4.01   JPMCB   BZ Lone Tree                                                        
4.02   JPMCB   BZ Gilbert Consolidated                                                        
4.03   JPMCB   BZ XL Kennesaw Consolidated                                                        
4.04   JPMCB   BZ Randall Road Consolidated                                                        
4.05   JPMCB   BZ Romeoville Consolidated                                                        
4.06   JPMCB   Cal Oaks Bowl                                                        
4.07   JPMCB   BZ St Peters Consolidated                                                        
4.08   JPMCB   Classic Lanes                                                        
4.09   JPMCB   Premier Lanes                                                        
4.10   JPMCB   BZ Brooklyn Park Consolidated                                                        
4.11   JPMCB   BZ Eden Prairie                                                        
4.12   JPMCB   BZ Lakeville Consolidated                                                        
4.13   JPMCB   BZ Blaine Consolidated                                                        
4.14   JPMCB   Brunswick’s Norcross                                                        
4.15   JPMCB   Majestic Lanes                                                        
4.16   JPMCB   Bramalea Lanes                                                        
4.17   JPMCB   BZ Glendale                                                        
4.18   JPMCB   Brunswick’s Marietta                                                        
4.19   JPMCB   BZ Watauga Consolidated                                                        
4.20   JPMCB   BZ Roswell                                                        
4.21   JPMCB   National Lanes                                                        
4.22   JPMCB   BZ River Grove                                                        
4.23   JPMCB   Via Linda Lanes                                                        
4.24   JPMCB   BZ Upland                                                        
4.25   JPMCB   Foothill Lanes                                                        
4.26   JPMCB   Riverview Lanes Consolidated                                                        
4.27   JPMCB   BZ Heather Ridge                                                        
4.28   JPMCB   BZ Westminster                                                        
4.29   JPMCB   Columbia Lanes Consolidated                                                        
4.30   JPMCB   Brunswick’s Buffalo Grove                                                        
4.31   JPMCB   Moreno Valley Bowl                                                        
4.32   JPMCB   Fairlawn Lanes Consolidated                                                        
4.33   JPMCB   BZ Green Mountain                                                        
4.34   JPMCB   BZ Mesa                                                        
4.35   JPMCB   BZ Lilburn                                                        
4.36   JPMCB   BZ Turnersville                                                        
4.37   JPMCB   BZ Lakeside                                                        
4.38   JPMCB   Harbour Lanes                                                        
4.39   JPMCB   Tri-City Bowl                                                        
4.40   JPMCB   BZ Normandy Consolidated                                                        
4.41   JPMCB   Margate Lanes                                                        
4.42   JPMCB   BZ Austell                                                        
4.43   JPMCB   BZ Mt Prospect                                                        
4.44   JPMCB   BZ Deer Park                                                        
4.45   JPMCB   BZ Denton Consolidated                                                        
4.46   JPMCB   BZ Woodridge                                                        
4.47   JPMCB   Vista Lanes                                                        
4.48   JPMCB   Wekiva Lanes                                                        
4.49   JPMCB   BZ Roselle                                                        
4.50   JPMCB   BZ Glendale Heights                                                        
4.51   JPMCB   BZ Wheat Ridge                                                        
4.52   JPMCB   BZ Circle Consolidated                                                        
4.53   JPMCB   BZ Hawthorn Lanes                                                        
4.54   JPMCB   Camino Seco Bowl                                                        
4.55   JPMCB   Westcreek Lanes Consolidated                                                        
4.56   JPMCB   BZ North Ridgeville                                                        
4.57   JPMCB   BZ Belle Vernon                                                        
4.58   JPMCB   BZ Fountain Square                                                        
5   JPMCB   Parker Plaza   5,122   0   0   44,819   262,000   0   0   310,255   5,122   0   44,819   86,738   Springing   0
6   JPMCB   Castleton Park   18,243   312,500   0   2,500,000   339,230   0   0   1,175,347   18,243   0   57,008   104,566   Springing   0
7   JPMCB   Bethesda Office Center   2,908   0   0   1,500,000   544,442   0   0   696,944   2,908   0   Springing   54,445   Springing   0
8   JPMCB   55 West 125th Street   0   0   0   0   0   0   0   900,728   Springing   0   Springing   Springing   Springing   0
9   SMF II   College Park Office   0   16,875   2,863   2,000,000   403,763   55,361   0   0   7,817   0   Springing   100,941   6,151   Springing
9.01   SMF II   400 College Road East                                                        
9.02   SMF II   301 College Road East                                                        
9.03   SMF II   303 College Road East                                                        
9.04   SMF II   201 College Road East                                                        
9.05   SMF II   305 College Road East                                                        
9.06   SMF II   307 College Road East                                                        
10   JPMCB   Boulevard Square   5,147   0   0   13,787   647,334   0   0   2,500,000   5,147   0   13,787   80,917   Springing   Springing
11   JPMCB   Scottsdale Quarter   0   0   0   0   0   0   0   2,385,433   Springing   0   Springing   Springing   Springing   0
12   JPMCB   One City Centre   10,036   160,501   0   62,500   954,924   0   0   6,465,403   10,036   0   62,500   318,308   Springing   Springing
13   JPMCB   215 West 125th Street   0   0   0   0   0   0   0   272,105   Springing   0   Springing   Springing   Springing   35,202
14   JPMCB   Albany Road Georgia Portfolio   840,000   0   0   1,000,000   307,062   0   0   795,206   Springing   0   Springing   34,118   Springing   0
14.01   JPMCB   1200 Ashwood                                                        
14.02   JPMCB   Roberts                                                        
14.03   JPMCB   Avalon                                                        
14.04   JPMCB   Vaughn                                                        
15   JPMCB   300 North Greene Street   5,410   250,000   250,000   750,000   571,682   0   0   43,113   5,410   0   40,600   52,400   Springing   0
16   JPMCB   Woodlark Fund Portfolio   18,665   43,750   180,000   0   325,943   0   0   3,693,030   18,665   0   0   60,887   Springing   Springing
16.01   JPMCB   Hillcrest & Oakwood Apartments                                                        
16.02   JPMCB   Colonie Apartments                                                        
16.03   JPMCB   Southgate Apartments                                                        
17   Barclays   University Heights - Charlottesville   0   112,598   0   0   24,597   144,358   0   0   8,750   0   0   24,597   16,040   0
18   Barclays   West Hartford Office Portfolio   0   170,688   0   0   0   0   0   0   5,355   0   10,898   45,032   Springing   0
18.01   Barclays   53-65 LaSalle Road                                                        
18.02   Barclays   61 South Main Street                                                        
18.03   Barclays   41 North Main Street                                                        
18.04   Barclays   1001 Farmington Avenue                                                        
18.05   Barclays   18 North Main Street                                                        
19   MC-Five Mile   Columbus Park   0   2,358   0   0   234,237   35,120   0   0   15,550   0   0   46,847   7,024   0
20   RCMC   Shaw’s Plaza - Carver   0   0   0   0   61,040   23,260   0   0   1,065   0   1,775   20,347   2,355   0
21   RCMC   The Fort Apartments   230,000   0   0   0   98,935   8,550   0   0   1,867   0   0   24,734   4,275   0
22   Barclays   Points East Shopping Center   0   52,813   0   0   0   21,442   0   0   2,314   0   12,737   32,497   3,063   Springing
23   JPMCB   Marriott - Pittsburgh   0   57,530   0   0   267,171   101,105   0   2,925   4% of Gross Revenues   0   0   30,400   16,851   2,925
24   Barclays   River View Shopping Center   0   0   0   0   20,981   0   0   0   1,355   0   8,132   20,981   Springing   Springing
25   JPMCB   JAGR Portfolio   116,939   70,725   0   0   375,291   0   0   1,515,449   4% of Gross Revenues   0   0   78,882   Springing   Springing

 

A-1-13
 

 

ANNEX A-1                                                            
                                                                 
            UPFRONT ESCROW(17)   MONTHLY ESCROW(18)
            Upfront Capex   Upfront Engin.   Upfront Envir.   Upfront TI/LC   Upfront RE Tax   Upfront Ins.   Upfront Debt Service   Upfront Other   Monthly Capex   Monthly Envir.   Monthly TI/LC   Monthly RE Tax   Monthly Ins.   Monthly Other
Loan #   Seller(1)   Property Name   Reserve ($)   Reserve ($)    Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)
25.01   JPMCB   Hilton Jackson                                                        
25.02   JPMCB   Doubletree Grand Rapids                                                        
25.03   JPMCB   Doubletree Annapolis                                                        
26   JPMCB   111 South Jackson   0   0   0   0   0   0   0   1,637,953   Springing   0   Springing   Springing   Springing   0
27   JPMCB   Exposition Marketplace   1,477   0   0   5,495   61,745   0   0   0   1,477   0   5,495   12,400   Springing   0
28   JPMCB   Hampton Inn & Suites Orlando/Altamonte   13,226   0   0   0   108,035   0   0   0   4% of Gross Revenues   0   0   12,004   Springing   Springing
29   Barclays   3655 Lomita Boulevard - Torrance   0   0   0   0   51,928   0   94,654   118,884   1,096   0   4,980   17,309   Springing   0
30   Barclays   Arapahoe Village   0   5,625   481,698   189,248   22,648   0   0   0   1,099   0   6,591   22,648   Springing   0
31   MC-Five Mile   Virginia Towers Apartments   0   20,781   0   0   130,775   5,564   0   0   3,949   0   0   11,889   2,782   0
32   JPMCB   770 S Post Oak   1,546   0   0   250,000   158,750   0   0   0   1,546   0   9,660   22,679   Springing   0
33   SMF II   Holiday Inn Express Janesville   0   0   0   0   11,112   21,818   0   0   2% of Gross Revenues   0   0   11,112   2,424   Springing
34   RCMC   250 Ballardvale   0   0   0   950,000   25,804   19,309   0   0   2,702   0   Springing   23,189   2,414   0
35   MC-Five Mile   North Park Shopping Center   0   9,988   0   150,000   79,948   24,466   0   0   672   0   3,224   11,421   4,893   0
36   Barclays   The Forum Office   0   476,100   0   0   15,940   2,773   0   247,043   2,604   0   14,732   15,940   2,773   0
37   Barclays   Raley’s Roseville   0   0   0   0   0   0   0   0   Springing   0   0   Springing   Springing   Springing
38   JPMCB   Brookfield Apartments   4,872   0   0   0   85,417   0   0   0   4,872   0   0   17,083   Springing   0
39   Barclays   Shaw’s Plaza - Hanson   0   20,538   0   0   0   0   0   0   1,111   0   5,555   0   0   Springing
40   Barclays   Pleasant Run Apartments   200,000   18,500   0   0   42,026   0   0   0   5,000   0   0   14,009   Springing   0
41   MC-Five Mile   Delilah Terrace & Stoney Fields MHCs   0   93,400   0   0   42,286   13,482   0   200,000   796   0   0   8,457   1,226   0
42   Barclays   Cumberland Industrial Portfolio   0   21,251   0   0   0   0   0   0   1,547   0   5,415   11,485   Springing   0
42.01   Barclays   1600 Malone Street                                                        
42.02   Barclays   1473 West Forest Grove Road                                                        
43   RCMC   La Puente Pavilion   0   35,313   0   39,960   25,104   10,163   0   31,440   601   0   3,006   4,184   847   0
44   JPMCB   West Village II   304   0   0   1,669   115,375   0   0   0   304   0   1,669   11,537   Springing   0
45   JPMCB   10 Main Street   256,899   76,250   0   0   41,048   12,330   0   25,000   2,800   0   0   10,262   3,082   0
46   RCMC   Hampton Inn Groton   0   0   0   0   7,267   6,153   0   1,500,000   4% of Gross Revenues   0   0   7,267   3,077   Springing
47   Barclays   Midtown & Burrstone Apartment Portfolio   0   0   0   0   89,004   0   0   0   4,208   0   0   13,405   Springing   0
47.01   Barclays   Midtown Apartments                                                        
47.02   Barclays   Burrstone Apartments                                                        
48   JPMCB   Arundel Crossing VI   0   0   0   0   0   0   0   0   0   0   0   Springing   Springing   0
49   SMF II   Comfort Suites Spartanburg   0   17,188   0   0   44,483   3,322   0   11,210   5% of Gross Revenues   0   0   7,414   1,661   0
50   JPMCB   Hampton Inn Shreveport   9,756   0   0   0   38,058   4,616   0   1,713,515   4% of Gross Revenues   0   0   6,343   4,616   0
51   Barclays   69-02 Garfield Avenue   0   14,375   0   0   0   0   0   0   625   0   3,123   Springing   Springing   0
52   JPMCB   Forest Pointe   360,000   0   0   0   71,187   7,965   0   0   2,500   0   0   10,170   2,655   0
53   Barclays   CKM Portfolio   0   184,597   0   0   0   0   0   0   1,178   0   5,890   Springing   Springing   0
53.01   Barclays   Kidney Center Chattanooga                                                        
53.02   Barclays   Food Lion Martinsburg                                                        
53.03   Barclays   Harvey’s Keystone                                                        
54   Barclays   Deer Creek Marketplace   0   40,563   0   0   13,940   0   0   0   285   0   1,889   13,940   Springing   0
55   Barclays   Denver Self Storage   0   0   0   0   6,865   5,194   0   0   380   0   0   6,865   577   0
56   SMF II   Alana Woods Apartments   0   36,571   0   0   36,557   18,254   0   0   2,177   0   0   6,093   2,282   0
57   JPMCB   Ramada Plaza   9,111   0   0   0   71,383   8,413   0   0   4% of Gross Revenues   0   0   14,277   4,207   Springing
58   Barclays   Stonecrest Village   0   0   0   0   56,793   1,415   0   0   472   0   3,773   7,099   472   0
59   RCMC   Bargain Storage Bar 4   0   0   0   0   16,489   5,415   0   0   609   0   0   3,298   451   0
60   RCMC   Antioch Crossing   0   0   0   0   55,308   8,841   0   0   378   0   905   9,218   737   0
61   Barclays   Value Place Lebanon TN   0   3,938   0   0   10,073   0   0   0   5% of Gross Revenues   0   0   3,358   Springing   0
62   JPMCB   Interlaken Inn   9,257   0   0   0   23,938   55,725   0   0   4% of Gross Revenues   0   0   5,984   6,966   Springing
63   SMF II   Hampton Inn Atlanta Woodstock   0   0   0   0   19,800   9,093   0   0   4% of Gross Revenues   0   0   2,829   2,071   Springing
64   Barclays   Value Place Lenexa KS   0   0   0   0   4,695   0   0   0   5% of Gross Revenues   0   0   4,695   Springing   0
65   SMF II   Pioneer & Colorado Industrial   0   0   5,000   50,000   40,753   7,855   0   0   1,921   0   Springing   6,792   1,438   0
65.01   SMF II   2125 West Pioneer Parkway                                                        
65.02   SMF II   1229 Colorado Lane                                                        
66   MC-Five Mile   Walgreens St Joseph   0   0   0   0   0   135   0   0   Springing   0   Springing   Springing   135   0
67   RCMC   Bargain Storage Sunrise   0   0   0   0   12,146   4,353   0   0   631   0   0   2,024   363   0
68   SMF II   Village Park MHC   0   0   31,250   0   7,388   2,584   0   0   400   0   0   2,463   496   0
69   SMF II   Newport Creek Apartments   250,000   72,196   0   0   31,273   11,621   0   0   Springing   0   0   3,909   1,937   0
70   Barclays   494 Wortman Avenue   0   3,750   0   0   50,557   1,146   0   0   336   0   0   Springing   1,146   2,933

 

A-1-14
 

 

ANNEX A-1                                                                
                                                                     
                RESERVE CAPS(19)       LARGEST TENANT (3), (20), (21), (22)   2nd LARGEST TENANT (3), (20), (21), (22)
                CapEx   Envir.   TI/LC   RE Tax   Insur.   Debt Service   Other   Single           Lease           Lease
Loan #   Seller(1)   Property Name        Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)   Tenant   Largest Tenant   Unit Size   Expiration   2nd Largest Tenant   Unit Size   Expiration
1   JPMCB   One Shell Square                                   No   Shell Oil Company   664,432   12/31/26   Adams and Reese, LLP   87,586   11/30/24
2   JPMCB   Pearlridge Center       538,494       2,800,835                   No   Macy’s   150,000   02/28/27   Bed Bath & Beyond   65,653   01/31/21
3   JPMCB   Sunbelt Portfolio                                   No                        
3.01   JPMCB   Wells Fargo Tower                                   No   Burr & Forman   138,806   10/31/22   Wells Fargo Bank   90,646   12/31/19
3.02   JPMCB   Inverness Center                                   No   SunGard Business Systems, LLC   92,278   12/31/17   Southern Company Services   52,966   06/30/18
3.03   JPMCB   Meridian Building                                   No   Nelson Mullins   188,203   03/31/24   Morgan Stanley, LLC   14,110   08/31/17
4   JPMCB   Brunswick Portfolio                                   Yes                        
4.01   JPMCB   BZ Lone Tree                                   Yes   Bowlmor AMF Corp.   60,016   09/30/34            
4.02   JPMCB   BZ Gilbert Consolidated                                   Yes   Bowlmor AMF Corp.   57,741   09/30/34            
4.03   JPMCB   BZ XL Kennesaw Consolidated                                   Yes   Bowlmor AMF Corp.   52,287   09/30/34            
4.04   JPMCB   BZ Randall Road Consolidated                                   Yes   Bowlmor AMF Corp.   57,527   09/30/34            
4.05   JPMCB   BZ Romeoville Consolidated                                   Yes   Bowlmor AMF Corp.   61,192   09/30/34            
4.06   JPMCB   Cal Oaks Bowl                                   Yes   Bowlmor AMF Corp.   35,325   09/30/34            
4.07   JPMCB   BZ St Peters Consolidated                                   Yes   Bowlmor AMF Corp.   57,085   09/30/34            
4.08   JPMCB   Classic Lanes                                   Yes   Bowlmor AMF Corp.   35,325   09/30/34            
4.09   JPMCB   Premier Lanes                                   Yes   Bowlmor AMF Corp.   42,700   09/30/34            
4.10   JPMCB   BZ Brooklyn Park Consolidated                                   Yes   Bowlmor AMF Corp.   60,944   09/30/34            
4.11   JPMCB   BZ Eden Prairie                                   Yes   Bowlmor AMF Corp.   45,285   09/30/34            
4.12   JPMCB   BZ Lakeville Consolidated                                   Yes   Bowlmor AMF Corp.   58,656   09/30/34            
4.13   JPMCB   BZ Blaine Consolidated                                   Yes   Bowlmor AMF Corp.   57,536   09/30/34            
4.14   JPMCB   Brunswick’s Norcross                                   Yes   Bowlmor AMF Corp.   39,924   09/30/34            
4.15   JPMCB   Majestic Lanes                                   Yes   Bowlmor AMF Corp.   36,219   09/30/34            
4.16   JPMCB   Bramalea Lanes                                   Yes   Bowlmor AMF Corp.   36,263   09/30/34            
4.17   JPMCB   BZ Glendale                                   Yes   Bowlmor AMF Corp.   36,575   09/30/34            
4.18   JPMCB   Brunswick’s Marietta                                   Yes   Bowlmor AMF Corp.   35,742   09/30/34            
4.19   JPMCB   BZ Watauga Consolidated                                   Yes   Bowlmor AMF Corp.   36,062   09/30/34            
4.20   JPMCB   BZ Roswell                                   Yes   Bowlmor AMF Corp.   35,369   09/30/34            
4.21   JPMCB   National Lanes                                   Yes   Bowlmor AMF Corp.   36,267   09/30/34            
4.22   JPMCB   BZ River Grove                                   Yes   Bowlmor AMF Corp.   38,924   09/30/34            
4.23   JPMCB   Via Linda Lanes                                   Yes   Bowlmor AMF Corp.   36,235   09/30/34            
4.24   JPMCB   BZ Upland                                   Yes   Bowlmor AMF Corp.   35,724   09/30/34            
4.25   JPMCB   Foothill Lanes                                   Yes   Bowlmor AMF Corp.   35,724   09/30/34            
4.26   JPMCB   Riverview Lanes Consolidated                                   Yes   Bowlmor AMF Corp.   36,636   09/30/34            
4.27   JPMCB   BZ Heather Ridge                                   Yes   Bowlmor AMF Corp.   36,124   09/30/34            
4.28   JPMCB   BZ Westminster                                   Yes   Bowlmor AMF Corp.   36,242   09/30/34            
4.29   JPMCB   Columbia Lanes Consolidated                                   Yes   Bowlmor AMF Corp.   28,920   09/30/34            
4.30   JPMCB   Brunswick’s Buffalo Grove                                   Yes   Bowlmor AMF Corp.   56,916   09/30/34            
4.31   JPMCB   Moreno Valley Bowl                                   Yes   Bowlmor AMF Corp.   36,150   09/30/34            
4.32   JPMCB   Fairlawn Lanes Consolidated                                   Yes   Bowlmor AMF Corp.   25,801   09/30/34            
4.33   JPMCB   BZ Green Mountain                                   Yes   Bowlmor AMF Corp.   36,386   09/30/34            
4.34   JPMCB   BZ Mesa                                   Yes   Bowlmor AMF Corp.   34,839   09/30/34            
4.35   JPMCB   BZ Lilburn                                   Yes   Bowlmor AMF Corp.   36,247   09/30/34            
4.36   JPMCB   BZ Turnersville                                   Yes   Bowlmor AMF Corp.   32,000   09/30/34            
4.37   JPMCB   BZ Lakeside                                   Yes   Bowlmor AMF Corp.   36,436   09/30/34            
4.38   JPMCB   Harbour Lanes                                   Yes   Bowlmor AMF Corp.   35,379   09/30/34            
4.39   JPMCB   Tri-City Bowl                                   Yes   Bowlmor AMF Corp.   45,224   09/30/34            
4.40   JPMCB   BZ Normandy Consolidated                                   Yes   Bowlmor AMF Corp.   29,104   09/30/34            
4.41   JPMCB   Margate Lanes                                   Yes   Bowlmor AMF Corp.   29,388   09/30/34            
4.42   JPMCB   BZ Austell                                   Yes   Bowlmor AMF Corp.   35,971   09/30/34            
4.43   JPMCB   BZ Mt Prospect                                   Yes   Bowlmor AMF Corp.   32,671   09/30/34            
4.44   JPMCB   BZ Deer Park                                   Yes   Bowlmor AMF Corp.   37,282   09/30/34            
4.45   JPMCB   BZ Denton Consolidated                                   Yes   Bowlmor AMF Corp.   29,096   09/30/34            
4.46   JPMCB   BZ Woodridge                                   Yes   Bowlmor AMF Corp.   39,700   09/30/34            
4.47   JPMCB   Vista Lanes                                   Yes   Bowlmor AMF Corp.   35,371   09/30/34            
4.48   JPMCB   Wekiva Lanes                                   Yes   Bowlmor AMF Corp.   36,510   09/30/34            
4.49   JPMCB   BZ Roselle                                   Yes   Bowlmor AMF Corp.   40,723   09/30/34            
4.50   JPMCB   BZ Glendale Heights                                   Yes   Bowlmor AMF Corp.   28,848   09/30/34            
4.51   JPMCB   BZ Wheat Ridge                                   Yes   Bowlmor AMF Corp.   36,342   09/30/34            
4.52   JPMCB   BZ Circle Consolidated                                   Yes   Bowlmor AMF Corp.   34,856   09/30/34            
4.53   JPMCB   BZ Hawthorn Lanes                                   Yes   Bowlmor AMF Corp.   36,521   09/30/34            
4.54   JPMCB   Camino Seco Bowl                                   Yes   Bowlmor AMF Corp.   28,049   09/30/34            
4.55   JPMCB   Westcreek Lanes Consolidated                                   Yes   Bowlmor AMF Corp.   35,651   09/30/34            
4.56   JPMCB   BZ North Ridgeville                                   Yes   Bowlmor AMF Corp.   35,456   09/30/34            
4.57   JPMCB   BZ Belle Vernon                                   Yes   Bowlmor AMF Corp.   30,797   09/30/34            
4.58   JPMCB   BZ Fountain Square                                   Yes   Bowlmor AMF Corp.   29,010   09/30/34            
5   JPMCB   Parker Plaza       184,396       1,614,000                   No   Columbia University   36,489   09/30/20   LIG Insurance Company   20,093   12/31/18
6   JPMCB   Castleton Park               2,500,000                   No   NGS   165,556   09/30/21   Community Health Network, Inc   88,796   02/28/25
7   JPMCB   Bethesda Office Center               523,347                   No   Association of Financial Professionals   28,468   03/31/17   Red Coats, Inc.   25,344   05/31/28
8   JPMCB   55 West 125th Street                                   No   NYC Administration for Children’s Services   64,496   05/14/17   GSA - Social Security Administration   26,086   09/30/15
9   SMF II   College Park Office               2,000,000                   Various                        
9.01   SMF II   400 College Road East                                   Yes   Abbott Point of Care Inc.   72,184   12/31/24            
9.02   SMF II   301 College Road East                                   Yes   Taylor Tech   57,460   02/28/19            
9.03   SMF II   303 College Road East                                   No   Dr. Reddy’s Inc.   30,785   12/11/24   Thermo Fisher   12,989   12/31/15
9.04   SMF II   201 College Road East                                   Yes   Gallus Biopharmaceutical   56,845   11/30/16            
9.05   SMF II   305 College Road East                                   No   Bracco   35,027   11/30/15   AT&T   4,033   09/20/23
9.06   SMF II   307 College Road East                                   No   Neostrata   26,222   01/31/20   Princeton Consumer Research   7,852   09/04/24
10   JPMCB   Boulevard Square               827,239                   No   Sports Authority   37,413   10/31/25   RossDress for Less   30,137   01/31/21
11   JPMCB   Scottsdale Quarter       216,788       1,896,899                   No   Starwood Hotels & Resorts   67,627   02/28/27   iPic Theaters   44,416   12/31/25
12   JPMCB   One City Centre               2,250,000               1,500,000   No   Waste Management   243,628   12/31/20   Energy XXI   171,016   12/31/22
13   JPMCB   215 West 125th Street                                   No   New York State Workers’ Compensation Board 45,205   09/30/19   Emblem Health   34,170   01/31/32
14   JPMCB   Albany Road Georgia Portfolio       150,000       1,500,000                   No                        
14.01   JPMCB   1200 Ashwood                                   No   Noble Systems   41,520   12/01/25   Humana Employers Health   26,164   08/01/20
14.02   JPMCB   Roberts                                   No   Dornier Medtech America   35,059   07/31/20   Uni-Select   17,415   06/30/19
14.03   JPMCB   Avalon                                   No   Electronics for Imaging   28,527   11/30/21   Capital City Mechanical   16,550   09/15/19
14.04   JPMCB   Vaughn                                   No   Pivotal Retail Group   22,257   04/30/20   ABE Enterprises   13,339   09/30/19
15   JPMCB   300 North Greene Street                                   No   Smith Moore Leatherwood, LLP   65,632   06/30/20   Wells Fargo Bank   48,767   12/31/19
16   JPMCB   Woodlark Fund Portfolio                                   No                        
16.01   JPMCB   Hillcrest & Oakwood Apartments                                   No                        
16.02   JPMCB   Colonie Apartments                                   No                        
16.03   JPMCB   Southgate Apartments                                   No                        
17   Barclays   University Heights - Charlottesville       525,000                           No                        
18   Barclays   West Hartford Office Portfolio       321,313       250,000                   No                        
18.01   Barclays   53-65 LaSalle Road                                   No   Hooker & Holcombe   14,624   02/28/19   MetLife   10,294   08/31/19
18.02   Barclays   61 South Main Street                                   No   Mental Health Association of Connecticut, Inc. 4,625   10/31/18   Kevin Purviance   1,600   01/31/18
18.03   Barclays   41 North Main Street                                   No   Collins Medical Associates   3,227   04/30/19   Family Resource Development   3,041   06/30/18
18.04   Barclays   1001 Farmington Avenue                                   No   Talon Capital   4,650   01/31/18   Optimal Wellness   2,200   03/31/19
18.05   Barclays   18 North Main Street                                   No   Donaghue Foundation   2,626   05/31/16   Health Management   2,325   09/30/17
19   MC-Five Mile   Columbus Park                                   No                        
20   RCMC   Shaw’s Plaza - Carver               106,500                   No   Shaw’s   64,186   02/28/31   CVS   13,013   03/11/31
21   RCMC   The Fort Apartments                                   No                        
22   Barclays   Points East Shopping Center               611,363               300,000   No   Marc’s   39,680   05/31/23   The Tile Shop   28,704   06/30/24
23   JPMCB   Marriott - Pittsburgh                                   No                        
24   Barclays   River View Shopping Center       48,971       292,745                   No   Fort Washington Fitness   25,282   02/28/20   Lassen’s Market   12,480   06/30/21
25   JPMCB   JAGR Portfolio                                   No                        

 

A-1-15
 

 

ANNEX A-1                                                                
                                                                     
                RESERVE CAPS(19)       LARGEST TENANT (3), (20), (21), (22)   2nd LARGEST TENANT (3), (20), (21), (22)
                CapEx   Envir.   TI/LC   RE Tax   Insur.   Debt Service   Other   Single           Lease           Lease
Loan #   Seller(1)   Property Name        Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)   Tenant   Largest Tenant   Unit Size   Expiration   2nd Largest Tenant   Unit Size   Expiration
25.01   JPMCB   Hilton Jackson                                   No                        
25.02   JPMCB   Doubletree Grand Rapids                                   No                        
25.03   JPMCB   Doubletree Annapolis                                   No                        
26   JPMCB   111 South Jackson                                   No   Galvanize   70,599   01/31/26            
27   JPMCB   Exposition Marketplace       30,000       125,000                   No   Howdy Bargain Center   10,147   10/31/19   C & J Beauty Supply   6,005   12/31/22
28   JPMCB   Hampton Inn & Suites Orlando/Altamonte                                   No                        
29   Barclays   3655 Lomita Boulevard - Torrance                                   No   FPA Women’s Health   8,247   05/31/18   Ma Dental Corp   1,811   04/30/21
30   Barclays   Arapahoe Village       40,000       240,000                   No   Prestige Fitness   21,733   05/31/21   Pet Club   7,860   11/30/18
31   MC-Five Mile   Virginia Towers Apartments                                   No                        
32   JPMCB   770 S Post Oak       60,000       400,000                   No   Love Advertising   11,536   01/31/17   HF Christmann & Associates   5,717   11/30/17
33   SMF II   Holiday Inn Express Janesville                                   No                        
34   RCMC   250 Ballardvale                                   No   Homans   94,633   09/30/17   J.C. Cannistraro   67,917   04/30/17
35   MC-Five Mile   North Park Shopping Center               150,000                   No   Save-A-Lot   16,936   01/31/24   Deals$   10,750   03/31/24
36   Barclays   The Forum Office               870,000                   No   Ascenda   88,736   03/31/21   ITT   16,094   09/30/20
37   Barclays   Raley’s Roseville                                   Yes   Raley’s Supermarket   52,324   07/30/28            
38   JPMCB   Brookfield Apartments                                   No                        
39   Barclays   Shaw’s Plaza - Hanson       39,992       133,308               210,000   No   Shaw’s   59,642   02/28/21   Dollar Tree   9,757   01/31/16
40   Barclays   Pleasant Run Apartments                                   No                        
41   MC-Five Mile   Delilah Terrace & Stoney Fields MHCs                                   No                        
42   Barclays   Cumberland Industrial Portfolio               325,000                   Various                        
42.01   Barclays   1600 Malone Street                                   No   Diversified Information Technologies   88,600   12/31/19   NIPRO Glass Americas   18,550   07/29/16
42.02   Barclays   1473 West Forest Grove Road                                   Yes   Transweb, LLC   67,600   06/30/17            
43   RCMC   La Puente Pavilion               100,000                   No   Smart & Final   25,713   10/31/29   Jiffy Lube   2,280   08/31/25
44   JPMCB   West Village II               100,140                   No   Salon Lure   3,376   12/31/24   Palm Beach Tan   2,578   05/31/18
45   JPMCB   10 Main Street                                   No                        
46   RCMC   Hampton Inn Groton                                   No                        
47   Barclays   Midtown & Burrstone Apartment Portfolio                                   No                        
47.01   Barclays   Midtown Apartments                                   No                        
47.02   Barclays   Burrstone Apartments                                   No                        
48   JPMCB   Arundel Crossing VI                                   Yes   Domino’s Pizza Master Issuer LLC   70,000   08/31/24            
49   SMF II   Comfort Suites Spartanburg       688,000                           No                        
50   JPMCB   Hampton Inn Shreveport       234,144                           No                        
51   Barclays   69-02 Garfield Avenue                                   Yes   Royal Elite Palace Caterers, LLC   37,480   08/31/34            
52   JPMCB   Forest Pointe                                   No                        
53   Barclays   CKM Portfolio       70,680                           Yes                        
53.01   Barclays   Kidney Center Chattanooga                                   Yes   Kidney Center   29,000   08/20/22            
53.02   Barclays   Food Lion Martinsburg                                   Yes   Food Lion   29,000   08/09/19            
53.03   Barclays   Harvey’s Keystone                                   Yes   Harvey’s   29,000   05/04/18            
54   Barclays   Deer Creek Marketplace       10,250       70,000                   No   Thomasville   11,386   11/30/19   UMB Bank   4,640   04/30/35
55   Barclays   Denver Self Storage                                   No                        
56   SMF II   Alana Woods Apartments       130,620                           No                        
57   JPMCB   Ramada Plaza       600,000                           No                        
58   Barclays   Stonecrest Village               182,000                   No   Davita Dialysis   8,500   03/31/23   Luna Park, Inc.   6,000   02/28/20
59   RCMC   Bargain Storage Bar 4       14,616                           No                        
60   RCMC   Antioch Crossing                                   No   Payless Shoes   2,800   11/30/19   LA Tan   2,530   06/30/19
61   Barclays   Value Place Lebanon TN                                   No                        
62   JPMCB   Interlaken Inn       900,000                           No                        
63   SMF II   Hampton Inn Atlanta Woodstock                               475,000   No                        
64   Barclays   Value Place Lenexa KS                                   No                        
65   SMF II   Pioneer & Colorado Industrial       100,000       50,000                   No                        
65.01   SMF II   2125 West Pioneer Parkway                                   No   Trod Dunn Inc.   5,000   04/30/17   Lynn, Jesse   5,000   08/31/17
65.02   SMF II   1229 Colorado Lane                                   No   A-1 Engine   7,746   09/30/15   Stonecraft Mantels LLC   7,254   02/28/17
66   MC-Five Mile   Walgreens St Joseph                                   Yes   Walgreens   14,560   06/30/78            
67   RCMC   Bargain Storage Sunrise       15,144                           No                        
68   SMF II   Village Park MHC                                   No                        
69   SMF II   Newport Creek Apartments       22,248                           No                        
70   Barclays   494 Wortman Avenue       12,108                           Yes   Ultra Flex Packaging Corp   40,361   06/30/18            

 

A-1-16
 

 

 

ANNEX A-1                                        
                                             
            3rd LARGEST TENANT (3), (20), (21), (22)   4th LARGEST TENANT (3), (20), (21), (22)     5th LARGEST TENANT (3), (20), (21), (22)
                    Lease           Lease           Lease
Loan #   Seller(1)   Property Name   3rd Largest Tenant   Unit Size   Expiration   4th Largest Tenant   Unit Size   Expiration   5th Largest Tenant   Unit Size   Expiration
1   JPMCB   One Shell Square   Liskow & Lewis   73,077   11/30/19   Gieger, Laborde & Lap   23,607   04/30/17   Harvey Gulf International   23,432   07/31/19
2   JPMCB   Pearlridge Center   Pearlridge Mall Theatres   40,730   12/31/22   DSI Renal   26,867   08/31/18   Longs Drug Store   26,500   02/28/21
3   JPMCB   Sunbelt Portfolio                                    
3.01   JPMCB   Wells Fargo Tower   Baker Donelson   71,483   01/31/23   Leitman, Siegal, Payne   20,311   03/31/20   Ogletree, Deakins, Nash   16,927   05/31/25
3.02   JPMCB   Inverness Center   EPL, Inc.   24,600   06/30/21   Enercon Services, Inc.   22,152   05/31/19   Resource Management Service   15,872   04/30/17
3.03   JPMCB   Meridian Building   Ogletree Deakins Nash   13,154   02/28/16   RGN-Columbia I, LLC   12,072   10/31/23   Fisher & Phillips, LLP   11,695   07/31/24
4   JPMCB   Brunswick Portfolio                                    
4.01   JPMCB   BZ Lone Tree                                    
4.02   JPMCB   BZ Gilbert Consolidated                                    
4.03   JPMCB   BZ XL Kennesaw Consolidated                                    
4.04   JPMCB   BZ Randall Road Consolidated                                    
4.05   JPMCB   BZ Romeoville Consolidated                                    
4.06   JPMCB   Cal Oaks Bowl                                    
4.07   JPMCB   BZ St Peters Consolidated                                    
4.08   JPMCB   Classic Lanes                                    
4.09   JPMCB   Premier Lanes                                    
4.10   JPMCB   BZ Brooklyn Park Consolidated                                    
4.11   JPMCB   BZ Eden Prairie                                    
4.12   JPMCB   BZ Lakeville Consolidated                                    
4.13   JPMCB   BZ Blaine Consolidated                                    
4.14   JPMCB   Brunswick’s Norcross                                    
4.15   JPMCB   Majestic Lanes                                    
4.16   JPMCB   Bramalea Lanes                                    
4.17   JPMCB   BZ Glendale                                    
4.18   JPMCB   Brunswick’s Marietta                                    
4.19   JPMCB   BZ Watauga Consolidated                                    
4.20   JPMCB   BZ Roswell                                    
4.21   JPMCB   National Lanes                                    
4.22   JPMCB   BZ River Grove                                    
4.23   JPMCB   Via Linda Lanes                                    
4.24   JPMCB   BZ Upland                                    
4.25   JPMCB   Foothill Lanes                                    
4.26   JPMCB   Riverview Lanes Consolidated                                    
4.27   JPMCB   BZ Heather Ridge                                    
4.28   JPMCB   BZ Westminster                                    
4.29   JPMCB   Columbia Lanes Consolidated                                    
4.30   JPMCB   Brunswick’s Buffalo Grove                                    
4.31   JPMCB   Moreno Valley Bowl                                    
4.32   JPMCB   Fairlawn Lanes Consolidated                                    
4.33   JPMCB   BZ Green Mountain                                    
4.34   JPMCB   BZ Mesa                                    
4.35   JPMCB   BZ Lilburn                                    
4.36   JPMCB   BZ Turnersville                                    
4.37   JPMCB   BZ Lakeside                                    
4.38   JPMCB   Harbour Lanes                                    
4.39   JPMCB   Tri-City Bowl                                    
4.40   JPMCB   BZ Normandy Consolidated                                    
4.41   JPMCB   Margate Lanes                                    
4.42   JPMCB   BZ Austell                                    
4.43   JPMCB   BZ Mt Prospect                                    
4.44   JPMCB   BZ Deer Park                                    
4.45   JPMCB   BZ Denton Consolidated                                    
4.46   JPMCB   BZ Woodridge                                    
4.47   JPMCB   Vista Lanes                                    
4.48   JPMCB   Wekiva Lanes                                    
4.49   JPMCB   BZ Roselle                                    
4.50   JPMCB   BZ Glendale Heights                                    
4.51   JPMCB   BZ Wheat Ridge                                    
4.52   JPMCB   BZ Circle Consolidated                                    
4.53   JPMCB   BZ Hawthorn Lanes                                    
4.54   JPMCB   Camino Seco Bowl                                    
4.55   JPMCB   Westcreek Lanes Consolidated                                    
4.56   JPMCB   BZ North Ridgeville                                    
4.57   JPMCB   BZ Belle Vernon                                    
4.58   JPMCB   BZ Fountain Square                                    
5   JPMCB   Parker Plaza   Kedrion Biopharma, Inc.   17,332   01/31/18   Ajinomoto U.S.A., Inc   16,101   02/28/18   Dava Capital Management   12,737   02/15/17
6   JPMCB   Castleton Park   Biosound Esaote, Inc   39,204   04/30/21   Royal United Financial Services LLC   38,644   02/28/19   Xerox   33,383   10/31/19
7   JPMCB   Bethesda Office Center   Sucampo Pharmaceuticals   25,016   02/14/17   Handler & Levine   12,488   11/30/20   3E Company   10,068   11/30/21
8   JPMCB   55 West 125th Street   CUNY   26,000   09/30/30   Aetna   19,870   12/31/16   DB Grant Associates   17,190   12/31/18
9   SMF II   College Park Office                                    
9.01   SMF II   400 College Road East                                    
9.02   SMF II   301 College Road East                                    
9.03   SMF II   303 College Road East   Evotec Inc   11,568   04/30/20   National Business Parks   6,975   12/31/28            
9.04   SMF II   201 College Road East                                    
9.05   SMF II   305 College Road East                                    
9.06   SMF II   307 College Road East   T. Hasegawa   5,921   02/29/16                        
10   JPMCB   Boulevard Square   TJ Maxx   29,980   01/31/24   You-Fit Health Club   24,970   04/30/24   Kirkland’s Home   10,115   01/31/16
11   JPMCB   Scottsdale Quarter   H&M   24,310   01/31/20   Restoration Hardware   22,405   01/31/28   Maracay Homes   19,066   06/30/22
12   JPMCB   One City Centre   Ballard Exploration   18,518   08/31/17   Wells Fargo Bank   13,136   04/30/16   Stone Bond Technologies   8,823   05/31/16
13   JPMCB   215 West 125th Street   Columbia University   33,068   05/31/18   New York State Dept of Labor   26,546   08/31/19   CUNY   7,113   06/30/24
14   JPMCB   Albany Road Georgia Portfolio                                    
14.01   JPMCB   1200 Ashwood   Sedgwick Claims Management   21,834   03/01/17   US Forest Service   11,163   11/01/24   Entaire Global Company   10,221   09/01/20
14.02   JPMCB   Roberts   Mohawk Carpet   12,526   12/31/19                        
14.03   JPMCB   Avalon   Universal Hospital   15,781   12/31/16                        
14.04   JPMCB   Vaughn   Comfort Systems   11,212   03/31/19                        
15   JPMCB   300 North Greene Street   Bell Partners Inc.   28,227   05/31/17   Womble Carlyle Sandridge & Rice   20,267   06/30/17   United Guaranty Corporation   17,797   09/30/15
16   JPMCB   Woodlark Fund Portfolio                                    
16.01   JPMCB   Hillcrest & Oakwood Apartments                                    
16.02   JPMCB   Colonie Apartments                                    
16.03   JPMCB   Southgate Apartments                                    
17   Barclays   University Heights - Charlottesville                                    
18   Barclays   West Hartford Office Portfolio                                    
18.01   Barclays   53-65 LaSalle Road   Webster Bank   7,000   03/31/22   Eagle Investment Systems   5,506   12/31/19   Beckers Jewelry Corp   3,700   03/31/17
18.02   Barclays   61 South Main Street   Schoflick & Barnett   1,336   10/31/15   Robert B. Nathanson   1,200   09/30/17   Connectident   1,161   07/31/16
18.03   Barclays   41 North Main Street   White Mountain Financial   3,011   08/31/16   Peter J. Casey   2,470   03/31/17   Elliot Zweig   1,986   04/30/16
18.04   Barclays   1001 Farmington Avenue   David M. Russell   2,027   03/31/17   Scottrade, Inc   1,475   09/30/16   Caplan & Co   1,300   05/31/16
18.05   Barclays   18 North Main Street   Bradbury & Amato   2,250   09/30/20   KPS   2,140   09/30/15   Ptel, LP   1,264   11/30/15
19   MC-Five Mile   Columbus Park                                    
20   RCMC   Shaw’s Plaza - Carver   Anytime Fitness   4,000   10/31/19   Jamie’s Fine Wine & Spirits   4,000   04/30/16            
21   RCMC   The Fort Apartments                                    
22   Barclays   Points East Shopping Center   Marshall’s   22,500   01/31/18   Old Navy   15,900   01/31/18   DSW   12,000   03/31/24
23   JPMCB   Marriott - Pittsburgh                                    
24   Barclays   River View Shopping Center   Sakanaya Japanese   5,005   01/31/25   Limon Restaurant   4,200   02/28/19   Guadalajara Mexican   3,904   06/30/21
25   JPMCB   JAGR Portfolio                                    

 

A-1-17
 

 

ANNEX A-1                                        
                                             
            3rd LARGEST TENANT (3), (20), (21), (22)   4th LARGEST TENANT (3), (20), (21), (22)     5th LARGEST TENANT (3), (20), (21), (22)
                    Lease           Lease           Lease
Loan #   Seller(1)   Property Name   3rd Largest Tenant   Unit Size   Expiration   4th Largest Tenant   Unit Size   Expiration   5th Largest Tenant   Unit Size   Expiration
25.01   JPMCB   Hilton Jackson                                    
25.02   JPMCB   Doubletree Grand Rapids                                    
25.03   JPMCB   Doubletree Annapolis                                    
26   JPMCB   111 South Jackson                                    
27   JPMCB   Exposition Marketplace   King Food Town Market   5,500   09/30/17   Lucky Spin Laundries, LLC   3,500   08/31/24   Sherwin Williams   3,228   06/30/17
28   JPMCB   Hampton Inn & Suites Orlando/Altamonte                                    
29   Barclays   3655 Lomita Boulevard - Torrance   Eric Feit, DPM   1,792   03/31/22   Richard M Butlig, MD   1,762   02/28/17   Advanced Sleep Medicine, Inc   1,724   04/30/17
30   Barclays   Arapahoe Village   Sherwin Williams   5,278   09/30/16   Half Penny Brewery   5,230   06/30/25   Jade Gardens Restaurant   4,980   01/31/18
31   MC-Five Mile   Virginia Towers Apartments                                    
32   JPMCB   770 S Post Oak   Prolamsa Inc.   5,640   09/30/16   US Well Services, LLC   5,114   04/14/17   Berie Lamberth Mgmt., Inc.   4,936   01/14/18
33   SMF II   Holiday Inn Express Janesville                                    
34   RCMC   250 Ballardvale   American Technologies   11,880   03/31/19   Homans   3,500   MTM            
35   MC-Five Mile   North Park Shopping Center   EbLens   6,000   03/05/24   Regine Kids   4,635   02/28/29   MadRag   4,140   03/31/24
36   Barclays   The Forum Office   Xavier   7,982   01/31/18   Hibu, Inc.   6,903   11/30/15   Forum Family Medicine   5,596   12/31/18
37   Barclays   Raley’s Roseville                                    
38   JPMCB   Brookfield Apartments                                    
39   Barclays   Shaw’s Plaza - Hanson   Signature Health Care Corp   4,990   01/31/20   Mutual Federal Savings Bank   1,813   MTM   Edward Jones   1,500   10/31/18
40   Barclays   Pleasant Run Apartments                                    
41   MC-Five Mile   Delilah Terrace & Stoney Fields MHCs                                    
42   Barclays   Cumberland Industrial Portfolio                                    
42.01   Barclays   1600 Malone Street                                    
42.02   Barclays   1473 West Forest Grove Road                                    
43   RCMC   La Puente Pavilion   Bella Medical Group   2,260   11/30/23   Rice Wok   2,096   10/31/25   Dr. James E. Dickey, D.D.S.   1,160   05/31/23
44   JPMCB   West Village II   Ideal Image   1,957   05/31/16   P.D. Johnson’s Dog Day Deli   1,900   01/31/18   Edohana Sushi Express   1,292   05/31/19
45   JPMCB   10 Main Street                                    
46   RCMC   Hampton Inn Groton                                    
47   Barclays   Midtown & Burrstone Apartment Portfolio                                    
47.01   Barclays   Midtown Apartments                                    
47.02   Barclays   Burrstone Apartments                                    
48   JPMCB   Arundel Crossing VI                                    
49   SMF II   Comfort Suites Spartanburg                                    
50   JPMCB   Hampton Inn Shreveport                                    
51   Barclays   69-02 Garfield Avenue                                    
52   JPMCB   Forest Pointe                                    
53   Barclays   CKM Portfolio                                    
53.01   Barclays   Kidney Center Chattanooga                                    
53.02   Barclays   Food Lion Martinsburg                                    
53.03   Barclays   Harvey’s Keystone                                    
54   Barclays   Deer Creek Marketplace   Heartland Services, Inc   2,356   03/31/16   Oreck   1,500   10/31/17   Phone Medic, LLC   1,400   12/31/19
55   Barclays   Denver Self Storage                                    
56   SMF II   Alana Woods Apartments                                    
57   JPMCB   Ramada Plaza                                    
58   Barclays   Stonecrest Village   Glady’s Knight Chicken&Waffles   5,100   03/31/19   Plato’s Closet   3,785   08/31/17   Orthodontic Care of Georgia   2,345   06/30/16
59   RCMC   Bargain Storage Bar 4                                    
60   RCMC   Antioch Crossing   Dental Office   1,990   11/30/21   Subway   1,600   05/31/19   Professional Nail   1,600   05/31/19
61   Barclays   Value Place Lebanon TN                                    
62   JPMCB   Interlaken Inn                                    
63   SMF II   Hampton Inn Atlanta Woodstock                                    
64   Barclays   Value Place Lenexa KS                                    
65   SMF II   Pioneer & Colorado Industrial                                    
65.01   SMF II   2125 West Pioneer Parkway   Gathering of the Remnan   5,000   11/30/17   Texas Boss Hoss   5,000   MTM   Body Shop el Chaparro   3,000   MTM
65.02   SMF II   1229 Colorado Lane   TIMOS auto painting and   3,100   08/31/15   Lee’s Used Auto Parts Di   2,520   MTM   CDEA Auto Body   2,400   MTM
66   MC-Five Mile   Walgreens St Joseph                                    
67   RCMC   Bargain Storage Sunrise                                    
68   SMF II   Village Park MHC                                    
69   SMF II   Newport Creek Apartments                                    
70   Barclays   494 Wortman Avenue                                    

 

A-1-18
 

 

ANNEX A-1                                        
                                             
                            Pari Passu Debt
            Loan       Lockbox   Lockbox   Pari Passu   Note Control   Piece  In Trust   Piece Non Trust   Date Pari
Loan #   Seller(1)   Property Name   Purpose   Principal / Carveout Guarantor(23)    (Y/N)    Type(24)   (Y/N)   (Y/N)   Cut-Off Balance   Cut-Off Balance   Passu Debt
1   JPMCB   One Shell Square   Acquisition   William Z. Hertz, Isaac Hertz, Sarah Hertz   Yes   Hard   Yes   Yes   90,000,000   36,100,000   126,100,000
2   JPMCB   Pearlridge Center   Recapitalization   WP Glimcher, O’Connor Capital Partners   Yes   CMA   Yes   No   72,000,000   58,400,000   130,400,000
3   JPMCB   Sunbelt Portfolio   Acquisition   William Z. Hertz, Isaac Hertz, Sarah Hertz   Yes   Hard   Yes   No   70,000,000   76,700,000   146,700,000
3.01   JPMCB   Wells Fargo Tower                                    
3.02   JPMCB   Inverness Center                                    
3.03   JPMCB   Meridian Building                                    
4   JPMCB   Brunswick Portfolio   Acquisition   iStar Net Lease I LLC   Yes   Hard   Yes   Yes   65,000,000   55,000,000   120,000,000
4.01   JPMCB   BZ Lone Tree                                    
4.02   JPMCB   BZ Gilbert Consolidated                                    
4.03   JPMCB   BZ XL Kennesaw Consolidated                                    
4.04   JPMCB   BZ Randall Road Consolidated                                    
4.05   JPMCB   BZ Romeoville Consolidated                                    
4.06   JPMCB   Cal Oaks Bowl                                    
4.07   JPMCB   BZ St Peters Consolidated                                    
4.08   JPMCB   Classic Lanes                                    
4.09   JPMCB   Premier Lanes                                    
4.10   JPMCB   BZ Brooklyn Park Consolidated                                    
4.11   JPMCB   BZ Eden Prairie                                    
4.12   JPMCB   BZ Lakeville Consolidated                                    
4.13   JPMCB   BZ Blaine Consolidated                                    
4.14   JPMCB   Brunswick’s Norcross                                    
4.15   JPMCB   Majestic Lanes                                    
4.16   JPMCB   Bramalea Lanes                                    
4.17   JPMCB   BZ Glendale                                    
4.18   JPMCB   Brunswick’s Marietta                                    
4.19   JPMCB   BZ Watauga Consolidated                                    
4.20   JPMCB   BZ Roswell                                    
4.21   JPMCB   National Lanes                                    
4.22   JPMCB   BZ River Grove                                    
4.23   JPMCB   Via Linda Lanes                                    
4.24   JPMCB   BZ Upland                                    
4.25   JPMCB   Foothill Lanes                                    
4.26   JPMCB   Riverview Lanes Consolidated                                    
4.27   JPMCB   BZ Heather Ridge                                    
4.28   JPMCB   BZ Westminster                                    
4.29   JPMCB   Columbia Lanes Consolidated                                    
4.30   JPMCB   Brunswick’s Buffalo Grove                                    
4.31   JPMCB   Moreno Valley Bowl                                    
4.32   JPMCB   Fairlawn Lanes Consolidated                                    
4.33   JPMCB   BZ Green Mountain                                    
4.34   JPMCB   BZ Mesa                                    
4.35   JPMCB   BZ Lilburn                                    
4.36   JPMCB   BZ Turnersville                                    
4.37   JPMCB   BZ Lakeside                                    
4.38   JPMCB   Harbour Lanes                                    
4.39   JPMCB   Tri-City Bowl                                    
4.40   JPMCB   BZ Normandy Consolidated                                    
4.41   JPMCB   Margate Lanes                                    
4.42   JPMCB   BZ Austell                                    
4.43   JPMCB   BZ Mt Prospect                                    
4.44   JPMCB   BZ Deer Park                                    
4.45   JPMCB   BZ Denton Consolidated                                    
4.46   JPMCB   BZ Woodridge                                    
4.47   JPMCB   Vista Lanes                                    
4.48   JPMCB   Wekiva Lanes                                    
4.49   JPMCB   BZ Roselle                                    
4.50   JPMCB   BZ Glendale Heights                                    
4.51   JPMCB   BZ Wheat Ridge                                    
4.52   JPMCB   BZ Circle Consolidated                                    
4.53   JPMCB   BZ Hawthorn Lanes                                    
4.54   JPMCB   Camino Seco Bowl                                    
4.55   JPMCB   Westcreek Lanes Consolidated                                    
4.56   JPMCB   BZ North Ridgeville                                    
4.57   JPMCB   BZ Belle Vernon                                    
4.58   JPMCB   BZ Fountain Square                                    
5   JPMCB   Parker Plaza   Refinance   Adam Glick   Yes   CMA   No   NAP   NAP   NAP   NAP
6   JPMCB   Castleton Park   Acquisition   Raymond Massa   Yes   CMA   No   NAP   NAP   NAP   NAP
7   JPMCB   Bethesda Office Center   Acquisition   William F. Peel, Barbara K. Peel   Yes   CMA   No   NAP   NAP   NAP   NAP
8   JPMCB   55 West 125th Street   Acquisition   RREEF Spezial Invest GmbH   Yes   CMA   No   NAP   NAP   NAP   NAP
9   SMF II   College Park Office   Refinance   John Zirinsky   Yes   CMA   No   NAP   NAP   NAP   NAP
9.01   SMF II   400 College Road East                                    
9.02   SMF II   301 College Road East                                    
9.03   SMF II   303 College Road East                                    
9.04   SMF II   201 College Road East                                    
9.05   SMF II   305 College Road East                                    
9.06   SMF II   307 College Road East                                    
10   JPMCB   Boulevard Square   Refinance   Robert M. Cornfeld   Yes   CMA   No   NAP   NAP   NAP   NAP
11   JPMCB   Scottsdale Quarter   Recapitalization   WP Glimcher, O’Connor Capital Partners   Yes   CMA   Yes   No   42,000,000   53,000,000   95,000,000
12   JPMCB   One City Centre   Refinance   Accesso Partners, LLC   Yes   Hard   Yes   No   40,000,000   60,000,000   100,000,000
13   JPMCB   215 West 125th Street   Acquisition   RREEF Spezial Invest GmbH   Yes   CMA   No   NAP   NAP   NAP   NAP
14   JPMCB   Albany Road Georgia Portfolio   Acquisition   Christopher J. Knisley   Yes   CMA   No   NAP   NAP   NAP   NAP
14.01   JPMCB   1200 Ashwood                                    
14.02   JPMCB   Roberts                                    
14.03   JPMCB   Avalon                                    
14.04   JPMCB   Vaughn                                    
15   JPMCB   300 North Greene Street   Acquisition   William Z. Hertz, Isaac Hertz, Sarah Hertz   Yes   Hard   No   NAP   NAP   NAP   NAP
16   JPMCB   Woodlark Fund Portfolio   Refinance   Harold Rosenblum   Yes   Soft   No   NAP   NAP   NAP   NAP
16.01   JPMCB   Hillcrest & Oakwood Apartments                                    
16.02   JPMCB   Colonie Apartments                                    
16.03   JPMCB   Southgate Apartments                                    
17   Barclays   University Heights - Charlottesville   Refinance   D. Bart Frye, Jr., Lawrence J. Goldrich   Yes   Springing   No   NAP   NAP   NAP   NAP
18   Barclays   West Hartford Office Portfolio   Refinance   Marc K. Lewis   Yes   Springing   No   NAP   NAP   NAP   NAP
18.01   Barclays   53-65 LaSalle Road                                    
18.02   Barclays   61 South Main Street                                    
18.03   Barclays   41 North Main Street                                    
18.04   Barclays   1001 Farmington Avenue                                    
18.05   Barclays   18 North Main Street                                    
19   MC-Five Mile   Columbus Park   Refinance   Jared Kushner   Yes   Springing   No   NAP   NAP   NAP   NAP
20   RCMC   Shaw’s Plaza - Carver   Refinance   Nino Micozzi   Yes   CMA   No   NAP   NAP   NAP   NAP
21   RCMC   The Fort Apartments   Acquisition   C. A. Dobbs Ackermann, Ackermann Family Limited Partnership   Yes   Springing   No   NAP   NAP   NAP   NAP
22   Barclays   Points East Shopping Center   Refinance   Richard B. Ferris   Yes   CMA   No   NAP   NAP   NAP   NAP
23   JPMCB   Marriott - Pittsburgh   Refinance   Lance T. Shaner   Yes   Hard   Yes   No   19,060,000   25,000,000   44,060,000
24   Barclays   River View Shopping Center   Acquisition   Kenneth Mattson, Timothy LeFever   Yes   CMA   No   NAP   NAP   NAP   NAP
25   JPMCB   JAGR Portfolio   Refinance   Chad Cooley, Russell Flicker, Jonathan Rosenfeld, Bernard Michael   Yes   Hard   Yes   No   17,500,000   30,000,000   47,500,000

 

A-1-19
 

 

ANNEX A-1                                        
                                             
                            Pari Passu Debt
            Loan       Lockbox   Lockbox   Pari Passu   Note Control   Piece  In Trust   Piece Non Trust   Date Pari
Loan #   Seller(1)   Property Name   Purpose   Principal / Carveout Guarantor(23)    (Y/N)    Type(24)   (Y/N)   (Y/N)   Cut-Off Balance   Cut-Off Balance   Passu Debt
25.01   JPMCB   Hilton Jackson                                    
25.02   JPMCB   Doubletree Grand Rapids                                    
25.03   JPMCB   Doubletree Annapolis                                    
26   JPMCB   111 South Jackson   Acquisition   RREEF Spezial Invest GmbH   Yes   CMA   No   NAP   NAP   NAP   NAP
27   JPMCB   Exposition Marketplace   Refinance   Chaim Treibatch, Lawrence Kuppin   Yes   Springing   No   NAP   NAP   NAP   NAP
28   JPMCB   Hampton Inn & Suites Orlando/Altamonte   Refinance   Hiren Desai   Yes   Springing   No   NAP   NAP   NAP   NAP
29   Barclays   3655 Lomita Boulevard - Torrance   Refinance   Marc K. Lewis   Yes   Springing   No   NAP   NAP   NAP   NAP
30   Barclays   Arapahoe Village   Refinance   Alan C. Fox   Yes   CMA   No   NAP   NAP   NAP   NAP
31   MC-Five Mile   Virginia Towers Apartments   Refinance   Ernest Rafailides   Yes   Springing   No   NAP   NAP   NAP   NAP
32   JPMCB   770 S Post Oak   Acquisition   Transcontinental Realty Investors, Inc.   Yes   Hard   No   NAP   NAP   NAP   NAP
33   SMF II   Holiday Inn Express Janesville   Refinance   Sanjiv Mehrotra   Yes   Springing   No   NAP   NAP   NAP   NAP
34   RCMC   250 Ballardvale   Refinance   Michael A. Howland   Yes   CMA   No   NAP   NAP   NAP   NAP
35   MC-Five Mile   North Park Shopping Center   Acquisition   Alvaro R. Jinete   Yes   CMA   No   NAP   NAP   NAP   NAP
36   Barclays   The Forum Office   Acquisition   Blair Richardson   Yes   CMA   No   NAP   NAP   NAP   NAP
37   Barclays   Raley’s Roseville   Refinance   Mark L. Engstrom   Yes   Springing   No   NAP   NAP   NAP   NAP
38   JPMCB   Brookfield Apartments   Acquisition   Jeffrey D. Burningham, Jeffrey C. Danley, James D. Dunn   Yes   Springing   No   NAP   NAP   NAP   NAP
39   Barclays   Shaw’s Plaza - Hanson   Refinance   Fredric Leopold   Yes   CMA   No   NAP   NAP   NAP   NAP
40   Barclays   Pleasant Run Apartments   Refinance   Young Ho Kim, Jana Stock   Yes   CMA   No   NAP   NAP   NAP   NAP
41   MC-Five Mile   Delilah Terrace & Stoney Fields MHCs   Refinance   Kenneth C. Burnham   Yes   Springing   No   NAP   NAP   NAP   NAP
42   Barclays   Cumberland Industrial Portfolio   Acquisition   Jacob Muller   Yes   CMA   No   NAP   NAP   NAP   NAP
42.01   Barclays   1600 Malone Street                                    
42.02   Barclays   1473 West Forest Grove Road                                    
43   RCMC   La Puente Pavilion   Refinance   Alon Abady, Shane Astani   Yes   Soft   No   NAP   NAP   NAP   NAP
44   JPMCB   West Village II   Refinance   The Katbird Company, L.P., Henry S. Miller, III, Robert W. Bagwell   Yes   Springing   No   NAP   NAP   NAP   NAP
45   JPMCB   10 Main Street   Refinance   W. Henry Grosvenor, J. Martin Regan Jr.   Yes   CMA   No   NAP   NAP   NAP   NAP
46   RCMC   Hampton Inn Groton   Refinance   Kiran Parekh   Yes   Springing   No   NAP   NAP   NAP   NAP
47   Barclays   Midtown & Burrstone Apartment Portfolio   Refinance   LSG Enterprises LLC   Yes   CMA   No   NAP   NAP   NAP   NAP
47.01   Barclays   Midtown Apartments                                    
47.02   Barclays   Burrstone Apartments                                    
48   JPMCB   Arundel Crossing VI   Acquisition   Four Springs Capital Trust, Four Springs Capital Trust Operating Partnership, L.P.   Yes   Hard   No   NAP   NAP   NAP   NAP
49   SMF II   Comfort Suites Spartanburg   Refinance   Harishyam Singh   Yes   Springing   No   NAP   NAP   NAP   NAP
50   JPMCB   Hampton Inn Shreveport   Acquisition   Iqbal Virani   Yes   CMA   No   NAP   NAP   NAP   NAP
51   Barclays   69-02 Garfield Avenue   Recapitalization   Joseph Alishaev, Simon Alishaev, Yuri Alishaev   Yes   CMA   No   NAP   NAP   NAP   NAP
52   JPMCB   Forest Pointe   Acquisition   Blevins Family Properties, LLC, Winco L.L.C.   Yes   CMA   No   NAP   NAP   NAP   NAP
53   Barclays   CKM Portfolio   Refinance   Deborah Freifeld, Dov Ber Junik, Dovie Sperlin   Yes   CMA   No   NAP   NAP   NAP   NAP
53.01   Barclays   Kidney Center Chattanooga                                    
53.02   Barclays   Food Lion Martinsburg                                    
53.03   Barclays   Harvey’s Keystone                                    
54   Barclays   Deer Creek Marketplace   Refinance   Alan C. Fox   Yes   CMA   No   NAP   NAP   NAP   NAP
55   Barclays   Denver Self Storage   Refinance   Francis E. Gay   Yes   CMA   No   NAP   NAP   NAP   NAP
56   SMF II   Alana Woods Apartments   Refinance   Terrie M. Hall   No   None   No   NAP   NAP   NAP   NAP
57   JPMCB   Ramada Plaza   Refinance   Paul B. Reisman   Yes   Springing   No   NAP   NAP   NAP   NAP
58   Barclays   Stonecrest Village   Refinance   Jonathan M. Larmore   Yes   CMA   No   NAP   NAP   NAP   NAP
59   RCMC   Bargain Storage Bar 4   Refinance   Barry P. Raber   Yes   Springing   No   NAP   NAP   NAP   NAP
60   RCMC   Antioch Crossing   Refinance   Timothy W. Barrett, James M. Mackenbrock, Eugene J. Porto, The Eugene J. Porto Living Trust Yes   Springing   No   NAP   NAP   NAP   NAP
61   Barclays   Value Place Lebanon TN   Refinance   William Davidson, Evan Carzis   Yes   CMA   No   NAP   NAP   NAP   NAP
62   JPMCB   Interlaken Inn   Refinance   Paul B. Reisman   Yes   Springing   No   NAP   NAP   NAP   NAP
63   SMF II   Hampton Inn Atlanta Woodstock   Refinance   Samir I. Shah   Yes   Springing   No   NAP   NAP   NAP   NAP
64   Barclays   Value Place Lenexa KS   Refinance   William Davidson, Evan Carzis   Yes   CMA   No   NAP   NAP   NAP   NAP
65   SMF II   Pioneer & Colorado Industrial   Refinance   William Ziegler, John Walsh   Yes   Springing   No   NAP   NAP   NAP   NAP
65.01   SMF II   2125 West Pioneer Parkway                                    
65.02   SMF II   1229 Colorado Lane                                    
66   MC-Five Mile   Walgreens St Joseph   Refinance   Myron Blackman   Yes   Springing   No   NAP   NAP   NAP   NAP
67   RCMC   Bargain Storage Sunrise   Refinance   Barry P. Raber   Yes   Springing   No   NAP   NAP   NAP   NAP
68   SMF II   Village Park MHC   Refinance   Andrew T. Cramer   Yes   Springing   No   NAP   NAP   NAP   NAP
69   SMF II   Newport Creek Apartments   Acquisition   Frederick Blechman   No   None   No   NAP   NAP   NAP   NAP
70   Barclays   494 Wortman Avenue   Refinance   Shlomo Aslan   Yes   Hard   No   NAP   NAP   NAP   NAP

 

A-1-20
 

 

ANNEX A-1                                        
                                             
            Additional Debt (25)   Total Debt
            Addit Debt   Addit Debt   Additional   Debt Cut off   Additional Debt   Total Debt    UW NCF   Total Debt    UW NOI
Loan #   Seller(1)   Property Name   Permitted (Y/N)   Exist (Y/N)   Debt Type(s)   Date Balance   Interest Rate    Cut-off Balance    DSCR   Current LTV %    Debt Yield %
1   JPMCB   One Shell Square   No   Yes   Mezzanine Loan   20,000,000   10.12500   146,100,000   1.39   80.9%   9.6%
2   JPMCB   Pearlridge Center   Yes   Yes   Permitted Mezzanine / Subordinate Debt   94,600,000   3.53000   225,000,000   2.68   52.6%   10.4%
3   JPMCB   Sunbelt Portfolio   No   Yes   Mezzanine Loan   21,500,000   9.90000   168,200,000   1.36   82.7%   10.0%
3.01   JPMCB   Wells Fargo Tower                           1.36   82.7%   10.0%
3.02   JPMCB   Inverness Center                           1.36   82.7%   10.0%
3.03   JPMCB   Meridian Building                           1.36   82.7%   10.0%
4   JPMCB   Brunswick Portfolio   No   No   NAP   NAP   NAP   120,000,000   1.47   58.1%   12.3%
4.01   JPMCB   BZ Lone Tree                           1.47   58.1%   12.3%
4.02   JPMCB   BZ Gilbert Consolidated                           1.47   58.1%   12.3%
4.03   JPMCB   BZ XL Kennesaw Consolidated                           1.47   58.1%   12.3%
4.04   JPMCB   BZ Randall Road Consolidated                           1.47   58.1%   12.3%
4.05   JPMCB   BZ Romeoville Consolidated                           1.47   58.1%   12.3%
4.06   JPMCB   Cal Oaks Bowl                           1.47   58.1%   12.3%
4.07   JPMCB   BZ St Peters Consolidated                           1.47   58.1%   12.3%
4.08   JPMCB   Classic Lanes                           1.47   58.1%   12.3%
4.09   JPMCB   Premier Lanes                           1.47   58.1%   12.3%
4.10   JPMCB   BZ Brooklyn Park Consolidated                           1.47   58.1%   12.3%
4.11   JPMCB   BZ Eden Prairie                           1.47   58.1%   12.3%
4.12   JPMCB   BZ Lakeville Consolidated                           1.47   58.1%   12.3%
4.13   JPMCB   BZ Blaine Consolidated                           1.47   58.1%   12.3%
4.14   JPMCB   Brunswick’s Norcross                           1.47   58.1%   12.3%
4.15   JPMCB   Majestic Lanes                           1.47   58.1%   12.3%
4.16   JPMCB   Bramalea Lanes                           1.47   58.1%   12.3%
4.17   JPMCB   BZ Glendale                           1.47   58.1%   12.3%
4.18   JPMCB   Brunswick’s Marietta                           1.47   58.1%   12.3%
4.19   JPMCB   BZ Watauga Consolidated                           1.47   58.1%   12.3%
4.20   JPMCB   BZ Roswell                           1.47   58.1%   12.3%
4.21   JPMCB   National Lanes                           1.47   58.1%   12.3%
4.22   JPMCB   BZ River Grove                           1.47   58.1%   12.3%
4.23   JPMCB   Via Linda Lanes                           1.47   58.1%   12.3%
4.24   JPMCB   BZ Upland                           1.47   58.1%   12.3%
4.25   JPMCB   Foothill Lanes                           1.47   58.1%   12.3%
4.26   JPMCB   Riverview Lanes Consolidated                           1.47   58.1%   12.3%
4.27   JPMCB   BZ Heather Ridge                           1.47   58.1%   12.3%
4.28   JPMCB   BZ Westminster                           1.47   58.1%   12.3%
4.29   JPMCB   Columbia Lanes Consolidated                           1.47   58.1%   12.3%
4.30   JPMCB   Brunswick’s Buffalo Grove                           1.47   58.1%   12.3%
4.31   JPMCB   Moreno Valley Bowl                           1.47   58.1%   12.3%
4.32   JPMCB   Fairlawn Lanes Consolidated                           1.47   58.1%   12.3%
4.33   JPMCB   BZ Green Mountain                           1.47   58.1%   12.3%
4.34   JPMCB   BZ Mesa                           1.47   58.1%   12.3%
4.35   JPMCB   BZ Lilburn                           1.47   58.1%   12.3%
4.36   JPMCB   BZ Turnersville                           1.47   58.1%   12.3%
4.37   JPMCB   BZ Lakeside                           1.47   58.1%   12.3%
4.38   JPMCB   Harbour Lanes                           1.47   58.1%   12.3%
4.39   JPMCB   Tri-City Bowl                           1.47   58.1%   12.3%
4.40   JPMCB   BZ Normandy Consolidated                           1.47   58.1%   12.3%
4.41   JPMCB   Margate Lanes                           1.47   58.1%   12.3%
4.42   JPMCB   BZ Austell                           1.47   58.1%   12.3%
4.43   JPMCB   BZ Mt Prospect                           1.47   58.1%   12.3%
4.44   JPMCB   BZ Deer Park                           1.47   58.1%   12.3%
4.45   JPMCB   BZ Denton Consolidated                           1.47   58.1%   12.3%
4.46   JPMCB   BZ Woodridge                           1.47   58.1%   12.3%
4.47   JPMCB   Vista Lanes                           1.47   58.1%   12.3%
4.48   JPMCB   Wekiva Lanes                           1.47   58.1%   12.3%
4.49   JPMCB   BZ Roselle                           1.47   58.1%   12.3%
4.50   JPMCB   BZ Glendale Heights                           1.47   58.1%   12.3%
4.51   JPMCB   BZ Wheat Ridge                           1.47   58.1%   12.3%
4.52   JPMCB   BZ Circle Consolidated                           1.47   58.1%   12.3%
4.53   JPMCB   BZ Hawthorn Lanes                           1.47   58.1%   12.3%
4.54   JPMCB   Camino Seco Bowl                           1.47   58.1%   12.3%
4.55   JPMCB   Westcreek Lanes Consolidated                           1.47   58.1%   12.3%
4.56   JPMCB   BZ North Ridgeville                           1.47   58.1%   12.3%
4.57   JPMCB   BZ Belle Vernon                           1.47   58.1%   12.3%
4.58   JPMCB   BZ Fountain Square                           1.47   58.1%   12.3%
5   JPMCB   Parker Plaza   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
6   JPMCB   Castleton Park   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
7   JPMCB   Bethesda Office Center   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
8   JPMCB   55 West 125th Street   Yes   Yes   Permitted Mezzanine / Subordinate Debt   12,500,000   10.00000   59,500,000   1.32   70.4%   8.4%
9   SMF II   College Park Office   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
9.01   SMF II   400 College Road East                           NAP   NAP   NAP
9.02   SMF II   301 College Road East                           NAP   NAP   NAP
9.03   SMF II   303 College Road East                           NAP   NAP   NAP
9.04   SMF II   201 College Road East                           NAP   NAP   NAP
9.05   SMF II   305 College Road East                           NAP   NAP   NAP
9.06   SMF II   307 College Road East                           NAP   NAP   NAP
10   JPMCB   Boulevard Square   Yes   No   Permitted Mezzanine   NAP   NAP   NAP   NAP   NAP   NAP
11   JPMCB   Scottsdale Quarter   Yes   Yes   Permitted Mezzanine / Subordinate Debt   70,000,000   3.53000   165,000,000   2.30   47.0%   8.9%
12   JPMCB   One City Centre   Yes   No   Permitted Mezzanine   NAP   NAP   100,000,000   2.04   61.7%   9.1%
13   JPMCB   215 West 125th Street   Yes   Yes   Permitted Mezzanine / Subordinate Debt   4,500,000   10.00000   37,500,000   1.39   67.0%   8.3%
14   JPMCB   Albany Road Georgia Portfolio   Yes   No   Permitted Mezzanine   NAP   NAP   NAP   NAP   NAP   NAP
14.01   JPMCB   1200 Ashwood                           NAP   NAP   NAP
14.02   JPMCB   Roberts                           NAP   NAP   NAP
14.03   JPMCB   Avalon                           NAP   NAP   NAP
14.04   JPMCB   Vaughn                           NAP   NAP   NAP
15   JPMCB   300 North Greene Street   No   Yes   Mezzanine Loan   4,000,000   12.00000   36,600,000   1.16   84.0%   9.8%
16   JPMCB   Woodlark Fund Portfolio   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
16.01   JPMCB   Hillcrest & Oakwood Apartments                           NAP   NAP   NAP
16.02   JPMCB   Colonie Apartments                           NAP   NAP   NAP
16.03   JPMCB   Southgate Apartments                           NAP   NAP   NAP
17   Barclays   University Heights - Charlottesville   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
18   Barclays   West Hartford Office Portfolio   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
18.01   Barclays   53-65 LaSalle Road                           NAP   NAP   NAP
18.02   Barclays   61 South Main Street                           NAP   NAP   NAP
18.03   Barclays   41 North Main Street                           NAP   NAP   NAP
18.04   Barclays   1001 Farmington Avenue                           NAP   NAP   NAP
18.05   Barclays   18 North Main Street                           NAP   NAP   NAP
19   MC-Five Mile   Columbus Park   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
20   RCMC   Shaw’s Plaza - Carver   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
21   RCMC   The Fort Apartments   No   Yes   Mezzanine Loan   1,750,000   9.50000   23,000,000   1.11   83.0%   7.3%
22   Barclays   Points East Shopping Center   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
23   JPMCB   Marriott - Pittsburgh   No   Yes   Mezzanine Loan   7,140,000   10.00000   51,200,000   1.40   80.0%   9.3%
24   Barclays   River View Shopping Center   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
25   JPMCB   JAGR Portfolio   No   Yes   Mezzanine Loan   7,500,000   10.50000   55,000,000   1.41   74.8%   9.8%

 

A-1-21
 

 

ANNEX A-1                                        
                                             
            Additional Debt (25)   Total Debt
            Addit Debt   Addit Debt   Additional   Debt Cut off   Additional Debt   Total Debt    UW NCF   Total Debt    UW NOI
Loan #   Seller(1)   Property Name   Permitted (Y/N)   Exist (Y/N)   Debt Type(s)   Date Balance   Interest Rate    Cut-off Balance    DSCR   Current LTV %    Debt Yield %
25.01   JPMCB   Hilton Jackson                           1.41   74.8%   9.8%
25.02   JPMCB   Doubletree Grand Rapids                           1.41   74.8%   9.8%
25.03   JPMCB   Doubletree Annapolis                           1.41   74.8%   9.8%
26   JPMCB   111 South Jackson   No   Yes   Subordinate Debt   8,500,000   10.00000   24,200,000   1.17   67.2%   7.9%
27   JPMCB   Exposition Marketplace   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
28   JPMCB   Hampton Inn & Suites Orlando/Altamonte   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
29   Barclays   3655 Lomita Boulevard - Torrance   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
30   Barclays   Arapahoe Village   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
31   MC-Five Mile   Virginia Towers Apartments   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
32   JPMCB   770 S Post Oak   Yes   No   Permitted Mezzanine   NAP   NAP   NAP   NAP   NAP   NAP
33   SMF II   Holiday Inn Express Janesville   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
34   RCMC   250 Ballardvale   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
35   MC-Five Mile   North Park Shopping Center   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
36   Barclays   The Forum Office   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
37   Barclays   Raley’s Roseville   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
38   JPMCB   Brookfield Apartments   Yes   No   Permitted Mezzanine   NAP   NAP   NAP   NAP   NAP   NAP
39   Barclays   Shaw’s Plaza - Hanson   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
40   Barclays   Pleasant Run Apartments   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
41   MC-Five Mile   Delilah Terrace & Stoney Fields MHCs   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
42   Barclays   Cumberland Industrial Portfolio   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
42.01   Barclays   1600 Malone Street                           NAP   NAP   NAP
42.02   Barclays   1473 West Forest Grove Road                           NAP   NAP   NAP
43   RCMC   La Puente Pavilion   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
44   JPMCB   West Village II   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
45   JPMCB   10 Main Street   No   Yes   Second Lien Mortgage   3,000,000   NAP   10,569,288   NAP   97.9%   6.1%
46   RCMC   Hampton Inn Groton   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
47   Barclays   Midtown & Burrstone Apartment Portfolio   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
47.01   Barclays   Midtown Apartments                           NAP   NAP   NAP
47.02   Barclays   Burrstone Apartments                           NAP   NAP   NAP
48   JPMCB   Arundel Crossing VI   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
49   SMF II   Comfort Suites Spartanburg   Yes   No   Permitted Mezzanine   NAP   NAP   NAP   NAP   NAP   NAP
50   JPMCB   Hampton Inn Shreveport   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
51   Barclays   69-02 Garfield Avenue   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
52   JPMCB   Forest Pointe   Yes   No   Permitted Mezzanine   NAP   NAP   NAP   NAP   NAP   NAP
53   Barclays   CKM Portfolio   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
53.01   Barclays   Kidney Center Chattanooga                           NAP   NAP   NAP
53.02   Barclays   Food Lion Martinsburg                           NAP   NAP   NAP
53.03   Barclays   Harvey’s Keystone                           NAP   NAP   NAP
54   Barclays   Deer Creek Marketplace   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
55   Barclays   Denver Self Storage   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
56   SMF II   Alana Woods Apartments   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
57   JPMCB   Ramada Plaza   No   Yes   Subordinate Debt   1,470,000   6.50000   5,720,000   1.41   81.7%   8.8%
58   Barclays   Stonecrest Village   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
59   RCMC   Bargain Storage Bar 4   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
60   RCMC   Antioch Crossing   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
61   Barclays   Value Place Lebanon TN   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
62   JPMCB   Interlaken Inn   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
63   SMF II   Hampton Inn Atlanta Woodstock   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
64   Barclays   Value Place Lenexa KS   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
65   SMF II   Pioneer & Colorado Industrial   Yes   No   Permitted Mezzanine   NAP   NAP   NAP   NAP   NAP   NAP
65.01   SMF II   2125 West Pioneer Parkway                           NAP   NAP   NAP
65.02   SMF II   1229 Colorado Lane                           NAP   NAP   NAP
66   MC-Five Mile   Walgreens St Joseph   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
67   RCMC   Bargain Storage Sunrise   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
68   SMF II   Village Park MHC   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
69   SMF II   Newport Creek Apartments   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
70   Barclays   494 Wortman Avenue   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP

 

A-1-22
 

 

ANNEX A-1                                                                    
                                                                         
            HOTEL OPERATING STATISTICS    
            2012   2012   2012   2013   2013   2013   2014   2014   2014   Most Recent   Most Recent   Most Recent   UW   UW   UW    
Loan #   Seller(1)   Property Name   Occupancy %    ADR ($)    RevPAR ($)    Occupancy %    ADR ($)    RevPAR ($)    Occupancy %    ADR ($)    RevPAR ($)    Occupancy %    ADR ($)    RevPAR ($)   Occupancy %    ADR ($)    RevPAR ($)   Loan #
1   JPMCB   One Shell Square                                                               1
2   JPMCB   Pearlridge Center                                                               2
3   JPMCB   Sunbelt Portfolio                                                               3
3.01   JPMCB   Wells Fargo Tower                                                               3.01
3.02   JPMCB   Inverness Center                                                               3.02
3.03   JPMCB   Meridian Building                                                               3.03
4   JPMCB   Brunswick Portfolio                                                               4
4.01   JPMCB   BZ Lone Tree                                                               4.01
4.02   JPMCB   BZ Gilbert Consolidated                                                               4.02
4.03   JPMCB   BZ XL Kennesaw Consolidated                                                               4.03
4.04   JPMCB   BZ Randall Road Consolidated                                                               4.04
4.05   JPMCB   BZ Romeoville Consolidated                                                               4.05
4.06   JPMCB   Cal Oaks Bowl                                                               4.06
4.07   JPMCB   BZ St Peters Consolidated                                                               4.07
4.08   JPMCB   Classic Lanes                                                               4.08
4.09   JPMCB   Premier Lanes                                                               4.09
4.10   JPMCB   BZ Brooklyn Park Consolidated                                                               4.10
4.11   JPMCB   BZ Eden Prairie                                                               4.11
4.12   JPMCB   BZ Lakeville Consolidated                                                               4.12
4.13   JPMCB   BZ Blaine Consolidated                                                               4.13
4.14   JPMCB   Brunswick’s Norcross                                                               4.14
4.15   JPMCB   Majestic Lanes                                                               4.15
4.16   JPMCB   Bramalea Lanes                                                               4.16
4.17   JPMCB   BZ Glendale                                                               4.17
4.18   JPMCB   Brunswick’s Marietta                                                               4.18
4.19   JPMCB   BZ Watauga Consolidated                                                               4.19
4.20   JPMCB   BZ Roswell                                                               4.20
4.21   JPMCB   National Lanes                                                               4.21
4.22   JPMCB   BZ River Grove                                                               4.22
4.23   JPMCB   Via Linda Lanes                                                               4.23
4.24   JPMCB   BZ Upland                                                               4.24
4.25   JPMCB   Foothill Lanes                                                               4.25
4.26   JPMCB   Riverview Lanes Consolidated                                                               4.26
4.27   JPMCB   BZ Heather Ridge                                                               4.27
4.28   JPMCB   BZ Westminster                                                               4.28
4.29   JPMCB   Columbia Lanes Consolidated                                                               4.29
4.30   JPMCB   Brunswick’s Buffalo Grove                                                               4.30
4.31   JPMCB   Moreno Valley Bowl                                                               4.31
4.32   JPMCB   Fairlawn Lanes Consolidated                                                               4.32
4.33   JPMCB   BZ Green Mountain                                                               4.33
4.34   JPMCB   BZ Mesa                                                               4.34
4.35   JPMCB   BZ Lilburn                                                               4.35
4.36   JPMCB   BZ Turnersville                                                               4.36
4.37   JPMCB   BZ Lakeside                                                               4.37
4.38   JPMCB   Harbour Lanes                                                               4.38
4.39   JPMCB   Tri-City Bowl                                                               4.39
4.40   JPMCB   BZ Normandy Consolidated                                                               4.40
4.41   JPMCB   Margate Lanes                                                               4.41
4.42   JPMCB   BZ Austell                                                               4.42
4.43   JPMCB   BZ Mt Prospect                                                               4.43
4.44   JPMCB   BZ Deer Park                                                               4.44
4.45   JPMCB   BZ Denton Consolidated                                                               4.45
4.46   JPMCB   BZ Woodridge                                                               4.46
4.47   JPMCB   Vista Lanes                                                               4.47
4.48   JPMCB   Wekiva Lanes                                                               4.48
4.49   JPMCB   BZ Roselle                                                               4.49
4.50   JPMCB   BZ Glendale Heights                                                               4.50
4.51   JPMCB   BZ Wheat Ridge                                                               4.51
4.52   JPMCB   BZ Circle Consolidated                                                               4.52
4.53   JPMCB   BZ Hawthorn Lanes                                                               4.53
4.54   JPMCB   Camino Seco Bowl                                                               4.54
4.55   JPMCB   Westcreek Lanes Consolidated                                                               4.55
4.56   JPMCB   BZ North Ridgeville                                                               4.56
4.57   JPMCB   BZ Belle Vernon                                                               4.57
4.58   JPMCB   BZ Fountain Square                                                               4.58
5   JPMCB   Parker Plaza                                                               5
6   JPMCB   Castleton Park                                                               6
7   JPMCB   Bethesda Office Center                                                               7
8   JPMCB   55 West 125th Street                                                               8
9   SMF II   College Park Office                                                               9
9.01   SMF II   400 College Road East                                                               9.01
9.02   SMF II   301 College Road East                                                               9.02
9.03   SMF II   303 College Road East                                                               9.03
9.04   SMF II   201 College Road East                                                               9.04
9.05   SMF II   305 College Road East                                                               9.05
9.06   SMF II   307 College Road East                                                               9.06
10   JPMCB   Boulevard Square                                                               10
11   JPMCB   Scottsdale Quarter                                                               11
12   JPMCB   One City Centre                                                               12
13   JPMCB   215 West 125th Street                                                               13
14   JPMCB   Albany Road Georgia Portfolio                                                               14
14.01   JPMCB   1200 Ashwood                                                               14.01
14.02   JPMCB   Roberts                                                               14.02
14.03   JPMCB   Avalon                                                               14.03
14.04   JPMCB   Vaughn                                                               14.04
15   JPMCB   300 North Greene Street                                                               15
16   JPMCB   Woodlark Fund Portfolio                                                               16
16.01   JPMCB   Hillcrest & Oakwood Apartments                                                               16.01
16.02   JPMCB   Colonie Apartments                                                               16.02
16.03   JPMCB   Southgate Apartments                                                               16.03
17   Barclays   University Heights - Charlottesville                                                               17
18   Barclays   West Hartford Office Portfolio                                                               18
18.01   Barclays   53-65 LaSalle Road                                                               18.01
18.02   Barclays   61 South Main Street                                                               18.02
18.03   Barclays   41 North Main Street                                                               18.03
18.04   Barclays   1001 Farmington Avenue                                                               18.04
18.05   Barclays   18 North Main Street                                                               18.05
19   MC-Five Mile   Columbus Park                                                               19
20   RCMC   Shaw’s Plaza - Carver                                                               20
21   RCMC   The Fort Apartments                                                               21
22   Barclays   Points East Shopping Center                                                               22
23   JPMCB   Marriott - Pittsburgh   71.0%   135.88   96.45   70.7%   142.58   100.87   71.3%   149.68   106.68   72.1%   151.89   109.44   71.1%   150.23   106.89   23
24   Barclays   River View Shopping Center                                                               24
25   JPMCB   JAGR Portfolio   62.9%   110.02   69.20   64.0%   113.46   72.58   65.0%   115.81   75.25   64.2%   116.23   74.62   64.2%   116.23   74.62   25

 

A-1-23
 

 

ANNEX A-1                                                                    
                                                                         
            HOTEL OPERATING STATISTICS    
            2012   2012   2012   2013   2013   2013   2014   2014   2014   Most Recent   Most Recent   Most Recent   UW   UW   UW    
Loan #   Seller(1)   Property Name   Occupancy %    ADR ($)    RevPAR ($)    Occupancy %    ADR ($)    RevPAR ($)    Occupancy %    ADR ($)    RevPAR ($)    Occupancy %    ADR ($)    RevPAR ($)   Occupancy %    ADR ($)    RevPAR ($)   Loan #
25.01   JPMCB   Hilton Jackson   65.2%   112.02   72.99   66.9%   115.35   77.15   67.5%   118.63   80.09   67.7%   119.41   80.87   67.7%   119.41   80.87   25.01
25.02   JPMCB   Doubletree Grand Rapids   62.6%   106.11   66.45   66.5%   108.89   72.42   67.4%   113.83   76.74   65.5%   114.22   74.81   65.5%   114.22   74.81   25.02
25.03   JPMCB   Doubletree Annapolis   60.3%   111.49   67.24   57.7%   116.15   67.00   59.3%   114.10   67.61   58.4%   113.91   66.54   58.4%   113.91   66.54   25.03
26   JPMCB   111 South Jackson                                                               26
27   JPMCB   Exposition Marketplace                                                               27
28   JPMCB   Hampton Inn & Suites Orlando/Altamonte                           72.8%   105.00   76.42   75.2%   109.96   82.68   75.2%   109.96   82.68   28
29   Barclays   3655 Lomita Boulevard - Torrance                                                               29
30   Barclays   Arapahoe Village                                                               30
31   MC-Five Mile   Virginia Towers Apartments                                                               31
32   JPMCB   770 S Post Oak                                                               32
33   SMF II   Holiday Inn Express Janesville               67.2%   87.20   60.16   64.0%   98.38   62.96   69.0%   103.50   71.41   69.0%   103.50   71.41   33
34   RCMC   250 Ballardvale                                                               34
35   MC-Five Mile   North Park Shopping Center                                                               35
36   Barclays   The Forum Office                                                               36
37   Barclays   Raley’s Roseville                                                               37
38   JPMCB   Brookfield Apartments                                                               38
39   Barclays   Shaw’s Plaza - Hanson                                                               39
40   Barclays   Pleasant Run Apartments                                                               40
41   MC-Five Mile   Delilah Terrace & Stoney Fields MHCs                                                               41
42   Barclays   Cumberland Industrial Portfolio                                                               42
42.01   Barclays   1600 Malone Street                                                               42.01
42.02   Barclays   1473 West Forest Grove Road                                                               42.02
43   RCMC   La Puente Pavilion                                                               43
44   JPMCB   West Village II                                                               44
45   JPMCB   10 Main Street                                                               45
46   RCMC   Hampton Inn Groton   69.8%   108.82   76.60   72.0%   112.20   83.32   71.5%   113.44   82.05   71.2%   114.81   82.00   71.4%   114.81   82.00   46
47   Barclays   Midtown & Burrstone Apartment Portfolio                                                               47
47.01   Barclays   Midtown Apartments                                                               47.01
47.02   Barclays   Burrstone Apartments                                                               47.02
48   JPMCB   Arundel Crossing VI                                                               48
49   SMF II   Comfort Suites Spartanburg   68.5%   81.03   55.51   81.8%   77.53   63.42   83.7%   82.37   68.94   82.0%   82.97   68.02   80.0%   82.97   66.38   49
50   JPMCB   Hampton Inn Shreveport   70.1%   93.59   65.57   58.2%   86.37   50.29   67.9%   89.12   60.52   69.3%   87.73   60.84   69.3%   87.73   60.84   50
51   Barclays   69-02 Garfield Avenue                                                               51
52   JPMCB   Forest Pointe                                                               52
53   Barclays   CKM Portfolio                                                               53
53.01   Barclays   Kidney Center Chattanooga                                                               53.01
53.02   Barclays   Food Lion Martinsburg                                                               53.02
53.03   Barclays   Harvey’s Keystone                                                               53.03
54   Barclays   Deer Creek Marketplace                                                               54
55   Barclays   Denver Self Storage                                                               55
56   SMF II   Alana Woods Apartments                                                               56
57   JPMCB   Ramada Plaza   75.4%   80.83   60.98   72.6%   84.77   61.57   69.0%   87.03   60.06               69.0%   84.77   58.50   57
58   Barclays   Stonecrest Village                                                               58
59   RCMC   Bargain Storage Bar 4                                                               59
60   RCMC   Antioch Crossing                                                               60
61   Barclays   Value Place Lebanon TN                           87.8%   33.71   24.53   87.8%   32.24   28.32   84.6%   33.47   28.32   61
62   JPMCB   Interlaken Inn   42.3%   202.24   85.56   41.9%   211.16   88.47   38.2%   235.35   89.90               41.9%   211.16   88.47   62
63   SMF II   Hampton Inn Atlanta Woodstock   55.2%   84.04   46.35   59.4%   83.51   49.61   71.4%   90.43   64.55   73.3%   92.13   67.53   73.3%   92.13   67.53   63
64   Barclays   Value Place Lenexa KS   83.0%   27.96   23.21   83.0%   31.07   25.79   75.9%   35.73   27.12   74.2%   36.27   26.91   74.2%   36.27   26.91   64
65   SMF II   Pioneer & Colorado Industrial                                                               65
65.01   SMF II   2125 West Pioneer Parkway                                                               65.01
65.02   SMF II   1229 Colorado Lane                                                               65.02
66   MC-Five Mile   Walgreens St Joseph                                                               66
67   RCMC   Bargain Storage Sunrise                                                               67
68   SMF II   Village Park MHC                                                               68
69   SMF II   Newport Creek Apartments                                                               69
70   Barclays   494 Wortman Avenue                                                               70

 

A-1-24
 

 

Footnotes to Annex A-1

 

(1) “JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “Barclays” denotes Barclays Bank PLC, as Mortgage Loan Seller; “RCMC” denotes Redwood Commercial Mortgage Corporation; “Starwood” denotes Starwood Mortgage Funding II LLC, as Mortgage Loan Seller; and “MC-Five Mile” denotes MC-Five Mile Commercial Mortgage Finance LLC
   
  With respect to Loan Nos. 2 and 11, Pearlridge Center and Scottsdale Quarter, the mortgage loans were co-originated by JPMCB and German American Capital Corporation.
   
(2) Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.
   
  With respect to Loan No. 59, Bargain Storage Bar 4, the total collateral is 629 units comprised of 491 self-storage units, 129 uncovered RV/boat storage spaces and nine storage containers.
   
  With respect to Loan No. 67, Bargain Storage Sunrise, the total collateral is 746 units comprised of 710 self-storage units, and 36 uncovered RV/boat storage spaces.
   
(3) In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy.
   
  With respect to Loan No. 1, One Shell Square, UW Revenues ($), UW NOI ($) and UW NCF ($) reflect the base rent for the Largest Tenant, Shell Oil Company, averaged over the term of the mortgage loan.
   
  With respect to Loan No. 3.01, Sunbelt Portfolio – Wells Fargo Tower, two of the six total floors leased by the 2nd Largest Tenant, Wells Fargo are vacant. The vacant floors constitute 34,147 square feet of the total 90,646 square feet of office space.
   
  With respect to Loan Nos. 8 and 13, 55 West 125th Street and 215 West 125th Street, the 3rd Largest Tenant and the 5th Largest Tenant at each property, respectively, CUNY, has executed a lease but is not yet in occupancy or paying rent.
   
  With respect to Loan No. 9, College Park Office, the 3rd Largest Tenant at the 303 College Road East mortgaged property, Evotec Inc, currently occupies 7,394 square feet and has a signed lease to absorb an additional 2,240 square feet commencing in May 2016 and 1,934 square feet commencing in May 2017. Excluding the 4,174 square feet of Evotec Inc expansion space, the 303 College Road East mortgaged property is 93.3% occupied as of May 1, 2015.
   
  With respect to Loan No. 25.01, JAGR Portfolio – Hilton Jackson, JPMCB underwrote the revenues from the Drago’s Seafood Restaurant to the sponsors’ 2015 projections. The projections were based on a discount to the recent performance at two other locations for the restaurant.
   
  With respect to Loan No. 44, West Village II, UW Revenues ($), UW NOI ($) and UW NCF ($) include Pinkberry, which is currently under a month-to-month lease and is in the process of negotiating a lease with the borrower.
   
(4) With respect to all mortgage loans, with the exceptions of the mortgage loans listed below, the Current LTV % and the Maturity LTV % are based on the “as-is” Appraised Value ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met.
   
  With respect to Loan No. 1, One Shell Square, the Appraised Value ($) represents the “market value subject to hypothetical condition” of $180,600,000 for the mortgaged property, effective as of April 24, 2015, which assumes that all capital expenditures, tenant improvements, leasing commissions and free rent (with an estimated cost of $42.6 million) are completed. A portion of these amounts have been reserved at close. The “as-is” value for the property as of April 24, 2015 was $138,000,000, which results in a Current LTV % of 91.4% and a Maturity LTV % of 75.3%.
   
  With respect to Loan No. 3, Sunbelt Portfolio, the Appraised Value ($) for the Wells Fargo Tower mortgaged property represents the “market value as-is (hypothetical condition)” of $78,656,000, effective as of April 24, 2015, which assumes that $2,000,000 in outstanding tenant improvements and leasing commissions and $256,000 in free rent/rent abatements have been paid. The “as-is” value for the property as of April 24, 2015 was $76,400,000. In addition, the Appraised Value ($) for the Inverness Center mortgaged property represents the

 

A-1-25
 

 

  “market value as-is (hypothetical condition)” of $58,650,000, effective as of April 28, 2015, which assumes that a credit of $4,100,000 is applied to cover the cost of tenant improvements, leasing commissions and free rent for new and in-place tenants at the mortgaged property. These amounts have been fully reserved at close. The “as-is” value for the property as of April 28, 2015 was $54,550,000. The “as-is” values as of April 24, 2015, April 28, 2015 and April 30, 2015, equal the aggregate amount of $196,950,000, which results in a Current LTV % of 74.5% and Maturity LTV % of 59.9%, respectively.
   
  With respect to Loan No. 6, Castleton Park, the Appraised Value ($) represents the “hypothetical as-is value reflecting holdback” of $69,000,000, effective as of May 8, 2015, which assumes that $2,500,000 of tenant improvements and leasing commissions have been paid. This amount has been fully reserved at close.
   
  With respect to Loan No. 10, Boulevard Square, the Appraised Value ($) represents the “prospective market value upon stabilization” of $59,000,000 for the mortgaged property, effective as of March 1, 2016, which assumes that the vacant anchor space will be subdivided and fully tenanted by tenants currently in negotiations with the borrower. The “as-is” value for the mortgaged property as of April 22, 2015 was $55,300,000, which results in a Current LTV % of 82.3% and a Maturity LTV % of 71.7%.
   
  With respect to Loan No. 14.01, Albany Road Georgia Portfolio - 1200 Ashwood, the Appraised Value ($) represents the “hypothetical market value as-is” of $27,200,000 for the mortgaged property, effective as of April 24, 2015, which assumes that all contractual rent abatement and unfunded tenant improvement and leasing commissions have been paid. These amounts have been fully reserved at close. The “as-is” value for the mortgaged property as of April 24, 2015 was $26,500,000, which results in a Current LTV % of 80.2% and a Maturity LTV % of 73.0% for the portfolio.
   
  With respect to Loan No. 15, 300 North Greene Street, the Appraised Value ($) represents the “hypothetical as-is value reflecting holdback” of $43,550,000, effective as of April 27, 2015, which assumes that $750,000 of year-one capital expenditures, free rent, tenant improvements and leasing commissions have been paid. This amount has been fully reserved at close. The “as-is” value for the property as of April 27, 2015 was $42,800,000, which results in a Current LTV % of 76.2% and a Maturity LTV % of 70.3%.
   
  With respect to Loan No. 16, Woodlark Fund Portfolio, the Appraised Value ($) for the Hillcrest & Oakwood Apartments, Colonie Apartments and Southgate Apartments mortgaged properties, represents the “hypothetical market value at completion” of $20,100,000, $14,100,000 and $11,200,000, respectively, effective as of April 15, 2015, April 16, 2015 and April 17, 2015, which assumes that the proposed renovation plans by each borrower to their respective properties are completed. Amount for renovation has been reserved at close. The “as-is” value for the portfolio as of April 15, 2015, April 16, 2015 and April 17, 2015 was $41,800,000, which results in a Current LTV % of 75.3% and a Maturity LTV % of 69.1%.
   
  With respect to Loan No. 26, 111 South Jackson, the Appraised Value ($) represents the “hypothetical as-is value” of $36,000,000 for the mortgaged property, effective as of April 1, 2015, which assumes that Galvanize’s outstanding free rent of approximately $1,742,962 and leasing expenses of approximately $637,776 have been absorbed by the new lease with the tenant. A portion of these amounts have been reserved at close. The “as-is” value for the property as of April 1, 2015 was $34,000,000, which results in a Current LTV % of 46.2% and a Maturity LTV % of 46.2%.
   
  With respect to Loan No. 45, 10 Main Street, the Appraised Value ($) represents the “as-is (including tax savings)” of $10,800,000 for the mortgaged property, effective as of February 9, 2015, which assumes $930,000 in tax savings associated with the mortgaged property’s PILOT program.
   
  With respect to Loan No. 50, Hampton Inn Shreveport, the Appraised Value ($) represents the “hypothetical market value as-is” of $9,000,000 for the mortgaged property, effective as of March 1, 2015, which assumes that the borrower completes the related property improvement plan at the hotel. Amount for property improvement plan has been reserved at close. The “as-is” value for the property as of March 1, 2015 was $7,100,000, which results in a Current LTV % of 86.3% and a Maturity LTV % of 63.0%.
   
(5) For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), and Maturity/ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.

 

A-1-26
 

 

(6) With respect to Loan No. 1, One Shell Square, the mortgage loan is part of a $126,100,000 whole loan (the “One Shell Square Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “One Shell Square Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $90,000,000 and is being contributed to the JPMBB 2015-C30 trust. Note A-2 (the “One Shell Square Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $36,100,000 and is expected to be contributed to a future securitization trust. All loan level metrics are based on the One Shell Square Whole Loan balance.
   
  With respect to Loan No. 2, Pearlridge Center, the mortgage loan is part of a $225,000,000 whole loan (the “Pearlridge Center Whole Loan”), which is comprised of four pari passu components (Note A-1-C, Note A-2-C, Note A-1-S and Note A-2-S) and two subordinate components, each evidenced by four promissory notes (Note B-1-S, Note B-2-S, Note C-1-S and Note C-2-S). Note A-1-C (the “Pearlridge Center Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $72,000,000 and is being contributed to the JPMBB 2015-C30 trust. Note A-2-C, Note A-1-S and Note A-2-S (the “Pearlridge Center Pari Passu Companion Loans”) have an aggregate outstanding principal balance as of the Cut-off Date of $58,400,000 and are expected to be contributed to future securitization trusts. Note B-1-S, Note B-2-S, Note C-1-S and Note C-2-S (the “Pearlridge Center Subordinate Companion Loans”) have an aggregate outstanding principal balance as of the Cut-off Date of $94,600,000 and are expected to be contributed to future securitization trusts. All loan level metrics are based on the Pearlridge Center Whole Loan balance.
   
  With respect to Loan No. 3, Sunbelt Portfolio, the mortgage loan is part of a $146,700,000 whole loan (the “Sunbelt Portfolio Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-2 (the “Sunbelt Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $70,000,000 and is being contributed to the JPMBB 2015-C30 trust. Note A-1 (the “Sunbelt Portfolio Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $76,700,000 and is expected to be contributed to a future securitization trust. All loan level metrics are based on the Sunbelt Portfolio Whole Loan balance.
   
  With respect to Loan No. 4, Brunswick Portfolio, the mortgage loan is part of a $120,000,000 whole loan (the “Brunswick Portfolio Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “Brunswick Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $65,000,000 and is being contributed to the JPMBB 2015-C30 trust. Note A-2 (the “Brunswick Portfolio Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $55,000,000 and is expected to be contributed to a future securitization trust. All loan level metrics are based on the Brunswick Portfolio Whole Loan balance.
   
  With respect to Loan No. 11, Scottsdale Quarter, the mortgage loan is part of a $165,000,000 whole loan (the “Scottsdale Quarter Whole Loan”), which is comprised of four pari passu components (Note A-1-C, Note A-2-C, Note A-1-S and Note A-2-S) and two subordinate components, each evidenced by four promissory notes (Note B-1-S, Note B-2-S, Note C-1-S and Note C-2-S). Note A-1-C (the “Scottsdale Quarter Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $42,000,000 and is being contributed to the JPMBB 2015-C30 trust. Note A-2-C, Note A-1-S and Note A-2-S (the “Scottsdale Quarter Pari Passu Companion Loans”) have an aggregate outstanding principal balance as of the Cut-off Date of $53,000,000 and are expected to be contributed to future securitization trusts. Note B-1-S, Note B-2-S, Note C-1-S and Note C-2-S (the “Scottsdale Quarter Subordinate Companion Loans”) have an aggregate outstanding principal balance as of the Cut-off Date of $70,000,000 and are expected to be contributed to future securitization trusts. All loan level metrics are based on the Scottsdale Quarter Whole Loan balance.
   
  With respect to Loan No. 12, One City Centre, the mortgage loan is part of a $100,000,000 whole loan (the “One City Centre Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-2 (the “One City Centre Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $40,000,000 and is being contributed to the JPMBB 2015-C30 trust. Note A-1 (the “One City Centre Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $60,000,000 and was contributed to the JPMBB 2015-C29 trust. All loan level metrics are based on the One City Centre Whole Loan balance.
   
  With respect to Loan No. 23, Marriott - Pittsburgh, the mortgage loan is part of a $44,060,000 whole loan (the “Marriott - Pittsburgh Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-2 (the “Marriott - Pittsburgh Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date

 

A-1-27
 

 

  of $19,060,000 and is being contributed JPMBB 2015-C30 trust. Note A-1 (the “Marriott - Pittsburgh Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $25,000,000 and was contributed to the JPMBB 2015-C29 trust. All loan level metrics are based on the Marriott - Pittsburgh Whole Loan balance.
   
  With respect to Loan No. 25, JAGR Portfolio, the mortgage loan is part of a $47,500,000 whole loan (the “JAGR Portfolio Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-2 (the “JAGR Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $17,500,000 and is being contributed to the JPMBB 2015-C30 trust. Note A-1 (the “JAGR Portfolio Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $30,000,000 and was contributed to the JPMBB 2015-C29 trust. All loan level metrics are based on the JAGR Portfolio Whole Loan balance.
   
(7) Each number identifies a group of related borrowers.
   
(8) For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee Fee Rate (including the Certificate Administrator fee rate), the Senior Trust Advisor Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”).
   
(9) For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 366/360. A 366 day calendar year was used to account for the upcoming leap year.
   
(10) With respect to all mortgage loans, except for the mortgage loan(s) listed below, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.
   
(11) With respect to Loan No. 19, Columbus Park, the loan has an ARD feature with an anticipated repayment date of April 6, 2045 with an increase of the interest rate equal to the greater of (i) 8.12000% per annum and (ii) 6.00000% per annum above the then-current United States Dollar swap spread.
   
  With respect to Loan No. 26, 111 South Jackson, the mortgage loan has an ARD feature with an anticipated repayment date of July 1, 2022, with an increase in the interest rate equal to the greater of (i) 6.95600% per annum and (ii) the sum of (A) the seven-year swap yield in effect on the anticipated repayment date plus (B) 3.00000%, but not to exceed 8.95600%, until the final maturity date of January 31, 2026.”
   
(12) The “L” component of the prepayment provision represents lockout payments.
   
  The “Def” component of the prepayment provision represents defeasance payments.
   
  The “YM” component of the prepayment provision represents yield maintenance payments.
   
  The “O” Component of the prepayment provision represents the free payments including the Maturity Date.
   
  With respect to Loan No. 2, Pearlridge Center, the borrower may defease the mortgage loan on the date that is two years after the securitization of the Pearlridge Center Pari Passu Companion Loans.  The prepayment string reflects a lockout period of two years after the anticipated Closing Date.
   
  With respect to Loan No. 4, Brunswick Portfolio, in connection with the release of one or more individual properties as the result of a condemnation or determination that such property is unsuitable for business, the related borrower may prepay a portion of the mortgage loan at any time during the term (including during the lockout period) with the payment of yield maintenance and the payment of the release amount in an amount equal to (a) in the event of a sale as the result of an economic abandonment, the greater of (i) the sum of (A) the allocated loan amount for the property and (B) 85% of the net sales proceeds for the property, and (ii) if the borrowers elect not to accept the sale, 125% of the allocated loan amount for the property, or (b) in the event of a condemnation, the greater of (i) 125% of the allocated loan amount of the property and (ii) 85% of the purchase price received by the borrowers from the master tenants pursuant to the master lease less, in either case, the amount of the award received by the lender in accordance with the loan documents for the condemnation. See “Description of the Mortgage Loans—Certain Terms and Conditions of the Mortgage Loans—Releases of Individual Mortgaged Properties” in this free writing prospectus.
   
  With respect to Loan No. 11, Scottsdale Quarter, the borrower may defease the mortgage loan on the date that is two years after the securitization of the Scottsdale Quarter Pari Passu Companion Loans.  The prepayment string reflects a lockout period of two years after the anticipated Closing Date.

 

A-1-28
 

 

(13) With respect to some mortgage loans, historical financial information may not be available due to the when the properties were constructed and/or acquired.
   
  With respect to Loan No. 4, Brunswick Portfolio, historical financials are not available due to Brunswick Corporation’s ownership and occupancy of the properties prior to the sale lease-back transaction.
   
  With respect to Loan No. 9.04, College Park Office - 201 College Road East, 2012 financials are not available as the mortgaged property was acquired in 2012.
   
  With respect to Loan No. 12, One City Centre, 2012 historical financials represent Q4 annualized figures as the sponsor acquired the property in September 2012.
   
  With respect to Loan No. 14, Albany Road Georgia Portfolio, 2012 historical financials are not available on a portfolio level as the sponsor acquired the Roberts, Avalon and Vaughn properties in 2012.
   
  With respect to Loan No. 26, 111 South Jackson, historical financials are not available as the mortgaged property was recently acquired.
   
  With respect to Loan No. 28, Hampton Inn & Suites Orlando/Altamonte, the related property was recently constructed and some historical financials may not be available.
   
  With respect to Loan No. 33, Holiday Inn Express Janesville, 2012 financials are not available as the mortgaged property was acquired in 2012.
   
  With respect to Loan No. 35, North Park Shopping Center, the property was fully reconstructed in 2014 and as such there are no historical financials available.
   
  With respect to Loan No. 38, Brookfield Apartments, 2012 historical financials are not available as the as the sponsor acquired the property in September 2012.
   
  With respect to Loan No. 51, 69-02 Garfield Avenue, historical financials are not available as the mortgaged property was acquired in August 2014.
   
  With respect to Loan No. 52, Forest Pointe, historical financials are not available as the mortgaged property was recently acquired.
   
  With respect to Loan No. 63, Hampton Inn Atlanta Woodstock, the mortgaged property was acquired in 2012. As such, 2012 financials represent the trailing 12 months ended September 30, 2012.
   
  With respect to Loan No. 68, Village Park MHC, 2012 financials are not available as the mortgaged property was acquired in 2012.
   
(14) With respect to all hotel properties, the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these properties are the same.
   
  With respect to Loan Nos. 8 and 13, 55 West 125th Street and 215 West 125th Street, each related property benefits from an Industrial Commercial Incentive Program (ICIP) tax abatement that expires in 2026 for 55 West 125th Street and 2027 for 215 West 125th Street. However, the real estate taxes were underwritten based on the estimated real estate taxes as unabated.
   
  With respect to Loan No. 45, 10 Main Street, the property benefits from a PILOT program with the Memphis Center City Revenue Finance Corporation, and the real estate taxes were underwritten based on the real estate taxes as reduced by the abatement.
   
(15) The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan.
   
(16) With respect to Loan No. 2, Pearlridge Center, the loan is secured by the first mortgage on both the fee and leasehold interests in the mortgaged property. Kamehameha Schools and Territorial Savings Bank are the lessors and the borrower is the lessee on seven different ground leases.
   
  With respect to Loan No. 45, 10 Main Street, the loan is secured by the first mortgage on both the fee and leasehold interests in the property. The Memphis Center City Revenue Finance Corporation is currently the lessor

 

A-1-29
 

 

  on the ground lease and the borrower is the lessee. The loan documents require the borrower to convert the leasehold interest to a fee simple interest prior to the expiration of the ground lease.
   
(17) Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents.
   
  With respect to Loan No. 1, One Shell Square, the borrower was required to deposit approximately $11,357,584 into a required repairs reserve at origination for renovations to the parking, electric, HVAC and other systems at the property. In addition, the borrower was required to deposit $29,053,102 into a reserve for outstanding tenant improvements and leasing commissions associated with fifteen (15) tenants including, without limitation, the Largest Tenant, Shell Oil Company. $24,465,897 and $2,666,648 of this reserved amount are specifically allocated to tenant improvements and leasing commissions, respectively, associated with the Largest Tenant’s lease.
   
  With respect to Loan No. 3, Sunbelt Portfolio, the borrower was required to deposit $250,000 into an environmental reserve for soil sampling and, if dictated by the testing results, remediation, all such work to be completed by June 5, 2016. The borrower was also required to deposit $6,100,000 for outstanding tenant improvements at the properties ($4,100,000 of which is allocated to the Inverness Center mortgaged property and $2,000,000 of which is allocated to the Wells Fargo Tower mortgaged property) and $3,113,635 for outstanding free rent obligations.
   
  With respect to Loan No. 9, College Park Office, the mortgage loan is structured with an outstanding tenant improvements guaranty (the “Outstanding Tenant Improvements Guaranty”) from John Zirinsky, the loan sponsor, for $2,542,344 to cover outstanding tenant improvement obligations owed to Abbott Point of Care Inc. ($1,772,719) and Dr. Reddy’s Inc. ($769,625). The guaranty may be reduced upon the lender’s receipt of funds from reserves related to the payoff of the prior mortgage financing on the College Park Office mortgaged properties in connection with the closing of the mortgage loan. The loan sponsor’s liability under the guaranty will be reduced as the lender receives evidence from the applicable tenant that tenant improvement obligations have been satisfied. The College Park Office loan is also structured with a rent concession guaranty (the “Rent Concession Guaranty”) from John Zirinsky, the loan sponsor, for $653,284 to cover outstanding rent concessions owed to Abbott Point of Care Inc. ($300,767), Neostrata ($175,918), Evotec Inc ($139,787) and Advaxis Inc. ($36,812). We cannot assure you that the guarantor will satisfy its obligations under the Outstanding Tenant Improvements Guaranty or the Rent Concession Guaranty.
   
  With respect to Loan No. 10, Boulevard Square, the borrower was required to deposit $2,500,000 into a specified anchor tenant reserve as additional security for the mortgage loan pending the leasing of the anchor space formerly occupied by Office Max.
   
  With respect to Loan No. 12, One City Centre, the borrower was required to reserve $4,000,000 for purposes of releasing in the event that the 2nd Largest Tenant, Energy XXI, vacates its space. Provided (i) there is no event of default under the Energy XXI lease and Energy XXI has paid all amounts due under the Energy XXI lease and (ii) Energy XXI is in physical occupancy of the space covered by the Energy XXI lease and open for business, the lender is required to transfer amounts on deposit in the Energy XXI reserve to the TI/LC reserve account as follows: (i) $2,000,000 on the payment occurring in April 2017; (ii) 1,000,000 on the payment date occurring in April 2018; and (iii) all remaining funds on deposit in the Energy XXI reserve on the payment date in April 2019. Additionally, the borrower was required to deposit $361,070 for free rent related to Energy XXI.
   
  With respect to Loan No. 15, 300 North Greene Street, the borrower was required to deposit $250,000 into an environmental reserve at origination for soil sampling and, if dictated by the testing results, remediation. The loan agreement requires that all such work be completed by June 5, 2016.
   
  With respect to Loan No. 16, Woodlark Fund Portfolio, the borrowers were required to deposit $3,464,000 into a capital improvements reserve at origination for capital repairs renovations at the properties. The borrowers were also required to deposit $180,000 into the environmental reserve at origination for additional radon testing and remediation at the Southgate Apartments mortgaged property. The borrower was also required to deposit $187,000 into a seasonality reserve for reduced summer rents as related to the Hillcrest & Oakwood Apartments mortgaged property.

 

A-1-30
 

 

  With respect to Loan No. 26, 111 South Jackson, the borrower was required to deposit $1,637,953 into a free rent reserve for approximately 17 months of simulated rent payments for the Largest Tenant at the property, Galvanize.
   
  With respect to Loan No. 45, 10 Main Street, the borrower was required to deposit $25,000 into a fee conversion reserve, held for purpose of exercising the purchase option on the fee interest of the mortgaged property pursuant to the related ground lease.
   
(18) Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being trigger in the respective mortgage loan documents.
   
  With respect to Loan No. 1, One Shell Square, the borrower is required to make monthly deposits of (i) $53,000 into the Monthly TI/LC Reserve ($), unless Shell Oil Company’s credit falls below BBB, in which event the borrower is required to make monthly deposits of $127,000, through July 1, 2022, (ii) then $143,000 thereafter.
   
  With respect to Loan No. 7, Bethesda Office Center, the borrower deposited $1,500,000 into the Upfront TI/LC Reserve ($) at closing and is required to deposit $14,538 into the Monthly TI/LC Reserve ($) on each monthly payment date following the 25th payment date, subject to a cap of $523,347.
   
  With respect to Loan No. 12, One City Centre, the borrower is required to make monthly deposits of $41,666.67 into the Monthly Other Reserve ($), subject to a cap of $1,500,000, in the event that the Largest Tenant, Waste Management, subleases more than 25% of its space. Additionally, with respect to the Waste Management lease, the borrower is required to deposit (i) any excess cash arising from a cash sweep event as more particularly described in the loan documents and (ii) any termination fee payable in connection with any tenant’s election to exercise its termination option, into the Monthly TI/LC Reserve ($) in connection with satisfying certain lease renewal or replacement criteria.
   
  With respect to Loan No. 14, Albany Road Georgia Portfolio, the borrowers deposited $840,000 into the Upfront Capex Reserve ($) at closing and to the extent the balance in such reserve falls below $75,000, the borrowers will make monthly deposits of $7,000 into the Monthly Capex Reserve ($), subject to a cap of $150,000. In addition, the borrowers deposited $1,000,000 into the Upfront TI/LC Reserve ($) at closing and to the extent the balance in such reserve falls below $550,000, the borrowers will make monthly deposits of $16,667.67 into the Monthly TI/LC Reserve ($), subject to a cap of $1,500,000.
   
  With respect to Loan No. 16, Woodlark Fund Portfolio, the borrowers deposited $187,000 into the seasonality reserve at closing in consideration of the increased vacancies of the student housing during the summer months, and is required to make monthly deposits during the months of January through May and September through December in the amount equal to the greater of (a) $41,530 and (b) the amount determined by the lender to maintain a DSCR of 1.25x during the following months of June and July. The seasonality reserve terminates upon the release of the Hillcrest & Oakwood Apartments mortgaged property, and any funds then remaining in the reserve will be released to the borrowers.
   
  With respect to Loan No. 22, Points East Shopping Center, in the event of a Marc’s trigger event, the date 12 months prior to the expiration date of the Marc’s lease, May 31, 2022, the borrowers will deposit $300,000 into the Marc’s reserve account on or before June 1, 2022.
   
  With respect to Loan No. 24, River View Shopping Center, if the borrowers elect to perform the additional improvements on its own behalf with regards to an unimproved portion of the property without the provision of a completion guaranty, prior to the commencement of any work related thereto, the borrowers will deposit into the additional improvement reserve 110% of the guaranteed maximum price for the construction of the additional improvements.
   
  With respect to Loan No. 25.01, JAGR Portfolio – Hilton Jackson, the borrowers are required to make monthly deposits into the Monthly Capex Reserve ($) of (i) 4% of the gross income from the operations of the mortgaged property, excluding gross income from the operations of Drago’s Seafood Restaurant and (ii) 2% of the gross income from the operations of Drago’s Seafood Restaurant, in each case for the calendar month that is two months prior to the applicable payment date.

 

A-1-31
 

 

  With respect to Loan No. 26, 111 South Jackson, the borrower is required to make monthly deposits into the Monthly Capex Reserve ($) of $2,161 during a cash sweep period or the debt yield (as calculated in the loan documents) falls below 10.0%. In addition, the borrower is required to make monthly deposits into the Monthly TI/LC Reserve ($) as follows: (i) $9,820 during a cash sweep period or at any time the debt yield (as calculated in the loan documents) falls below 10.0%; or (ii) at any time following a default by the Largest Tenant, Galvanize, the amounts which the borrower draws from the $1,800,000 letter of credit delivered by the tenant in connection with its lease or any other cash deposits received from the tenant.
   
  With respect to Loan Nos. 28, 50 and 57, Hampton Inn & Suites Orlando/Altamonte, Hampton Inn Shreveport and Ramada Plaza, each related borrower is required to make monthly deposits into the FF&E reserve equal to (i) 4% of gross income from the operations for the calendar month that is two months prior to such monthly payment date and (ii) the sums required to complete all work described in any property improvement plan required by the franchisor.
   
  With respect to Loan No. 33, Holiday Inn Express Janesville, the borrower is required to deposit into the Monthly Capex Reserve ($) an amount equal to (x) 2% of gross revenues through July 6, 2017, (y) 3% of gross revenues through July 6, 2018 and (z) 4% of gross revenues on each payment date thereafter.
   
  With respect to Loan No. 34, 250 Ballardvale, at loan closing the borrower deposited $950,000 into the rollover reserve. In addition, the borrower is required to make monthly deposits into the rollover reserve in the amount of $4,770 upon the rollover reserve balance being less than $250,000, the rollover reserve floor.
   
  With respect to Loan No. 36, The Forum Office, the borrower is required to deposit $14,732 into the Monthly TI/LC Reserve ($) on each payment date (i) through and including July 6, 2016, and continuing (ii) on August 6, 2017 and each payment date throughout the remaining term of the loan. This reserve will be capped at $870,000.
   
  With respect to Loan No. 37, Raley’s Roseville, monthly deposits into the replacement reserve of $654 will be suspended so long as (a) Raley’s Roseville is complying with all maintenance and repair obligations with respect to the property under the Raley’s Roseville lease and the obligations of borrower under that agreement are therefore satisfied and (b) the property is being maintained by borrower and/or Raley’s Roseville in the condition similar to that as of the loan closing date.
   
  With respect to Loan No. 39, Shaw’s Plaza - Hanson, the borrower is required to make monthly deposits into the Monthly Other Reserve ($) in the amount of $17,500, beginning on March 6, 2020 and ending on February 6, 2021. If the tenant’s lease is extended to February 28, 2026 or beyond, the payments will cease and the funds will be disbursed to the borrower.
   
  With respect to Loan No. 43, La Puente Pavilion, monthly deposits into the rollover reserve are waived upon (i) no event of default has occurred and is continuing, (ii) the physical and economic occupancy is at least 93% and (iii) the rollover reserve balance is greater or equal to $100,000.
   
  With respect to Loan No. 46, Hampton Inn Groton, in the event that any PIP, other than the scheduled PIP at loan closing, is imposed under the franchise agreement, borrower is required to deposit 110% of the cost of the newly imposed PIP into the PIP reserve.
   
  With respect to Loan No. 48, Arundel Crossing VI, the deposits to the Monthly RE Tax Reserve ($) and the Monthly Ins. Reserve ($) are waived to the extent there is no event of default and the sole tenant at the property, Domino’s Pizza Master Issuer LLC, pays such amounts directly and the borrower provides evidence of payment to the lender.
   
  With respect to Loan No. 62, Interlaken Inn, the borrower is required to make monthly deposits into the FF&E reserve equal to (i) 4% of gross income from the operations for the calendar month that is two months prior to such monthly payment date and (ii) to the extent the property becomes subject to a franchise agreement, the sums required to complete all work described in any property improvement plan required by the franchisor since the immediately preceding monthly payment date.
   
  With respect to Loan No. 70, 494 Wortman Avenue, the borrower is required to make monthly deposits into the Monthly Other Reserve ($) in the amount of $2,933 for 24 months, beginning on July 6, 2015. So long as no event of default is continuing, the funds will be disbursed to pay for implementation of a sub-slab depressurization system (“SSDS”) as recommended in the environmental report. If implementation of the SSDS should be required prior to the final payment of the reserve, the borrower is required to, within five business days, as determined by

 

A-1-32
 

 

  the lender, deliver to the lender cash, or a letter of credit acceptable to lender, for the difference between the balance collected and $70,400.
   
(19) Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.
   
  With respect to Loan No. 49, Comfort Suites Spartanburg, the borrower is required to deposit into the Monthly Capex Reserve ($) an amount equal to 5% of gross revenues on each monthly payment date, capped at the greater of (i) $688,000 or (ii) the amount of PIP work as required by the franchisor.”
   
(20) With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any Mortgaged Property.
   
(21) In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates.
   
(22) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.
   
  With respect to Loan No. 1, One Shell Square, the Largest Tenant, Shell Oil Company, has the right to contract its leased space by one floor one or more times during the term of the lease with payment of a contraction fee. The tenant must maintain a minimum of 300,000 square feet of leased space. On or after January 1, 2019, the tenant also has the additional right to contract certain floors of its leased space, but not more than two floors in any 12 month period. Additionally, the 2nd Largest Tenant, Adams and Reese, LLP may contract its space by up to 12,756 square feet with payment of contraction penalty between September 1, 2016 through February 28, 2017 and September 1, 2018 through February 28, 2019.
   
  With respect to Loan No. 3.01, Sunbelt Portfolio – Wells Fargo Tower, the Largest Tenant, Burr & Forman, has the option to terminate its lease beginning on November 1, 2019 with 12 months’ prior written notice and payment of a termination fee. In addition, the 4th Largest Tenant, Leitman, Siegal, Payne, has the option to terminate its lease beginning on March 1, 2017 with 12 months’ prior notice and payment of a termination fee.
   
  With respect to Loan No. 6, Castleton Park, the Largest Tenant, NGS, has the following options to contract its space: (i) at any time, all of its space in Building 46 (47,170 square feet) and/or on the first floor of Building 47 (approximately 51,569 square feet) if its respective contracts with the United States Department of Health and Human Services is terminated, with nine months’ notice and payment of a termination fee; (ii) at the end of the 63rd month following the Building 40 commencement date (but no later than April 30, 2020), all of its space in Building 40 (23,891 square feet) with nine months’ notice and payment of a termination fee; and (iii) after August 31, 2017, all of its space in Building 32 (19,963 square feet) in the event that the tenant outsources 100% of its mail distribution operations by August 31, 2017, upon payment of a termination fee. In addition, the 3rd Largest Tenant, Biosound Esaote, Inc, has the right to terminate its lease effective as of April 30, 2017 with notice by August 1, 2016 and payment of a termination fee.
   
  With respect to Loan No. 7, Bethesda Office Center, the 2nd Largest Tenant, Red Coats, Inc., is affiliated with the borrower and sponsors
   
  With respect to Loan No. 8, 55 West 125th Street, the 5th Largest Tenant, DB Grant Associates, has the right to terminate its lease on December 31, 2015 with one month’s prior notice.
   
  With respect to Loan No. 9, College Park Office, the sole tenant at the 400 College Road East mortgaged property, Abbott Point of Care Inc., has the one-time option to terminate its lease on July 1, 2021 with 12 months’ notice and payment of a termination fee equal to approximately $409,000. The 4th Largest Tenant at the 303 College Road East mortgaged property, National Business Parks, is an affiliate of the borrower. The Largest Tenant at the 305 College Road East mortgaged property, Bracco, subleases 11,233 square feet to Advaxis Inc. Advaxis Inc. signed a new a direct lease for its existing subleased space plus an additional 7,973 square feet of existing vacant space, totaling 19,206 square feet. The lease commences in December 2015 and is for a seven year term at an initial base rent of $23.00 per square foot with annual rent increases.

 

A-1-33
 

 

  With respect to Loan No. 11, Scottsdale Quarter, the 5th Largest Tenant, Maracay Homes, has the option to terminate its lease beginning June 1, 2019 with nine months’ prior notice and payment of a termination fee.
   
  With respect to Loan No. 12, One City Centre, the Largest Tenant, Waste Management, has the following options to contract its space: (i) approximately 880 square feet in the lower tunnel of the building any time on or after the last day of the 72nd month after lease commencement with respect to this particular space, with 12 months’ prior notice; and (ii) all of the space (but not less than all) either on the 12th floor (9,625 square feet) or the 17th floor (21,266 square feet), as of June 30, 2019, with prior written notice by October 31, 2018.
   
  With respect to Loan No. 13, 215 West 125th Street, the 5th Largest Tenant, CUNY, has the right to terminate its lease beginning on March 17, 2019 with 12 months’ prior notice with payment of a termination fee equal to unamortized costs of all tenant improvements, brokerage commissions paid in connection with the lease and tenant’s free rent.
   
  With respect to Loan No. 14, Albany Road Georgia Portfolio, the Largest Tenant at the 1200 Ashwood mortgaged property, Noble Systems, has the right to terminate its lease on December 31, 2022 with 12 months’ notice and payment of a termination fee. The Largest Tenant at the Roberts mortgaged property, Dornier Medtech America, has the right to terminate its lease on July 31, 2020 with nine months’ notice and payment of a termination fee. The Largest Tenant at the Avalon mortgaged property, Electronics for Imaging, has the right to terminate its lease on December 31, 2020 with 12 months’ notice and payment of a termination fee. The 2nd Largest Tenant at the 1200 Ashwood mortgaged property, Humana Employers Health, has the right to terminate its lease on March 31, 2019 with six months’ prior notice and payment of a termination fee.
   
  With respect to Loan No. 18, West Hartford Office Portfolio, for 61 South Main Street, the 4th Largest Tenant, Robert B. Nathanson has the right to terminate the lease in the event that the tenant dies or becomes permanently incapacitated during the term of the lease, such that tenant is no longer able to continue his practice of medicine. The tenant or tenant’s executor or administrator will have the right to terminate the lease and the tenant’s continuing obligations with 60 days prior written notice to landlord, and payment of a termination fee.
   
  With respect to Loan No. 20, Shaw’s Plaza - Carver, the Largest Tenant, Shaw’s may terminate the lease in the event of any taking that reduces the number of parking spaces to less than four parking spaces per 1,000 square feet of tenant’s building for standard size automobiles. The 4th Largest Tenant, Jamie’s Fine Wine & Spirits may terminate the lease in the event Shaw’s tenancy is terminated and the premises becomes vacant for a period of more than four months, or that Shaw’s is granted a license to sell alcoholic beverages in competition with tenant.
   
  With respect to Loan No. 30, Arapahoe Village, the 3rd Largest Tenant, Sherwin Williams has the right to terminate the lease, and is entitled to appropriate refund of rent paid in advance and any un-earned charges, if as a result of: (i) the total number of parking spaces established for the shopping center or the building shall be reduced by 20% or more, or (ii) Sherwin Williams, its customers, agents, employees and visitors are, for more than 30 days, denied reasonable access to the premises or parking areas. The 5th Largest Tenant, Jade Gardens Restaurant has the right to terminate their lease, if a part of the parking area of the shopping center should be acquired or condemned by eminent domain for any public or quasi-public use or purpose, by giving written notice to the landlord.
   
  With respect to Loan No. 32, 770 S Post Oak, the 2nd Largest Tenant, HF Christmann & Associates, has the right to terminate its lease effective November 30, 2016 with 180 days’ notice and payment of a termination fee.
   
  With respect to Loan No. 35, North Park Shopping Center, the 3rd Largest Tenant, EbLens, has a one-time option to terminate its lease at the end of the fifth lease year if gross sales during the fifth year of its lease do not exceed $1.50 million.
   
  With respect to Loan No. 42, Cumberland Industrial Portfolio, the 2nd Largest Tenant at the 1600 Malone Street mortgaged property, NIPRO Glass Americas, has the right to terminate the lease prior to expiration provided that the tenant is not in default of the terms of the lease and with no less 90 days’ notice. NIPRO Glass Americas will not have the right to terminate during the first five years of the lease, but may terminate after the fifth and sixth year anniversaries, June 23, 2016 and June 23, 2017, respectively, from the commencement date of the lease.
   
  With respect to Loan No. 43, La Puente Pavilion, the 3rd Largest Tenant, Bella Medical Group, has the right to terminate the lease if capital expenditures are required as a result of the specific and unique use of the premises by tenant as compared with uses by tenants in general, tenant shall be fully responsible for the cost thereof,

 

A-1-34
 

 

  provided, however that if such capital expenditure is required during the last two years of the lease and the cost thereof exceeds six months’ base rent, tenant may instead terminate the lease. The 4th Largest Tenant, Rice Wok, has the right to terminate the lease if capital expenditures are required as a result of the specific and unique use of the premises by tenant as compared with uses by tenants in general, tenant shall be fully responsible for the cost thereof, provided, however that if such capital expenditure is required during the last two years of the lease and the cost thereof exceeds six months’ base rent, tenant may instead terminate the lease.
   
  With respect to Loan No. 60, Antioch Crossing, the Largest Tenant, Payless Shoes has the right to terminate the lease in the event that the landlord directly or indirectly leases any adjacent space to a porno shop or reduce the annual rent by 50.0%. The tenant has the right to terminate the lease in the event landlord directly or indirectly leases any property or any portion thereof to a person or entity within Phase 1 of the shopping center for the principal use as a discount retail store. The tenant may also terminate the lease in the event of a default by the landlord. Additionally, Payless Shoes may cancel the lease if the Super Wal-Mart should cease to operate for 270 consecutive days or downsize to a Wal-Mart. Payless Shoes must exercise this right prior to Super Wal-Mart resuming business operations or the opening of a comparable tenant.
   
  With respect to Loan No. 66, Walgreens St Joseph, the sole tenant, Walgreens, has the right to terminate its lease effective June 30, 2028 with options to terminate its lease each subsequent five years through lease expiration.
   
(23) In certain cases, the Principal / Carve-out Guarantor name was shortened for spacing purposes.
   
  With respect to Loan Nos. 8, 13 and 26, 55 West 125th Street, 215 West 125th Street and 111 South Jackson, there is no separate Carve-out Guarantor.
   
(24) The classification of the lockbox types is described in the free writing prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.
   
(25) Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Existing Mezzanine Debt,” and “—Future Mezzanine Debt” and “Certain Legal Aspects of the Mortgage Loans” in the free writing prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt that permit subordinate, mezzanine or other additional debt in the future.
   
  With respect to Loan Nos. 8, 13 and 26, 55 West 125th Street, 215 West 125th Street and 111 South Jackson, affiliates and sponsors of the related borrowers have extended unsecured loans in the amounts of $12,500,000, $4,500,000 and $8,500,000, respectively, to the related borrowers. The lenders have entered into subordination agreements. See “Description of the Mortgage Loans—Additional Debt—Unsecured Debt” in this free writing prospectus.
   
  With respect to Loan No. 15, 300 North Greene Street, the mezzanine loan is held by an affiliate of the borrower.  The related intercreditor agreement restricts certain rights and remedies of the mezzanine lender so long as it is affiliated with the borrower.  See “Description of the Mortgage Loans—Additional Debt—Existing Mezzanine Debt” in this free writing prospectus.
   
  With respect to Loan No. 23, Marriott - Pittsburgh, the related respective mezzanine loan is cross-defaulted and cross-collateralized with three other mezzanine loans that are not included in the mortgage loan pool. The mezzanine loans are cross-defaulted and cross-collateralized through guaranties and pledge and security agreements signed by each of the mezzanine loan borrowers. The total amount of mezzanine debt including the cross-collateralized and cross-defaulted loans is approximately $31.6 million. See “Description of the Mortgage Loans—Additional Debt—Existing Mezzanine Debt” in this free writing prospectus.
   
  With respect to Loan No. 45, 10 Main Street, a second mortgage lien exists in favor of the City of Memphis, Division of Housing and Community Development with an original balance of $3,000,000. The holder of the mortgage has entered into a subordination and standstill agreement with the lender, which subordinates the indebtedness to the lien of the mortgage loan and restricts the holder from enforcing its remedies in the event of a default under the second mortgage during the term of the mortgage loan. See “Description of the Mortgage Loans—Additional Debt—Other Secured Indebtedness” in this free writing prospectus.
   
  With respect to Loan No. 38, Brookfield Apartments, an affiliate of the related borrower has extended an unsecured loan in the amount of up to $19,130,674, to an indirect owner of the related borrower. The lenders

 

A-1-35
 

 

  have entered into a subordination agreement. See “Description of the Mortgage Loans—Additional Debt—Unsecured Debt” in this free writing prospectus.
   
  With respect to Loan No. 57, Ramada Plaza, two affiliates and sponsors of the related borrower have together extended an unsecured loan in the amounts of $1,470,000, to the related borrower. The lenders have entered into a subordination and standstill agreement. See “Description of the Mortgage Loans—Additional Debt—Unsecured Debt” in this free writing prospectus.

 

A-1-36