FWP 1 n663_anx1-x2.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-206361-03
     

 

     
     
 

 

Free Writing Prospectus dated April 26, 2016

 

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-206361) 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 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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale. 

 

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   Property Name   Street Address   City   State   Zip Code   County   Properties   Type   Subtype   Year Built   Renovated   Units    Measure
1   JPMCB   Quaker Bridge Mall   3320 Brunswick Pike   Lawrenceville   NJ   08648   Mercer   1   Retail   Super Regional Mall   1976   2013   357,221   Square Feet
2   GACC   787 Seventh Avenue   787 Seventh Avenue   New York   NY   10019   New York   1   Office   CBD   1985   2015   1,706,007   Square Feet
3   JPMCB   100 East Pratt   100 East Pratt Street   Baltimore   MD   21202   Baltimore City   1   Office   CBD   1975, 1991   2015   662,708   Square Feet
4   JPMCB   Sanofi Office Complex   55 Corporate Drive   Bridgewater   NJ   08807   Somerset   1   Office   Suburban   1987   2006   674,325   Square Feet
5   GACC   Williamsburg Premium Outlets   5715-62A Richmond Road   Williamsburg   VA   23188   James City   1   Retail   Anchored   1987   2005   522,133   Square Feet
6   JPMCB   Four Penn Center   1600 John F. Kennedy Boulevard   Philadelphia   PA   19103   Philadelphia   1   Office   CBD   1964   2001   522,600   Square Feet
7   GACC   Equity Inns Portfolio   Various   Various   Various   Various   Various   21   Hotel   Various   Various   Various   2,690   Rooms
7.01   GACC   Homewood Suites Seattle   206 Western Avenue West   Seattle   WA   98119   King   1   Hotel   Extended Stay   1998       161   Rooms
7.02   GACC   Homewood Suites Orlando   8745 International Drive   Orlando   FL   32819   Orange   1   Hotel   Extended Stay   1999   2014   252   Rooms
7.03   GACC   Courtyard Carlsbad   5835 Owens Avenue   Carlsbad   CA   92008   San Diego   1   Hotel   Select Service   2000   2013   145   Rooms
7.04   GACC   Courtyard Houston   12401 Katy Freeway   Houston   TX   77079   Harris   1   Hotel   Select Service   1979   2010   176   Rooms
7.05   GACC   Homewood Suites Stratford   6905 Main Street   Stratford   CT   06614   Fairfield   1   Hotel   Extended Stay   2002   2014   135   Rooms
7.06   GACC   Hampton Inn Urbana   1200 West University Avenue   Urbana   IL   61801   Champaign   1   Hotel   Limited Service   1995   2011   130   Rooms
7.07   GACC   Springhill Suites Asheville   2 Buckstone Place   Asheville   NC   28805   Buncombe   1   Hotel   Limited Service   2001   2009   88   Rooms
7.08   GACC   Hilton Garden Inn Louisville   1530 Alliant Avenue   Louisville   KY   40299   Jefferson   1   Hotel   Select Service   1999   2012   112   Rooms
7.09   GACC   Hampton Inn Orlando   8900 Universal Boulevard   Orlando   FL   32819   Orange   1   Hotel   Limited Service   1999   2012   170   Rooms
7.10   GACC   Hampton Inn Austin   7619 North Interstate 35   Austin   TX   78752   Travis   1   Hotel   Limited Service   1985   2009   121   Rooms
7.11   GACC   Hampton Inn College Station   320 Texas Avenue South   College Station   TX   77840   Brazos   1   Hotel   Limited Service   1986   2008   133   Rooms
7.12   GACC   Hampton Inn Indianapolis   6817 East 82nd Street   Indianapolis   IN   46250   Marion   1   Hotel   Limited Service   1987   2013   128   Rooms
7.13   GACC   TownePlace Suites Savannah   11309 Abercorn Street   Savannah   GA   31419   Chatham   1   Hotel   Extended Stay   2000   2013   93   Rooms
7.14   GACC   Hampton Inn East Lansing   2500 Coolidge Road   East Lansing   MI   48823   Ingham   1   Hotel   Limited Service   2000   2008   86   Rooms
7.15   GACC   Hampton Inn Naperville   1087 East Diehl Road   Naperville   IL   60563   DuPage   1   Hotel   Limited Service   1987   2010   129   Rooms
7.16   GACC   Hilton Garden Inn Rio Rancho   1771 Rio Rancho Drive Southeast   Rio Rancho   NM   87124   Sandoval   1   Hotel   Select Service   1998   2014   129   Rooms
7.17   GACC   Courtyard Dalton   785 College Drive   Dalton   GA   30720   Whitfield   1   Hotel   Select Service   1999   2012   93   Rooms
7.18   GACC   Hampton Inn Alcoa   148 International Drive   Alcoa   TN   37701   Blount   1   Hotel   Limited Service   1989   2010   118   Rooms
7.19   GACC   Homewood Suites Augusta   1049 Stevens Creek Road   Augusta   GA   30907   Richmond   1   Hotel   Extended Stay   1997   2008   65   Rooms
7.20   GACC   Residence Inn Jacksonville   1310 Airport Road   Jacksonville   FL   32218   Duval   1   Hotel   Extended Stay   1999       78   Rooms
7.21   GACC   Hampton Inn Milford   129 Plains Road   Milford   CT   06461   New Haven   1   Hotel   Limited Service   1986   2010   148   Rooms
8   JPMCB   DoubleTree Houston Intercontinental Airport   15747 John F. Kennedy Boulevard   Houston   TX   77032   Harris   1   Hotel   Full Service   1981   2006   313   Rooms
9   GACC   One Harbor Point Square   2200 Atlantic Street   Stamford   CT   06902   Fairfield   1   Office   CBD   2011       251,295   Square Feet
10   GACC   High Crossing Portfolio   Various   Various   Various   Various   Various   8   Various   Various   Various       362,698   Square Feet
10.01   GACC   CarMax   6801 East Frontage Road   Overland Park   KS   66204   Johnson   1   Retail   Single Tenant   2002       58,430   Square Feet
10.02   GACC   2810 Crossroads Drive   2810 Crossroads Drive   Madison   WI   53718   Dane   1   Office   Suburban   1996       60,867   Square Feet
10.03   GACC   2418 Crossroads Drive   2418 Crossroads Drive   Madison   WI   53718   Dane   1   Office   Suburban   1999       62,444   Square Feet
10.04   GACC   2310 Crossroads Drive   2310 Crossroads Drive   Madison   WI   53718   Dane   1   Office   Suburban   2005       62,697   Square Feet
10.05   GACC   5325 Wall Street   5325 Wall Street   Madison   WI   53718   Dane   1   Office   Suburban   1998       34,865   Square Feet
10.06   GACC   5315 Wall Street   5315 Wall Street   Madison   WI   53718   Dane   1   Office   Suburban   1994       33,922   Square Feet
10.07   GACC   2601 Crossroads Drive   2601 Crossroads Drive   Madison   WI   53718   Dane   1   Office   Suburban   1993       29,761   Square Feet
10.08   GACC   2801 Crossroads Drive   2801 Crossroads Drive   Madison   WI   53718   Dane   1   Office   Suburban   1998       19,712   Square Feet
11   JPMCB   Naples Grande Beach Resort   475 Seagate Drive and 7220, 7540 & 7760 Golden Gate Parkway   Naples   FL   34103, 34105   Collier   1   Hotel   Full Service   1986   2015   474   Rooms
12   JPMCB   Barrett Lakes Center   Various   Kennesaw   GA   30144   Cobb   3   Office   Suburban   Various       314,541   Square Feet
12.01   JPMCB   Barrett Lakes Center II   1825 Barrett Lakes Boulevard Northwest   Kennesaw   GA   30144   Cobb   1   Office   Suburban   1998       118,352   Square Feet
12.02   JPMCB   Barrett Lakes Center I   1701 Barrett Lakes Boulevard Northwest   Kennesaw   GA   30144   Cobb   1   Office   Suburban   1997       117,027   Square Feet
12.03   JPMCB   Barrett Lakes Center IV   1940 Lodge Road Northwest   Kennesaw   GA   30144   Cobb   1   Office   Suburban   1999       79,162   Square Feet
13   JPMCB   Saint Germaine Apartments   2101 Manhattan Boulevard   Harvey   LA   70058   Jefferson   1   Multifamily   Garden   1982   2003   552   Units
14   JPMCB   Palisades Center   1000 Palisades Center Drive   West Nyack   NY   10994   Rockland   1   Retail   Super Regional Mall   1997   2013   1,896,322   Square Feet
15   GACC   Sun MHC Portfolio   Various   Various   Various   Various   Various   12   Manufactured Housing   Manufactured Housing   Various       3,981   Pads
15.01   GACC   Silver Star   2350 North Hiawassee Road   Orlando   FL   32818   Orange   1   Manufactured Housing   Manufactured Housing   1971       406   Pads
15.02   GACC   West Glen Village   1207 Rushmore Boulevard East   Indianapolis   IN   46234   Marion   1   Manufactured Housing   Manufactured Housing   1970       552   Pads
15.03   GACC   Edwardsville   301 Beach Street   Edwardsville   KS   66113   Wyandotte   1   Manufactured Housing   Manufactured Housing   1968       635   Pads
15.04   GACC   Sherman Oaks   1144 Sherman Boulevard   Jackson   MI   49201   Jackson   1   Manufactured Housing   Manufactured Housing   1976       366   Pads
15.05   GACC   College Park Estates   51074 Mott Road   Canton   MI   48188   Wayne   1   Manufactured Housing   Manufactured Housing   1960       230   Pads
15.06   GACC   Snow to Sun   1701 North International Boulevard   Weslaco   TX   78596   Hidalgo   1   Manufactured Housing   Manufactured Housing   1989       476   Pads
15.07   GACC   Casa Del Valle   1048 North Alamo Road   Alamo   TX   78516   Hidalgo   1   Manufactured Housing   Manufactured Housing   1990       376   Pads
15.08   GACC   Valley View Estates   4115 Nine Mile Road South   Allegany   NY   14706   Cattaraugus   1   Manufactured Housing   Manufactured Housing   1980       197   Pads
15.09   GACC   Colonial Village   3974 State Road 417   Allegany   NY   14706   Cattaraugus   1   Manufactured Housing   Manufactured Housing   1980       156   Pads
15.10   GACC   Village Trails   518 Hickory Lane   Howard City   MI   49329   Montcalm   1   Manufactured Housing   Manufactured Housing   1996       100   Pads
15.11   GACC   Maplewood   12451 Pendleton Pike   Indianapolis   IN   46236   Marion   1   Manufactured Housing   Manufactured Housing   1960       207   Pads
15.12   GACC   Kenwood   1201 North Main Street   La Feria   TX   78559   Cameron   1   Manufactured Housing   Manufactured Housing   1987       280   Pads
16   GACC   Hall Office Park A1/G1/G3   Various   Frisco   TX   75034   Collin   3   Office   Suburban   Various       328,743   Square Feet

 

 
 

 

ANNEX A-1                                                        
                                                         
                                Number of   Property     Property       Year        Unit of   
Loan #   Seller   Property Name   Street Address   City   State   Zip Code   County   Properties   Type   Subtype   Year Built   Renovated   Units    Measure
16.01   GACC   Hall Office Park G3   2811 Internet Boulevard   Frisco   TX   75034   Collin   1   Office   Suburban   2002       115,856   Square Feet
16.02   GACC   Hall Office Park G1   2401 Internet Boulevard   Frisco   TX   75034   Collin   1   Office   Suburban   2000       115,712   Square Feet
16.03   GACC   Hall Office Park A1   2595 Dallas Parkway   Frisco   TX   75034   Collin   1   Office   Suburban   1998       97,175   Square Feet
17   JPMCB   New Town Collier Portfolio   Various   Various   FL   Various   Various   2   Industrial   Flex   Various   Various   341,839   Square Feet
17.01   JPMCB   New Town Commerce Center   4350-4380 Oakes Road & 3901 South State Road 7   Davie   FL   33314   Broward   1   Industrial   Flex   1963, 2000   2000   152,657   Square Feet
17.02   JPMCB   Collier Park of Commerce   2900, 2940, 2960, 2975 & 3030 Horseshoe Drive South and 3050 Horseshoe Drive North   Naples   FL   34104   Collier   1   Industrial   Flex   1985       189,182   Square Feet
18   GACC   1505 East Warner   1505 East Warner Avenue   Santa Ana   CA   92705   Orange   1   Mixed Use   Industrial/Office   1966   2001   224,792   Square Feet
19   JPMCB   Legends at Kingsville   1331 West Santa Gertrudis Street   Kingsville   TX   78363   Kleberg   1   Multifamily   Student   2015       504   Beds
20   JPMCB   Omni Storage Portfolio   Various   Various   Various   Various   Various   4   Self Storage   Self Storage   Various       1,705   Units
20.01   JPMCB   Omni 7 Madisonville   155 Highway 21   Madisonville   LA   70447   Saint Tammany   1   Self Storage   Self Storage   2007       419   Units
20.02   JPMCB   Omni 6 Slidell   2398 Gause Boulevard West   Slidell   LA   70460   Saint Tammany   1   Self Storage   Self Storage   2007       405   Units
20.03   JPMCB   Omni 5 Ponchatoula   18577 Highway 22   Ponchatoula   LA   70454   Tangipahoa   1   Self Storage   Self Storage   2006       409   Units
20.04   JPMCB   Omni 4 Bay St. Louis   801 Turner Street   Bay Saint Louis   MS   39520   Hancock   1   Self Storage   Self Storage   2006       472   Units
21   JPMCB   Hampton Inn Seattle Airport   19445 International Boulevard   SeaTac   WA   98188   King   1   Hotel   Limited Service   1988   2013   130   Rooms
22   GACC   Residence Inn Murfreesboro   1409 Conference Center Boulevard   Murfreesboro   TN   37129   Rutherford   1   Hotel   Extended Stay   2015       112   Rooms
23   JPMCB   Hampton Inn Nashville - Bellevue   7815 Coley Davis Road   Nashville   TN   37221   Davidson   1   Hotel   Limited Service   1998   2015   86   Rooms
24   JPMCB   Bella Vista   4305 Ruben Torres Senior Boulevard   Brownsville   TX   78526   Cameron   1   Multifamily   Garden   2014       128   Units
25   JPMCB   Heights Boulevard Portfolio   Various   Houston   TX   77008   Harris   4   Multifamily   Garden   Various   Various   76   Units
25.01   JPMCB   427 West 16th Street   427 West 16th Street   Houston   TX   77008   Harris   1   Multifamily   Garden   1960   2013   28   Units
25.02   JPMCB   214 West 17th Street   214 West 17th Street   Houston   TX   77008   Harris   1   Multifamily   Garden   1960   2013   22   Units
25.03   JPMCB   1548 Ashland Street   1548 Ashland Street   Houston   TX   77008   Harris   1   Multifamily   Garden   1935, 1950   2014   16   Units
25.04   JPMCB   1222 Heights Boulevard   1222 Heights Boulevard   Houston   TX   77008   Harris   1   Multifamily   Garden   1964   2013   10   Units
26   GACC   Home2Suites Hilton Lehi   3051 West Club House Drive   Lehi   UT   84043   Utah   1   Hotel   Extended Stay   2014       103   Rooms
27   JPMCB   Hampton Inn Carrollton   102 South Cottage Hill Road   Carrollton   GA   30117   Carroll   1   Hotel   Limited Service   2003   2013   77   Rooms
28   JPMCB   120 Halsted Street   120 Halsted Street   East Orange   NJ   07018   Essex   1   Multifamily   Mid-rise   2016       42   Units
29   GACC   21st Century SS Monterey   1118 Airport Road   Monterey   CA   93940   Monterey   1   Self Storage   Self Storage   1997       482   Units
30   GACC   333 Market Street (Port of Oakland Industrial)   333 Market Street   Oakland   CA   94607   Alameda   1   Industrial   Warehouse   1965       73,080   Square Feet

 

 
 

 

ANNEX A-1                                                        
                                                         
                                    Original       Current            
                Occupancy   Appraised   Appraisal   Current   Original   Balance   Current     Balance   % of Initial   Crossed   Related  
Loan #   Seller   Property Name   Occupancy %   Date   Value ($)   Date   LTV %   Balance ($)   per Unit ($)   Balance ($)   per Unit ($)   Pool Balance   Loan   Borrower
1   JPMCB   Quaker Bridge Mall   84.2%   02/23/16   333,000,000   03/04/16   45.0%   83,333,333   420   83,333,333   420   9.3%   No   Yes - Group 1
2   GACC   787 Seventh Avenue   98.3%   01/31/16   1,935,000,000   01/01/16   29.3%   60,000,000   332   60,000,000   332   6.7%   No   No
3   JPMCB   100 East Pratt   99.4%   02/26/16   187,800,000   03/02/16   58.8%   60,000,000   167   60,000,000   167   6.7%   No   No
4   JPMCB   Sanofi Office Complex   100.0%   05/06/16   272,800,000   11/24/15   45.8%   60,000,000   185   60,000,000   185   6.7%   No   Yes - Group 2
5   GACC   Williamsburg Premium Outlets   95.2%   12/10/15   337,800,000   12/03/15   54.8%   50,000,000   354   50,000,000   354   5.6%   No   Yes - Group 1
6   JPMCB   Four Penn Center   83.9%   03/31/16   91,900,000   03/07/16   75.0%   48,000,000   132   48,000,000   132   5.4%   No   No
7   GACC   Equity Inns Portfolio   76.0%   01/31/16   360,000,000   08/20/15   64.4%   44,800,000   86,245   44,800,000   86,245   5.0%   No   Yes - Group 2
7.01   GACC   Homewood Suites Seattle   88.2%   01/31/16   56,700,000   08/18/15       8,129,655       8,129,655       0.9%        
7.02   GACC   Homewood Suites Orlando   85.7%   01/31/16   26,100,000   08/13/15       3,543,448       3,543,448       0.4%        
7.03   GACC   Courtyard Carlsbad   73.7%   01/31/16   21,800,000   08/18/15       2,819,310       2,819,310       0.3%        
7.04   GACC   Courtyard Houston   53.0%   01/31/16   18,200,000   08/17/15       2,606,897       2,606,897       0.3%        
7.05   GACC   Homewood Suites Stratford   79.0%   01/31/16   18,600,000   08/18/15       2,413,793       2,413,793       0.3%        
7.06   GACC   Hampton Inn Urbana   68.8%   01/31/16   16,800,000   08/14/15       2,394,483       2,394,483       0.3%        
7.07   GACC   Springhill Suites Asheville   75.5%   01/31/16   16,400,000   08/20/15       2,220,690       2,220,690       0.2%        
7.08   GACC   Hilton Garden Inn Louisville   75.8%   01/31/16   15,100,000   08/18/15       2,211,034       2,211,034       0.2%        
7.09   GACC   Hampton Inn Orlando   81.9%   01/31/16   14,800,000   08/13/15       2,153,103       2,153,103       0.2%        
7.10   GACC   Hampton Inn Austin   74.2%   01/31/16   14,600,000   08/17/15       2,124,138       2,124,138       0.2%        
7.11   GACC   Hampton Inn College Station   67.6%   01/31/16   14,100,000   08/14/15       2,027,586       2,027,586       0.2%        
7.12   GACC   Hampton Inn Indianapolis   77.7%   01/31/16   12,200,000   08/17/15       1,747,586       1,747,586       0.2%        
7.13   GACC   TownePlace Suites Savannah   88.3%   01/31/16   12,100,000   08/19/15       1,641,379       1,641,379       0.2%        
7.14   GACC   Hampton Inn East Lansing   79.5%   01/31/16   10,800,000   08/17/15       1,544,828       1,544,828       0.2%        
7.15   GACC   Hampton Inn Naperville   71.1%   01/31/16   9,800,000   08/19/15       1,409,655       1,409,655       0.2%        
7.16   GACC   Hilton Garden Inn Rio Rancho   73.8%   01/31/16   9,600,000   08/10/15       1,390,345       1,390,345       0.2%        
7.17   GACC   Courtyard Dalton   73.5%   01/31/16   8,800,000   08/18/15       1,139,310       1,139,310       0.1%        
7.18   GACC   Hampton Inn Alcoa   82.5%   01/31/16   8,000,000   08/17/15       955,862       955,862       0.1%        
7.19   GACC   Homewood Suites Augusta   73.9%   01/31/16   6,500,000   08/17/15       936,552       936,552       0.1%        
7.20   GACC   Residence Inn Jacksonville   80.7%   01/31/16   6,200,000   08/19/15       868,966       868,966       0.1%        
7.21   GACC   Hampton Inn Milford   72.1%   01/31/16   5,200,000   08/17/15       521,379       521,379       0.1%        
8   JPMCB   DoubleTree Houston Intercontinental Airport   85.3%   03/31/16   64,100,000   12/18/15   69.8%   44,875,000   143,371   44,721,472   142,880   5.0%   No   No
9   GACC   One Harbor Point Square   99.3%   02/01/16   119,200,000   02/01/16   68.8%   41,000,000   326   41,000,000   326   4.6%   No   No
10   GACC   High Crossing Portfolio   87.0%   Various   57,500,000   02/01/16   67.7%   39,000,000   108   38,942,165   107   4.4%   No   No
10.01   GACC   CarMax   100.0%   05/06/16   22,600,000   02/01/16       15,300,000       15,277,311       1.7%        
10.02   GACC   2810 Crossroads Drive   68.1%   03/01/16   8,580,000   02/01/16       5,820,000       5,811,369       0.7%        
10.03   GACC   2418 Crossroads Drive   83.2%   03/01/16   8,200,000   02/01/16       5,565,000       5,556,747       0.6%        
10.04   GACC   2310 Crossroads Drive   97.3%   03/01/16   7,650,000   02/01/16       5,190,000       5,182,303       0.6%        
10.05   GACC   5325 Wall Street   94.7%   03/01/16   3,250,000   02/01/16       2,212,500       2,209,219       0.2%        
10.06   GACC   5315 Wall Street   74.9%   03/01/16   3,000,000   02/01/16       2,025,000       2,021,997       0.2%        
10.07   GACC   2601 Crossroads Drive   92.3%   03/01/16   2,550,000   02/01/16       1,732,500       1,729,931       0.2%        
10.08   GACC   2801 Crossroads Drive   86.1%   03/01/16   1,700,000   02/01/16       1,155,000       1,153,287       0.1%        
11   JPMCB   Naples Grande Beach Resort   70.6%   12/31/15   263,750,000   11/13/15   62.6%   35,000,000   348,101   35,000,000   348,101   3.9%   No   No
12   JPMCB   Barrett Lakes Center   96.4%   03/21/16   50,150,000   12/14/15   68.9%   34,553,000   110   34,553,000   110   3.9%   No   No
12.01   JPMCB   Barrett Lakes Center II   91.6%   03/21/16   18,850,000   12/14/15       12,987,518       12,987,518       1.5%        
12.02   JPMCB   Barrett Lakes Center I   98.8%   03/21/16   16,850,000   12/14/15       11,609,532       11,609,532       1.3%        
12.03   JPMCB   Barrett Lakes Center IV   100.0%   03/21/16   14,450,000   12/14/15       9,955,949       9,955,949       1.1%        
13   JPMCB   Saint Germaine Apartments   92.2%   02/11/16   41,100,000   11/16/15   75.1%   30,854,000   55,895   30,854,000   55,895   3.5%   No   No
14   JPMCB   Palisades Center   94.3%   02/01/16   881,000,000   02/26/16   29.4%   30,000,000   137   30,000,000   137   3.4%   No   No
15   GACC   Sun MHC Portfolio   82.8%   10/01/15   144,100,000   11/20/15   72.2%   29,066,000   26,141   29,066,000   26,141   3.3%   No   No
15.01   GACC   Silver Star   98.8%   10/01/15   32,600,000   10/06/15       6,396,015       6,396,015       0.7%        
15.02   GACC   West Glen Village   78.4%   10/01/15   25,600,000   10/11/15       5,022,637       5,022,637       0.6%        
15.03   GACC   Edwardsville   75.7%   10/01/15   25,260,000   10/07/15       4,935,760       4,935,760       0.6%        
15.04   GACC   Sherman Oaks   74.0%   10/01/15   13,710,000   10/08/15       2,689,858       2,689,858       0.3%        
15.05   GACC   College Park Estates   93.0%   10/01/15   11,790,000   10/08/15       2,313,160       2,313,160       0.3%        
15.06   GACC   Snow to Sun   93.4%   10/01/15   8,210,000   10/07/15       1,610,775       1,610,775       0.2%        
15.07   GACC   Casa Del Valle   93.4%   10/01/15   7,110,000   10/07/15       1,394,959       1,394,959       0.2%        
15.08   GACC   Valley View Estates   85.8%   10/01/15   6,330,000   10/09/15       1,241,926       1,241,926       0.1%        
15.09   GACC   Colonial Village   87.2%   10/01/15   5,420,000   10/09/15       1,063,386       1,063,386       0.1%        
15.10   GACC   Village Trails   94.0%   10/01/15   4,820,000   10/08/15       945,668       945,668       0.1%        
15.11   GACC   Maplewood   58.9%   10/01/15   4,500,000   10/11/15       882,885       882,885       0.1%        
15.12   GACC   Kenwood   90.9%   10/01/15   2,900,000   10/07/15       568,971       568,971       0.1%        
16   GACC   Hall Office Park A1/G1/G3   91.1%   01/05/16   75,700,000   12/14/15   73.8%   27,900,000   170   27,900,000   170   3.1%   No   No

 

 
 

 

ANNEX A-1                                                        
                                                         
                                    Original       Current            
                Occupancy   Appraised   Appraisal   Current   Original   Balance   Current     Balance   % of Initial   Crossed   Related  
Loan #   Seller   Property Name   Occupancy %   Date   Value ($)   Date   LTV %   Balance ($)   per Unit ($)   Balance ($)   per Unit ($)   Pool Balance   Loan   Borrower
16.01   GACC   Hall Office Park G3   100.0%   01/05/16   27,000,000   12/14/15       9,932,200       9,932,200       1.1%        
16.02   GACC   Hall Office Park G1   86.7%   01/05/16   26,200,000   12/14/15       9,582,826       9,582,826       1.1%        
16.03   GACC   Hall Office Park A1   85.8%   01/05/16   22,500,000   12/14/15       8,384,973       8,384,973       0.9%        
17   JPMCB   New Town Collier Portfolio   85.5%   02/01/16   33,800,000   Various   70.2%   23,750,000   69   23,721,883   69   2.7%   No   No
17.01   JPMCB   New Town Commerce Center   94.7%   02/01/16   19,000,000   12/14/15       12,896,557       12,881,289       1.4%        
17.02   JPMCB   Collier Park of Commerce   78.1%   02/01/16   14,800,000   12/18/15       10,853,443       10,840,594       1.2%        
18   GACC   1505 East Warner   95.6%   04/01/16   32,430,000   07/27/16   70.3%   22,800,000   101   22,800,000   101   2.6%   No   No
19   JPMCB   Legends at Kingsville   98.8%   01/06/16   29,600,000   09/01/15   74.1%   22,000,000   43,651   21,918,874   43,490   2.5%   No   No
20   JPMCB   Omni Storage Portfolio   78.0%   03/18/16   20,800,000   02/24/16   72.1%   15,000,000   8,798   15,000,000   8,798   1.7%   No   No
20.01   JPMCB   Omni 7 Madisonville   83.8%   03/18/16   6,720,000   02/24/16       4,846,154       4,846,154       0.5%        
20.02   JPMCB   Omni 6 Slidell   77.0%   03/18/16   5,080,000   02/24/16       3,663,462       3,663,462       0.4%        
20.03   JPMCB   Omni 5 Ponchatoula   81.9%   03/18/16   4,500,000   02/24/16       3,245,192       3,245,192       0.4%        
20.04   JPMCB   Omni 4 Bay St. Louis   70.3%   03/18/16   4,500,000   02/24/16       3,245,192       3,245,192       0.4%        
21   JPMCB   Hampton Inn Seattle Airport   77.8%   12/31/15   24,400,000   12/15/15   57.3%   14,000,000   107,692   13,984,091   107,570   1.6%   No   No
22   GACC   Residence Inn Murfreesboro   79.2%   03/31/16   22,500,000   01/01/16   57.6%   13,000,000   116,071   12,957,855   115,695   1.5%   No   No
23   JPMCB   Hampton Inn Nashville - Bellevue   76.9%   12/31/15   16,000,000   01/01/16   64.8%   10,400,000   120,930   10,367,268   120,550   1.2%   No   No
24   JPMCB   Bella Vista   93.8%   02/09/16   12,600,000   01/15/16   77.3%   9,765,000   76,289   9,742,382   76,112   1.1%   No   No
25   JPMCB   Heights Boulevard Portfolio   97.4%   03/01/16   12,270,000   03/16/16   69.3%   8,500,000   111,842   8,500,000   111,842   1.0%   No   No
25.01   JPMCB   427 West 16th Street   100.0%   03/01/16   4,750,000   03/16/16       3,290,546       3,290,546       0.4%        
25.02   JPMCB   214 West 17th Street   100.0%   03/01/16   3,580,000   03/16/16       2,480,033       2,480,033       0.3%        
25.03   JPMCB   1548 Ashland Street   87.5%   03/01/16   2,480,000   03/16/16       1,718,011       1,718,011       0.2%        
25.04   JPMCB   1222 Heights Boulevard   100.0%   03/01/16   1,460,000   03/16/16       1,011,410       1,011,410       0.1%        
26   GACC   Home2Suites Hilton Lehi   78.4%   02/29/16   12,500,000   02/01/16   65.0%   8,125,000   78,883   8,125,000   78,883   0.9%   No   No
27   JPMCB   Hampton Inn Carrollton   76.1%   12/31/15   11,500,000   11/01/15   69.2%   8,000,000   103,896   7,962,060   103,403   0.9%   No   No
28   JPMCB   120 Halsted Street   95.2%   03/25/16   10,100,000   03/17/16   70.8%   7,150,000   170,238   7,150,000   170,238   0.8%   No   No
29   GACC   21st Century SS Monterey   93.8%   02/03/16   9,900,000   12/28/15   64.6%   6,400,000   13,278   6,400,000   13,278   0.7%   No   No
30   GACC   333 Market Street (Port of Oakland Industrial)   100.0%   03/01/16   9,150,000   02/24/16   65.6%   6,000,000   82   6,000,000   82   0.7%   No   No

 

 
 

 

ANNEX A-1                                                                
                                                                 
                    Net                                            
            Interest     Admin.   Mortgage       Monthly Debt   Annual Debt       First     Partial IO   Partial IO Loan   Rem.   Rem.        
Loan #   Seller   Property Name   Rate %   Fee %   Rate %   Accrual Type   Service ($)   Service ($)   Note Date   Payment Date   Last IO Payment   First P&I Payment    Term    Amort   I/O Period   Seasoning
1   JPMCB   Quaker Bridge Mall   4.20000   0.01634   4.18366   Actual/360   295,717.59   3,548,611.10   04/05/16   06/01/16           120   0   120   0
2   GACC   787 Seventh Avenue   3.83718   0.01509   3.82209   Actual/360   194,523.71   2,334,284.52   01/27/16   03/06/16           117   0   120   3
3   JPMCB   100 East Pratt   4.67000   0.01884   4.65116   Actual/360   310,101.71   3,721,220.52   03/31/16   05/06/16   04/06/21   05/06/21   119   360   60   1
4   JPMCB   Sanofi Office Complex   5.09300   0.01634   5.07666   Actual/360   258,186.81   3,098,241.67   12/11/15   02/06/16           56   0   60   4
5   GACC   Williamsburg Premium Outlets   4.22900   0.01634   4.21266   Actual/360   178,655.67   2,143,868.04   01/07/16   03/06/16           117   0   120   3
6   JPMCB   Four Penn Center   4.67500   0.01884   4.65616   Actual/360   248,225.39   2,978,704.68   04/08/16   06/01/16   05/01/21   06/01/21   120   360   60   0
7   GACC   Equity Inns Portfolio   4.96000   0.01634   4.94366   Actual/360   187,745.19   2,252,942.28   10/06/15   11/06/15           53   0   60   7
7.01   GACC   Homewood Suites Seattle                                                        
7.02   GACC   Homewood Suites Orlando                                                        
7.03   GACC   Courtyard Carlsbad                                                        
7.04   GACC   Courtyard Houston                                                        
7.05   GACC   Homewood Suites Stratford                                                        
7.06   GACC   Hampton Inn Urbana                                                        
7.07   GACC   Springhill Suites Asheville                                                        
7.08   GACC   Hilton Garden Inn Louisville                                                        
7.09   GACC   Hampton Inn Orlando                                                        
7.10   GACC   Hampton Inn Austin                                                        
7.11   GACC   Hampton Inn College Station                                                        
7.12   GACC   Hampton Inn Indianapolis                                                        
7.13   GACC   TownePlace Suites Savannah                                                        
7.14   GACC   Hampton Inn East Lansing                                                        
7.15   GACC   Hampton Inn Naperville                                                        
7.16   GACC   Hilton Garden Inn Rio Rancho                                                        
7.17   GACC   Courtyard Dalton                                                        
7.18   GACC   Hampton Inn Alcoa                                                        
7.19   GACC   Homewood Suites Augusta                                                        
7.20   GACC   Residence Inn Jacksonville                                                        
7.21   GACC   Hampton Inn Milford                                                        
8   JPMCB   DoubleTree Houston Intercontinental Airport   5.30600   0.01634   5.28966   Actual/360   249,360.19   2,992,322.28   01/29/16   03/01/16           117   357   0   3
9   GACC   One Harbor Point Square   4.69950   0.02634   4.67316   Actual/360   212,629.18   2,551,550.16   04/11/16   06/06/16   05/06/17   06/06/17   120   360   12   0
10   GACC   High Crossing Portfolio   4.92000   0.01634   4.90366   Actual/360   217,735.03   2,612,820.36   03/18/16   05/06/16           119   323   0   1
10.01   GACC   CarMax                                                        
10.02   GACC   2810 Crossroads Drive                                                        
10.03   GACC   2418 Crossroads Drive                                                        
10.04   GACC   2310 Crossroads Drive                                                        
10.05   GACC   5325 Wall Street                                                        
10.06   GACC   5315 Wall Street                                                        
10.07   GACC   2601 Crossroads Drive                                                        
10.08   GACC   2801 Crossroads Drive                                                        
11   JPMCB   Naples Grande Beach Resort   4.95000   0.02634   4.92366   Actual/360   186,819.50   2,241,834.00   12/18/15   02/01/16   01/01/18   02/01/18   116   360   24   4
12   JPMCB   Barrett Lakes Center   4.90000   0.01634   4.88366   Actual/360   183,382.00   2,200,584.00   01/15/16   03/01/16   02/01/19   03/01/19   117   360   36   3
12.01   JPMCB   Barrett Lakes Center II                                                        
12.02   JPMCB   Barrett Lakes Center I                                                        
12.03   JPMCB   Barrett Lakes Center IV                                                        
13   JPMCB   Saint Germaine Apartments   4.62300   0.01634   4.60666   Actual/360   158,595.68   1,903,148.16   12/11/15   02/01/16   01/01/21   02/01/21   116   360   60   4
14   JPMCB   Palisades Center   3.68670   0.01509   3.67161   Actual/360   93,447.48   1,121,369.73   04/07/16   05/09/16           59   0   60   1
15   GACC   Sun MHC Portfolio   4.28000   0.01634   4.26366   Actual/360   143,498.19   1,721,978.28   11/24/15   01/01/16   12/01/21   01/01/22   115   360   72   5
15.01   GACC   Silver Star                                                        
15.02   GACC   West Glen Village                                                        
15.03   GACC   Edwardsville                                                        
15.04   GACC   Sherman Oaks                                                        
15.05   GACC   College Park Estates                                                        
15.06   GACC   Snow to Sun                                                        
15.07   GACC   Casa Del Valle                                                        
15.08   GACC   Valley View Estates                                                        
15.09   GACC   Colonial Village                                                        
15.10   GACC   Village Trails                                                        
15.11   GACC   Maplewood                                                        
15.12   GACC   Kenwood                                                        
16   GACC   Hall Office Park A1/G1/G3   4.69500   0.01634   4.67866   Actual/360   144,616.11   1,735,393.32   12/31/15   02/01/16   01/01/18   02/01/18   116   360   24   4

 

 
 

 

ANNEX A-1                                                                
                                                                 
                                                                 
                    Net                                            
            Interest     Admin.   Mortgage       Monthly Debt   Annual Debt       First     Partial IO   Partial IO Loan   Rem.   Rem.        
Loan #   Seller   Property Name   Rate %   Fee %   Rate %   Accrual Type   Service ($)   Service ($)   Note Date   Payment Date   Last IO Payment   First P&I Payment    Term    Amort   I/O Period   Seasoning
16.01   GACC   Hall Office Park G3                                                        
16.02   GACC   Hall Office Park G1                                                        
16.03   GACC   Hall Office Park A1                                                        
17   JPMCB   New Town Collier Portfolio   5.08000   0.03634   5.04366   Actual/360   128,658.86   1,543,906.32   03/08/16   05/01/16           59   359   0   1
17.01   JPMCB   New Town Commerce Center                                                        
17.02   JPMCB   Collier Park of Commerce                                                        
18   GACC   1505 East Warner   4.92000   0.01634   4.90366   Actual/360   121,283.01   1,455,396.12   04/15/16   06/06/16   05/06/18   06/06/18   120   360   24   0
19   JPMCB   Legends at Kingsville   4.90000   0.01634   4.88366   Actual/360   116,759.88   1,401,118.56   01/28/16   03/01/16           117   357   0   3
20   JPMCB   Omni Storage Portfolio   5.00000   0.01634   4.98366   Actual/360   80,523.24   966,278.88   04/22/16   06/01/16           120   360   0   0
20.01   JPMCB   Omni 7 Madisonville                                                        
20.02   JPMCB   Omni 6 Slidell                                                        
20.03   JPMCB   Omni 5 Ponchatoula                                                        
20.04   JPMCB   Omni 4 Bay St. Louis                                                        
21   JPMCB   Hampton Inn Seattle Airport   5.30000   0.01634   5.28366   Actual/360   77,742.65   932,911.80   03/08/16   05/01/16           119   359   0   1
22   GACC   Residence Inn Murfreesboro   4.97000   0.01634   4.95366   Actual/360   75,769.65   909,235.80   02/29/16   04/06/16           118   298   0   2
23   JPMCB   Hampton Inn Nashville - Bellevue   5.15000   0.01634   5.13366   Actual/360   61,709.71   740,516.52   02/09/16   04/01/16           118   298   0   2
24   JPMCB   Bella Vista   4.90000   0.01634   4.88366   Actual/360   51,825.46   621,905.52   02/26/16   04/01/16           118   358   0   2
25   JPMCB   Heights Boulevard Portfolio   4.90000   0.05634   4.84366   Actual/360   45,111.77   541,341.24   04/15/16   06/01/16           120   360   0   0
25.01   JPMCB   427 West 16th Street                                                        
25.02   JPMCB   214 West 17th Street                                                        
25.03   JPMCB   1548 Ashland Street                                                        
25.04   JPMCB   1222 Heights Boulevard                                                        
26   GACC   Home2Suites Hilton Lehi   4.95000   0.08384   4.86616   Actual/360   43,368.81   520,425.72   04/13/16   06/06/16           120   360   0   0
27   JPMCB   Hampton Inn Carrollton   4.95000   0.01634   4.93366   Actual/360   42,701.60   512,419.20   12/09/15   02/01/16           116   356   0   4
28   JPMCB   120 Halsted Street   4.90000   0.01634   4.88366   Actual/360   37,946.96   455,363.52   04/19/16   06/01/16   05/01/19   06/01/19   120   360   36   0
29   GACC   21st Century SS Monterey   5.15000   0.03634   5.11366   Actual/360   42,769.29   513,231.48   04/14/16   06/06/16           240   240   0   0
30   GACC   333 Market Street (Port of Oakland Industrial)   4.85000   0.09384   4.75616   Actual/360   31,661.51   379,938.12   04/01/16   05/06/16   04/06/21   05/06/21   119   360   60   1

 

 
 

 

ANNEX A-1                                                
                                                 
                                                 
                                                 
            Payment   Grace Period   Grace Period           Final     Maturity/ARD       Maturity   Prepayment
Loan #   Seller   Property Name   Due Date    (Late Payment)    (Default)   Maturity Date   ARD Loan   Mat Date   Balance ($)       LTV %   Provision (Payments)
1   JPMCB   Quaker Bridge Mall   1   0   0   05/01/26   No       83,333,333       45.0%   L(24),Def(89),O(7)
2   GACC   787 Seventh Avenue   6   5 (Twice per year)   0   02/06/26   No       60,000,000       29.3%   L(27),DeforGrtr1%orYM(86),O(7)
3   JPMCB   100 East Pratt   6   0   0   04/06/26   No       55,054,188       53.9%   L(25),Def(91),O(4)
4   JPMCB   Sanofi Office Complex   6   0   0   01/06/21   Yes   07/31/26   60,000,000       45.8%   L(28),Def(28),O(4)
5   GACC   Williamsburg Premium Outlets   6   5   0   02/06/26   No       50,000,000       54.8%   L(27),Def(86),O(7)
6   JPMCB   Four Penn Center   1   5   5   05/01/26   No       44,047,764       68.8%   L(24),Def(92),O(4)
7   GACC   Equity Inns Portfolio   6   0   0   10/06/20   No       44,800,000       64.4%   L(26),Gtr1%orYM(30),O(4)
7.01   GACC   Homewood Suites Seattle                           8,129,655            
7.02   GACC   Homewood Suites Orlando                           3,543,448            
7.03   GACC   Courtyard Carlsbad                           2,819,310            
7.04   GACC   Courtyard Houston                           2,606,897            
7.05   GACC   Homewood Suites Stratford                           2,413,793            
7.06   GACC   Hampton Inn Urbana                           2,394,483            
7.07   GACC   Springhill Suites Asheville                           2,220,690            
7.08   GACC   Hilton Garden Inn Louisville                           2,211,034            
7.09   GACC   Hampton Inn Orlando                           2,153,103            
7.10   GACC   Hampton Inn Austin                           2,124,138            
7.11   GACC   Hampton Inn College Station                           2,027,586            
7.12   GACC   Hampton Inn Indianapolis                           1,747,586            
7.13   GACC   TownePlace Suites Savannah                           1,641,379            
7.14   GACC   Hampton Inn East Lansing                           1,544,828            
7.15   GACC   Hampton Inn Naperville                           1,409,655            
7.16   GACC   Hilton Garden Inn Rio Rancho                           1,390,345            
7.17   GACC   Courtyard Dalton                           1,139,310            
7.18   GACC   Hampton Inn Alcoa                           955,862            
7.19   GACC   Homewood Suites Augusta                           936,552            
7.20   GACC   Residence Inn Jacksonville                           868,966            
7.21   GACC   Hampton Inn Milford                           521,379            
8   JPMCB   DoubleTree Houston Intercontinental Airport   1   0   2 (Once per year)   02/01/26   No       37,257,364       58.1%   L(25),Grtr1%orYM(92),O(3)
9   GACC   One Harbor Point Square   6   0   0   05/06/26   No       34,311,517       57.6%   Grtr1%orYM(24),DeforGrtr1%orYM(93),O(3)
10   GACC   High Crossing Portfolio   6   0   0   04/06/26   No       30,383,191       52.8%   L(25),Def(91),O(4)
10.01   GACC   CarMax                           11,919,559            
10.02   GACC   2810 Crossroads Drive                           4,534,107            
10.03   GACC   2418 Crossroads Drive                           4,335,448            
10.04   GACC   2310 Crossroads Drive                           4,043,302            
10.05   GACC   5325 Wall Street                           1,723,662            
10.06   GACC   5315 Wall Street                           1,577,589            
10.07   GACC   2601 Crossroads Drive                           1,349,715            
10.08   GACC   2801 Crossroads Drive                           899,810            
11   JPMCB   Naples Grande Beach Resort   1   0   0   01/01/26   No       30,243,486       54.1%   L(25),Grtr1%orYM(92),O(3)
12   JPMCB   Barrett Lakes Center   1   0   0   02/01/26   No       30,518,867       60.9%   L(27),Def(90),O(3)
12.01   JPMCB   Barrett Lakes Center II                           11,471,199            
12.02   JPMCB   Barrett Lakes Center I                           10,254,096            
12.03   JPMCB   Barrett Lakes Center IV                           8,793,572            
13   JPMCB   Saint Germaine Apartments   1   0   5 (Twice per year)   01/01/26   No       28,287,914       68.8%   L(25),Grtr1%orYM(91),O(4)
14   JPMCB   Palisades Center   9   0   0   04/09/21   No       30,000,000       29.4%   Grtr1%orYM(24),O(36)
15   GACC   Sun MHC Portfolio   1   5   5   12/01/25   No       27,061,058       67.2%   L(29),Grtr1%orYM(86),O(5)
15.01   GACC   Silver Star                           5,954,824            
15.02   GACC   West Glen Village                           4,676,181            
15.03   GACC   Edwardsville                           4,595,296            
15.04   GACC   Sherman Oaks                           2,504,314            
15.05   GACC   College Park Estates                           2,153,601            
15.06   GACC   Snow to Sun                           1,499,666            
15.07   GACC   Casa Del Valle                           1,298,736            
15.08   GACC   Valley View Estates                           1,156,259            
15.09   GACC   Colonial Village                           990,035            
15.10   GACC   Village Trails                           880,437            
15.11   GACC   Maplewood                           821,985            
15.12   GACC   Kenwood                           529,724            
16   GACC   Hall Office Park A1/G1/G3   1   5   5   01/01/26   No       23,950,238       63.4%   L(35),Def(80),O(5)

 

 
 

 

ANNEX A-1                                                
                                                 
                                                 
                                                 
            Payment   Grace Period   Grace Period           Final     Maturity/ARD       Maturity   Prepayment
Loan #   Seller   Property Name   Due Date    (Late Payment)    (Default)   Maturity Date   ARD Loan   Mat Date   Balance ($)       LTV %   Provision (Payments)
16.01   GACC   Hall Office Park G3                           8,526,113            
16.02   GACC   Hall Office Park G1                           8,226,200            
16.03   GACC   Hall Office Park A1                           7,197,925            
17   JPMCB   New Town Collier Portfolio   1   0   0   04/01/21   No       21,929,719       64.9%   L(13),Grtr1%orYM(43),O(4)
17.01   JPMCB   New Town Commerce Center                           11,908,121            
17.02   JPMCB   Collier Park of Commerce                           10,021,598            
18   GACC   1505 East Warner   6   0   0   05/06/26   No       19,689,821       60.7%   L(24),Def(91),O(5)
19   JPMCB   Legends at Kingsville   1   0   0   02/01/26   No       18,027,426       60.9%   L(25),Grtr1%orYM(92),O(3)
20   JPMCB   Omni Storage Portfolio   1   0   0   05/01/26   No       12,332,398       59.3%   L(24),Def(93),O(3)
20.01   JPMCB   Omni 7 Madisonville                           3,984,313            
20.02   JPMCB   Omni 6 Slidell                           3,011,951            
20.03   JPMCB   Omni 5 Ponchatoula                           2,668,067            
20.04   JPMCB   Omni 4 Bay St. Louis                           2,668,067            
21   JPMCB   Hampton Inn Seattle Airport   1   0   0   04/01/26   No       11,621,131       47.6%   L(25),Def(92),O(3)
22   GACC   Residence Inn Murfreesboro   6   0   0   03/06/26   No       9,709,716       43.2%   L(26),Def(90),O(4)
23   JPMCB   Hampton Inn Nashville - Bellevue   1   0   0   03/01/26   No       7,818,720       48.9%   L(26),Def(91),O(3)
24   JPMCB   Bella Vista   1   0   0   03/01/26   No       8,002,200       63.5%   L(26),Def(91),O(3)
25   JPMCB   Heights Boulevard Portfolio   1   0   0   05/01/26   No       6,965,437       56.8%   L(25),Grtr1%orYM(92),O(3)
25.01   JPMCB   427 West 16th Street                           2,696,481            
25.02   JPMCB   214 West 17th Street                           2,032,296            
25.03   JPMCB   1548 Ashland Street                           1,407,847            
25.04   JPMCB   1222 Heights Boulevard                           828,813            
26   GACC   Home2Suites Hilton Lehi   6   0   0   05/06/26   No       6,669,113       53.4%   L(24),Def(92),O(4)
27   JPMCB   Hampton Inn Carrollton   1   0   0   01/01/26   No       6,566,733       57.1%   L(28),Def(89),O(3)
28   JPMCB   120 Halsted Street   1   0   0   05/01/26   No       6,316,426       62.5%   L(24),Def(92),O(4)
29   GACC   21st Century SS Monterey   6   0   0   05/06/36   No       114,088       1.2%   L(24),Def(212),O(4)
30   GACC   333 Market Street (Port of Oakland Industrial)   6   0   0   04/06/26   No       5,520,876       60.3%   L(25),Def(91),O(4)

 

 
 

 

ANNEX A-1                                                            
                                                             
            HISTORICAL FINANCIALS
                                                             
            2013   2013   2013   2014   2014   2014   2015   2015   2015   Most Recent   Most Recent   Most Recent    
Loan #   Seller   Property Name   Revenues ($)   Total Expenses ($)   NOI ($)   Revenues ($)   Total Expenses ($)   NOI ($)   Revenues ($)   Total Expenses ($)   NOI ($)    Revenues ($)    Total Expenses ($)    NOI ($)   As of
1   JPMCB   Quaker Bridge Mall   19,702,604   9,072,318   10,630,286   24,202,450   11,399,333   12,803,117   25,189,142   11,031,053   14,158,089                
2   GACC   787 Seventh Avenue   127,304,104   52,020,584   75,283,519   126,921,995   55,469,720   71,452,276   140,794,576   60,207,958   80,586,618                
3   JPMCB   100 East Pratt   27,309,331   11,839,424   15,469,907   26,090,048   12,093,106   13,996,942   26,954,931   12,004,504   14,950,426   26,764,228   11,827,676   14,936,552   02/29/16
4   JPMCB   Sanofi Office Complex               18,777,401   563,322   18,214,079   18,778,333   563,350   18,214,983                
5   GACC   Williamsburg Premium Outlets   24,802,246   5,159,412   19,642,834   26,560,402   5,848,491   20,711,911   27,208,834   5,522,869   21,685,965                
6   JPMCB   Four Penn Center   12,477,029   6,021,206   6,455,823   12,465,807   5,257,582   7,208,225   12,428,480   5,182,952   7,245,528   12,440,422   5,201,264   7,239,158   02/29/16
7   GACC   Equity Inns Portfolio   78,328,375   50,981,127   27,347,248   82,802,871   52,725,736   30,077,135   89,585,520   58,786,653   30,798,866   89,013,820   58,668,494   30,345,327   01/31/16
7.01   GACC   Homewood Suites Seattle   7,953,044   4,027,501   3,925,543   9,110,662   4,346,617   4,764,045   9,844,976   4,879,695   4,965,281   9,782,316   4,857,436   4,924,880   01/31/16
7.02   GACC   Homewood Suites Orlando   7,623,501   5,544,041   2,079,460   7,343,829   5,469,631   1,874,198   9,298,311   6,332,047   2,966,263   9,283,467   6,367,740   2,915,727   01/31/16
7.03   GACC   Courtyard Carlsbad   4,878,776   3,322,802   1,555,974   5,290,027   3,470,323   1,819,704   5,571,196   3,724,046   1,847,150   5,513,458   3,707,583   1,805,875   01/31/16
7.04   GACC   Courtyard Houston   6,005,150   3,671,066   2,334,083   5,977,581   3,570,607   2,406,973   5,032,997   3,572,412   1,460,586   4,794,780   3,493,293   1,301,487   01/31/16
7.05   GACC   Homewood Suites Stratford   4,870,147   3,513,462   1,356,685   3,981,884   2,707,196   1,274,688   5,088,377   3,585,831   1,502,546   5,175,160   3,638,006   1,537,154   01/31/16
7.06   GACC   Hampton Inn Urbana   4,199,219   2,298,203   1,901,016   4,346,857   2,335,303   2,011,554   4,187,958   2,550,993   1,636,965   4,100,342   2,511,273   1,589,069   01/31/16
7.07   GACC   Springhill Suites Asheville   2,742,070   1,483,884   1,258,186   2,895,310   1,528,871   1,366,439   3,400,800   1,863,515   1,537,284   3,417,425   1,872,995   1,544,431   01/31/16
7.08   GACC   Hilton Garden Inn Louisville   3,318,817   1,975,294   1,343,523   3,767,236   2,236,143   1,531,093   4,118,779   2,627,049   1,491,730   4,137,688   2,643,101   1,494,587   01/31/16
7.09   GACC   Hampton Inn Orlando   4,173,205   3,010,211   1,162,993   4,688,699   3,312,275   1,376,424   5,026,451   3,532,360   1,494,091   5,113,458   3,541,709   1,571,749   01/31/16
7.10   GACC   Hampton Inn Austin   3,349,149   2,132,939   1,216,210   3,550,282   2,231,667   1,318,616   3,983,759   2,526,310   1,457,450   3,994,763   2,527,064   1,467,699   01/31/16
7.11   GACC   Hampton Inn College Station   3,750,664   2,360,530   1,390,133   4,363,868   2,638,993   1,724,875   4,013,147   2,543,952   1,469,195   3,933,894   2,524,090   1,409,804   01/31/16
7.12   GACC   Hampton Inn Indianapolis   2,819,186   2,011,012   808,174   3,375,772   2,214,349   1,161,423   3,843,974   2,477,671   1,366,303   3,844,185   2,470,519   1,373,666   01/31/16
7.13   GACC   TownePlace Suites Savannah   1,878,363   1,162,564   715,800   2,251,693   1,259,578   992,115   2,788,565   1,566,406   1,222,159   2,744,237   1,561,323   1,182,914   01/31/16
7.14   GACC   Hampton Inn East Lansing   2,985,229   1,784,784   1,200,445   3,077,502   1,861,234   1,216,267   3,181,842   1,979,841   1,202,001   3,170,237   1,972,669   1,197,568   01/31/16
7.15   GACC   Hampton Inn Naperville   3,004,217   2,010,965   993,252   3,221,059   2,245,205   975,854   3,576,949   2,407,712   1,169,238   3,574,213   2,423,081   1,151,132   01/31/16
7.16   GACC   Hilton Garden Inn Rio Rancho   2,843,844   1,950,114   893,730   2,983,525   2,050,453   933,072   3,416,038   2,494,489   921,549   3,417,119   2,500,971   916,148   01/31/16
7.17   GACC   Courtyard Dalton   2,219,835   1,469,140   750,696   2,341,811   1,546,844   794,967   2,614,257   1,836,509   777,748   2,552,059   1,790,132   761,928   01/31/16
7.18   GACC   Hampton Inn Alcoa   2,582,379   1,825,293   757,087   2,580,652   1,926,109   654,543   2,659,662   2,035,067   624,594   2,670,541   2,044,021   626,519   01/31/16
7.19   GACC   Homewood Suites Augusta   2,175,403   1,502,680   672,724   2,402,709   1,607,550   795,159   2,321,254   1,664,442   656,812   2,213,869   1,625,789   588,080   01/31/16
7.20   GACC   Residence Inn Jacksonville   1,978,909   1,466,475   512,435   2,235,022   1,598,696   636,326   2,332,289   1,727,074   605,214   2,302,667   1,730,695   571,972   01/31/16
7.21   GACC   Hampton Inn Milford   2,977,267   2,458,167   519,099   3,016,890   2,568,090   448,800   3,283,939   2,859,232   424,707   3,277,944   2,865,005   412,939   01/31/16
8   JPMCB   DoubleTree Houston Intercontinental Airport   15,668,412   11,121,391   4,547,021   17,562,891   12,042,202   5,520,689   17,235,738   12,026,208   5,209,530   17,038,178   11,953,705   5,084,473   03/31/16
9   GACC   One Harbor Point Square   3,639,297   3,552,591   86,706   3,656,283   3,395,447   260,836   4,569,928   4,125,023   444,905                
10   GACC   High Crossing Portfolio   6,237,310   2,619,200   3,618,110   6,562,049   2,650,665   3,911,384   6,649,289   2,633,236   4,016,053                
10.01   GACC   CarMax   1,460,714   0   1,460,714   1,558,578   0   1,558,578   1,558,578   2,495   1,556,083                
10.02   GACC   2810 Crossroads Drive                                                    
10.03   GACC   2418 Crossroads Drive                                                    
10.04   GACC   2310 Crossroads Drive                                                    
10.05   GACC   5325 Wall Street                                                    
10.06   GACC   5315 Wall Street                                                    
10.07   GACC   2601 Crossroads Drive                                                    
10.08   GACC   2801 Crossroads Drive                                                    
11   JPMCB   Naples Grande Beach Resort   52,247,854   40,680,144   11,567,710   52,430,565   41,714,506   10,716,059   60,893,816   42,567,976   18,325,840                
12   JPMCB   Barrett Lakes Center   3,822,974   2,169,780   1,653,194   4,093,626   2,275,204   1,818,422   3,981,658   2,487,513   1,494,145                
12.01   JPMCB   Barrett Lakes Center II   1,423,649   805,533   618,116   1,465,093   889,190   575,903   1,725,633   1,023,975   701,658                
12.02   JPMCB   Barrett Lakes Center I   1,343,612   793,116   550,496   1,736,917   879,877   857,040   2,138,901   1,056,557   1,082,344                
12.03   JPMCB   Barrett Lakes Center IV   1,055,713   571,131   484,582   891,616   506,137   385,479   117,124   406,981   -289,857                
13   JPMCB   Saint Germaine Apartments   4,489,839   1,812,640   2,677,199   4,604,870   1,805,752   2,799,118   4,710,465   1,826,667   2,883,798   4,702,225   1,828,090   2,874,135   01/31/16
14   JPMCB   Palisades Center   89,588,108   38,853,647   50,734,462   82,854,163   34,919,834   47,934,329   76,054,405   34,805,553   41,248,852   76,941,037   35,214,741   41,726,296   02/29/16
15   GACC   Sun MHC Portfolio   14,304,640   5,738,270   8,566,370   15,093,413   5,893,001   9,200,412   15,744,020   5,774,884   9,969,136                
15.01   GACC   Silver Star   2,389,309   684,108   1,705,201   2,487,518   684,915   1,802,603   2,605,215   676,617   1,928,597                
15.02   GACC   West Glen Village   2,186,776   803,385   1,383,391   2,378,374   835,389   1,542,985   2,782,524   823,733   1,958,791                
15.03   GACC   Edwardsville   2,242,420   828,904   1,413,516   2,495,511   875,093   1,620,418   2,576,127   881,870   1,694,257                
15.04   GACC   Sherman Oaks   1,339,606   502,618   836,988   1,348,591   506,723   841,868   1,411,842   489,585   922,257                
15.05   GACC   College Park Estates   1,022,179   405,738   616,441   1,125,343   424,310   701,033   1,263,733   401,621   862,112                
15.06   GACC   Snow to Sun   1,229,978   573,662   656,316   1,251,841   520,975   730,866   1,203,382   528,550   674,832                
15.07   GACC   Casa Del Valle   1,142,881   589,185   553,696   1,180,950   600,510   580,440   1,094,757   656,238   438,519                
15.08   GACC   Valley View Estates   703,093   306,646   396,447   723,357   293,686   429,671   748,271   367,997   380,274                
15.09   GACC   Colonial Village   544,075   256,287   287,788   560,289   245,330   314,959   584,116   149,595   434,520                
15.10   GACC   Village Trails   448,206   161,008   287,198   434,393   159,082   275,311   471,183   153,061   318,123                
15.11   GACC   Maplewood   623,034   292,864   330,170   644,039   336,669   307,370   573,820   277,968   295,853                
15.12   GACC   Kenwood   433,083   333,865   99,218   463,207   410,319   52,888   429,051   368,049   61,001                
16   GACC   Hall Office Park A1/G1/G3   6,755,490   2,800,131   3,955,359   5,452,963   2,913,872   2,539,091   6,295,260   2,982,491   3,312,769                

 

 
 

 

ANNEX A-1                                                            
                                                             
            HISTORICAL FINANCIALS
                                                             
            2013   2013   2013   2014   2014   2014   2015   2015   2015   Most Recent   Most Recent   Most Recent    
Loan #   Seller   Property Name   Revenues ($)   Total Expenses ($)   NOI ($)   Revenues ($)   Total Expenses ($)   NOI ($)   Revenues ($)   Total Expenses ($)   NOI ($)    Revenues ($)    Total Expenses ($)    NOI ($)   As of
16.01   GACC   Hall Office Park G3                                                    
16.02   GACC   Hall Office Park G1                                                    
16.03   GACC   Hall Office Park A1                                                    
17   JPMCB   New Town Collier Portfolio   3,519,378   1,529,876   1,989,502   3,529,963   1,555,504   1,974,459   3,946,485   1,688,600   2,257,885                
17.01   JPMCB   New Town Commerce Center   1,776,821   703,202   1,073,620   1,935,747   723,614   1,212,134   1,996,524   852,529   1,143,995                
17.02   JPMCB   Collier Park of Commerce   1,742,557   826,674   915,883   1,594,216   831,890   762,326   1,949,961   836,071   1,113,890                
18   GACC   1505 East Warner   3,202,889   789,834   2,413,054   3,268,390   874,285   2,394,105   3,527,204   970,717   2,556,487                
19   JPMCB   Legends at Kingsville                                       3,566,242   1,517,054   2,049,187   01/31/16
20   JPMCB   Omni Storage Portfolio   2,002,798   875,568   1,127,230   2,141,919   912,414   1,229,505   2,251,587   964,239   1,287,348                
20.01   JPMCB   Omni 7 Madisonville   582,785   219,984   362,802   645,218   250,752   394,466   686,296   255,930   430,367                
20.02   JPMCB   Omni 6 Slidell   506,303   239,139   267,164   513,528   219,407   294,122   538,052   235,702   302,350                
20.03   JPMCB   Omni 5 Ponchatoula   468,331   186,717   281,614   496,809   191,802   305,007   489,684   205,169   284,515                
20.04   JPMCB   Omni 4 Bay St. Louis   445,379   229,728   215,651   486,364   250,453   235,910   537,555   267,439   270,117                
21   JPMCB   Hampton Inn Seattle Airport   3,748,116   2,546,987   1,201,129   4,352,989   2,833,519   1,519,470   4,927,533   2,861,682   2,065,852                
22   GACC   Residence Inn Murfreesboro                                       4,447,098   2,290,213   2,156,885   03/31/16
23   JPMCB   Hampton Inn Nashville - Bellevue   2,959,728   1,769,738   1,189,990   3,470,663   2,005,488   1,465,175   3,451,410   1,987,910   1,463,500                
24   JPMCB   Bella Vista                           1,172,796   525,447   647,349                
25   JPMCB   Heights Boulevard Portfolio   617,331   454,040   163,291   972,140   401,497   570,642   1,083,778   341,181   742,598   1,086,465   336,990   749,475   02/29/16
25.01   JPMCB   427 West 16th Street   259,550   221,181   38,369   384,104   123,285   260,819   409,182   122,874   286,308   407,654   120,811   286,843   02/29/16
25.02   JPMCB   214 West 17th Street   276,882   116,819   160,063   296,417   96,393   200,024   315,764   99,318   216,447   317,658   97,090   220,568   02/29/16
25.03   JPMCB   1548 Ashland Street   6,441   64,172   -57,730   163,148   102,247   60,901   235,076   80,563   154,513   233,215   80,935   152,280   02/29/16
25.04   JPMCB   1222 Heights Boulevard   74,458   51,868   22,590   128,471   79,572   48,899   123,756   38,426   85,330   127,938   38,154   89,784   02/29/16
26   GACC   Home2Suites Hilton Lehi                           2,883,710   1,685,772   1,197,938   3,068,442   1,741,291   1,327,151   02/29/16
27   JPMCB   Hampton Inn Carrollton   2,062,423   1,310,352   752,071   2,294,641   1,368,199   926,442   2,446,012   1,471,415   974,597                
28   JPMCB   120 Halsted Street                                       777,900   170,388   607,512   04/30/16
29   GACC   21st Century SS Monterey               812,429   313,896   498,533   1,018,380   324,078   694,302   1,067,722   331,726   735,996   02/29/16
30   GACC   333 Market Street (Port of Oakland Industrial)   680,526   143,705   536,820   680,894   142,722   538,172   691,397   150,941   540,456                

 

 
 

 

ANNEX A-1                                                    
                                                     
                                                     
            UW                                        
            Economic   UW   UW Total   UW   UW Capital   UW   UW   UW NCF   UW NOI   UW NCF    
Loan #   Seller   Property Name   Occupancy %   Revenues ($)   Expenses ($)   NOI ($)    Items ($)   NCF ($)    NOI DSCR   DSCR   Debt Yield %    Debt Yield %   Title Type
1   JPMCB   Quaker Bridge Mall   92.2%   26,178,278   10,914,624   15,263,654   641,205   14,622,449   2.39   2.29   10.2%   9.7%   Fee
2   GACC   787 Seventh Avenue   95.6%   143,136,494   60,522,553   82,613,941   4,800,773   77,813,168   3.75   3.53   14.6%   13.7%   Fee
3   JPMCB   100 East Pratt   92.5%   25,662,031   11,861,769   13,800,262   1,148,545   12,651,717   2.02   1.85   12.5%   11.5%   Fee
4   JPMCB   Sanofi Office Complex   95.0%   17,336,962   520,109   16,816,853   47,203   16,769,651   2.61   2.60   13.5%   13.4%   Fee
5   GACC   Williamsburg Premium Outlets   93.2%   27,001,994   5,877,418   21,124,575   1,148,197   19,976,379   2.66   2.52   11.4%   10.8%   Fee
6   JPMCB   Four Penn Center   85.2%   12,933,695   5,269,438   7,664,258   1,260,378   6,403,880   1.79   1.50   11.1%   9.3%   Fee
7   GACC   Equity Inns Portfolio   76.0%   89,013,820   58,668,494   30,345,327   3,560,553   26,784,774   2.60   2.30   13.1%   11.5%   Fee
7.01   GACC   Homewood Suites Seattle   88.2%   9,782,316   4,857,436   4,924,880   391,293   4,533,587                   Fee
7.02   GACC   Homewood Suites Orlando   85.7%   9,283,467   6,367,740   2,915,727   371,339   2,544,388                   Fee
7.03   GACC   Courtyard Carlsbad   73.7%   5,513,458   3,707,583   1,805,875   220,538   1,585,337                   Fee
7.04   GACC   Courtyard Houston   53.0%   4,794,780   3,493,293   1,301,487   191,791   1,109,696                   Fee
7.05   GACC   Homewood Suites Stratford   79.0%   5,175,160   3,638,006   1,537,154   207,006   1,330,148                   Fee
7.06   GACC   Hampton Inn Urbana   68.8%   4,100,342   2,511,273   1,589,069   164,014   1,425,055                   Fee
7.07   GACC   Springhill Suites Asheville   75.5%   3,417,425   1,872,995   1,544,431   136,697   1,407,734                   Fee
7.08   GACC   Hilton Garden Inn Louisville   75.8%   4,137,688   2,643,101   1,494,587   165,508   1,329,080                   Fee
7.09   GACC   Hampton Inn Orlando   81.9%   5,113,458   3,541,709   1,571,749   204,538   1,367,210                   Fee
7.10   GACC   Hampton Inn Austin   74.2%   3,994,763   2,527,064   1,467,699   159,791   1,307,909                   Fee
7.11   GACC   Hampton Inn College Station   67.6%   3,933,894   2,524,090   1,409,804   157,356   1,252,448                   Fee
7.12   GACC   Hampton Inn Indianapolis   77.7%   3,844,185   2,470,519   1,373,666   153,767   1,219,898                   Fee
7.13   GACC   TownePlace Suites Savannah   88.3%   2,744,237   1,561,323   1,182,914   109,769   1,073,144                   Fee
7.14   GACC   Hampton Inn East Lansing   79.5%   3,170,237   1,972,669   1,197,568   126,809   1,070,758                   Fee
7.15   GACC   Hampton Inn Naperville   71.1%   3,574,213   2,423,081   1,151,132   142,969   1,008,164                   Fee
7.16   GACC   Hilton Garden Inn Rio Rancho   73.8%   3,417,119   2,500,971   916,148   136,685   779,463                   Fee
7.17   GACC   Courtyard Dalton   73.5%   2,552,059   1,790,132   761,928   102,082   659,845                   Fee
7.18   GACC   Hampton Inn Alcoa   82.5%   2,670,541   2,044,021   626,519   106,822   519,698                   Fee
7.19   GACC   Homewood Suites Augusta   73.9%   2,213,869   1,625,789   588,080   88,555   499,525                   Fee
7.20   GACC   Residence Inn Jacksonville   80.7%   2,302,667   1,730,695   571,972   92,107   479,865                   Fee
7.21   GACC   Hampton Inn Milford   72.1%   3,277,944   2,865,005   412,939   131,118   281,822                   Fee
8   JPMCB   DoubleTree Houston Intercontinental Airport   80.0%   16,053,456   11,508,074   4,545,382   0   4,545,382   1.52   1.52   10.2%   10.2%   Fee
9   GACC   One Harbor Point Square   91.1%   13,227,054   4,741,524   8,485,530   592,557   7,892,973   1.66   1.55   10.3%   9.6%   Fee
10   GACC   High Crossing Portfolio   88.0%   7,138,687   2,844,071   4,294,616   505,620   3,788,996   1.64   1.45   11.0%   9.7%   Fee
10.01   GACC   CarMax   95.0%   1,505,628   60,225   1,445,403   85,002   1,360,401                   Fee
10.02   GACC   2810 Crossroads Drive                                           Fee
10.03   GACC   2418 Crossroads Drive                                           Fee
10.04   GACC   2310 Crossroads Drive                                           Fee
10.05   GACC   5325 Wall Street                                           Fee
10.06   GACC   5315 Wall Street                                           Fee
10.07   GACC   2601 Crossroads Drive                                           Fee
10.08   GACC   2801 Crossroads Drive                                           Fee
11   JPMCB   Naples Grande Beach Resort   69.9%   59,695,441   42,496,139   17,199,302   0   17,199,302   1.63   1.63   10.4%   10.4%   Fee
12   JPMCB   Barrett Lakes Center   88.8%   5,963,049   2,608,193   3,354,856   377,449   2,977,407   1.52   1.35   9.7%   8.6%   Fee
12.01   JPMCB   Barrett Lakes Center II   87.2%   2,329,502   1,077,562   1,251,940   142,022   1,109,917                   Fee
12.02   JPMCB   Barrett Lakes Center I   87.2%   2,293,886   1,083,551   1,210,335   140,432   1,069,903                   Fee
12.03   JPMCB   Barrett Lakes Center IV   95.0%   1,339,661   447,080   892,581   94,994   797,586                   Fee
13   JPMCB   Saint Germaine Apartments   90.0%   4,713,288   1,845,908   2,867,380   138,000   2,729,380   1.51   1.43   9.3%   8.8%   Fee
14   JPMCB   Palisades Center   97.0%   80,691,753   33,675,158   47,016,595   2,258,310   44,758,285   4.85   4.62   18.1%   17.3%   Fee/Leasehold
15   GACC   Sun MHC Portfolio   84.6%   15,793,850   6,475,864   9,317,986   33,763   9,284,223   1.51   1.51   9.0%   8.9%   Fee
15.01   GACC   Silver Star   98.7%   2,654,083   679,856   1,974,226   6,213   1,968,014                   Fee
15.02   GACC   West Glen Village   81.2%   2,494,486   867,323   1,627,163   3,041   1,624,123                   Fee
15.03   GACC   Edwardsville   77.3%   2,601,226   893,897   1,707,329   2,721   1,704,609                   Fee
15.04   GACC   Sherman Oaks   74.7%   1,437,490   578,181   859,309   2,464   856,845                   Fee
15.05   GACC   College Park Estates   94.6%   1,327,438   514,934   812,504   1,408   811,096                   Fee
15.06   GACC   Snow to Sun   95.0%   1,250,705   705,296   545,409   4,516   540,893                   Fee
15.07   GACC   Casa Del Valle   95.3%   1,163,027   785,875   377,151   5,293   371,858                   Fee
15.08   GACC   Valley View Estates   87.3%   754,667   345,506   409,161   965   408,197                   Fee
15.09   GACC   Colonial Village   90.1%   600,335   233,890   366,445   1,146   365,299                   Fee
15.10   GACC   Village Trails   98.9%   458,749   171,602   287,146   1,194   285,953                   Fee
15.11   GACC   Maplewood   58.5%   591,716   298,181   293,535   2,661   290,874                   Fee
15.12   GACC   Kenwood   93.0%   459,930   401,323   58,606   2,142   56,464                   Fee
16   GACC   Hall Office Park A1/G1/G3   91.7%   8,350,308   3,219,401   5,130,907   242,875   4,888,032   1.48   1.41   9.2%   8.7%   Fee

 

 
 

 

ANNEX A-1                                                    
                                                     
                                                     
            UW                                        
            Economic   UW   UW Total   UW   UW Capital   UW   UW   UW NCF   UW NOI   UW NCF    
Loan #   Seller   Property Name   Occupancy %   Revenues ($)   Expenses ($)   NOI ($)    Items ($)   NCF ($)    NOI DSCR   DSCR   Debt Yield %    Debt Yield %   Title Type
16.01   GACC   Hall Office Park G3                                           Fee
16.02   GACC   Hall Office Park G1                                           Fee
16.03   GACC   Hall Office Park A1                                           Fee
17   JPMCB   New Town Collier Portfolio   84.8%   4,023,337   1,719,041   2,304,296   291,420   2,012,875   1.49   1.30   9.7%   8.5%   Fee
17.01   JPMCB   New Town Commerce Center   95.0%   2,103,309   852,047   1,251,262   109,817   1,141,445                   Fee
17.02   JPMCB   Collier Park of Commerce   75.9%   1,920,028   866,994   1,053,034   181,603   871,431                   Fee
18   GACC   1505 East Warner   95.0%   2,834,001   896,933   1,937,068   66,504   1,870,564   1.33   1.29   8.5%   8.2%   Fee
19   JPMCB   Legends at Kingsville   93.9%   3,662,854   1,805,960   1,856,894   75,600   1,781,294   1.33   1.27   8.5%   8.1%   Fee
20   JPMCB   Omni Storage Portfolio   70.5%   2,251,587   973,174   1,278,413   25,214   1,253,200   1.32   1.30   8.5%   8.4%   Fee
20.01   JPMCB   Omni 7 Madisonville   71.2%   686,296   262,947   423,349   6,335   417,014                   Fee
20.02   JPMCB   Omni 6 Slidell   70.9%   538,052   237,985   300,067   5,103   294,964                   Fee
20.03   JPMCB   Omni 5 Ponchatoula   69.6%   489,684   202,550   287,134   7,630   279,504                   Fee
20.04   JPMCB   Omni 4 Bay St. Louis   70.1%   537,555   269,692   267,863   6,147   261,717                   Fee
21   JPMCB   Hampton Inn Seattle Airport   77.8%   4,927,533   3,021,102   1,906,431   0   1,906,431   2.04   2.04   13.6%   13.6%   Fee
22   GACC   Residence Inn Murfreesboro   79.2%   4,434,947   2,303,399   2,131,549   177,398   1,954,151   2.34   2.15   16.4%   15.1%   Fee
23   JPMCB   Hampton Inn Nashville - Bellevue   83.5%   3,470,663   2,116,812   1,353,851   0   1,353,851   1.83   1.83   13.1%   13.1%   Fee
24   JPMCB   Bella Vista   91.5%   1,343,089   550,495   792,594   25,600   766,994   1.27   1.23   8.1%   7.9%   Fee
25   JPMCB   Heights Boulevard Portfolio   92.3%   1,084,774   379,114   705,661   15,200   690,461   1.30   1.28   8.3%   8.1%   Fee
25.01   JPMCB   427 West 16th Street   93.4%   411,074   129,031   282,043   5,600   276,443                   Fee
25.02   JPMCB   214 West 17th Street   95.0%   319,045   100,881   218,164   4,400   213,764                   Fee
25.03   JPMCB   1548 Ashland Street   86.9%   219,368   95,524   123,844   3,200   120,644                   Fee
25.04   JPMCB   1222 Heights Boulevard   91.6%   135,288   53,679   81,609   2,000   79,609                   Fee
26   GACC   Home2Suites Hilton Lehi   78.4%   3,068,442   1,806,333   1,262,109   122,738   1,139,372   2.43   2.19   15.5%   14.0%   Fee
27   JPMCB   Hampton Inn Carrollton   76.1%   2,446,012   1,469,903   976,109   0   976,109   1.90   1.90   12.3%   12.3%   Fee
28   JPMCB   120 Halsted Street   95.0%   776,145   201,469   574,676   8,400   566,276   1.26   1.24   8.0%   7.9%   Fee
29   GACC   21st Century SS Monterey   87.6%   1,068,430   375,785   692,644   9,246   683,398   1.35   1.33   10.8%   10.7%   Leasehold
30   GACC   333 Market Street (Port of Oakland Industrial)   95.0%   693,124   148,197   544,927   32,532   512,395   1.43   1.35   9.1%   8.5%   Fee

 

 
 

 

ANNEX A-1                                                            
                                                             
                            UPFRONT ESCROW
                                                             
            Ground Lease   Ground Lease           Upfront Capex   Upfront Engin.   Upfront Envir.   Upfront TI/LC   Upfront RE Tax   Upfront Ins.   Upfront Debt Service   Upfront Other   Other Upfront
Loan #   Seller   Property Name    Expiration    Extension Terms   PML %       Reserve ($)   Reserve ($)    Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Description ($)
1   JPMCB   Quaker Bridge Mall                   0   0   0   38,699   0   0   0   0    
2   GACC   787 Seventh Avenue                   0   0   0   19,542,565   0   0   0   30,565,388   Prepaid Rent Reserve: 29,427,303.63; Rent Support Reserve: 1,138,084.58
3   JPMCB   100 East Pratt                   1,201,053   0   0   0   3,571,156   44,100   0   17,552,053   Outstanding TI/LC Reserve: 13,769,268; Free Rent Reserve: 3,782,785.36
4   JPMCB   Sanofi Office Complex                   0   0   0   0   0   0   0   0    
5   GACC   Williamsburg Premium Outlets                   0   0   0   0   0   0   0   0    
6   JPMCB   Four Penn Center                   8,710   0   0   0   292,298   0   0   0    
7   GACC   Equity Inns Portfolio           Various       0   160,928   0   0   890,215   0   0   10,000,000   PIP Reserve
7.01   GACC   Homewood Suites Seattle           17%                                        
7.02   GACC   Homewood Suites Orlando                                                    
7.03   GACC   Courtyard Carlsbad           9%                                        
7.04   GACC   Courtyard Houston                                                    
7.05   GACC   Homewood Suites Stratford                                                    
7.06   GACC   Hampton Inn Urbana                                                    
7.07   GACC   Springhill Suites Asheville                                                    
7.08   GACC   Hilton Garden Inn Louisville                                                    
7.09   GACC   Hampton Inn Orlando                                                    
7.10   GACC   Hampton Inn Austin                                                    
7.11   GACC   Hampton Inn College Station                                                    
7.12   GACC   Hampton Inn Indianapolis                                                    
7.13   GACC   TownePlace Suites Savannah                                                    
7.14   GACC   Hampton Inn East Lansing                                                    
7.15   GACC   Hampton Inn Naperville                                                    
7.16   GACC   Hilton Garden Inn Rio Rancho                                                    
7.17   GACC   Courtyard Dalton                                                    
7.18   GACC   Hampton Inn Alcoa                                                    
7.19   GACC   Homewood Suites Augusta                                                    
7.20   GACC   Residence Inn Jacksonville                                                    
7.21   GACC   Hampton Inn Milford                                                    
8   JPMCB   DoubleTree Houston Intercontinental Airport                   0   0   0   0   0   0   0   6,230,000   PIP Reserve: 5,980,000; Liquor License Reserve: 250,000
9   GACC   One Harbor Point Square                   0   0   0   0   718,539   30,763   0   20,165,432   Unfunded Obligations Reserve: 20,125,740; Declaration Assessment Reserve: 24,174; WPCA Assessment Reserve: 15,518
10   GACC   High Crossing Portfolio                   0   129,188   0   321,542   0   0   0   0    
10.01   GACC   CarMax                                                    
10.02   GACC   2810 Crossroads Drive                                                    
10.03   GACC   2418 Crossroads Drive                                                    
10.04   GACC   2310 Crossroads Drive                                                    
10.05   GACC   5325 Wall Street                                                    
10.06   GACC   5315 Wall Street                                                    
10.07   GACC   2601 Crossroads Drive                                                    
10.08   GACC   2801 Crossroads Drive                                                    
11   JPMCB   Naples Grande Beach Resort                   0   0   0   0   182,282   12,758   0   0    
12   JPMCB   Barrett Lakes Center                   5,243   0   0   0   163,000   0   0   3,551,268   Outstanding TI Reserve: 1,914,112; Free Rent Reserve: 1,637,156
12.01   JPMCB   Barrett Lakes Center II                                                    
12.02   JPMCB   Barrett Lakes Center I                                                    
12.03   JPMCB   Barrett Lakes Center IV                                                    
13   JPMCB   Saint Germaine Apartments                   252,963   179,960   0   0   40,907   0   0   0    
14   JPMCB   Palisades Center   Estate of Ned A. Besso and Barvan Corp.: 9/30/2065; Bobby Lane Properties, LLC: 7/31/2094; Joseph Miele and Gloria Miele: 3/31/2096; Queens Comic’s Stop, Ltd.: 12/31/2046, Fully Extended: 12/31/2066   Estate of Ned A. Besso and Barvan Corp.: None; Bobby Lane Properties, LLC: None; Joseph Miele and Gloria Miele: None; Queens Comic’s Stop, Ltd.: One, 20-year option           39,507   90,400   0   158,027   9,088,762   0   0   8,666,227   Outstanding TI Reserve: 6,498,764.07; Free Rent Reserve: 1,979,952.78; Ground Rent Reserve: 187,510
15   GACC   Sun MHC Portfolio                   765,572   134,428   0   0   0   0   0   0    
15.01   GACC   Silver Star                                                    
15.02   GACC   West Glen Village                                                    
15.03   GACC   Edwardsville                                                    
15.04   GACC   Sherman Oaks                                                    
15.05   GACC   College Park Estates                                                    
15.06   GACC   Snow to Sun                                                    
15.07   GACC   Casa Del Valle                                                    
15.08   GACC   Valley View Estates                                                    
15.09   GACC   Colonial Village                                                    
15.10   GACC   Village Trails                                                    
15.11   GACC   Maplewood                                                    
15.12   GACC   Kenwood                                                    
16   GACC   Hall Office Park A1/G1/G3                   0   0   0   1,355,177   0   0   0   2,842,374   HCL Expansion Reserve: 2,500,000; Free Rent Reserve: 342,374.10

 

 
 

 

ANNEX A-1                                                            
                                                             
                            UPFRONT ESCROW
                                                             
            Ground Lease   Ground Lease           Upfront Capex   Upfront Engin.   Upfront Envir.   Upfront TI/LC   Upfront RE Tax   Upfront Ins.   Upfront Debt Service   Upfront Other   Other Upfront
Loan #   Seller   Property Name    Expiration    Extension Terms   PML %       Reserve ($)   Reserve ($)    Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Description ($)
16.01   GACC   Hall Office Park G3                                                    
16.02   GACC   Hall Office Park G1                                                    
16.03   GACC   Hall Office Park A1                                                    
17   JPMCB   New Town Collier Portfolio                   4,273   52,440   0   21,365   141,430   0   0   105,947   Outstanding TI Reserve: 61,102.34; Free Rent Reserve: 44,845.08
17.01   JPMCB   New Town Commerce Center                                                    
17.02   JPMCB   Collier Park of Commerce                                                    
18   GACC   1505 East Warner           15%       0   503,448   0   500,000   59,789   0   0   0    
19   JPMCB   Legends at Kingsville                   6,300   0   0   0   110,725   0   0   0    
20   JPMCB   Omni Storage Portfolio                   2,102   0   0   0   59,325   0   0   0    
20.01   JPMCB   Omni 7 Madisonville                                                    
20.02   JPMCB   Omni 6 Slidell                                                    
20.03   JPMCB   Omni 5 Ponchatoula                                                    
20.04   JPMCB   Omni 4 Bay St. Louis                                                    
21   JPMCB   Hampton Inn Seattle Airport           9%       0   0   0   0   10,795   7,645   0   3,543,335   PIP Reserve
22   GACC   Residence Inn Murfreesboro                   0   0   0   0   23,190   33,654   0   2,500   Comfort Letter Transfer Reserve
23   JPMCB   Hampton Inn Nashville - Bellevue                   0   0   0   0   13,325   17,441   0   0    
24   JPMCB   Bella Vista                   2,133   0   0   0   20,834   57,768   0   0    
25   JPMCB   Heights Boulevard Portfolio                   1,267   0   0   0   25,299   0   0   0    
25.01   JPMCB   427 West 16th Street                                                    
25.02   JPMCB   214 West 17th Street                                                    
25.03   JPMCB   1548 Ashland Street                                                    
25.04   JPMCB   1222 Heights Boulevard                                                    
26   GACC   Home2Suites Hilton Lehi           5%       0   0   0   0   52,198   13,956   0   0    
27   JPMCB   Hampton Inn Carrollton                   8,185   0   0   0   4,900   0   0   0    
28   JPMCB   120 Halsted Street                   700   0   0   0   12,068   6,188   0   379,583   Tax Abatement Reserve: 365,000; Amortization Reserve: 14,583.33
29   GACC   21st Century SS Monterey   05/31/46       9%       0   0   0   0   2,185   0   0   9,383   Ground Rent Reserve
30   GACC   333 Market Street (Port of Oakland Industrial)           24%       0   12,188   0   0   0   1,467   0   278,284   Seismic Reserve

 

 
 

 

ANNEX A-1                                                                        
                                                                         
                MONTHLY ESCROW       RESERVE CAPS
                                                                         
                Monthly Capex   Monthly Envir.   Monthly TI/LC   Monthly RE Tax   Monthly Ins.   Monthly Other   Other Monthly       CapEx   Envir.   TI/LC   RE Tax   Insur.   Debt Service   Other
Loan #   Seller   Property Name       Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Description ($)        Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)
1   JPMCB   Quaker Bridge Mall       Springing   0   38,699   Springing   Springing   0           214,345       1,393,175                
2   GACC   787 Seventh Avenue       Springing   0   Springing   Springing   Springing   Springing   Lease Sweep Reserve       1,008,684       5,043,420                
3   JPMCB   100 East Pratt       11,045   0   69,032   357,116   22,050   Springing   Lease Sweep Reserve; Lease Contraction Reserve                                
4   JPMCB   Sanofi Office Complex       Springing   0   0   Springing   Springing   Springing   Condominium Common Charges Reserve                                
5   GACC   Williamsburg Premium Outlets       Springing   0   Springing   Springing   Springing   0           313,280       1,983,114                
6   JPMCB   Four Penn Center       8,710   0   Springing   97,433   Springing   0                                    
7   GACC   Equity Inns Portfolio       4% of Gross Revenues   0   0   296,738   Springing   The borrower will be required quarterly to fund the amount required in the PIP Reserve Funding Schedule   PIP Reserve                                
7.01   GACC   Homewood Suites Seattle                                                                
7.02   GACC   Homewood Suites Orlando                                                                
7.03   GACC   Courtyard Carlsbad                                                                
7.04   GACC   Courtyard Houston                                                                
7.05   GACC   Homewood Suites Stratford                                                                
7.06   GACC   Hampton Inn Urbana                                                                
7.07   GACC   Springhill Suites Asheville                                                                
7.08   GACC   Hilton Garden Inn Louisville                                                                
7.09   GACC   Hampton Inn Orlando                                                                
7.10   GACC   Hampton Inn Austin                                                                
7.11   GACC   Hampton Inn College Station                                                                
7.12   GACC   Hampton Inn Indianapolis                                                                
7.13   GACC   TownePlace Suites Savannah                                                                
7.14   GACC   Hampton Inn East Lansing                                                                
7.15   GACC   Hampton Inn Naperville                                                                
7.16   GACC   Hilton Garden Inn Rio Rancho                                                                
7.17   GACC   Courtyard Dalton                                                                
7.18   GACC   Hampton Inn Alcoa                                                                
7.19   GACC   Homewood Suites Augusta                                                                
7.20   GACC   Residence Inn Jacksonville                                                                
7.21   GACC   Hampton Inn Milford                                                                
8   JPMCB   DoubleTree Houston Intercontinental Airport       Springing   0   0   Springing   Springing   Springing   PIP Reserve                                
9   GACC   One Harbor Point Square       4,188   0   26,177   119,757   7,691   2,219   WPCA Assessment Reserve: 2,218.59; Declaration Assessment Reserve: Springing                                
10   GACC   High Crossing Portfolio       9,238   0   37,781   61,708   Springing   Springing   Lease Sweep Reserve       350,000       1,360,000                
10.01   GACC   CarMax                                                                
10.02   GACC   2810 Crossroads Drive                                                                
10.03   GACC   2418 Crossroads Drive                                                                
10.04   GACC   2310 Crossroads Drive                                                                
10.05   GACC   5325 Wall Street                                                                
10.06   GACC   5315 Wall Street                                                                
10.07   GACC   2601 Crossroads Drive                                                                
10.08   GACC   2801 Crossroads Drive                                                                
11   JPMCB   Naples Grande Beach Resort       4% of Gross Revenues   0   0   94,939   4,253   Springing   Seasonality Reserve                               3,000,000
12   JPMCB   Barrett Lakes Center       5,243   0   Springing   32,500   Springing   Springing   Re-Tenant Reserve       314,580                        
12.01   JPMCB   Barrett Lakes Center II                                                                
12.02   JPMCB   Barrett Lakes Center I                                                                
12.03   JPMCB   Barrett Lakes Center IV                                                                
13   JPMCB   Saint Germaine Apartments       11,500   0   0   20,453   Springing   0                                    
14   JPMCB   Palisades Center       39,507   0   158,027   1,817,752   Springing   157,828   Ground Rent Reserve       474,081       1,896,322                
15   GACC   Sun MHC Portfolio       Springing   0   0   123,269   Springing   0                                    
15.01   GACC   Silver Star                                                                
15.02   GACC   West Glen Village                                                                
15.03   GACC   Edwardsville                                                                
15.04   GACC   Sherman Oaks                                                                
15.05   GACC   College Park Estates                                                                
15.06   GACC   Snow to Sun                                                                
15.07   GACC   Casa Del Valle                                                                
15.08   GACC   Valley View Estates                                                                
15.09   GACC   Colonial Village                                                                
15.10   GACC   Village Trails                                                                
15.11   GACC   Maplewood                                                                
15.12   GACC   Kenwood                                                                
16   GACC   Hall Office Park A1/G1/G3       6,845   0   34,227   97,337   Springing   Springing   Lease Sweep Reserve       197,150       Springing                

 

 
 

 

ANNEX A-1                                                                        
                                                                         
                MONTHLY ESCROW       RESERVE CAPS
                                                                         
                Monthly Capex   Monthly Envir.   Monthly TI/LC   Monthly RE Tax   Monthly Ins.   Monthly Other   Other Monthly       CapEx   Envir.   TI/LC   RE Tax   Insur.   Debt Service   Other
Loan #   Seller   Property Name       Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Description ($)        Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)
16.01   GACC   Hall Office Park G3                                                                
16.02   GACC   Hall Office Park G1                                                                
16.03   GACC   Hall Office Park A1                                                                
17   JPMCB   New Town Collier Portfolio       4,273   0   21,365   28,286   Springing   0                                    
17.01   JPMCB   New Town Commerce Center                                                                
17.02   JPMCB   Collier Park of Commerce                                                                
18   GACC   1505 East Warner       2,810   0   2,732   14,947   Springing   Springing   Lease Sweep Reserve                                
19   JPMCB   Legends at Kingsville       6,300   0   0   55,363   Springing   0                                    
20   JPMCB   Omni Storage Portfolio       2,102   0   0   10,368   Springing   0           75,672                        
20.01   JPMCB   Omni 7 Madisonville                                                                
20.02   JPMCB   Omni 6 Slidell                                                                
20.03   JPMCB   Omni 5 Ponchatoula                                                                
20.04   JPMCB   Omni 4 Bay St. Louis                                                                
21   JPMCB   Hampton Inn Seattle Airport       Springing   0   0   10,795   3,823   Springing   PIP Reserve                                
22   GACC   Residence Inn Murfreesboro       2% of Gross Revenues   0   0   11,595   2,804   0           400,000                        
23   JPMCB   Hampton Inn Nashville - Bellevue       4% of Gross Revenues   0   0   6,665   2,181   Springing   PIP Reserve                                
24   JPMCB   Bella Vista       2,133   0   0   10,417   6,351   0                                    
25   JPMCB   Heights Boulevard Portfolio       1,267   0   0   12,614   Springing   0                                    
25.01   JPMCB   427 West 16th Street                                                                
25.02   JPMCB   214 West 17th Street                                                                
25.03   JPMCB   1548 Ashland Street                                                                
25.04   JPMCB   1222 Heights Boulevard                                                                
26   GACC   Home2Suites Hilton Lehi       4% of Gross Revenues   0   0   7,457   1,269   Springing   PIP Reserve                                
27   JPMCB   Hampton Inn Carrollton       4% of Gross Revenues   0   0   2,450   Springing   Springing   PIP Reserve                                
28   JPMCB   120 Halsted Street       700   0   0   8,811   1,547   14,583   Amortization Reserve       25,200                        
29   GACC   21st Century SS Monterey       771   0   0   2,185   Springing   4,701   Ground Rent Reserve: 4,701; Advance Rentals Collection Reserve: Springing                               Advance Rentals Collection Reserve: (10% of Rents attributable to Self Storage Leases)
30   GACC   333 Market Street (Port of Oakland Industrial)       914   0   2,132   7,615   1,467   Springing   Lease Sweep Reserve       21,924       51,156                

 

 
 

 

ANNEX A-1                                                                        
                                                                         
                LARGEST TENANT       2nd LARGEST TENANT       3rd LARGEST TENANT       4th LARGEST TENANT
                                                                         
            Single           Lease               Lease               Lease               Lease
Loan #   Seller   Property Name   Tenant   Largest Tenant   Unit Size   Expiration       2nd Largest Tenant   Unit Size   Expiration       3rd Largest Tenant   Unit Size   Expiration       4th Largest Tenant   Unit Size   Expiration
1   JPMCB   Quaker Bridge Mall   No   Forever 21   26,902   01/31/23       Old Navy   18,295   03/31/22       H&M   17,418   01/31/23       Victoria’s Secret   12,149   01/31/23
2   GACC   787 Seventh Avenue   No   BNP Paribas   453,706   12/31/22       Sidley Austin LLP   342,838   05/31/22       Willkie Farr & Gallagher LLP   324,133   08/31/27       Stifel Nicolaus & Company, Incorporated   214,706   11/30/26
3   JPMCB   100 East Pratt   No   T. Rowe Price Associates, Inc.   443,235   12/31/27       Tydings & Rosenberg, LLP   37,539   07/31/17       Merrill Lynch   31,942   02/28/18       PricewaterhouseCoopers, LLP   31,942   06/30/17
4   JPMCB   Sanofi Office Complex   Yes   Sanofi-Aventis U.S. Inc.   674,325   07/31/26                                                
5   GACC   Williamsburg Premium Outlets   No   Food Lion   29,000   04/20/20       Nike Factory Store   13,852   09/30/20       Polo Ralph Lauren   12,538   08/31/18       Coach   10,000   01/31/24
6   JPMCB   Four Penn Center   No   Elsevier, Inc.   135,468   06/30/18       Post & Schell   80,479   09/30/18       Federal Insurance Company   58,860   03/31/18       Bank of America   34,124   07/31/17
7   GACC   Equity Inns Portfolio   No                                                            
7.01   GACC   Homewood Suites Seattle   No                                                            
7.02   GACC   Homewood Suites Orlando   No                                                            
7.03   GACC   Courtyard Carlsbad   No                                                            
7.04   GACC   Courtyard Houston   No                                                            
7.05   GACC   Homewood Suites Stratford   No                                                            
7.06   GACC   Hampton Inn Urbana   No                                                            
7.07   GACC   Springhill Suites Asheville   No                                                            
7.08   GACC   Hilton Garden Inn Louisville   No                                                            
7.09   GACC   Hampton Inn Orlando   No                                                            
7.10   GACC   Hampton Inn Austin   No                                                            
7.11   GACC   Hampton Inn College Station   No                                                            
7.12   GACC   Hampton Inn Indianapolis   No                                                            
7.13   GACC   TownePlace Suites Savannah   No                                                            
7.14   GACC   Hampton Inn East Lansing   No                                                            
7.15   GACC   Hampton Inn Naperville   No                                                            
7.16   GACC   Hilton Garden Inn Rio Rancho   No                                                            
7.17   GACC   Courtyard Dalton   No                                                            
7.18   GACC   Hampton Inn Alcoa   No                                                            
7.19   GACC   Homewood Suites Augusta   No                                                            
7.20   GACC   Residence Inn Jacksonville   No                                                            
7.21   GACC   Hampton Inn Milford   No                                                            
8   JPMCB   DoubleTree Houston Intercontinental Airport   No                                                            
9   GACC   One Harbor Point Square   No   Bridgewater Associates   137,986   06/30/32       Castleton Commodities International   66,012   05/31/27       MC Credit Partners   14,767   05/31/28       Waypoint Residential      4,953   11/30/22
10   GACC   High Crossing Portfolio   Various                                                            
10.01   GACC   CarMax   Yes   CarMax   58,430   11/30/28                                                
10.02   GACC   2810 Crossroads Drive   No    Regus   10,874   05/31/21        iNOC   6,512   05/31/24       VIP Mortgage   4,594   03/31/23        In Home Health, LLC   3,427   09/30/19
10.03   GACC   2418 Crossroads Drive   No    Solidworks   11,875   08/31/16        Performance Gateway, LLC   11,055   03/31/18        TLC   4,072   06/30/20       Dept. of Corrections   3,448   01/31/19
10.04   GACC   2310 Crossroads Drive   No    Cardinal Stritch University   17,191   08/31/20        Special Olympics   8,720   08/31/23        AE Business Solutions   8,493   06/30/20        Cisco Systems   6,848   05/31/17
10.05   GACC   5325 Wall Street   No    Fiserv Solutions   17,652   02/28/18        Great-West Life   4,623   10/31/17        GHD, Inc. (Ourston Roundabout)   3,579   10/31/18        Bell & Giftos LLC   1,560   06/30/17
10.06   GACC   5315 Wall Street   No    Premier Fitness   3,642   12/31/16        Grant Thornton LLP   3,096   10/31/18        Graduate School of Banking   3,074   09/30/20        VPA, P.C.   3,064   01/31/18
10.07   GACC   2601 Crossroads Drive   No    Cottingham & Butler Insurance   7,328   08/31/20        Ricoh Americas Corp   5,976   07/31/16        Tim O’Brien Homes   5,451   02/28/21        WMEP   4,489   03/31/20
10.08   GACC   2801 Crossroads Drive   No    City of Madison   4,326   11/30/16        Insphere Insurance   3,364   08/31/16        The ASU Group   3,344   02/28/22        American Lending Solutions   1,867   04/30/19
11   JPMCB   Naples Grande Beach Resort   No                                                            
12   JPMCB   Barrett Lakes Center   Various                                                            
12.01   JPMCB   Barrett Lakes Center II   No   Insperity Support Services   40,533   01/31/23       BB&T (Stephens & Co.)   13,540   06/30/21       Bradley Morris Inc   11,597   04/30/17       ARC Management Group   9,836   01/31/20
12.02   JPMCB   Barrett Lakes Center I   No   Riskonnect   25,811   06/25/23       Amoena USA Corporation   15,438   07/31/16       SJV & Associates   13,118   03/31/22       Evonik Degussa Corp.   11,766   12/31/22
12.03   JPMCB   Barrett Lakes Center IV   Yes   Fresenius Management Services   79,162   02/29/28                                                
13   JPMCB   Saint Germaine Apartments   No                                                            
14   JPMCB   Palisades Center   No   JCPenney   157,339   03/31/18       Home Depot   132,800   01/31/19       Target   130,140   01/31/24       BJ’s Wholesale Club   118,076   02/28/18
15   GACC   Sun MHC Portfolio   No                                                            
15.01   GACC   Silver Star   No                                                            
15.02   GACC   West Glen Village   No                                                            
15.03   GACC   Edwardsville   No                                                            
15.04   GACC   Sherman Oaks   No                                                            
15.05   GACC   College Park Estates   No                                                            
15.06   GACC   Snow to Sun   No                                                            
15.07   GACC   Casa Del Valle   No                                                            
15.08   GACC   Valley View Estates   No                                                            
15.09   GACC   Colonial Village   No                                                            
15.10   GACC   Village Trails   No                                                            
15.11   GACC   Maplewood   No                                                            
15.12   GACC   Kenwood   No                                                            
16   GACC   Hall Office Park A1/G1/G3   No                                                            

 

 
 

 

ANNEX A-1                                                                        
                                                                         
                LARGEST TENANT       2nd LARGEST TENANT       3rd LARGEST TENANT       4th LARGEST TENANT
                                                                         
            Single           Lease               Lease               Lease               Lease
Loan #   Seller   Property Name   Tenant   Largest Tenant   Unit Size   Expiration       2nd Largest Tenant   Unit Size   Expiration       3rd Largest Tenant   Unit Size   Expiration       4th Largest Tenant   Unit Size   Expiration
16.01   GACC   Hall Office Park G3   No   Amerisource Bergen   79,795   12/01/21       University of North Texas   36,061   06/30/21                                
16.02   GACC   Hall Office Park G1   No   HCL   51,114   01/01/22       Gateway One Lending   12,586   03/01/20       Hall Fitness Facility   8,056   04/01/18       E & J Gallo Winery   6,917   04/01/17
16.03   GACC   Hall Office Park A1   No   Brown and Gay Engineers   18,344   01/01/21       Nexius   15,884   01/01/19       HOP Executive Suites   9,923   01/31/23       Novus Health Services   9,537   05/01/19
17   JPMCB   New Town Collier Portfolio   No                                                            
17.01   JPMCB   New Town Commerce Center   No   Dental Fix RX, LLC   8,364   06/30/20       US Department of Agriculture   8,360   08/31/21       BLM Technologies of Florida LLC   6,157   06/30/17       Ecolab Inc.   6,077   05/31/16
17.02   JPMCB   Collier Park of Commerce   No   Cobham Slip Rings Naples, Inc.   33,704   12/31/19       Dal-Tile SSC East, Inc.   10,120   08/31/19       Southwest Florida Workforce Development, Inc.   9,839   07/31/19       STH Distribution   9,822   12/31/18
18   GACC   1505 East Warner   No   County of Orange   134,792   12/31/30       Gold Coast Baking Company   80,000   12/31/19                                
19   JPMCB   Legends at Kingsville   No                                                            
20   JPMCB   Omni Storage Portfolio   No                                                            
20.01   JPMCB   Omni 7 Madisonville   No                                                            
20.02   JPMCB   Omni 6 Slidell   No                                                            
20.03   JPMCB   Omni 5 Ponchatoula   No                                                            
20.04   JPMCB   Omni 4 Bay St. Louis   No                                                            
21   JPMCB   Hampton Inn Seattle Airport   No                                                            
22   GACC   Residence Inn Murfreesboro   No                                                            
23   JPMCB   Hampton Inn Nashville - Bellevue   No                                                            
24   JPMCB   Bella Vista   No                                                            
25   JPMCB   Heights Boulevard Portfolio   No                                                            
25.01   JPMCB   427 West 16th Street   No                                                            
25.02   JPMCB   214 West 17th Street   No                                                            
25.03   JPMCB   1548 Ashland Street   No                                                            
25.04   JPMCB   1222 Heights Boulevard   No                                                            
26   GACC   Home2Suites Hilton Lehi   No                                                            
27   JPMCB   Hampton Inn Carrollton   No                                                            
28   JPMCB   120 Halsted Street   No                                                            
29   GACC   21st Century SS Monterey   No                                                            
30   GACC   333 Market Street (Port of Oakland Industrial)   No   Darcoid Company   29,988   06/30/18       Lonely Planet   21,793   05/01/20       Johnstone Company   21,299   07/31/18                

 

 
 

 

ANNEX A-1                                                            
                                                             
            5th LARGEST TENANT                       Pari Passu Debt
                                                Pari Passu   Pari Passu   Pari Passu   Total Cut-off
                    Lease       Loan       Lockbox   Lockbox   Pari Passu   Note Control   Piece  In Trust   Piece Non Trust   Date Pari
Loan #   Seller   Property Name   5th Largest Tenant   Unit Size   Expiration       Purpose   Principal / Carveout Guarantor    (Y/N)    Type   (Y/N)   (Y/N)   Cut-Off Balance   Cut-Off Balance   Passu Debt
1   JPMCB   Quaker Bridge Mall   New York & Company   11,015   01/31/17       Recapitalization   Simon Property Group, L.P.   Yes   CMA   Yes   Yes   83,333,333   66,666,667   150,000,000
2   GACC   787 Seventh Avenue   UBS AG, New York Branch   152,084   12/31/25       Acquisition   Fifth Street Properties, LLC   Yes   CMA   Yes   No   60,000,000   506,000,000   566,000,000
3   JPMCB   100 East Pratt   Jones Lang LaSalle   23,956   04/30/20       Acquisition   Dennis Troesh   Yes   CMA   Yes   Yes   60,000,000   50,400,000   110,400,000
4   JPMCB   Sanofi Office Complex                   Refinance   American Finance Trust, Inc.   Yes   Hard   Yes   No   60,000,000   65,000,000   125,000,000
5   GACC   Williamsburg Premium Outlets   The North Face   9,492   11/30/22       Refinance   Simon Property Group, L.P.   Yes   CMA   Yes   No   50,000,000   135,000,000   185,000,000
6   JPMCB   Four Penn Center   Flaster / Greenberg   27,636   09/30/16       Refinance   Prism Office Holdings LLC   Yes   Hard   Yes   Yes   48,000,000   20,925,000   68,925,000
7   GACC   Equity Inns Portfolio                   Refinance   American Realty Capital Hospitality Trust, Inc.   Yes   Hard   Yes   No   44,800,000   187,200,000   232,000,000
7.01   GACC   Homewood Suites Seattle                                                    
7.02   GACC   Homewood Suites Orlando                                                    
7.03   GACC   Courtyard Carlsbad                                                    
7.04   GACC   Courtyard Houston                                                    
7.05   GACC   Homewood Suites Stratford                                                    
7.06   GACC   Hampton Inn Urbana                                                    
7.07   GACC   Springhill Suites Asheville                                                    
7.08   GACC   Hilton Garden Inn Louisville                                                    
7.09   GACC   Hampton Inn Orlando                                                    
7.10   GACC   Hampton Inn Austin                                                    
7.11   GACC   Hampton Inn College Station                                                    
7.12   GACC   Hampton Inn Indianapolis                                                    
7.13   GACC   TownePlace Suites Savannah                                                    
7.14   GACC   Hampton Inn East Lansing                                                    
7.15   GACC   Hampton Inn Naperville                                                    
7.16   GACC   Hilton Garden Inn Rio Rancho                                                    
7.17   GACC   Courtyard Dalton                                                    
7.18   GACC   Hampton Inn Alcoa                                                    
7.19   GACC   Homewood Suites Augusta                                                    
7.20   GACC   Residence Inn Jacksonville                                                    
7.21   GACC   Hampton Inn Milford                                                    
8   JPMCB   DoubleTree Houston Intercontinental Airport                   Acquisition   National Hotel Investor, LLC   Yes   CMA   No   NAP   NAP   NAP   NAP
9   GACC   One Harbor Point Square   Fortina   3,700   07/31/25       Refinance   Harbor Point Holding Company LLC   Yes   Hard   Yes   No   41,000,000   41,000,000   82,000,000
10   GACC   High Crossing Portfolio                   Refinance/Acquisition   Investors Associated, LLP   Yes   CMA   No   NAP   NAP   NAP   NAP
10.01   GACC   CarMax                                                    
10.02   GACC   2810 Crossroads Drive    Park Bank   3,359   02/28/17                                        
10.03   GACC   2418 Crossroads Drive    Capital Endodontics   3,398   09/30/21                                        
10.04   GACC   2310 Crossroads Drive    McKinstry   5,143   02/28/18                                        
10.05   GACC   5325 Wall Street    RUAN   1,347   11/30/19                                        
10.06   GACC   5315 Wall Street    MacDon Industries   2,542   07/31/17                                        
10.07   GACC   2601 Crossroads Drive    KForce   2,332   11/30/16                                        
10.08   GACC   2801 Crossroads Drive    Trillium Construction   1,563   04/30/18                                        
11   JPMCB   Naples Grande Beach Resort                   Refinance   Northwood Real Estate Partners LP, Northwood Real Estate Co-Investors LP, Northwood Real Estate Partners TE (Hotel AIV) LP, Northwood Real Estate Co-Investors TE (Hotel AIV) LP   Yes   Hard   Yes   No   35,000,000   130,000,000   165,000,000
12   JPMCB   Barrett Lakes Center                   Acquisition   Adventus Holdings LP   Yes   CMA   No   NAP   NAP   NAP   NAP
12.01   JPMCB   Barrett Lakes Center II   Law Office Of Ken Luther   8,554   05/31/20                                        
12.02   JPMCB   Barrett Lakes Center I   Griffco Design   7,240   04/30/20                                        
12.03   JPMCB   Barrett Lakes Center IV                                                    
13   JPMCB   Saint Germaine Apartments                   Refinance   Craig Koenigsberg, Howard Parnes   Yes   Springing   No   NAP   NAP   NAP   NAP
14   JPMCB   Palisades Center   Dick’s Sporting Goods   94,745   01/31/23       Refinance   Riesling Associates; Three J’s Family Trust   Yes   Hard   Yes   No   30,000,000   229,100,000   259,100,000
15   GACC   Sun MHC Portfolio                   Acquisition   Ross H. Partrich   Yes   Springing   Yes   No   29,066,000   75,000,000   104,066,000
15.01   GACC   Silver Star                                                    
15.02   GACC   West Glen Village                                                    
15.03   GACC   Edwardsville                                                    
15.04   GACC   Sherman Oaks                                                    
15.05   GACC   College Park Estates                                                    
15.06   GACC   Snow to Sun                                                    
15.07   GACC   Casa Del Valle                                                    
15.08   GACC   Valley View Estates                                                    
15.09   GACC   Colonial Village                                                    
15.10   GACC   Village Trails                                                    
15.11   GACC   Maplewood                                                    
15.12   GACC   Kenwood                                                    
16   GACC   Hall Office Park A1/G1/G3                   Refinance   Hall Phoenix/Inwood Ltd.   Yes   CMA   Yes   No   27,900,000   28,000,000   55,900,000

 

 
 

 

ANNEX A-1                                                            
                                                             
            5th LARGEST TENANT                       Pari Passu Debt
                                                Pari Passu   Pari Passu   Pari Passu   Total Cut-off
                    Lease       Loan       Lockbox   Lockbox   Pari Passu   Note Control   Piece  In Trust   Piece Non Trust   Date Pari
Loan #   Seller   Property Name   5th Largest Tenant   Unit Size   Expiration       Purpose   Principal / Carveout Guarantor    (Y/N)    Type   (Y/N)   (Y/N)   Cut-Off Balance   Cut-Off Balance   Passu Debt
16.01   GACC   Hall Office Park G3                                                    
16.02   GACC   Hall Office Park G1    XPO Energy   4,322   01/01/18                                        
16.03   GACC   Hall Office Park A1   Greatbatch   9,241   11/01/17                                        
17   JPMCB   New Town Collier Portfolio                   Refinance   Michael M. Adler   Yes   Springing   No   NAP   NAP   NAP   NAP
17.01   JPMCB   New Town Commerce Center   Nova Engineering and Environmental, LLC   5,525   04/30/18                                        
17.02   JPMCB   Collier Park of Commerce   STAT Imaging Solutions LLC   7,200   11/30/16                                        
18   GACC   1505 East Warner                   Refinance   Stephen P. Abdo, Eleanor I. Leanse   Yes   CMA   No   NAP   NAP   NAP   NAP
19   JPMCB   Legends at Kingsville                   Refinance   Ogden K. Shannon III   Yes   CMA   No   NAP   NAP   NAP   NAP
20   JPMCB   Omni Storage Portfolio                   Refinance   Walter Thomassie, Gerard Thomassie   Yes   Springing   No   NAP   NAP   NAP   NAP
20.01   JPMCB   Omni 7 Madisonville                                                    
20.02   JPMCB   Omni 6 Slidell                                                    
20.03   JPMCB   Omni 5 Ponchatoula                                                    
20.04   JPMCB   Omni 4 Bay St. Louis                                                    
21   JPMCB   Hampton Inn Seattle Airport                   Refinance   Linda Oh   Yes   CMA   No   NAP   NAP   NAP   NAP
22   GACC   Residence Inn Murfreesboro                   Refinance   Mitul I. Patel   Yes   Springing   No   NAP   NAP   NAP   NAP
23   JPMCB   Hampton Inn Nashville - Bellevue                   Refinance   Ashokkumar L. Dharsandia, Ramesh Chandra Purohit, Laxmikant Ghodasara   Yes   Springing   No   NAP   NAP   NAP   NAP
24   JPMCB   Bella Vista                   Refinance   John F. Cowen, John F. Cowen, Jr.   Yes   Springing   No   NAP   NAP   NAP   NAP
25   JPMCB   Heights Boulevard Portfolio                   Refinance   Scott Leichtenberg   Yes   Springing   No   NAP   NAP   NAP   NAP
25.01   JPMCB   427 West 16th Street                                                    
25.02   JPMCB   214 West 17th Street                                                    
25.03   JPMCB   1548 Ashland Street                                                    
25.04   JPMCB   1222 Heights Boulevard                                                    
26   GACC   Home2Suites Hilton Lehi                   Refinance   PEG Development, LLC   Yes   CMA   No   NAP   NAP   NAP   NAP
27   JPMCB   Hampton Inn Carrollton                   Refinance   Nikunj R. Lakha   Yes   Springing   No   NAP   NAP   NAP   NAP
28   JPMCB   120 Halsted Street                   Refinance   Dennis McNeil   Yes   Springing   No   NAP   NAP   NAP   NAP
29   GACC   21st Century SS Monterey                   Refinance   Clayton Gentry   Yes   Springing   No   NAP   NAP   NAP   NAP
30   GACC   333 Market Street (Port of Oakland Industrial)                   Refinance   Walter Snow   Yes   Springing   No   NAP   NAP   NAP   NAP

 

 
 

 

ANNEX A-1                                                
                                                 
            Additional Debt       Total Debt
                        Additional               Total Debt       Total Debt
            Addit Debt   Addit Debt   Additional   Debt Cut off   Additional Debt       Total Debt    UW NCF   Total Debt    UW NOI
Loan #   Seller   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   Quaker Bridge Mall   No   Yes   B-Note   30,000,000   6.00000       180,000,000   1.78   54.1%   8.5%
2   GACC   787 Seventh Avenue   No   Yes   Mezzanine Loan (220,000,000) / B-Note (214,000,000)   434,000,000   4.35059       1,000,000,000   1.89   51.7%   8.3%
3   JPMCB   100 East Pratt   No   No   NAP   NAP   NAP       110,400,000   1.85   58.8%   12.5%
4   JPMCB   Sanofi Office Complex   No   No   NAP   NAP   NAP       125,000,000   2.60   45.8%   13.5%
5   GACC   Williamsburg Premium Outlets   No   No   NAP   NAP   NAP       185,000,000   2.52   54.8%   11.4%
6   JPMCB   Four Penn Center   No   No   NAP   NAP   NAP       68,925,000   1.50   75.0%   11.1%
7   GACC   Equity Inns Portfolio   No   Yes   Preferred Equity   65,246,820   NAP       232,000,000   2.30   64.4%   13.1%
7.01   GACC   Homewood Suites Seattle                               2.30   64.4%   13.1%
7.02   GACC   Homewood Suites Orlando                               2.30   64.4%   13.1%
7.03   GACC   Courtyard Carlsbad                               2.30   64.4%   13.1%
7.04   GACC   Courtyard Houston                               2.30   64.4%   13.1%
7.05   GACC   Homewood Suites Stratford                               2.30   64.4%   13.1%
7.06   GACC   Hampton Inn Urbana                               2.30   64.4%   13.1%
7.07   GACC   Springhill Suites Asheville                               2.30   64.4%   13.1%
7.08   GACC   Hilton Garden Inn Louisville                               2.30   64.4%   13.1%
7.09   GACC   Hampton Inn Orlando                               2.30   64.4%   13.1%
7.10   GACC   Hampton Inn Austin                               2.30   64.4%   13.1%
7.11   GACC   Hampton Inn College Station                               2.30   64.4%   13.1%
7.12   GACC   Hampton Inn Indianapolis                               2.30   64.4%   13.1%
7.13   GACC   TownePlace Suites Savannah                               2.30   64.4%   13.1%
7.14   GACC   Hampton Inn East Lansing                               2.30   64.4%   13.1%
7.15   GACC   Hampton Inn Naperville                               2.30   64.4%   13.1%
7.16   GACC   Hilton Garden Inn Rio Rancho                               2.30   64.4%   13.1%
7.17   GACC   Courtyard Dalton                               2.30   64.4%   13.1%
7.18   GACC   Hampton Inn Alcoa                               2.30   64.4%   13.1%
7.19   GACC   Homewood Suites Augusta                               2.30   64.4%   13.1%
7.20   GACC   Residence Inn Jacksonville                               2.30   64.4%   13.1%
7.21   GACC   Hampton Inn Milford                               2.30   64.4%   13.1%
8   JPMCB   DoubleTree Houston Intercontinental Airport   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
9   GACC   One Harbor Point Square   No   Yes   Mezzanine Loan   16,900,000   10.80000       98,900,000   1.13   83.0%   8.6%
10   GACC   High Crossing Portfolio   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
10.01   GACC   CarMax                               NAP   NAP   NAP
10.02   GACC   2810 Crossroads Drive                               NAP   NAP   NAP
10.03   GACC   2418 Crossroads Drive                               NAP   NAP   NAP
10.04   GACC   2310 Crossroads Drive                               NAP   NAP   NAP
10.05   GACC   5325 Wall Street                               NAP   NAP   NAP
10.06   GACC   5315 Wall Street                               NAP   NAP   NAP
10.07   GACC   2601 Crossroads Drive                               NAP   NAP   NAP
10.08   GACC   2801 Crossroads Drive                               NAP   NAP   NAP
11   JPMCB   Naples Grande Beach Resort   Yes   No   Permitted Mezzanine   NAP   NAP       165,000,000   1.63   62.6%   10.4%
12   JPMCB   Barrett Lakes Center   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
12.01   JPMCB   Barrett Lakes Center II                               NAP   NAP   NAP
12.02   JPMCB   Barrett Lakes Center I                               NAP   NAP   NAP
12.03   JPMCB   Barrett Lakes Center IV                               NAP   NAP   NAP
13   JPMCB   Saint Germaine Apartments   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
14   JPMCB   Palisades Center   Yes   Yes   Subordinate Debt (159,400,000) / Mezzanine Loan (141,500,000) / Permitted Mezzanine   300,900,000   5.77726       560,000,000   1.64   63.6%   8.4%
15   GACC   Sun MHC Portfolio   No   No   NAP   NAP   NAP       104,066,000   1.51   72.2%   9.0%
15.01   GACC   Silver Star                               1.51   72.2%   9.0%
15.02   GACC   West Glen Village                               1.51   72.2%   9.0%
15.03   GACC   Edwardsville                               1.51   72.2%   9.0%
15.04   GACC   Sherman Oaks                               1.51   72.2%   9.0%
15.05   GACC   College Park Estates                               1.51   72.2%   9.0%
15.06   GACC   Snow to Sun                               1.51   72.2%   9.0%
15.07   GACC   Casa Del Valle                               1.51   72.2%   9.0%
15.08   GACC   Valley View Estates                               1.51   72.2%   9.0%
15.09   GACC   Colonial Village                               1.51   72.2%   9.0%
15.10   GACC   Village Trails                               1.51   72.2%   9.0%
15.11   GACC   Maplewood                               1.51   72.2%   9.0%
15.12   GACC   Kenwood                               1.51   72.2%   9.0%
16   GACC   Hall Office Park A1/G1/G3   No   No   NAP   NAP   NAP       55,900,000   1.41   73.8%   9.2%

 

 
 

 

ANNEX A-1                                                
                                                 
            Additional Debt       Total Debt
                        Additional               Total Debt       Total Debt
            Addit Debt   Addit Debt   Additional   Debt Cut off   Additional Debt       Total Debt    UW NCF   Total Debt    UW NOI
Loan #   Seller   Property Name   Permitted (Y/N)   Exist (Y/N)   Debt Type(s)   Date Balance   Interest Rate        Cut-off Balance    DSCR   Current LTV %    Debt Yield %
16.01   GACC   Hall Office Park G3                               1.41   73.8%   9.2%
16.02   GACC   Hall Office Park G1                               1.41   73.8%   9.2%
16.03   GACC   Hall Office Park A1                               1.41   73.8%   9.2%
17   JPMCB   New Town Collier Portfolio   Yes   No   Permitted Mezzanine   NAP   NAP       NAP   NAP   NAP   NAP
17.01   JPMCB   New Town Commerce Center                               NAP   NAP   NAP
17.02   JPMCB   Collier Park of Commerce                               NAP   NAP   NAP
18   GACC   1505 East Warner   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
19   JPMCB   Legends at Kingsville   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
20   JPMCB   Omni Storage Portfolio   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
20.01   JPMCB   Omni 7 Madisonville                               NAP   NAP   NAP
20.02   JPMCB   Omni 6 Slidell                               NAP   NAP   NAP
20.03   JPMCB   Omni 5 Ponchatoula                               NAP   NAP   NAP
20.04   JPMCB   Omni 4 Bay St. Louis                               NAP   NAP   NAP
21   JPMCB   Hampton Inn Seattle Airport   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
22   GACC   Residence Inn Murfreesboro   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
23   JPMCB   Hampton Inn Nashville - Bellevue   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
24   JPMCB   Bella Vista   Yes   No   Permitted Mezzanine   NAP   NAP       NAP   NAP   NAP   NAP
25   JPMCB   Heights Boulevard Portfolio   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
25.01   JPMCB   427 West 16th Street                               NAP   NAP   NAP
25.02   JPMCB   214 West 17th Street                               NAP   NAP   NAP
25.03   JPMCB   1548 Ashland Street                               NAP   NAP   NAP
25.04   JPMCB   1222 Heights Boulevard                               NAP   NAP   NAP
26   GACC   Home2Suites Hilton Lehi   Yes   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
27   JPMCB   Hampton Inn Carrollton   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
28   JPMCB   120 Halsted Street   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
29   GACC   21st Century SS Monterey   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
30   GACC   333 Market Street (Port of Oakland Industrial)   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP

 

 
 

 

ANNEX A-1                                                                        
                                                                         
            HOTEL OPERATING STATISTICS    
                                                                         
            2013   2013   2013   2014   2014   2014   2015   2015   2015   Most Recent   Most Recent   Most Recent   UW   UW   UW    
Loan #   Seller   Property Name   Occupancy %    ADR ($)    RevPAR ($)    Occupancy %    ADR ($)    RevPAR ($)    Occupancy %    ADR ($)    RevPAR ($)    Occupancy %    ADR ($)    RevPAR ($)   Occupancy %    ADR ($)    RevPAR ($)   Loan #
1   JPMCB   Quaker Bridge Mall                                                               1
2   GACC   787 Seventh Avenue                                                               2
3   JPMCB   100 East Pratt                                                               3
4   JPMCB   Sanofi Office Complex                                                               4
5   GACC   Williamsburg Premium Outlets                                                               5
6   JPMCB   Four Penn Center                                                               6
7   GACC   Equity Inns Portfolio   72.4%   106.26   76.97   74.6%   110.57   82.46   76.6%   115.22   88.30   76.0%   115.60   87.87   76.0%   115.60   87.87   7
7.01   GACC   Homewood Suites Seattle   84.3%   153.56   129.45   86.8%   172.74   149.87   88.6%   183.27   162.47   88.2%   183.39   161.81   88.2%   183.39   161.81   7.01
7.02   GACC   Homewood Suites Orlando   79.9%   101.22   80.88   72.5%   107.63   77.99   86.4%   114.25   98.66   85.7%   115.43   98.93   85.7%   115.43   98.93   7.02
7.03   GACC   Courtyard Carlsbad   68.4%   120.61   82.56   71.9%   125.31   90.09   74.2%   130.96   97.11   73.7%   130.31   96.01   73.7%   130.31   96.01   7.03
7.04   GACC   Courtyard Houston   62.9%   130.97   82.37   61.9%   134.94   83.47   55.5%   127.21   70.66   53.0%   126.65   67.19   53.0%   126.65   67.19   7.04
7.05   GACC   Homewood Suites Stratford   77.6%   124.46   96.54   82.3%   121.90   100.33   77.7%   129.40   100.58   79.0%   129.55   102.29   79.0%   129.55   102.29   7.05
7.06   GACC   Hampton Inn Urbana   65.9%   132.80   87.47   71.0%   127.43   90.47   70.2%   123.99   87.03   68.8%   123.90   85.23   68.8%   123.90   85.23   7.06
7.07   GACC   Springhill Suites Asheville   75.0%   112.58   84.42   74.5%   120.06   89.42   75.4%   138.24   104.21   75.5%   138.74   104.74   75.5%   138.74   104.74   7.07
7.08   GACC   Hilton Garden Inn Louisville   69.8%   111.34   77.71   74.1%   118.29   87.61   75.6%   124.92   94.45   75.8%   125.22   94.88   75.8%   125.22   94.88   7.08
7.09   GACC   Hampton Inn Orlando   79.3%   82.89   65.72   82.3%   90.14   74.19   81.8%   97.30   79.63   81.9%   99.05   81.13   81.9%   99.05   81.13   7.09
7.10   GACC   Hampton Inn Austin   70.8%   106.38   75.29   71.8%   111.24   79.84   74.2%   120.87   89.69   74.2%   121.20   89.99   74.2%   121.20   89.99   7.10
7.11   GACC   Hampton Inn College Station   70.0%   110.03   77.03   75.9%   118.06   89.60   68.5%   120.21   82.36   67.6%   119.65   80.92   67.6%   119.65   80.92   7.11
7.12   GACC   Hampton Inn Indianapolis   66.7%   89.69   59.80   74.3%   95.99   71.32   78.0%   104.52   81.57   77.7%   105.22   81.78   77.7%   105.22   81.78   7.12
7.13   GACC   TownePlace Suites Savannah   72.0%   76.11   54.81   83.2%   79.16   65.87   90.4%   88.62   80.12   88.3%   89.30   78.87   88.3%   89.30   78.87   7.13
7.14   GACC   Hampton Inn East Lansing   78.4%   120.79   94.71   80.0%   122.06   97.71   79.9%   126.45   101.08   79.5%   126.75   100.71   79.5%   126.75   100.71   7.14
7.15   GACC   Hampton Inn Naperville   64.0%   98.42   62.99   66.3%   101.96   67.58   71.2%   105.16   74.87   71.1%   105.49   75.04   71.1%   105.49   75.04   7.15
7.16   GACC   Hilton Garden Inn Rio Rancho   65.7%   87.06   57.17   67.9%   87.70   59.56   74.0%   91.54   67.73   73.8%   91.58   67.60   73.8%   91.58   67.60   7.16
7.17   GACC   Courtyard Dalton   66.6%   90.05   60.01   70.7%   89.57   63.31   75.9%   91.50   69.44   73.5%   92.29   67.80   73.5%   92.29   67.80   7.17
7.18   GACC   Hampton Inn Alcoa   81.1%   72.54   58.84   81.1%   72.25   58.60   82.1%   73.45   60.31   82.5%   73.61   60.71   82.5%   73.61   60.71   7.18
7.19   GACC   Homewood Suites Augusta   78.2%   116.45   91.01   82.2%   121.93   100.25   77.5%   124.39   96.40   73.9%   124.96   92.32   73.9%   124.96   92.32   7.19
7.20   GACC   Residence Inn Jacksonville   78.5%   87.42   68.58   81.7%   94.61   77.26   82.5%   97.57   80.50   80.7%   98.54   79.53   80.7%   98.54   79.53   7.20
7.21   GACC   Hampton Inn Milford   65.3%   83.86   54.79   67.8%   81.96   55.57   72.0%   83.63   60.26   72.1%   83.71   60.33   72.1%   83.71   60.33   7.21
8   JPMCB   DoubleTree Houston Intercontinental Airport   83.5%   114.22   95.38   83.6%   129.44   108.19   85.9%   126.75   108.86   85.3%   126.82   108.22   80.0%   126.75   101.40   8
9   GACC   One Harbor Point Square                                                               9
10   GACC   High Crossing Portfolio                                                               10
10.01   GACC   CarMax                                                               10.01
10.02   GACC   2810 Crossroads Drive                                                               10.02
10.03   GACC   2418 Crossroads Drive                                                               10.03
10.04   GACC   2310 Crossroads Drive                                                               10.04
10.05   GACC   5325 Wall Street                                                               10.05
10.06   GACC   5315 Wall Street                                                               10.06
10.07   GACC   2601 Crossroads Drive                                                               10.07
10.08   GACC   2801 Crossroads Drive                                                               10.08
11   JPMCB   Naples Grande Beach Resort   68.6%   224.00   153.56   67.1%   227.80   152.79   70.6%   253.60   179.15               69.9%   249.20   174.19   11
12   JPMCB   Barrett Lakes Center                                                               12
12.01   JPMCB   Barrett Lakes Center II                                                               12.01
12.02   JPMCB   Barrett Lakes Center I                                                               12.02
12.03   JPMCB   Barrett Lakes Center IV                                                               12.03
13   JPMCB   Saint Germaine Apartments                                                               13
14   JPMCB   Palisades Center                                                               14
15   GACC   Sun MHC Portfolio                                                               15
15.01   GACC   Silver Star                                                               15.01
15.02   GACC   West Glen Village                                                               15.02
15.03   GACC   Edwardsville                                                               15.03
15.04   GACC   Sherman Oaks                                                               15.04
15.05   GACC   College Park Estates                                                               15.05
15.06   GACC   Snow to Sun                                                               15.06
15.07   GACC   Casa Del Valle                                                               15.07
15.08   GACC   Valley View Estates                                                               15.08
15.09   GACC   Colonial Village                                                               15.09
15.10   GACC   Village Trails                                                               15.10
15.11   GACC   Maplewood                                                               15.11
15.12   GACC   Kenwood                                                               15.12
16   GACC   Hall Office Park A1/G1/G3                                                               16

 

 
 

 

ANNEX A-1                                                                        
                                                                         
            HOTEL OPERATING STATISTICS    
                                                                         
            2013   2013   2013   2014   2014   2014   2015   2015   2015   Most Recent   Most Recent   Most Recent   UW   UW   UW    
Loan #   Seller   Property Name   Occupancy %    ADR ($)    RevPAR ($)    Occupancy %    ADR ($)    RevPAR ($)    Occupancy %    ADR ($)    RevPAR ($)    Occupancy %    ADR ($)    RevPAR ($)   Occupancy %    ADR ($)    RevPAR ($)   Loan #
16.01   GACC   Hall Office Park G3                                                               16.01
16.02   GACC   Hall Office Park G1                                                               16.02
16.03   GACC   Hall Office Park A1                                                               16.03
17   JPMCB   New Town Collier Portfolio                                                               17
17.01   JPMCB   New Town Commerce Center                                                               17.01
17.02   JPMCB   Collier Park of Commerce                                                               17.02
18   GACC   1505 East Warner                                                               18
19   JPMCB   Legends at Kingsville                                                               19
20   JPMCB   Omni Storage Portfolio                                                               20
20.01   JPMCB   Omni 7 Madisonville                                                               20.01
20.02   JPMCB   Omni 6 Slidell                                                               20.02
20.03   JPMCB   Omni 5 Ponchatoula                                                               20.03
20.04   JPMCB   Omni 4 Bay St. Louis                                                               20.04
21   JPMCB   Hampton Inn Seattle Airport   75.8%   102.50   77.71   73.9%   122.31   90.33   77.8%   132.11   102.81               77.8%   132.11   102.81   21
22   GACC   Residence Inn Murfreesboro                                       79.2%   133.98   106.08   79.2%   133.98   106.08   22
23   JPMCB   Hampton Inn Nashville - Bellevue   80.7%   121.75   98.23   83.5%   131.34   109.66   76.9%   141.99   109.25               83.5%   131.34   109.66   23
24   JPMCB   Bella Vista                                                               24
25   JPMCB   Heights Boulevard Portfolio                                                               25
25.01   JPMCB   427 West 16th Street                                                               25.01
25.02   JPMCB   214 West 17th Street                                                               25.02
25.03   JPMCB   1548 Ashland Street                                                               25.03
25.04   JPMCB   1222 Heights Boulevard                                                               25.04
26   GACC   Home2Suites Hilton Lehi                           73.7%   102.48   75.52   78.4%   102.63   80.43   78.4%   102.63   80.43   26
27   JPMCB   Hampton Inn Carrollton   75.5%   96.21   72.59   77.2%   104.70   80.88   76.1%   112.96   86.02               76.1%   112.96   86.02   27
28   JPMCB   120 Halsted Street                                                               28
29   GACC   21st Century SS Monterey                                                               29
30   GACC   333 Market Street (Port of Oakland Industrial)                                                               30