FWP 1 n694_x1-a1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-206361-04
     

 

     
 

 

Free Writing Prospectus dated July 5, 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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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
Loan # Seller Property Name Street Address City State Zip Code County Properties Type Subtype
1 JPMCB Opry Mills 433 Opry Mills Drive Nashville TN 37214 Davidson 1 Retail Super Regional Mall
2 JPMCB Center 21 2150 Franklin Street and 2101 Webster Street Oakland CA 94612 Alameda 1 Office CBD
3 JPMCB 693 Fifth Avenue 693 Fifth Avenue New York NY 10022 New York 1 Mixed Use Retail/Office
4 JPMCB Marriott Atlanta Buckhead 3405 Lenox Road Northeast Atlanta GA 30326 Fulton 1 Hotel Full Service
5 JPMCB 100 East Pratt 100 East Pratt Street Baltimore MD 21202 Baltimore City 1 Office CBD
6 JPMCB The Shops at Crystals 3720 South Las Vegas Boulevard Las Vegas NV 89158 Clark 1 Retail Anchored
7 BSP Renaissance Center 8705 Henderson Road Tampa FL 33634 Hillsborough 1 Office Suburban
8 JPMCB 650 Poydras 650 Poydras Street New Orleans LA 70130 Orleans 1 Office CBD
9 JPMCB SLS South Beach 1701 Collins Avenue Miami Beach FL 33139 Miami-Dade 1 Hotel Full Service
10 GACC Hagerstown Premium Outlets 495 Premium Outlets Boulevard Hagerstown MD 21740 Washington 1 Retail Anchored
11 JPMCB 1000 Parkwood 1000 Parkwood Circle Southeast Atlanta GA 30339 Cobb 1 Office Suburban
12 JPMCB 7083 Hollywood Boulevard 7083 Hollywood Boulevard Hollywood CA 90028 Los Angeles 1 Office CBD
13 BSP 700 17th Street 700 17th Street Denver CO 80202 Denver 1 Office CBD
14 JPMCB Four Penn Center 1600 John F. Kennedy Boulevard Philadelphia PA 19103 Philadelphia 1 Office CBD
15 BSP Aloft Milwaukee 1230 North Old World Third Street Milwaukee WI 53212 Milwaukee 1 Hotel Select Service
16 JPMCB Renaissance Providence Downtown Hotel 5 Avenue of the Arts Providence RI 02903 Providence 1 Hotel Full Service
17 BSP Springhill Suites Norfolk & Residence Inn Chesapeake Various Various VA Various Various 2 Hotel Various
17.01 BSP Residence Inn Chesapeake 1500 Crossways Boulevard Chesapeake VA 23320 Chesapeake 1 Hotel Extended Stay
17.02 BSP Springhill Suites Norfolk 6350 Newtown Road Norfolk VA 23502 Norfolk 1 Hotel Limited Service
18 BSP RC Shoppes 1750-1790 North Congress Avenue Boynton Beach FL 33426 Palm Beach 1 Mixed Use Retail/Multifamily
19 SMF VI Hotel Tybee 1401 Strand Avenue Tybee Island GA 31328 Chatham 1 Hotel Full Service
20 BSP K&G Marketplace 30451, 30461 & 30465 Avenida De Las Flores Rancho Santa Margarita CA 92688 Orange 1 Retail Shadow Anchored
21 BSP 2000 Glades Road 2000 Glades Road Boca Raton FL 33431 Palm Beach 1 Office Suburban
22 GACC Waltonwood at University 3250 East Walton Boulevard Rochester Hills MI 48309 Oakland 1 Multifamily Senior
23 SMF VI Grass Valley Shopping Center 111 West McNight Way Grass Valley CA 95949 Nevada 1 Retail Anchored
24 BSP Gateway of Grand Blanc 5220 Baldwin Road Holly MI 48442 Genesee 1 Multifamily Garden
25 SMF VI TBC Place 4021 & 4025 Stirrup Creek Drive Durham NC 27703 Durham 1 Office Suburban
26 SMF VI Dollar General Portfolio Various Various Various Various Various 27 Retail Freestanding
26.01 SMF VI 4180 State Route 133 4180 State Route 133 Batavia OH 45103 Clermont 1 Retail Freestanding
26.02 SMF VI 1345 1st Street 1345 1st Street Moundsville WV 26041 Marshall 1 Retail Freestanding
26.03 SMF VI 125 East Main Street 125 East Main Street Orwell OH 44076 Ashtabula 1 Retail Freestanding
26.04 SMF VI 835 7th Street 835 7th Street Parkersburg WV 26101 Wood 1 Retail Freestanding
26.05 SMF VI 747 Wooster Road North 747 Wooster Road North Barberton OH 44203 Summit 1 Retail Freestanding
26.06 SMF VI 1350 Grandview Road 1350 Grandview Road Lake Milton OH 44429 Mahoning 1 Retail Freestanding
26.07 SMF VI 3626 Cleveland Avenue South 3626 Cleveland Avenue South Canton OH 44707 Stark 1 Retail Freestanding
26.08 SMF VI 10787 Ensley Drive Northeast 10787 Ensley Drive Northeast Bolivar OH 44612 Tuscarawas 1 Retail Freestanding
26.09 SMF VI 1622 Cleveland Road 1622 Cleveland Road Sandusky OH 44870 Erie 1 Retail Freestanding
26.10 SMF VI 120 Plum Street North 120 Plum Street North East Canton OH 44730 Stark 1 Retail Freestanding
26.11 SMF VI 477 Oberlin Elyria Road 477 Oberlin Elyria Road Elyria OH 44035 Lorain 1 Retail Freestanding
26.12 SMF VI 5626 US Route 6 5626 US Route 6 Andover OH 44003 Ashtabula 1 Retail Freestanding
26.13 SMF VI 18005 State Route 78 18005 State Route 78 Caldwell OH 43724 Noble 1 Retail Freestanding
26.14 SMF VI 8990 United Lane 8990 United Lane Athens OH 45701 Athens 1 Retail Freestanding
26.15 SMF VI 11180 Chardon Road 11180 Chardon Road Chardon OH 44024 Geauga 1 Retail Freestanding
26.16 SMF VI 3274 Winfield Road 3274 Winfield Road Winfield WV 25213 Putnam 1 Retail Freestanding
26.17 SMF VI 1016 East State Street 1016 East State Street Athens OH 45701 Athens 1 Retail Freestanding
26.18 SMF VI 3881 Columbus Road 3881 Columbus Road Centerburg OH 43011 Knox 1 Retail Freestanding
26.19 SMF VI 555 South Street Southeast 555 South Street Southeast Warren OH 44483 Trumbull 1 Retail Freestanding
26.20 SMF VI 223 East Kiracofe Avenue 223 East Kiracofe Avenue Elida OH 45807 Allen 1 Retail Freestanding
26.21 SMF VI 10891 West Main Street 10891 West Main Street South Webster OH 45682 Scioto 1 Retail Freestanding
26.22 SMF VI 25 West Buckeye Street 25 West Buckeye Street West Salem OH 44287 Wayne 1 Retail Freestanding
26.23 SMF VI 115 Citizens Parkway 115 Citizens Parkway Bluffton OH 45817 Allen 1 Retail Freestanding
26.24 SMF VI 662 West Main Street 662 West Main Street Blanchester OH 45107 Clinton 1 Retail Freestanding
26.25 SMF VI 330 East Main Street 330 East Main Street Xenia OH 45385 Greene 1 Retail Freestanding
26.26 SMF VI 707 West Emmitt Avenue 707 West Emmitt Avenue Waverly OH 45690 Pike 1 Retail Freestanding
26.27 SMF VI 6711 Gilead Street 6711 Gilead Street Whitehouse OH 43571 Lucas 1 Retail Freestanding
27 GACC Autumn Park Apartments 4405 North Navarro Street Victoria TX 77904 Victoria 1 Multifamily Garden
28 BSP Decatur Crossing 4675 & 4775 West Teco Avenue Las Vegas NV 89118 Clark 1 Mixed Use Office/Industrial
29 BSP Hillside Flex Portfolio Various Various MI Various Various 2 Industrial Flex
29.01 BSP Hills Tech Research Park 37408 Hills Tech Drive Farmington Hills MI 48331 Oakland 1 Industrial Flex
29.02 BSP Andover Business Park 47119 Five Mile Road Plymouth MI 48170 Wayne 1 Industrial Flex
30 BSP Camelback Crossing 5115 North Dysart Road Litchfield Park AZ 85340 Maricopa 1 Retail Anchored
31 JPMCB 417-425 North Eighth Street 417-425 North 8th Street Philadelphia PA 19123 Philadelphia 1 Office CBD
32 GACC Sierra Forest 6660 Mableton Parkway Mableton GA 30126 Cobb 1 Multifamily Garden
33 SMF VI Centre at Culpeper 15161 Montanus Drive Culpeper VA 22701 Culpeper 1 Retail Anchored
34 BSP Broomfield Corporate Center 11525 Main Street Broomfield CO 80020 Broomfield 1 Office Data Center
35 SMF VI Abdo Retail Portfolio Various Various Various Various Various 3 Various Various
35.01 SMF VI Six Quebec 601 Marquette Avenue Minneapolis MN 55402 Hennepin 1 Mixed Use Retail/Office
35.02 SMF VI 136th & Colorado 13691 Colorado Boulevard Thornton CO 80602 Adams 1 Retail Shadow Anchored
35.03 SMF VI Shadowglen Shopping Center 4747-4783 Flintridge Drive Colorado Springs CO 80918 El Paso 1 Retail Shadow Anchored
36 GACC Somerset Apartments San Antonio 5335 Northwest Loop 410 San Antonio TX 78229 Bexar 1 Multifamily Garden
37 JPMCB Best Western Plus Austin Central 919 East Koenig Lane Austin TX 78751 Travis 1 Hotel Limited Service
38 SMF VI Kohl’s Wichita Falls 3712 Call Field Road Wichita Falls TX 76308 Wichita 1 Retail Freestanding
39 JPMCB Hampton Inn & Suites Adairsville 101 Travelers Path Adairsville GA 30103 Bartow 1 Hotel Limited Service
40 GACC Space Coast Portfolio Various Various FL Various Brevard 2 Various Various
40.01 GACC Galleria Executive Plaza 801-829 North Atlantic Avenue Cocoa Beach FL 32931 Brevard 1 Office Suburban
40.02 GACC Satellite Arms Apartments 1166 South Patrick Drive Satellite Beach FL 32937 Brevard 1 Multifamily Garden
41 JPMCB Starkville 301-329 and 331-509 Mallory Lane, 300-307 Abernathy Drive, 104-125 John Calvin Street, 101-123 Rutledge Street and 100-218 John Wesley Drive Starkville MS 39759 Oktibbeha 1 Multifamily Garden
42 GACC Holiday Inn Express Kanab 217 South 100 East Kanab UT 84741 Kane 1 Hotel Limited Service
43 BSP Comfort Suites RDU 5219 Page Road Durham NC 27703 Durham 1 Hotel Limited Service
44 SMF VI Hampton Inn – Beaumont 3795 Interstate 10 South Beaumont TX 77705 Jefferson 1 Hotel Limited Service
45 GACC 6627 Maple 6627 Maple Avenue Dallas TX 75235 Dallas 1 Industrial Warehouse/Distribution
46 SMF VI Destiny Phoenix West 416 North Citrus Road Goodyear AZ 85338 Maricopa 1 Manufactured Housing Manufactured Housing
47 BSP 11264 Corliss Avenue 11264 Corliss Avenue Chicago IL 60628 Cook 1 Industrial Warehouse
48 GACC Holiday Inn Express Clermont 1810 South Highway 27 Clermont FL 34711 Lake 1 Hotel Limited Service
49 SMF VI North Kent Shopping Center 4311 Plainfield Avenue Northeast Grand Rapids MI 49525 Kent 1 Retail Anchored

 

 A-1-1

 

 

ANNEX A-1

                                 
                          Original   Current  
        Year    Unit of      Occupancy Appraised Appraisal Current Original Balance Current   Balance % of Initial
Loan # Seller Property Name Year Built Renovated Units  Measure Occupancy % Date Value ($) Date LTV % Balance ($) per Unit ($) Balance ($) per Unit ($) Pool Balance
1 JPMCB Opry Mills 2000 2012 1,169,633 Square Feet 98.6% 03/14/16 738,000,000 05/10/16 50.8% 80,000,000 321 80,000,000 321 8.2%
2 JPMCB Center 21 1986, 2008   689,302 Square Feet 98.8% 03/01/16 275,100,000 05/19/16 59.3% 80,000,000 236 80,000,000 236 8.2%
3 JPMCB 693 Fifth Avenue 1993 2015 96,514 Square Feet 57.1% 04/01/16 525,000,000 05/24/16 47.6% 65,000,000 2,590 65,000,000 2,590 6.6%
4 JPMCB Marriott Atlanta Buckhead 1975 2008 349 Rooms 79.7% 04/30/16 78,000,000 04/01/16 64.7% 50,500,000 144,699 50,500,000 144,699 5.2%
5 JPMCB 100 East Pratt 1975, 1991 2015 662,708 Square Feet 99.4% 02/26/16 187,800,000 03/02/16 58.8% 50,400,000 167 50,400,000 167 5.2%
6 JPMCB The Shops at Crystals 2009   262,327 Square Feet 87.6% 04/21/16 1,100,000,000 04/26/16 34.8% 50,000,000 1,459 50,000,000 1,459 5.1%
7 BSP Renaissance Center 1997-2001   573,053 Square Feet 100.0% 04/30/16 110,500,000 12/16/15 63.9% 40,360,000 123 40,360,000 123 4.1%
8 JPMCB 650 Poydras 1983 2005 453,255 Square Feet 86.0% 03/15/16 53,400,000 03/24/16 71.7% 38,300,000 84 38,300,000 84 3.9%
9 JPMCB SLS South Beach 1939, 2012 2012 140 Rooms 73.7% 05/31/16 125,000,000 01/01/16 55.0% 33,750,000 491,071 33,750,000 491,071 3.4%
10 GACC Hagerstown Premium Outlets 1988-2000   484,994 Square Feet 90.4% 04/01/16 150,000,000 11/30/15 51.3% 31,000,000 159 31,000,000 159 3.2%
11 JPMCB 1000 Parkwood 1985 2007 212,705 Square Feet 94.3% 05/01/16 39,200,000 04/13/16 64.5% 25,285,000 119 25,285,000 119 2.6%
12 JPMCB 7083 Hollywood Boulevard 1985 2012 82,180 Square Feet 97.3% 03/31/16 42,200,000 05/19/16 51.4% 21,700,000 264 21,700,000 264 2.2%
13 BSP 700 17th Street 1960 1999 182,505 Square Feet 89.8% 05/01/16 39,800,000 04/21/16 52.8% 21,000,000 115 21,000,000 115 2.1%
14 JPMCB Four Penn Center 1964 2001 522,600 Square Feet 78.7% 03/31/16 91,900,000 03/07/16 75.0% 20,925,000 132 20,925,000 132 2.1%
15 BSP Aloft Milwaukee 2009   160 Rooms 80.0% 03/31/16 31,400,000 03/29/17 63.6% 20,000,000 125,000 19,977,568 124,860 2.0%
16 JPMCB Renaissance Providence Downtown Hotel 2007 2016 272 Rooms 73.6% 04/30/16 73,000,000 12/01/16 61.4% 20,000,000 165,441 19,908,869 164,687 2.0%
17 BSP Springhill Suites Norfolk & Residence Inn Chesapeake Various Various 252 Rooms 77.2% 04/30/16 36,000,000 Various 54.8% 19,750,000 78,373 19,717,217 78,243 2.0%
17.01 BSP Residence Inn Chesapeake 2005 2015 121 Rooms 85.5% 04/30/16 20,600,000 04/13/16   11,382,796   11,363,901   1.2%
17.02 BSP Springhill Suites Norfolk 2004 2014 131 Rooms 69.6% 04/30/16 15,400,000 04/01/16   8,367,204   8,353,316   0.9%
18 BSP RC Shoppes 2006   43,664 Square Feet 96.7% 05/03/16 22,500,000 04/01/16 72.2% 16,250,000 372 16,250,000 372 1.7%
19 SMF VI Hotel Tybee 1989, 1993 2015 208 Rooms 51.0% 03/31/16 23,000,000 04/01/16 69.5% 16,000,000 76,923 15,973,539 76,796 1.6%
20 BSP K&G Marketplace 2000 2016 29,432 Square Feet 90.6% 01/16/16 25,700,000 10/01/16 60.9% 15,650,000 532 15,650,000 532 1.6%
21 BSP 2000 Glades Road 1980   59,371 Square Feet 85.9% 05/11/16 18,900,000 03/16/16 74.9% 15,000,000 253 15,000,000 253 1.5%
22 GACC Waltonwood at University 1988 2016 122 Beds 92.4% 05/31/16 23,500,000 12/02/15 63.4% 15,000,000 122,951 14,904,718 122,170 1.5%
23 SMF VI Grass Valley Shopping Center 1981-1982   153,502 Square Feet 95.5% 06/09/16 20,500,000 04/11/16 72.0% 14,750,000 96 14,750,000 96 1.5%
24 BSP Gateway of Grand Blanc 2003   220 Units 97.3% 05/27/16 21,000,000 05/04/16 69.3% 14,550,000 66,136 14,550,000 66,136 1.5%
25 SMF VI TBC Place 1999-2000   177,743 Square Feet 87.0% 05/17/16 21,000,000 05/01/16 66.4% 13,950,000 78 13,950,000 78 1.4%
26 SMF VI Dollar General Portfolio Various   216,739 Square Feet 93.4% 07/06/16 17,710,000 Various 74.5% 13,200,000 61 13,200,000 61 1.3%
26.01 SMF VI 4180 State Route 133 2004   8,125 Square Feet 100.0% 07/06/16 860,000 05/20/16   640,994   640,994   0.1%
26.02 SMF VI 1345 1st Street 2004   8,125 Square Feet 100.0% 07/06/16 770,000 05/19/16   573,913   573,913   0.1%
26.03 SMF VI 125 East Main Street 2004   8,125 Square Feet 100.0% 07/06/16 770,000 05/19/16   573,913   573,913   0.1%
26.04 SMF VI 835 7th Street 2004   8,125 Square Feet 100.0% 07/06/16 750,000 05/19/16   559,006   559,006   0.1%
26.05 SMF VI 747 Wooster Road North 2003   8,125 Square Feet 100.0% 07/06/16 740,000 05/19/16   551,553   551,553   0.1%
26.06 SMF VI 1350 Grandview Road 2003   8,125 Square Feet 100.0% 07/06/16 740,000 05/19/16   551,553   551,553   0.1%
26.07 SMF VI 3626 Cleveland Avenue South 2004   8,125 Square Feet 100.0% 07/06/16 740,000 05/19/16   551,553   551,553   0.1%
26.08 SMF VI 10787 Ensley Drive Northeast 2004   8,125 Square Feet 100.0% 07/06/16 660,000 05/19/16   537,716   537,716   0.1%
26.09 SMF VI 1622 Cleveland Road 2003   8,125 Square Feet 100.0% 07/06/16 720,000 05/19/16   536,646   536,646   0.1%
26.10 SMF VI 120 Plum Street North 2003   8,125 Square Feet 100.0% 07/06/16 710,000 05/19/16   529,193   529,193   0.1%
26.11 SMF VI 477 Oberlin Elyria Road 2003   8,125 Square Feet 100.0% 07/06/16 710,000 05/19/16   529,193   529,193   0.1%
26.12 SMF VI 5626 US Route 6 2004   8,125 Square Feet 100.0% 07/06/16 690,000 05/19/16   514,286   514,286   0.1%
26.13 SMF VI 18005 State Route 78 2002   8,000 Square Feet 100.0% 07/06/16 690,000 05/23/16   514,286   514,286   0.1%
26.14 SMF VI 8990 United Lane 2003   8,000 Square Feet 100.0% 07/06/16 670,000 05/23/16   499,379   499,379   0.1%
26.15 SMF VI 11180 Chardon Road 2004   8,125 Square Feet 100.0% 07/06/16 670,000 05/19/16   499,379   499,379   0.1%
26.16 SMF VI 3274 Winfield Road 2004   8,125 Square Feet 100.0% 07/06/16 670,000 05/19/16   499,379   499,379   0.1%
26.17 SMF VI 1016 East State Street 2002   8,000 Square Feet 100.0% 07/06/16 650,000 05/23/16   484,472   484,472   0.0%
26.18 SMF VI 3881 Columbus Road 2004   8,125 Square Feet 100.0% 07/06/16 640,000 05/20/16   481,034   481,034   0.0%
26.19 SMF VI 555 South Street Southeast 2004   9,014 Square Feet 100.0% 07/06/16 710,000 05/19/16   479,387   479,387   0.0%
26.20 SMF VI 223 East Kiracofe Avenue 2004   8,125 Square Feet 100.0% 07/06/16 640,000 05/20/16   477,019   477,019   0.0%
26.21 SMF VI 10891 West Main Street 2003   8,000 Square Feet 100.0% 07/06/16 630,000 05/25/16   469,565   469,565   0.0%
26.22 SMF VI 25 West Buckeye Street 2002   7,200 Square Feet 100.0% 07/06/16 630,000 05/19/16   469,565   469,565   0.0%
26.23 SMF VI 115 Citizens Parkway 2004   8,125 Square Feet 100.0% 07/06/16 620,000 05/20/16   462,112   462,112   0.0%
26.24 SMF VI 662 West Main Street 2002   8,000 Square Feet 100.0% 07/06/16 500,000 05/20/16   372,671   372,671   0.0%
26.25 SMF VI 330 East Main Street 2003   7,200 Square Feet 0.0% 07/06/16 400,000 05/20/16   298,137   298,137   0.0%
26.26 SMF VI 707 West Emmitt Avenue 2003   8,000 Square Feet 100.0% 07/06/16 390,000 05/25/16   290,683   290,683   0.0%
26.27 SMF VI 6711 Gilead Street 2003   7,200 Square Feet 0.0% 07/06/16 340,000 05/20/16   253,416   253,416   0.0%
27 GACC Autumn Park Apartments 1982 2015 288 Units 80.9% 06/07/16 16,650,000 10/15/15 75.0% 12,487,500 43,359 12,487,500 43,359 1.3%
28 BSP Decatur Crossing 2007   112,299 Square Feet 99.0% 03/31/16 17,285,000 08/01/15 71.4% 12,500,000 111 12,345,985 110 1.3%
29 BSP Hillside Flex Portfolio Various   194,201 Square Feet 88.4% 04/07/16 16,500,000 12/21/15 72.3% 12,000,000 62 11,930,318 61 1.2%
29.01 BSP Hills Tech Research Park 1984-1986   133,401 Square Feet 86.7% 04/07/16 8,400,000 12/21/15   6,109,091   6,073,616   0.6%
29.02 BSP Andover Business Park 2002   60,800 Square Feet 92.1% 04/07/16 8,100,000 12/21/15   5,890,909   5,856,701   0.6%
30 BSP Camelback Crossing 2003   94,156 Square Feet 93.0% 03/31/16 14,650,000 09/21/15 71.4% 10,459,200 111 10,459,200 111 1.1%
31 JPMCB 417-425 North Eighth Street 1908 2014 101,284 Square Feet 90.9% 01/05/16 13,575,000 12/10/15 73.5% 10,045,000 99 9,984,268 99 1.0%
32 GACC Sierra Forest 1970-1971 2010 272 Units 93.4% 05/26/16 13,300,000 02/05/16 73.7% 9,842,000 36,184 9,808,626 36,061 1.0%
33 SMF VI Centre at Culpeper 2006   72,878 Square Feet 84.3% 05/18/16 13,700,000 05/10/16 71.2% 9,750,000 134 9,750,000 134 1.0%
34 BSP Broomfield Corporate Center 2002 2007 92,800 Square Feet 100.0% 07/06/16 17,800,000 02/12/16 49.2% 8,750,000 94 8,750,000 94 0.9%
35 SMF VI Abdo Retail Portfolio Various Various 49,136 Square Feet 95.7% 06/09/16 11,720,000 Various 74.2% 8,700,000 177 8,700,000 177 0.9%
35.01 SMF VI Six Quebec 1949 2006 20,904 Square Feet 100.0% 06/09/16 5,820,000 05/12/16   4,320,307   4,320,307   0.4%
35.02 SMF VI 136th & Colorado 2009   15,032 Square Feet 93.9% 06/09/16 4,200,000 05/10/16   3,117,747   3,117,747   0.3%
35.03 SMF VI Shadowglen Shopping Center 1972   13,200 Square Feet 90.9% 06/09/16 1,700,000 05/23/16   1,261,945   1,261,945   0.1%
36 GACC Somerset Apartments San Antonio 1968 2015 241 Units 93.4% 03/15/16 12,300,000 12/04/15 69.1% 8,500,000 35,270 8,500,000 35,270 0.9%
37 JPMCB Best Western Plus Austin Central 1981 2002 137 Rooms 67.1% 09/30/15 13,000,000 11/01/15 63.8% 8,350,000 60,949 8,290,153 60,512 0.8%
38 SMF VI Kohl’s Wichita Falls 1992 2005 110,763 Square Feet 100.0% 07/06/16 11,880,000 02/23/16 67.3% 8,000,000 72 7,990,473 72 0.8%
39 JPMCB Hampton Inn & Suites Adairsville 2013   79 Rooms 76.4% 12/31/15 10,300,000 11/10/15 68.4% 7,100,000 89,873 7,049,770 89,238 0.7%
40 GACC Space Coast Portfolio Various Various 42,534 Square Feet / 36 Units Square Feet/Units 100.0% 03/31/16 9,000,000 Various 74.5% 6,750,000 Various 6,702,057 Various 0.7%
40.01 GACC Galleria Executive Plaza 1986 2006 42,534 Square Feet 100.0% 03/31/16 5,700,000 09/22/15   4,275,000   4,244,636   0.4%
40.02 GACC Satellite Arms Apartments 1965 2013 36 Units 100.0% 03/31/16 3,300,000 09/21/15   2,475,000   2,457,421   0.3%
41 JPMCB Starkville 2004-2005   306 Units 99.0% 02/01/16 9,600,000 01/22/16 68.5% 6,600,000 21,569 6,577,484 21,495 0.7%
42 GACC Holiday Inn Express Kanab 2008 2015 79 Rooms 82.8% 03/31/16 11,000,000 02/01/16 59.0% 6,500,000 82,278 6,485,100 82,090 0.7%
43 BSP Comfort Suites RDU 1998 2013 125 Rooms 69.6% 03/31/16 8,900,000 05/03/16 61.7% 5,500,000 44,000 5,490,792 43,926 0.6%
44 SMF VI Hampton Inn – Beaumont 1999 2016 121 Rooms 72.1% 02/29/16 7,800,000 04/13/16 69.9% 5,450,000 45,041 5,450,000 45,041 0.6%
45 GACC 6627 Maple 1956 2015 43,635 Square Feet 100.0% 07/06/16 7,000,000 10/09/15 64.3% 4,500,000 103 4,500,000 103 0.5%
46 SMF VI Destiny Phoenix West 1986   284 Pads 70.0% 03/01/16 6,550,000 05/13/16 66.8% 4,375,000 15,405 4,375,000 15,405 0.4%
47 BSP 11264 Corliss Avenue 1977 2015 145,000 Square Feet 100.0% 07/06/16 5,800,000 10/12/15 69.9% 4,100,000 28 4,054,781 28 0.4%
48 GACC Holiday Inn Express Clermont 1999 2013 69 Rooms 65.5% 03/31/16 6,400,000 01/01/17 62.2% 4,000,000 57,971 3,983,351 57,730 0.4%
49 SMF VI North Kent Shopping Center 1969 2003 94,400 Square Feet 89.4% 04/01/16 4,320,000 04/28/16 63.0% 2,725,000 29 2,720,733 29 0.3%

 

 A-1-2

 

 

ANNEX A-1

                                               
              Net                                
      Crossed Related   Interest   Admin. Mortgage   Monthly Debt Annual Debt   First   Partial IO Partial IO Loan Rem. Rem.     Payment Grace Period Grace Period    
Loan # Seller Property Name Loan Borrower Rate % Fee % Rate % Accrual Type Service ($) Service ($) Note Date Payment Date Last IO Payment First P&I Payment  Term  Amort I/O Period Seasoning Due Date  (Late Payment)  (Default) Maturity Date ARD Loan
1 JPMCB Opry Mills No Yes - Group 1 4.09200 0.01503 4.07698 Actual/360 276,588.89 3,319,066.67 06/02/16 08/01/16     120 0 120 0 1 0 0 07/01/26 No
2 JPMCB Center 21 No Yes - Group 3 4.14000 0.01503 4.12498 Actual/360 279,833.33 3,358,000.00 06/24/16 08/01/16     120 0 120 0 1 0 5 (Twice per year) 07/01/26 No
3 JPMCB 693 Fifth Avenue No No 3.96600 0.01503 3.95098 Actual/360 341,874.86 4,102,498.32 06/10/16 08/01/16 07/01/18 08/01/18 120 300 24 0 1 0 0 07/01/26 No
4 JPMCB Marriott Atlanta Buckhead No No 4.30000 0.01503 4.28498 Actual/360 249,910.08 2,998,920.96 06/24/16 08/01/16 07/01/19 08/01/19 120 360 36 0 1 0 0 07/01/26 No
5 JPMCB 100 East Pratt No Yes - Group 2 4.67000 0.01503 4.65498 Actual/360 260,485.44 3,125,825.28 03/31/16 05/06/16 04/06/21 05/06/21 117 360 60 3 6 0 0 04/06/26 No
6 JPMCB The Shops at Crystals No Yes - Group 1 3.74400 0.01503 3.72898 Actual/360 158,166.67 1,898,000.00 06/09/16 08/01/16     120 0 120 0 1 0 0 07/01/26 No
7 BSP Renaissance Center No Yes - Group 2 5.02000 0.01503 5.00498 Actual/360 217,154.80 2,605,857.60 02/11/16 04/06/16 03/06/21 04/06/21 116 360 60 4 6 0 0 03/06/26 No
8 JPMCB 650 Poydras No No 4.59752 0.01503 4.58250 Actual/360 196,286.03 2,355,432.36 06/07/16 08/01/16     120 360 0 0 1 0 0 07/01/26 No
9 JPMCB SLS South Beach No No 4.94000 0.01503 4.92498 Actual/360 140,867.19 1,690,406.25 02/08/16 04/01/16     56 0 60 4 1 0 0 03/01/21 No
10 GACC Hagerstown Premium Outlets No Yes - Group 1 4.25900 0.01503 4.24398 Actual/360 152,664.75 1,831,977.00 01/07/16 03/06/16 02/06/18 03/06/18 115 360 24 5 6 5 0 02/06/26 No
11 JPMCB 1000 Parkwood No No 4.55000 0.01503 4.53498 Actual/360 128,867.66 1,546,411.92 05/12/16 07/01/16 06/01/19 07/01/19 119 360 36 1 1 0 0 06/01/26 No
12 JPMCB 7083 Hollywood Boulevard No Yes - Group 3 4.14000 0.01503 4.12498 Actual/360 75,904.79 910,857.50 06/24/16 08/01/16     120 0 120 0 1 0 5 (Twice per year) 07/01/26 No
13 BSP 700 17th Street No No 4.89000 0.01503 4.87498 Actual/360 111,325.00 1,335,900.00 06/06/16 07/06/16 06/06/18 07/06/18 119 360 24 1 6 0 0 06/06/26 No
14 JPMCB Four Penn Center No No 4.67500 0.01503 4.65998 Actual/360 108,210.76 1,298,529.12 04/08/16 06/01/16 05/01/21 06/01/21 118 360 60 2 1 5 5 05/01/26 No
15 BSP Aloft Milwaukee No No 5.37000 0.01503 5.35498 Actual/360 111,931.91 1,343,182.92 05/18/16 07/06/16     119 359 0 1 6 0 0 06/06/26 No
16 JPMCB Renaissance Providence Downtown Hotel No No 5.00000 0.02503 4.97498 Actual/360 107,364.32 1,288,371.84 02/09/16 04/01/16     116 356 0 4 1 0 0 03/01/26 No
17 BSP Springhill Suites Norfolk & Residence Inn Chesapeake No No 5.80000 0.01503 5.78498 Actual/360 127,972.50 1,535,670.03 05/10/16 07/06/16     119 299 0 1 6 0 0 06/06/26 No
17.01 BSP Residence Inn Chesapeake                                          
17.02 BSP Springhill Suites Norfolk                                          
18 BSP RC Shoppes No No 5.10000 0.01503 5.08498 Actual/360 88,229.34 1,058,752.08 05/10/16 07/06/16 06/06/19 07/06/19 119 360 36 1 6 0 0 06/06/26 No
19 SMF VI Hotel Tybee No No 5.10200 0.04503 5.05698 Actual/360 94,487.71 1,133,852.52 05/16/16 07/06/16     119 299 0 1 6 0 0 06/06/26 No
20 BSP K&G Marketplace No No 5.07000 0.01503 5.05498 Actual/360 84,683.38 1,016,200.56 12/16/15 02/06/16 01/06/19 02/06/19 114 360 36 6 6 0 0 01/06/26 No
21 BSP 2000 Glades Road No No 5.10000 0.01503 5.08498 Actual/360 81,442.47 977,309.64 05/26/16 07/06/16 12/06/17 01/06/18 119 360 18 1 6 0 0 06/06/26 No
22 GACC Waltonwood at University No No 4.63000 0.01503 4.61498 Actual/360 77,165.82 925,989.84 01/29/16 03/06/16     115 355 0 5 6 0 0 02/06/26 No
23 SMF VI Grass Valley Shopping Center No No 4.52000 0.01503 4.50498 Actual/360 74,911.47 898,937.64 06/10/16 08/06/16     120 360 0 0 6 0 0 07/06/26 No
24 BSP Gateway of Grand Blanc No No 4.74000 0.06253 4.67748 Actual/360 75,812.01 909,744.12 06/02/16 07/06/16 06/06/17 07/06/17 119 360 12 1 6 0 0 06/06/26 No
25 SMF VI TBC Place No Yes - Group 4 4.58800 0.01503 4.57298 Actual/360 71,413.88 856,966.56 05/26/16 07/06/16 06/06/21 07/06/21 119 360 60 1 6 0 0 06/06/26 No
26 SMF VI Dollar General Portfolio No No 4.97000 0.01503 4.95498 Actual/360 70,618.63 847,423.56 06/21/16 08/06/16     120 360 0 0 6 0 0 07/06/26 No
26.01 SMF VI 4180 State Route 133                                          
26.02 SMF VI 1345 1st Street                                          
26.03 SMF VI 125 East Main Street                                          
26.04 SMF VI 835 7th Street                                          
26.05 SMF VI 747 Wooster Road North                                          
26.06 SMF VI 1350 Grandview Road                                          
26.07 SMF VI 3626 Cleveland Avenue South                                          
26.08 SMF VI 10787 Ensley Drive Northeast                                          
26.09 SMF VI 1622 Cleveland Road                                          
26.10 SMF VI 120 Plum Street North                                          
26.11 SMF VI 477 Oberlin Elyria Road                                          
26.12 SMF VI 5626 US Route 6                                          
26.13 SMF VI 18005 State Route 78                                          
26.14 SMF VI 8990 United Lane                                          
26.15 SMF VI 11180 Chardon Road                                          
26.16 SMF VI 3274 Winfield Road                                          
26.17 SMF VI 1016 East State Street                                          
26.18 SMF VI 3881 Columbus Road                                          
26.19 SMF VI 555 South Street Southeast                                          
26.20 SMF VI 223 East Kiracofe Avenue                                          
26.21 SMF VI 10891 West Main Street                                          
26.22 SMF VI 25 West Buckeye Street                                          
26.23 SMF VI 115 Citizens Parkway                                          
26.24 SMF VI 662 West Main Street                                          
26.25 SMF VI 330 East Main Street                                          
26.26 SMF VI 707 West Emmitt Avenue                                          
26.27 SMF VI 6711 Gilead Street                                          
27 GACC Autumn Park Apartments No No 4.71000 0.07253 4.63748 Actual/360 64,839.97 778,079.64 12/18/15 02/06/16 01/06/19 02/06/19 114 360 36 6 6 0 0 01/06/26 No
28 BSP Decatur Crossing No Yes - Group 2 4.73000 0.01503 4.71498 Actual/360 65,055.31 780,663.72 09/03/15 10/06/15     110 350 0 10 6 0 0 09/06/25 No
29 BSP Hillside Flex Portfolio No No 5.10000 0.01503 5.08498 Actual/360 65,153.97 781,847.64 01/08/16 03/06/16     115 355 0 5 6 5 0 02/06/26 No
29.01 BSP Hills Tech Research Park                                          
29.02 BSP Andover Business Park                                          
30 BSP Camelback Crossing No No 4.84000 0.01503 4.82498 Actual/360 55,128.96 661,547.52 10/27/15 12/06/15 11/06/20 12/06/20 112 360 60 8 6 0 0 11/06/25 No
31 JPMCB 417-425 North Eighth Street No No 4.89000 0.05503 4.83498 Actual/360 53,250.46 639,005.52 01/11/16 03/01/16     115 355 0 5 1 0 0 02/01/26 No
32 GACC Sierra Forest No No 5.13000 0.08253 5.04748 Actual/360 53,618.69 643,424.28 03/09/16 05/06/16     117 357 0 3 6 0 0 04/06/26 No
33 SMF VI Centre at Culpeper No Yes - Group 4 4.51800 0.01503 4.50298 Actual/360 49,506.15 594,073.80 05/26/16 07/06/16 06/06/21 07/06/21 119 360 60 1 6 0 0 06/06/26 No
34 BSP Broomfield Corporate Center No No 4.37340 0.01503 4.35838 Actual/360 32,332.28 387,987.36 03/10/16 05/06/16     117 0 120 3 6 5 0 04/06/26 No
35 SMF VI Abdo Retail Portfolio No No 4.90000 0.01503 4.88498 Actual/360 46,173.22 554,078.64 06/13/16 08/06/16 07/06/17 08/06/17 120 360 12 0 6 0 0 07/06/26 No
35.01 SMF VI Six Quebec                                          
35.02 SMF VI 136th & Colorado                                          
35.03 SMF VI Shadowglen Shopping Center                                          
36 GACC Somerset Apartments San Antonio No No 4.66000 0.01503 4.64498 Actual/360 43,880.09 526,561.08 12/23/15 02/06/16 01/06/21 02/06/21 114 360 60 6 6 0 0 01/06/26 No
37 JPMCB Best Western Plus Austin Central No No 4.88400 0.01503 4.86898 Actual/360 44,234.51 530,814.12 12/11/15 02/01/16     114 354 0 6 1 0 0 01/01/26 No
38 SMF VI Kohl’s Wichita Falls No No 5.04800 0.01503 5.03298 Actual/360 43,180.72 518,168.64 05/19/16 07/06/16     127 359 0 1 6 0 0 02/06/27 No
39 JPMCB Hampton Inn & Suites Adairsville No No 4.95000 0.01503 4.93498 Actual/360 37,897.67 454,772.04 12/30/15 02/01/16     114 354 0 6 1 0 0 01/01/26 No
40 GACC Space Coast Portfolio No No 4.93000 0.08253 4.84748 Actual/360 35,947.24 431,366.88 12/07/15 02/06/16     54 354 0 6 6 0 0 01/06/21 No
40.01 GACC Galleria Executive Plaza                                          
40.02 GACC Satellite Arms Apartments                                          
41 JPMCB Starkville No No 5.10000 0.01503 5.08498 Actual/360 35,834.69 430,016.28 03/03/16 05/01/16     117 357 0 3 1 0 0 04/01/26 No
42 GACC Holiday Inn Express Kanab No No 4.95000 0.08253 4.86748 Actual/360 34,695.05 416,340.60 05/02/16 06/06/16     118 358 0 2 6 0 0 05/06/26 No
43 BSP Comfort Suites RDU No No 5.02000 0.01503 5.00498 Actual/360 32,216.57 386,598.84 06/01/16 07/06/16     119 299 0 1 6 0 0 06/06/26 No
44 SMF VI Hampton Inn – Beaumont No No 6.30500 0.01503 6.28998 Actual/360 33,751.78 405,021.36 05/17/16 07/06/16 12/06/18 01/06/19 59 360 30 1 6 0 0 06/06/21 No
45 GACC 6627 Maple No No 4.45000 0.01503 4.43498 Actual/360 22,667.34 272,008.08 04/11/16 06/06/16 05/06/17 06/06/17 118 360 12 2 6 0 0 05/06/26 No
46 SMF VI Destiny Phoenix West No No 4.79000 0.06503 4.72498 Actual/360 25,043.39 300,520.68 06/09/16 08/06/16     120 300 0 0 6 0 0 07/06/26 No
47 BSP 11264 Corliss Avenue No No 5.25000 0.01503 5.23498 Actual/360 24,569.16 294,829.92 11/23/15 01/06/16     113 293 0 7 6 0 0 12/06/25 No
48 GACC Holiday Inn Express Clermont No No 5.43000 0.01503 5.41498 Actual/360 22,536.20 270,434.40 02/23/16 04/06/16     116 356 0 4 6 0 0 03/06/26 No
49 SMF VI North Kent Shopping Center No No 5.46500 0.01503 5.44998 Actual/360 16,676.97 200,123.64 06/01/16 07/06/16     119 299 0 1 6 0 0 06/06/26 No

 

 A-1-3

 

 

ANNEX A-1

 

                HISTORICAL FINANCIALS
                                         
      Final   Maturity/ARD   Maturity Prepayment 2013 2013 2013 2014 2014 2014 2015 2015 2015 Most Recent Most Recent Most Recent  
Loan # Seller Property Name Mat Date Balance ($)   LTV % Provision (Payments) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($)  Revenues ($)  Total Expenses ($)  NOI ($) As of
1 JPMCB Opry Mills   80,000,000   50.8% L(24),Def(89),O(7) 49,127,199 14,625,041 34,502,158 50,063,915 15,076,680 34,987,235 51,734,040 15,026,181 36,707,859 51,765,862 14,870,712 36,895,150 01/31/16
2 JPMCB Center 21   80,000,000   59.3% L(24),Def(92),O(4) 19,177,341 8,183,102 10,994,239 20,721,990 8,551,773 12,170,217 20,216,275 8,817,110 11,399,165 20,515,971 9,039,124 11,476,847 03/31/16
3 JPMCB 693 Fifth Avenue   50,996,968   37.4% L(25),Grtr1%orYM(91),O(4)       8,701,285 3,798,967 4,902,318 18,736,883 4,528,682 14,208,201 19,303,224 4,712,493 14,590,731 03/31/16
4 JPMCB Marriott Atlanta Buckhead   44,003,720   56.4% L(25),Grtr1%orYM(88),O(7) 20,684,367 16,534,329 4,150,038 21,873,461 17,047,231 4,826,230 23,520,950 17,906,640 5,614,309 24,358,209 18,471,815 5,886,394 04/30/16
5 JPMCB 100 East Pratt   46,245,517   53.9% L(27),Def(89),O(4) 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
6 JPMCB The Shops at Crystals   50,000,000   34.8% L(24),Def(89),O(7) 58,100,295 18,045,943 40,054,352 62,646,345 19,004,031 43,642,314 65,203,201 18,826,390 46,376,811        
7 BSP Renaissance Center   37,234,637   58.9% L(28),Def(88),O(4) 14,162,783 5,920,493 8,242,290 14,244,265 5,722,803 8,521,462 14,708,853 5,958,563 8,750,290 14,253,513 5,739,365 8,514,148 04/30/16
8 JPMCB 650 Poydras   31,068,184   58.2% L(24),Def(93),O(3) 8,261,242 3,859,944 4,401,298 8,713,510 4,034,726 4,678,784 8,502,897 3,875,053 4,627,844 8,516,844 3,923,876 4,592,968 02/29/16
9 JPMCB SLS South Beach   33,750,000   55.0% L(28),Def(29),O(3) 47,446,809 41,155,688 6,291,121 51,456,649 43,896,348 7,560,301 48,981,847 41,985,629 6,996,218 45,667,056 37,338,609 8,328,447 05/31/16
10 GACC Hagerstown Premium Outlets   26,300,979   43.6% L(29),Def(84),O(7) 15,029,875 4,737,140 10,292,735 15,977,634 4,932,414 11,045,220 15,740,295 4,539,055 11,201,240        
11 JPMCB 1000 Parkwood   22,160,564   56.5% L(25),Def(92),O(3) 3,052,524 1,448,398 1,604,126 3,866,604 1,723,552 2,143,052 4,160,933 1,760,862 2,400,071 4,172,838 1,702,552 2,470,286 05/31/16
12 JPMCB 7083 Hollywood Boulevard   21,700,000   51.4% L(24),Def(92),O(4) 2,766,600 1,221,100 1,545,500 3,323,400 1,249,300 2,074,100 3,711,100 1,449,600 2,261,500 3,806,860 1,409,805 2,397,055 03/31/16
13 BSP 700 17th Street   18,120,429   45.5% L(25),Def(91),O(4) 2,805,627 1,894,199 911,428 2,976,282 1,875,834 1,100,448 3,552,381 2,002,879 1,549,502 3,711,493 1,999,148 1,712,345 04/30/16
14 JPMCB Four Penn Center   19,202,072   68.8% L(26),Def(90),O(4) 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
15 BSP Aloft Milwaukee   16,637,984   53.0% L(25),Def(91),O(4) 6,986,465 5,191,288 1,795,177 7,289,437 5,334,142 1,955,295 7,745,166 5,704,884 2,040,282 7,883,793 5,719,450 2,164,343 03/31/16
16 JPMCB Renaissance Providence Downtown Hotel   16,443,496   50.7% L(25),Grtr1%orYM(91),O(4) 14,083,687 10,293,062 3,790,625 15,145,356 10,731,925 4,413,431 15,473,325 10,958,909 4,514,416 15,884,844 11,149,780 4,735,064 04/30/16
17 BSP Springhill Suites Norfolk & Residence Inn Chesapeake   14,593,623   40.5% L(25),Def(91),O(4) 6,448,450 4,564,700 1,883,750 7,091,491 4,854,123 2,237,368 7,396,474 4,865,694 2,530,780 7,790,719 4,936,106 2,854,613 04/30/16
17.01 BSP Residence Inn Chesapeake   8,410,948       3,326,944 2,191,828 1,135,116 3,834,819 2,446,452 1,388,367 3,781,101 2,359,419 1,421,682 4,093,007 2,416,595 1,676,412 04/30/16
17.02 BSP Springhill Suites Norfolk   6,182,675       3,121,506 2,372,872 748,634 3,256,672 2,407,671 849,001 3,615,373 2,506,275 1,109,098 3,697,712 2,519,510 1,178,202 04/30/16
18 BSP RC Shoppes   14,417,739   64.1% L(25),Def(91),O(4) 2,151,236 708,733 1,442,503 2,114,933 714,325 1,400,608 1,957,428 779,986 1,177,442 1,947,005 688,996 1,258,009 02/29/16
19 SMF VI Hotel Tybee   12,006,500   52.2% L(25),Def(90),O(5) 5,964,083 4,559,259 1,404,824       5,632,228 2,971,559 2,660,669 5,933,210 3,111,331 2,821,879 03/31/16
20 BSP K&G Marketplace   13,874,928   54.0% Grtr1%orYM(35),Def(81),O(4) 1,280,697 215,826 1,064,872 1,309,312 231,821 1,077,490 1,322,982 241,146 1,081,836 1,396,371 241,037 1,155,334 04/30/16
21 BSP 2000 Glades Road   12,856,587   68.0% L(25),DeforGrtr1%orYM(91),O(4) 2,055,162 825,063 1,230,099 2,014,857 775,574 1,239,283 2,017,316 816,561 1,200,755 1,953,129 794,337 1,158,792 03/31/16
22 GACC Waltonwood at University   12,180,921   51.8% L(29),Def(87),O(4) 3,046,305 1,408,836 1,637,469 3,033,790 1,487,254 1,546,536 3,112,543 1,583,115 1,529,428 3,285,772 1,627,840 1,657,932 05/31/16
23 SMF VI Grass Valley Shopping Center   11,933,238   58.2% L(5),Grtr1%orYM(111),O(4) 1,676,259 408,068 1,268,191 1,724,283 421,233 1,303,050 1,761,699 425,388 1,336,311 1,839,479 418,274 1,421,205 02/29/16
24 BSP Gateway of Grand Blanc   12,190,374   58.0% L(25),Def(91),O(4) 2,342,326 1,057,604 1,284,722 2,451,257 1,043,890 1,407,367 2,483,262 1,027,475 1,455,787 2,552,824 1,058,412 1,494,412 04/30/16
25 SMF VI TBC Place   12,783,420   60.9% L(25),DeforGrtr1%orYM(89),O(6) 1,507,271 677,716 829,555 1,467,575 681,170 786,405              
26 SMF VI Dollar General Portfolio   10,841,660   61.2% L(12),Grtr1%orYM(104),O(4)       1,765,991 430,371 1,335,620 1,928,921 541,189 1,387,732        
26.01 SMF VI 4180 State Route 133   526,472                                
26.02 SMF VI 1345 1st Street   471,377                                
26.03 SMF VI 125 East Main Street   471,377                                
26.04 SMF VI 835 7th Street   459,133                                
26.05 SMF VI 747 Wooster Road North   453,011                                
26.06 SMF VI 1350 Grandview Road   453,011                                
26.07 SMF VI 3626 Cleveland Avenue South   453,011                                
26.08 SMF VI 10787 Ensley Drive Northeast   441,646                                
26.09 SMF VI 1622 Cleveland Road   440,768                                
26.10 SMF VI 120 Plum Street North   434,646                                
26.11 SMF VI 477 Oberlin Elyria Road   434,646                                
26.12 SMF VI 5626 US Route 6   422,402                                
26.13 SMF VI 18005 State Route 78   422,402                                
26.14 SMF VI 8990 United Lane   410,159                                
26.15 SMF VI 11180 Chardon Road   410,159                                
26.16 SMF VI 3274 Winfield Road   410,159                                
26.17 SMF VI 1016 East State Street   397,915                                
26.18 SMF VI 3881 Columbus Road   395,091                                
26.19 SMF VI 555 South Street Southeast   393,738                                
26.20 SMF VI 223 East Kiracofe Avenue   391,793                                
26.21 SMF VI 10891 West Main Street   385,672                                
26.22 SMF VI 25 West Buckeye Street   385,672                                
26.23 SMF VI 115 Citizens Parkway   379,550                                
26.24 SMF VI 662 West Main Street   306,089                                
26.25 SMF VI 330 East Main Street   244,871                                
26.26 SMF VI 707 West Emmitt Avenue   238,749                                
26.27 SMF VI 6711 Gilead Street   208,140                                
27 GACC Autumn Park Apartments   10,983,404   66.0% L(24),Grtr2%orYM(92),O(4) 2,578,444 1,241,897 1,336,547 2,332,036 1,248,154 1,083,882 2,461,091 1,143,321 1,317,770 2,422,265 1,135,770 1,286,496 03/31/16
28 BSP Decatur Crossing   10,186,119   58.9% L(34),Def(84),O(2) 883,256 274,517 608,739 1,201,260 342,551 858,709 1,364,380 372,335 992,045 1,462,995 371,956 1,091,039 02/29/16
29 BSP Hillside Flex Portfolio   9,897,565   60.0% L(29),Def(84),O(7) 1,689,837 551,422 1,138,415 1,604,872 577,055 1,027,817 1,799,045 466,658 1,332,387 1,729,897 459,665 1,270,232 03/31/16
29.01 BSP Hills Tech Research Park   5,038,760       957,787 321,188 636,599 1,016,442 321,599 694,843 1,052,079 306,420 745,659 984,177 288,408 695,769 03/31/16
29.02 BSP Andover Business Park   4,858,805       732,050 230,234 501,816 588,430 255,456 332,974 746,966 160,238 586,728 745,720 171,257 574,463 03/31/16
30 BSP Camelback Crossing   9,621,927   65.7% L(32),Def(84),O(4) 1,481,578 472,559 1,009,019 1,486,818 469,988 1,016,830 1,388,468 478,285 910,183 1,433,160 467,717 965,443 04/30/16
31 JPMCB 417-425 North Eighth Street   8,228,443   60.6% L(25),Grtr1%orYM(93),O(2) 1,309,878 624,234 685,644 1,345,221 662,258 682,963       1,268,963 649,645 619,318 03/31/16
32 GACC Sierra Forest   8,125,402   61.1% L(27),Def(89),O(4) 1,812,105 703,128 1,108,977 1,725,414 599,140 1,126,274 1,917,564 689,043 1,228,521        
33 SMF VI Centre at Culpeper   8,924,666   65.1% L(25),DeforGrtr1%orYM(89),O(6) 1,291,277 234,170 1,057,107 1,256,091 255,212 1,000,879 1,323,993 244,585 1,079,408 1,346,812 256,247 1,090,565 03/31/16
34 BSP Broomfield Corporate Center   8,750,000   49.2% L(27),Def(88),O(5) 1,585,038 465,582 1,119,455 1,583,714 460,965 1,122,749 1,521,986 420,357 1,101,629        
35 SMF VI Abdo Retail Portfolio   7,323,954   62.5% L(24),Def(92),O(4) 1,147,998 475,765 672,233 1,303,577 547,259 756,318 1,415,667 562,939 852,728        
35.01 SMF VI Six Quebec   3,636,981       678,283 318,089 360,194 762,189 376,970 385,220 824,887 377,503 447,384        
35.02 SMF VI 136th & Colorado   2,624,625       269,857 99,239 170,618 345,733 101,135 244,598 416,086 116,073 300,013        
35.03 SMF VI Shadowglen Shopping Center   1,062,348       199,858 58,437 141,421 195,655 69,154 126,501 174,694 69,363 105,331        
36 GACC Somerset Apartments San Antonio   7,797,618   63.4% L(30),Def(85),O(5)             1,918,245 1,273,462 644,783 2,034,545 1,305,487 729,058 03/31/16
37 JPMCB Best Western Plus Austin Central   6,839,136   52.6% L(25),Grtr1%orYM(92),O(3) 2,225,512 1,400,365 825,147 2,443,169 1,429,082 1,014,087 2,986,501 1,646,021 1,340,480        
38 SMF VI Kohl’s Wichita Falls   6,466,074   54.4% L(25),Def(99),O(4)                          
39 JPMCB Hampton Inn & Suites Adairsville   5,827,976   56.6% L(30),Def(87),O(3)       2,190,229 1,329,301 860,929 2,370,462 1,408,134 962,327        
40 GACC Space Coast Portfolio   6,219,287   69.1% L(30),Def(26),O(4)       910,368 297,118 613,250       978,732 308,400 670,332 03/31/16
40.01 GACC Galleria Executive Plaza   3,938,882       519,562 205,930 313,632 614,707 201,927 412,780       636,155 186,638 449,517 03/31/16
40.02 GACC Satellite Arms Apartments   2,280,405             295,661 95,191 200,470       342,577 121,762 220,815 03/31/16
41 JPMCB Starkville   5,443,582   56.7% L(27),Def(90),O(3) 1,022,778 345,020 677,758 933,285 324,153 609,132 947,601 325,150 622,450        
42 GACC Holiday Inn Express Kanab   5,335,290   48.5% L(26),Def(90),O(4) 2,257,334 1,415,498 841,836 2,544,949 1,609,257 935,692 3,010,512 1,822,957 1,187,555 3,078,248 1,847,349 1,230,899 03/31/16
43 BSP Comfort Suites RDU   4,114,976   46.2% L(25),Def(91),O(4) 2,147,803 1,644,189 503,614 2,472,204 1,864,797 607,407 2,623,958 1,884,251 739,707 2,674,769 1,928,346 746,423 03/31/16
44 SMF VI Hampton Inn – Beaumont   5,297,450   67.9% L(25),Def(31),O(4) 2,406,239 1,915,219 491,020 2,590,967 2,034,542 556,425 2,900,188 2,191,332 708,856 2,902,797 2,169,756 733,041 02/29/16
45 GACC 6627 Maple   3,737,535   53.4% L(26),Def(89),O(5)                          
46 SMF VI Destiny Phoenix West   3,245,973   49.6% L(24),Def(92),O(4) 1,050,721 657,972 392,749 1,138,822 721,001 417,822 1,146,387 722,108 424,279 1,160,354 719,751 440,604 02/29/16
47 BSP 11264 Corliss Avenue   3,093,746   53.3% L(31),Def(83),O(6) 557,600 195,535 362,066 567,518 198,211 369,307 515,103 202,235 312,868 621,211 202,235 418,976 03/31/16
48 GACC Holiday Inn Express Clermont   3,334,234   52.1% L(28),Def(88),O(4) 1,379,103 1,074,880 304,223 1,648,806 1,150,961 497,845 1,822,821 1,241,975 580,846 1,807,845 1,224,946 582,899 03/31/16
49 SMF VI North Kent Shopping Center   2,071,499   48.0% L(25),Def(90),O(5) 738,733 338,643 400,090 737,285 368,133 369,152 782,866 373,642 409,224 762,466 395,092 367,374 04/30/16

 

 A-1-4

 

 

ANNEX A-1

                                   
                                   
      UW                            
      Economic UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF   Ground Lease Ground Lease    
Loan # Seller Property Name Occupancy % Revenues ($) Expenses ($) NOI ($)  Items ($) NCF ($)  NOI DSCR DSCR Debt Yield %  Debt Yield % Title Type  Expiration  Extension Terms PML %  
1 JPMCB Opry Mills 95.0% 52,975,528 15,212,634 37,762,894 1,488,609 36,274,285 2.43 2.33 10.1% 9.7% Fee        
2 JPMCB Center 21 95.0% 25,123,345 9,339,732 15,783,613 2,037,050 13,746,563 2.31 2.01 9.7% 8.4% Fee     15%  
3 JPMCB 693 Fifth Avenue 86.9% 20,153,750 4,235,787 15,917,963 206,811 15,711,152 1.01 1.00 6.4% 6.3% Fee        
4 JPMCB Marriott Atlanta Buckhead 79.7% 24,358,209 18,498,314 5,859,895 0 5,859,895 1.95 1.95 11.6% 11.6% Fee        
5 JPMCB 100 East Pratt 91.7% 25,662,031 11,861,769 13,800,262 1,148,545 12,651,717 2.02 1.85 12.5% 11.5% Fee        
6 JPMCB The Shops at Crystals 91.9% 64,805,737 15,337,877 49,467,860 1,857,629 47,610,231 3.41 3.28 12.9% 12.4% Fee        
7 BSP Renaissance Center 92.0% 13,700,053 6,412,398 7,287,656 738,909 7,098,746 1.60 1.56 10.3% 10.1% Fee        
8 JPMCB 650 Poydras 88.2% 8,531,901 3,916,164 4,615,737 748,654 3,867,083 1.96 1.64 12.1% 10.1% Fee        
9 JPMCB SLS South Beach 72.6% 46,943,000 39,707,650 7,235,350 0 7,235,350 2.10 2.10 10.5% 10.5% Fee        
10 GACC Hagerstown Premium Outlets 95.3% 16,370,416 4,999,235 11,371,181 730,254 10,640,926 2.50 2.34 14.8% 13.8% Fee        
11 JPMCB 1000 Parkwood 90.0% 4,516,815 1,886,789 2,630,025 297,402 2,332,623 1.70 1.51 10.4% 9.2% Fee        
12 JPMCB 7083 Hollywood Boulevard 91.8% 3,608,890 1,401,776 2,207,115 172,484 2,034,631 2.42 2.23 10.2% 9.4% Fee     18%  
13 BSP 700 17th Street 91.4% 4,111,590 2,021,615 2,089,975 228,131 1,861,844 1.56 1.39 10.0% 8.9% Fee        
14 JPMCB Four Penn Center 80.5% 12,208,168 5,247,672 6,960,497 1,193,164 5,767,333 1.63 1.35 10.1% 8.4% Fee        
15 BSP Aloft Milwaukee 80.0% 7,883,793 5,723,317 2,160,476 0 2,160,476 1.61 1.61 10.8% 10.8% Fee        
16 JPMCB Renaissance Providence Downtown Hotel 73.6% 15,884,844 11,514,817 4,370,027 0 4,370,027 1.51 1.51 9.8% 9.8% Fee        
17 BSP Springhill Suites Norfolk & Residence Inn Chesapeake 77.2% 7,770,554 4,933,271 2,837,283 0 2,837,283 1.85 1.85 14.4% 14.4% Fee        
17.01 BSP Residence Inn Chesapeake 85.5% 4,082,113 2,415,879 1,666,234 0 1,666,234         Fee        
17.02 BSP Springhill Suites Norfolk 69.6% 3,688,441 2,517,393 1,171,048 0 1,171,048         Fee        
18 BSP RC Shoppes 94.0% 2,222,439 818,903 1,403,536 54,214 1,349,322 1.33 1.27 8.6% 8.3% Fee        
19 SMF VI Hotel Tybee 51.0% 5,984,399 3,905,357 2,079,042 0 2,079,042 1.83 1.83 13.0% 13.0% Fee        
20 BSP K&G Marketplace 90.7% 1,512,056 246,367 1,265,689 35,318 1,230,371 1.25 1.21 8.1% 7.9% Fee     8%  
21 BSP 2000 Glades Road 89.7% 2,096,066 752,838 1,343,228 146,244 1,271,164 1.37 1.30 9.0% 8.5% Fee        
22 GACC Waltonwood at University 87.5% 3,530,115 1,573,175 1,956,940 33,184 1,923,756 2.11 2.08 13.1% 12.9% Fee        
23 SMF VI Grass Valley Shopping Center 92.8% 1,795,150 424,187 1,370,963 123,561 1,247,402 1.53 1.39 9.3% 8.5% Fee     7%  
24 BSP Gateway of Grand Blanc 95.0% 2,556,693 1,050,257 1,506,436 76,780 1,429,656 1.66 1.57 10.4% 9.8% Fee        
25 SMF VI TBC Place 89.4% 2,441,854 713,533 1,728,321 115,533 1,612,788 2.02 1.88 12.4% 11.6% Fee        
26 SMF VI Dollar General Portfolio 94.5% 1,739,855 524,798 1,215,057 108,370 1,106,687 1.43 1.31 9.2% 8.4% Fee        
26.01 SMF VI 4180 State Route 133                     Fee        
26.02 SMF VI 1345 1st Street                     Fee        
26.03 SMF VI 125 East Main Street                     Fee        
26.04 SMF VI 835 7th Street                     Fee        
26.05 SMF VI 747 Wooster Road North                     Fee        
26.06 SMF VI 1350 Grandview Road                     Fee        
26.07 SMF VI 3626 Cleveland Avenue South                     Fee        
26.08 SMF VI 10787 Ensley Drive Northeast                     Fee        
26.09 SMF VI 1622 Cleveland Road                     Fee        
26.10 SMF VI 120 Plum Street North                     Fee        
26.11 SMF VI 477 Oberlin Elyria Road                     Fee        
26.12 SMF VI 5626 US Route 6                     Fee        
26.13 SMF VI 18005 State Route 78                     Fee        
26.14 SMF VI 8990 United Lane                     Fee        
26.15 SMF VI 11180 Chardon Road                     Fee        
26.16 SMF VI 3274 Winfield Road                     Fee        
26.17 SMF VI 1016 East State Street                     Fee        
26.18 SMF VI 3881 Columbus Road                     Fee        
26.19 SMF VI 555 South Street Southeast                     Fee        
26.20 SMF VI 223 East Kiracofe Avenue                     Fee        
26.21 SMF VI 10891 West Main Street                     Fee        
26.22 SMF VI 25 West Buckeye Street                     Fee        
26.23 SMF VI 115 Citizens Parkway                     Fee        
26.24 SMF VI 662 West Main Street                     Fee        
26.25 SMF VI 330 East Main Street                     Fee        
26.26 SMF VI 707 West Emmitt Avenue                     Fee        
26.27 SMF VI 6711 Gilead Street                     Fee        
27 GACC Autumn Park Apartments 77.6% 2,267,401 1,190,125 1,077,277 79,200 998,077 1.38 1.28 8.6% 8.0% Fee        
28 BSP Decatur Crossing 92.0% 1,547,588 345,954 1,201,634 102,952 1,108,682 1.54 1.42 9.7% 9.0% Fee        
29 BSP Hillside Flex Portfolio 89.5% 1,828,497 447,522 1,380,975 135,940 1,245,034 1.77 1.59 11.6% 10.4% Fee        
29.01 BSP Hills Tech Research Park 87.3% 1,038,871 274,821 764,051 93,380 670,671         Fee        
29.02 BSP Andover Business Park 92.5% 789,626 172,701 616,925 42,560 574,364         Fee        
30 BSP Camelback Crossing 93.3% 1,490,884 560,783 930,101 78,722 851,380 1.41 1.29 8.9% 8.1% Fee        
31 JPMCB 417-425 North Eighth Street 94.4% 1,737,972 683,636 1,054,336 192,239 862,097 1.65 1.35 10.6% 8.6% Fee        
32 GACC Sierra Forest 85.0% 1,976,934 814,637 1,162,296 79,968 1,082,328 1.81 1.68 11.8% 11.0% Fee        
33 SMF VI Centre at Culpeper 86.3% 1,333,823 251,396 1,082,427 47,371 1,035,056 1.82 1.74 11.1% 10.6% Fee        
34 BSP Broomfield Corporate Center 95.0% 1,582,476 418,900 1,163,577 9,280 1,154,297 3.00 2.98 13.3% 13.2% Fee        
35 SMF VI Abdo Retail Portfolio 93.5% 1,392,847 593,128 799,720 68,348 731,372 1.44 1.32 9.2% 8.4% Fee        
35.01 SMF VI Six Quebec 93.9% 770,436 397,945 372,491 30,879 341,612         Fee        
35.02 SMF VI 136th & Colorado 93.1% 419,058 129,799 289,259 21,209 268,050         Fee        
35.03 SMF VI Shadowglen Shopping Center 92.7% 203,353 65,384 137,969 16,260 121,710         Fee        
36 GACC Somerset Apartments San Antonio 85.5% 2,059,994 1,315,668 744,326 57,120 687,206 1.41 1.31 8.8% 8.1% Fee        
37 JPMCB Best Western Plus Austin Central 67.1% 2,986,501 1,848,574 1,137,927 0 1,137,927 2.14 2.14 13.7% 13.7% Fee        
38 SMF VI Kohl’s Wichita Falls 98.0% 727,590 21,009 706,581 10,920 695,661 1.36 1.34 8.8% 8.7% Fee        
39 JPMCB Hampton Inn & Suites Adairsville 76.4% 2,370,462 1,469,422 901,039 0 901,039 1.98 1.98 12.8% 12.8% Fee        
40 GACC Space Coast Portfolio 91.7% 983,104 306,102 677,002 69,011 607,991 1.57 1.41 10.1% 9.1% Fee        
40.01 GACC Galleria Executive Plaza 90.5% 638,218 184,340 453,878 58,211 395,667         Fee        
40.02 GACC Satellite Arms Apartments 94.0% 344,886 121,762 223,124 10,800 212,324         Fee        
41 JPMCB Starkville 92.2% 1,048,013 440,672 607,341 43,230 564,111 1.41 1.31 9.2% 8.6% Fee        
42 GACC Holiday Inn Express Kanab 77.0% 2,951,215 1,778,920 1,172,295 118,049 1,054,246 2.82 2.53 18.1% 16.3% Fee        
43 BSP Comfort Suites RDU 69.6% 2,674,769 1,931,965 742,804 0 742,804 1.92 1.92 13.5% 13.5% Fee        
44 SMF VI Hampton Inn – Beaumont 72.1% 2,884,899 2,220,630 664,269 0 664,269 1.64 1.64 12.2% 12.2% Fee        
45 GACC 6627 Maple 97.5% 734,884 237,716 497,169 26,181 470,988 1.83 1.73 11.0% 10.5% Fee        
46 SMF VI Destiny Phoenix West 68.8% 1,160,354 700,128 460,227 14,200 446,027 1.53 1.48 10.5% 10.2% Fee        
47 BSP 11264 Corliss Avenue 95.0% 648,052 215,196 432,855 41,982 390,873 1.47 1.33 10.7% 9.6% Fee        
48 GACC Holiday Inn Express Clermont 65.5% 1,807,750 1,206,846 600,904 72,310 528,594 2.22 1.95 15.1% 13.3% Fee        
49 SMF VI North Kent Shopping Center 87.1% 733,964 359,287 374,678 68,484 306,194 1.87 1.53 13.8% 11.3% Fee        

 

 A-1-5

 

 

ANNEX A-1

                                         
      UPFRONT ESCROW   MONTHLY ESCROW  
                                         
      Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other Other Upfront   Monthly Capex Monthly Envir. Monthly TI/LC Monthly RE Tax Monthly Ins. Monthly Other Other Monthly  
Loan # Seller Property Name Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)   Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)  
1 JPMCB Opry Mills 0 0 0 0 0 0 0 3,943,000 Outstanding TI/LC Reserve Springing 0 Springing Springing Springing 0    
2 JPMCB Center 21 0 1,500,000 0 0 0 0 0 14,202,311 Outstanding TI/LC Reserve: 11,893,677; Free Rent Reserve: 2,308,634.15   0 0 Springing Springing Springing 0    
3 JPMCB 693 Fifth Avenue 0 0 0 0 0 0 0 3,327,853 Outstanding TI Reserve: 3,022,059.98; Free Rent Reserve: 305,792.73   0 0 0 Springing Springing 0    
4 JPMCB Marriott Atlanta Buckhead 0 0 0 0 714,632 0 0 1,000,000 REA Holdback   Springing 0 0 0 Springing Springing PIP Reserve  
5 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   11,045 0 69,032 357,116 22,050 Springing Lease Sweep Reserve: Springing; Lease Contraction Reserve: Springing  
6 JPMCB The Shops at Crystals 0 0 0 0 0 0 0 0     Springing 0 Springing Springing Springing 0    
7 BSP Renaissance Center 0 0 10,000 5,500,000 595,833 35,000 0 1,861,784 Unfunded Obligations Reserve   9,551 0 59,693 119,167 11,667 0    
8 JPMCB 650 Poydras 7,555 0 0 54,833 402,577 0 0 301,729 Outstanding TI Reserve: 249,234; Free Rent Reserve: 52,495.30   7,555 0 54,833 57,600 Springing Springing GSA Reserve  
9 JPMCB SLS South Beach 0 0 0 0 0 35,585 0 0     Springing 0 0 Springing 1,947 0    
10 GACC Hagerstown Premium Outlets 0 0 0 0 0 0 0 0     Springing 0 Springing Springing Springing 0    
11 JPMCB 1000 Parkwood 3,545 0 0 17,725 306,131 0 0 311,456 Outstanding TI Reserve: 259,770; Free Rent Reserve: 51,686   3,545 0 17,725 34,015 Springing Springing Free Rent Reserve  
12 JPMCB 7083 Hollywood Boulevard 0 0 0 0 0 0 0 101,221 Free Rent Reserve: 101,221.31   0 0 Springing Springing Springing 0    
13 BSP 700 17th Street 0 0 0 450,000 122,251 21,353 0 212,150 Free Rent Reserve   3,802 0 15,209 40,750 2,669 0    
14 JPMCB Four Penn Center 8,710 0 0 0 292,298 0 0 0     8,710 0 Springing 97,433 Springing 0    
15 BSP Aloft Milwaukee 0 0 2,313 0 0 19,055 0 1,401,113 PIP Reserve: 1,253,030.10; Seasonality Reserve: 148,083.36   4% of Gross Revenues 0 0 52,624 3,811 Springing Seasonality Reserve: Springing; PIP Reserve: Springing  
16 JPMCB Renaissance Providence Downtown Hotel 0 0 25,000 0 88,149 0 0 705,504 PIP Reserve   4% of Gross Revenues 0 0 35,081 Springing Springing PIP Reserve  
17 BSP Springhill Suites Norfolk & Residence Inn Chesapeake 0 10,500 0 0 28,690 39,614 0 0     4% of Gross Revenues 0 0 28,690 4,993 35,310 Seasonality Reserve: 35,310; PIP Reserve: Springing  
17.01 BSP Residence Inn Chesapeake                                    
17.02 BSP Springhill Suites Norfolk                                    
18 BSP RC Shoppes 0 0 0 150,000 212,865 11,150 0 50,000 Unfunded Obligations Reserve   879 0 Springing 26,608 5,575 0    
19 SMF VI Hotel Tybee 0 0 0 0 39,905 80,310 0 1,600,000 Earnout Reserve: 1,000,000; Seasonality Reserve: 600,000   4% of Gross Revenues 0 0 19,953 23,804 Springing Seasonality Reserve  
20 BSP K&G Marketplace 88,500 4,950 0 340,274 29,430 0 0 1,496,208 Tenant Refitting Reserve: 540,859; Specific Leasing Reserve: 443,704; Gap Rent Reserve: 292,305; Landlord Work Reserve: 219,340   368 0 2,575 7,357 Springing 0    
21 BSP 2000 Glades Road 157,000 0 0 0 152,972 63,782 0 2,197,710 Credit Reserve: 842,430; Bank of America Renovation Reserve: 600,000; Accretive Leasing Reserve: 741,800; Rent Abatement Reserve: 13,479.63   990 0 4,997 19,122 9,112 0    
22 GACC Waltonwood at University 0 0 0 0 22,824 0 0 0     3,050 0 0 3,532 Springing 0    
23 SMF VI Grass Valley Shopping Center 0 0 0 200,000 90,674 5,306 0 0     3,061 0 6,396 15,113 1,769 0    
24 BSP Gateway of Grand Blanc 0 0 0 0 137,368 44,109 0 0     6,398 0 0 19,624 6,301 0    
25 SMF VI TBC Place 0 0 0 250,000 135,133 6,510 0 1,232,604 Roof Reserve: 1,000,000; DaVita TI/LC Reserve: 189,583.96; AMEC Foster Wheeler TI Reserve: 43,020   2,222 0 7,406 22,523 1,628 0    
26 SMF VI Dollar General Portfolio 0 163,912 8,250 500,000 25,230 20,403 0 0     3,612 0 10,417 22,123 4,261 0    
26.01 SMF VI 4180 State Route 133                                    
26.02 SMF VI 1345 1st Street                                    
26.03 SMF VI 125 East Main Street                                    
26.04 SMF VI 835 7th Street                                    
26.05 SMF VI 747 Wooster Road North                                    
26.06 SMF VI 1350 Grandview Road                                    
26.07 SMF VI 3626 Cleveland Avenue South                                    
26.08 SMF VI 10787 Ensley Drive Northeast                                    
26.09 SMF VI 1622 Cleveland Road                                    
26.10 SMF VI 120 Plum Street North                                    
26.11 SMF VI 477 Oberlin Elyria Road                                    
26.12 SMF VI 5626 US Route 6                                    
26.13 SMF VI 18005 State Route 78                                    
26.14 SMF VI 8990 United Lane                                    
26.15 SMF VI 11180 Chardon Road                                    
26.16 SMF VI 3274 Winfield Road                                    
26.17 SMF VI 1016 East State Street                                    
26.18 SMF VI 3881 Columbus Road                                    
26.19 SMF VI 555 South Street Southeast                                    
26.20 SMF VI 223 East Kiracofe Avenue                                    
26.21 SMF VI 10891 West Main Street                                    
26.22 SMF VI 25 West Buckeye Street                                    
26.23 SMF VI 115 Citizens Parkway                                    
26.24 SMF VI 662 West Main Street                                    
26.25 SMF VI 330 East Main Street                                    
26.26 SMF VI 707 West Emmitt Avenue                                    
26.27 SMF VI 6711 Gilead Street                                    
27 GACC Autumn Park Apartments 0 24,738 0 0 0 79,049 0 0     6,600 0 0 13,776 7,905 0    
28 BSP Decatur Crossing 0 0 0 100,000 13,811 13,175 0 124,484 Free Rent Reserve: 92,102.37; Unfunded Obligations: 32,381.50   936 0 7,019 4,604 1,318 0    
29 BSP Hillside Flex Portfolio 0 0 0 150,000 38,482 10,597 0 0     2,428 0 8,902 12,827 1,514 0    
29.01 BSP Hills Tech Research Park                                    
29.02 BSP Andover Business Park                                    
30 BSP Camelback Crossing 0 7,500 0 0 57,693 3,461 0 0     1,569 0 4,237 19,231 1,731 0    
31 JPMCB 417-425 North Eighth Street 3,183 13,650 0 12,661 11,200 0 0 1,304,000 Outstanding TI/LC Reserve: 828,693; Free Rent Reserve: 475,307   3,183 0 12,661 11,200 Springing 0    
32 GACC Sierra Forest 0 5,875 7,500 0 49,553 31,109 0 0     6,664 0 0 7,451 4,444 0    
33 SMF VI Centre at Culpeper 0 0 0 250,000 37,879 3,192 0 500,000 Suite 15177 Reserve   911 0 3,037 5,515 798 0    
34 BSP Broomfield Corporate Center 0 0 0 0 344,411 18,668 0 0     773 0 0 28,701 1,556 0    
35 SMF VI Abdo Retail Portfolio 0 21,000 0 0 61,612 4,742 46,173 0     833 0 4,095 15,403 1,581 0    
35.01 SMF VI Six Quebec                                    
35.02 SMF VI 136th & Colorado                                    
35.03 SMF VI Shadowglen Shopping Center                                    
36 GACC Somerset Apartments San Antonio 0 345,661 0 0 83,891 0 0 0     4,780 0 0 20,048 Springing 0    
37 JPMCB Best Western Plus Austin Central 0 0 0 0 0 0 530,814 1,770,434 Upflag PIP Reserve   Springing 0 0 14,191 Springing Springing PIP Reserve  
38 SMF VI Kohl’s Wichita Falls 0 0 0 0 0 3,767 0 0     910 0 0 Springing 538 0    
39 JPMCB Hampton Inn & Suites Adairsville 7,897 0 0 0 6,120 0 0 0     4% of Gross Revenues 0 0 3,060 Springing Springing PIP Reserve  
40 GACC Space Coast Portfolio 0 7,188 0 0 0 20,000 0 0     1,786 0 4,142 7,086 5,876 0    
40.01 GACC Galleria Executive Plaza                                    
40.02 GACC Satellite Arms Apartments                                    
41 JPMCB Starkville 4,463 21,563 0 0 69,356 15,374 0 0     4,463 0 0 17,339 5,125 0    
42 GACC Holiday Inn Express Kanab 0 0 0 0 25,121 0 0 48,000 Seasonality Reserve   4% of Gross Revenues 0 0 4,187 Springing 24,000 Seasonality Reserve: 24,000; PIP Reserve: Springing  
43 BSP Comfort Suites RDU 0 10,450 0 0 105,142 23,030 0 200,000 PIP Reserve   4% of Gross Revenues 0 0 9,025 2,879 10,000 Seasonality Reserve: 10,000; PIP Reserve: Springing  
44 SMF VI Hampton Inn – Beaumont 0 0 0 0 82,360 12,982 0 1,396,560 PIP Reserve   5% of Gross Revenues 0 0 13,727 4,328 0    
45 GACC 6627 Maple 0 0 0 150,000 35,000 0 0 0     545 0 Springing Springing Springing Springing    
46 SMF VI Destiny Phoenix West 0 33,708 0 0 19,146 3,834 0 150,260 Seasonality Reserve   1,183 0 0 3,830 1,278 Springing Seasonality Reserve  
47 BSP 11264 Corliss Avenue 550,000 0 0 75,000 86,793 0 0 889,943 Tenant Improvement Reserve: 530,000; Free Rent Reserve: 359,943.39   0 0 3,147 17,359 Springing 0    
48 GACC Holiday Inn Express Clermont 0 0 0 0 17,577 7,436 0 700,000 PIP Reserve: 600,000; Seasonality Working Capital Reserve: 100,000   4% of Gross Revenues 0 0 4,394 3,718 Springing PIP Reserve: Springing; Seasonality Working Capital Reserve: Springing  
49 SMF VI North Kent Shopping Center 0 0 0 150,000 27,162 0 0 0     2,681 0 5,114 5,125 Springing 0    

 

 A-1-6

 

 

ANNEX A-1

                                             
      RESERVE CAPS     LARGEST TENANT   2nd LARGEST TENANT   3rd LARGEST TENANT
                                             
      CapEx Envir. TI/LC RE Tax Insur. Debt Service Other   Single     Lease       Lease       Lease
Loan # Seller Property Name  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)   Tenant Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration   3rd Largest Tenant Unit Size Expiration
1 JPMCB Opry Mills 701,780   5,789,683           No Bass Pro Shops 130,131 04/30/20   Regal Cinema 100,056 05/31/20   Dave & Buster’s 56,886 11/30/21
2 JPMCB Center 21     5,500,000           No Pandora Media, Inc. 183,783 09/30/20   Kaiser Foundation Health Plan, Inc. 96,002 12/31/22   Federal Bureau of Investigation 76,737 10/04/26
3 JPMCB 693 Fifth Avenue                 No Valentino 14,425 07/31/29   JDS Development Group 11,635 04/30/20   Pierson Capital 9,629 08/31/20
4 JPMCB Marriott Atlanta Buckhead                 No                      
5 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
6 JPMCB The Shops at Crystals 104,931   4,440,000           No Louis Vuitton 22,745 12/31/19   Prada 15,525 12/31/19   Gucci 10,952 12/31/25
7 BSP Renaissance Center     6,500,000           No WellCare Health Plans, Inc. 378,412 02/28/23   Capital One Services, LLC 153,812 08/31/24   Regions Bank 147 06/30/17
8 JPMCB 650 Poydras                 No GSA/DOJ 63,615 02/26/26   Zehnder Communications 16,443 09/30/18   Regus Group 14,043 07/31/20
9 JPMCB SLS South Beach                 No                      
10 GACC Hagerstown Premium Outlets 242,497   1,197,390           No Wolf Furniture and Outlet 66,829 05/31/19   Nike Factory Store 13,425 07/31/19   Reebok Outlet 9,911 07/31/18
11 JPMCB 1000 Parkwood 212,700   425,400           No Kemira Chemicals 45,950 03/31/24   Central Garden & Pet Co. 26,171 04/30/19   PIC Group 22,975 06/30/18
12 JPMCB 7083 Hollywood Boulevard     1,400,000           No WeWork 35,792 11/30/24   Live Nation 28,151 01/31/18   CJ 4Dplex 6,872 02/28/19
13 BSP 700 17th Street                 No Machol & Johannes, LLC 24,018 03/31/21   TGS Management 19,119 10/31/19   First Citizens Bank & Trust 12,640 08/31/19
14 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
15 BSP Aloft Milwaukee             Seasonality Reserve: 148,083.36   No                      
16 JPMCB Renaissance Providence Downtown Hotel                 No                      
17 BSP Springhill Suites Norfolk & Residence Inn Chesapeake             PIP Reserve: 2,520,000   No                      
17.01 BSP Residence Inn Chesapeake                 No                      
17.02 BSP Springhill Suites Norfolk                 No                      
18 BSP RC Shoppes 31,650   150,000           No Alesandra Salon & Spa 5,937 07/31/19   Verizon Wireless 4,205 01/31/21   Coppertan 3,889 02/29/20
19 SMF VI Hotel Tybee             600,000   No                      
20 BSP K&G Marketplace                 No Selma’s Chicago Pizzeria 4,732 11/30/20   Verizon Wireless 4,556 07/31/18   Luna Grill 2,408 08/31/26
21 BSP 2000 Glades Road                 No Bank of America 8,678 06/30/25   Nomet Management Corp 7,276 05/31/31   Wells Fargo Home Mortgage 4,920 09/30/19
22 GACC Waltonwood at University                 No                      
23 SMF VI Grass Valley Shopping Center                 No Kmart 87,276 11/30/21   SPD Market 25,153 01/31/18   Big 5 Sporting Goods 9,686 01/31/18
24 BSP Gateway of Grand Blanc 300,000               No                      
25 SMF VI TBC Place     500,000           No BD Tripath Oncology, Inc. 35,129 06/30/19   AMEC Foster Wheeler 32,057 05/31/19   ITT Educational Services 24,334 01/31/21
26 SMF VI Dollar General Portfolio     1,000,000           Yes                      
26.01 SMF VI 4180 State Route 133                 Yes Dollar General 8,125 05/31/24                
26.02 SMF VI 1345 1st Street                 Yes Dollar General 8,125 06/30/20                
26.03 SMF VI 125 East Main Street                 Yes Dollar General 8,125 03/31/24                
26.04 SMF VI 835 7th Street                 Yes Dollar General 8,125 04/30/24                
26.05 SMF VI 747 Wooster Road North                 Yes Dollar General 8,125 06/30/20                
26.06 SMF VI 1350 Grandview Road                 Yes Dollar General 8,125 06/30/20                
26.07 SMF VI 3626 Cleveland Avenue South                 Yes Dollar General 8,125 06/30/20                
26.08 SMF VI 10787 Ensley Drive Northeast                 Yes Dollar General 8,125 01/31/20                
26.09 SMF VI 1622 Cleveland Road                 Yes Dollar General 8,125 07/31/20                
26.10 SMF VI 120 Plum Street North                 Yes Dollar General 8,125 06/30/20                
26.11 SMF VI 477 Oberlin Elyria Road                 Yes Dollar General 8,125 06/30/20                
26.12 SMF VI 5626 US Route 6                 Yes Dollar General 8,125 02/29/24                
26.13 SMF VI 18005 State Route 78                 Yes Dollar General 8,000 11/30/17                
26.14 SMF VI 8990 United Lane                 Yes Dollar General 8,000 06/30/20                
26.15 SMF VI 11180 Chardon Road                 Yes Dollar General 8,125 06/30/20                
26.16 SMF VI 3274 Winfield Road                 Yes Dollar General 8,125 09/30/20                
26.17 SMF VI 1016 East State Street                 Yes Dollar General 8,000 04/30/22                
26.18 SMF VI 3881 Columbus Road                 Yes Dollar General 8,125 08/31/19                
26.19 SMF VI 555 South Street Southeast                 Yes Dollar General 9,014 01/31/20                
26.20 SMF VI 223 East Kiracofe Avenue                 Yes Dollar General 8,125 06/30/20                
26.21 SMF VI 10891 West Main Street                 Yes Dollar General 8,000 05/31/20                
26.22 SMF VI 25 West Buckeye Street                 Yes Dollar General 7,200 08/31/17                
26.23 SMF VI 115 Citizens Parkway                 Yes Dollar General 8,125 04/30/19                
26.24 SMF VI 662 West Main Street                 Yes Dollar General 8,000 11/30/17                
26.25 SMF VI 330 East Main Street                 Yes                      
26.26 SMF VI 707 West Emmitt Avenue                 Yes Dollar General 8,000 10/31/17                
26.27 SMF VI 6711 Gilead Street                 Yes                      
27 GACC Autumn Park Apartments                 No                      
28 BSP Decatur Crossing                 No Pardee Homes of Nevada 16,130 08/31/20   Elan Marketing, Inc. 14,419 11/30/16   RMI Management, LLC 13,818 09/30/18
29 BSP Hillside Flex Portfolio     350,000           No                      
29.01 BSP Hills Tech Research Park                 No Master Millwork LLC 15,172 11/30/17   Global Technology Ventures, Inc. 9,696 09/30/18   St. Claire Inc 9,253 05/31/20
29.02 BSP Andover Business Park                 No Pi Innovo 12,135 09/30/19   SaarGummi Tennessee, Inc 6,300 09/30/16   Havis 6,000 01/31/20
30 BSP Camelback Crossing 94,156   254,221           No Bashas’ 54,408 05/31/23   Walgreens 14,560 11/30/78   Barro’s Pizza 3,145 12/31/25
31 JPMCB 417-425 North Eighth Street                 No Bio-Medical Application 11,611 04/30/19   Penn Lighting 10,800 02/28/23   ARC 10,800 01/31/24
32 GACC Sierra Forest                 No                      
33 SMF VI Centre at Culpeper     300,000           No Aldi 19,844 06/30/27   Rent-A-Center 5,000 09/30/18   Mattress Warehouse 3,800 04/30/17
34 BSP Broomfield Corporate Center                 Yes TIAA-CREF 92,800 02/28/22                
35 SMF VI Abdo Retail Portfolio                 No                      
35.01 SMF VI Six Quebec                 No Crown Bank 5,626 12/31/19   Abdo Markethouse 3,335 03/31/21   Indian Kitchen 2,557 04/30/17
35.02 SMF VI 136th & Colorado                 No Muttz Pet Goods & Gifts 3,536 07/31/21   Comfort Dental 3,460 05/15/21   Pho 9 Asian Restaurant & Grill 2,192 03/31/21
35.03 SMF VI Shadowglen Shopping Center                 No Joe’s Neighborhood Bar 3,200 05/31/21   Preferred Vacuum 2,400 06/30/17   Bimbo Bakeries USA, Inc. 1,800 02/05/18
36 GACC Somerset Apartments San Antonio                 No                      
37 JPMCB Best Western Plus Austin Central                 No                      
38 SMF VI Kohl’s Wichita Falls                 Yes Kohl’s 110,763 01/31/27                
39 JPMCB Hampton Inn & Suites Adairsville                 No                      
40 GACC Space Coast Portfolio                 No                      
40.01 GACC Galleria Executive Plaza                 No PHACIL 8,008 01/31/19   ASRC Aerospace 5,715 11/30/19   Lighting Science 5,586 10/31/16
40.02 GACC Satellite Arms Apartments                 No                      
41 JPMCB Starkville                 No                      
42 GACC Holiday Inn Express Kanab             Seasonality Reserve: 168,000   No                      
43 BSP Comfort Suites RDU             Seasonality Reserve: 30,000   No                      
44 SMF VI Hampton Inn – Beaumont                 No                      
45 GACC 6627 Maple 32,725 0 109,088           Yes Amazon.com, Inc. 43,635 12/31/20                
46 SMF VI Destiny Phoenix West             150,260   No                      
47 BSP 11264 Corliss Avenue                 Yes Polyair Corp 145,000 03/31/26                
48 GACC Holiday Inn Express Clermont             100,000   No                      
49 SMF VI North Kent Shopping Center     300,000           No Family Farm & Home 40,000 01/02/21   Dunham’s Sports 30,000 01/31/19   Dollar Tree 14,400 08/31/23

 

 A-1-7

 

 

ANNEX A-1

        4th LARGEST TENANT   5th LARGEST TENANT           Pari Passu Debt  
                                  Pari Passu Pari Passu Pari Passu Total Cut-off  
            Lease       Lease   Loan   Lockbox Lockbox Pari Passu Note Control Piece  In Trust Piece Non Trust Date Pari  
Loan # Seller Property Name   4th Largest Tenant Unit Size Expiration   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 Opry Mills   Forever 21 53,244 01/31/19   Bed Bath & Beyond 30,966 03/31/22   Refinance Simon Property Group, L.P. Yes CMA Yes Yes 80,000,000 295,000,000 375,000,000  
2 JPMCB Center 21   Cerexa, Inc. 49,311 05/31/20   iParadigms, LLC 48,912 06/30/25   Recapitalization CIM Commercial Trust Corporation Yes CMA Yes No 80,000,000 83,000,000 163,000,000  
3 JPMCB 693 Fifth Avenue   Carpenters Workshop Gallery 5,075 02/28/31   Louis Licari 4,847 05/31/25   Acquisition Marc de Lacharrière Yes Hard Yes No 65,000,000 185,000,000 250,000,000  
4 JPMCB Marriott Atlanta Buckhead                   Refinance HRO Funding LLC, Atrium Leveraged Loan Fund, LLC Yes Hard No NAP NAP NAP NAP  
5 JPMCB 100 East Pratt   PricewaterhouseCoopers, LLP 31,942 06/30/17   Jones Lang LaSalle 23,956 04/30/20   Acquisition Dennis Troesh Yes CMA Yes No 50,400,000 60,000,000 110,400,000  
6 JPMCB The Shops at Crystals   Tiffany & Co. 10,000 01/31/24   Ermenegildo Zegna 9,926 12/31/20   Recapitalization Simon Property Group, L.P., ICRE REIT Holdings Yes CMA Yes No 50,000,000 332,700,000 382,700,000  
7 BSP Renaissance Center                   Acquisition Dennis Troesh Yes CMA Yes Yes 40,360,000 30,240,000 70,600,000  
8 JPMCB 650 Poydras   Shields Mott, LLP 11,100 06/30/18   Proskauer Rose LLP 10,978 12/31/19   Refinance William Z. Hertz, Isaac Hertz, Sarah Hertz Yes Hard No NAP NAP NAP NAP  
9 JPMCB SLS South Beach                   Acquisition GoldenPeaks Capital Yes CMA Yes No 33,750,000 35,000,000 68,750,000  
10 GACC Hagerstown Premium Outlets   Under Armour 9,532 07/31/23   Dress Barn 8,978 12/31/18   Refinance Simon Property Group, L.P. Yes CMA Yes Yes 31,000,000 46,000,000 77,000,000  
11 JPMCB 1000 Parkwood   Primary Capital 22,975 08/31/20   Johnson Service Group 12,914 03/31/23   Acquisition Adventus Holdings LP Yes CMA No NAP NAP NAP NAP  
12 JPMCB 7083 Hollywood Boulevard   Roland & Pennington 4,510 09/30/16   Surkus 3,047 09/30/18   Recapitalization CIM Commercial Trust Corporation Yes CMA No NAP NAP NAP NAP  
13 BSP 700 17th Street   Colorado National Bank 11,777 09/30/19   Toma West Management Corp 6,876 06/30/28   Refinance Kenneth Grant Yes CMA No NAP NAP NAP NAP  
14 JPMCB Four Penn Center   Bank of America 34,124 07/31/17   Ansa Assuncao 13,002 09/30/22   Refinance Prism Office Holdings LLC Yes Hard Yes No 20,925,000 48,000,000 68,925,000  
15 BSP Aloft Milwaukee                   Refinance Randall G. Erkert, Mark Flaherty, Edward G. Carow, Kyle Strigenz, David Florsheim Yes CMA No NAP NAP NAP NAP  
16 JPMCB Renaissance Providence Downtown Hotel                   Refinance TH Investment Holdings II, LLC Yes CMA Yes No 19,908,869 24,886,087 44,794,956  
17 BSP Springhill Suites Norfolk & Residence Inn Chesapeake                   Refinance Malay H. Thakkar, Neel D. Desai Yes Hard No NAP NAP NAP NAP  
17.01 BSP Residence Inn Chesapeake                                      
17.02 BSP Springhill Suites Norfolk                                      
18 BSP RC Shoppes   Mattress 1 One 3,828 12/31/20   Sage Dental 3,601 07/31/24   Refinance James A. Comparato, Carl E. Klepper, Jr Yes Springing No NAP NAP NAP NAP  
19 SMF VI Hotel Tybee                   Refinance Glenn Gistis, Christopher Gistis, Michael Sullivan, Lawrence Kasser Yes Springing No NAP NAP NAP NAP  
20 BSP K&G Marketplace   Rubios Restaurant, Inc. 2,216 11/30/20   Starbucks 2,000 02/28/21   Refinance Joseph Goveia, Bruce Kahl Yes Springing No NAP NAP NAP NAP  
21 BSP 2000 Glades Road   Flagstar Bank, NA 4,489 02/28/21   Biener, Inkeles and Horvitz, PA 2,818 09/30/18   Refinance Sylvia Kanoff, Michael Kanoff Yes CMA No NAP NAP NAP NAP  
22 GACC Waltonwood at University                   Refinance Gurmale S. Grewal, Jeat S. Grewal, Lushman S. Grewal Yes Springing No NAP NAP NAP NAP  
23 SMF VI Grass Valley Shopping Center   Mountain Mike’s Pizza 3,337 01/31/17   All Seasons Pools & Spas 3,009 03/31/19   Refinance James C. Gianulias Yes Springing No NAP NAP NAP NAP  
24 BSP Gateway of Grand Blanc                   Refinance Richard B. Broder, Todd A. Sachse Yes Springing No NAP NAP NAP NAP  
25 SMF VI TBC Place   Charles River Laboratory 12,239 06/20/19   DaVita 10,753 08/31/28   Acquisition SPT CRE Property Holdings 2015, LLC Yes Springing No NAP NAP NAP NAP  
26 SMF VI Dollar General Portfolio                   Refinance Ravinder Thota Yes Hard No NAP NAP NAP NAP  
26.01 SMF VI 4180 State Route 133                                      
26.02 SMF VI 1345 1st Street                                      
26.03 SMF VI 125 East Main Street                                      
26.04 SMF VI 835 7th Street                                      
26.05 SMF VI 747 Wooster Road North                                      
26.06 SMF VI 1350 Grandview Road                                      
26.07 SMF VI 3626 Cleveland Avenue South                                      
26.08 SMF VI 10787 Ensley Drive Northeast                                      
26.09 SMF VI 1622 Cleveland Road                                      
26.10 SMF VI 120 Plum Street North                                      
26.11 SMF VI 477 Oberlin Elyria Road                                      
26.12 SMF VI 5626 US Route 6                                      
26.13 SMF VI 18005 State Route 78                                      
26.14 SMF VI 8990 United Lane                                      
26.15 SMF VI 11180 Chardon Road                                      
26.16 SMF VI 3274 Winfield Road                                      
26.17 SMF VI 1016 East State Street                                      
26.18 SMF VI 3881 Columbus Road                                      
26.19 SMF VI 555 South Street Southeast                                      
26.20 SMF VI 223 East Kiracofe Avenue                                      
26.21 SMF VI 10891 West Main Street                                      
26.22 SMF VI 25 West Buckeye Street                                      
26.23 SMF VI 115 Citizens Parkway                                      
26.24 SMF VI 662 West Main Street                                      
26.25 SMF VI 330 East Main Street                                      
26.26 SMF VI 707 West Emmitt Avenue                                      
26.27 SMF VI 6711 Gilead Street                                      
27 GACC Autumn Park Apartments                   Refinance Howard Yates, Mary Joan Yates Yes Springing No NAP NAP NAP NAP  
28 BSP Decatur Crossing   Blue Heron Companies, LLC 8,225 05/15/19   Smart Software Solutions, Inc 6,725 05/31/20   Refinance DT GRAT CS, LLC Yes Springing No NAP NAP NAP NAP  
29 BSP Hillside Flex Portfolio                   Acquisition/Refinance Jaimey Roth, Jason Anstandig, Jason Biber Yes Springing No NAP NAP NAP NAP  
29.01 BSP Hills Tech Research Park   SEI Inc 7,325 10/31/19   Porter One Design LLC 6,740 09/30/19                      
29.02 BSP Andover Business Park   Verita Telecommunications Corporation 4,950 06/30/21   Accellos, Inc. 4,950 12/31/20                      
30 BSP Camelback Crossing   Complete Pet Animal Hospital 2,200 08/31/17   Tasty Asian Kitchen 2,066 05/31/19   Acquisition Maryam Arjmand Yes Springing No NAP NAP NAP NAP  
31 JPMCB 417-425 North Eighth Street   Venturef0rth, LLC 10,800 11/30/20   Replica Global 7,687 02/28/21   Refinance Jeffrey M. Fish Yes Hard No NAP NAP NAP NAP  
32 GACC Sierra Forest                   Refinance Ranjodh Singh Pannu, Gursharan Singh Pannu, Navreet Pannu Yes Springing No NAP NAP NAP NAP  
33 SMF VI Centre at Culpeper   China Garden Buffet 3,800 08/31/17   Neibauer Dental Care 2,889 05/31/21   Acquisition SPT CRE Property Holdings 2015, LLC Yes Springing No NAP NAP NAP NAP  
34 BSP Broomfield Corporate Center                   Acquisition TechCore, LLC Yes CMA No NAP NAP NAP NAP  
35 SMF VI Abdo Retail Portfolio                   Refinance Lawrence W. Abdo Yes Springing No NAP NAP NAP NAP  
35.01 SMF VI Six Quebec   Taco Johns 1,346 10/31/19   My Burger 1,004 12/03/22                      
35.02 SMF VI 136th & Colorado   Papa Murphys 1,330 12/31/20   Edward Jones 1,210 03/31/20                      
35.03 SMF VI Shadowglen Shopping Center   Flintridge House of Spirits 1,600 06/30/22   London’s Soul Food 1,600 04/30/18                      
36 GACC Somerset Apartments San Antonio                   Refinance Benjamin Nazarian, Neil Kadisha Yes CMA No NAP NAP NAP NAP  
37 JPMCB Best Western Plus Austin Central                   Acquisition Bart Baum, Alan Mindel Yes CMA No NAP NAP NAP NAP  
38 SMF VI Kohl’s Wichita Falls                   Acquisition Martin Elias Yes Hard No NAP NAP NAP NAP  
39 JPMCB Hampton Inn & Suites Adairsville                   Refinance Kantilal Patel, Narendra Patel, Sanmukh Patel, Balvant Patel, Gordhanbhai Patel Yes Springing No NAP NAP NAP NAP  
40 GACC Space Coast Portfolio                   Refinance Ori Tal Yes Hard No NAP NAP NAP NAP  
40.01 GACC Galleria Executive Plaza   SunTrust 4,590 01/31/17   ManTech 4,442 01/01/20                      
40.02 GACC Satellite Arms Apartments                                      
41 JPMCB Starkville                   Refinance Charles E. Morgan Yes Soft No NAP NAP NAP NAP  
42 GACC Holiday Inn Express Kanab                   Refinance PEG Development, LLC Yes CMA No NAP NAP NAP NAP  
43 BSP Comfort Suites RDU                   Acquisition Leslie Ng, Paul A. Nussbaum Yes CMA No NAP NAP NAP NAP  
44 SMF VI Hampton Inn – Beaumont                   Acquisition Abbas Hemani, Shiraz Virani, Aamir Bhai, Salim Charolia Yes Springing No NAP NAP NAP NAP  
45 GACC 6627 Maple                   Recapitalization Richard M. Boyd Yes Hard No NAP NAP NAP NAP  
46 SMF VI Destiny Phoenix West                   Acquisition James Watson Yes Springing No NAP NAP NAP NAP  
47 BSP 11264 Corliss Avenue                   Refinance Chet Balder Yes CMA No NAP NAP NAP NAP  
48 GACC Holiday Inn Express Clermont                   Acquisition Dipak K. Patidar, Bharat Patel Yes Springing No NAP NAP NAP NAP  
49 SMF VI North Kent Shopping Center                   Refinance Daniel L. Stern, Christopher G. Brochert, Arie Leibovitz, Sills Enterprises, LLC Yes Springing No NAP NAP NAP NAP  

 

 A-1-8

 

 

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 Opry Mills No No NAP NAP NAP   375,000,000 2.33 50.8% 10.1%  
2 JPMCB Center 21 Yes No Permitted Mezzanine/Permitted Preferred Equity NAP NAP   163,000,000 2.01 59.3% 9.7%  
3 JPMCB 693 Fifth Avenue No No NAP NAP NAP   250,000,000 1.00 47.6% 6.4%  
4 JPMCB Marriott Atlanta Buckhead No No NAP NAP NAP   NAP NAP NAP NAP  
5 JPMCB 100 East Pratt No No NAP NAP NAP   110,400,000 1.85 58.8% 12.5%  
6 JPMCB The Shops at Crystals No Yes Subordinate Debt 167,300,000 3.74400   550,000,000 2.28 50.0% 9.0%  
7 BSP Renaissance Center No No NAP NAP NAP   70,600,000 1.56 63.9% 10.3%  
8 JPMCB 650 Poydras No Yes Mezzanine Loan 4,400,000 11.90000   42,700,000 1.34 80.0% 10.8%  
9 JPMCB SLS South Beach No No NAP NAP NAP   68,750,000 2.10 55.0% 10.5%  
10 GACC Hagerstown Premium Outlets No No NAP NAP NAP   77,000,000 2.34 51.3% 14.8%  
11 JPMCB 1000 Parkwood No No NAP NAP NAP   NAP NAP NAP NAP  
12 JPMCB 7083 Hollywood Boulevard Yes No Permitted Mezzanine/Permitted Preferred Equity NAP NAP   NAP NAP NAP NAP  
13 BSP 700 17th Street No No NAP NAP NAP   NAP NAP NAP NAP  
14 JPMCB Four Penn Center No No NAP NAP NAP   68,925,000 1.35 75.0% 10.1%  
15 BSP Aloft Milwaukee No No NAP NAP NAP   NAP NAP NAP NAP  
16 JPMCB Renaissance Providence Downtown Hotel No No NAP NAP NAP   44,794,956 1.51 61.4% 9.8%  
17 BSP Springhill Suites Norfolk & Residence Inn Chesapeake No Yes Mezzanine Loan 3,500,000 8.10457   23,217,217 1.56 64.5% 12.2%  
17.01 BSP Residence Inn Chesapeake               1.56 64.5% 12.2%  
17.02 BSP Springhill Suites Norfolk               1.56 64.5% 12.2%  
18 BSP RC Shoppes No No NAP NAP NAP   NAP NAP NAP NAP  
19 SMF VI Hotel Tybee No No NAP NAP NAP   NAP NAP NAP NAP  
20 BSP K&G Marketplace No No NAP NAP NAP   NAP NAP NAP NAP  
21 BSP 2000 Glades Road No No NAP NAP NAP   NAP NAP NAP NAP  
22 GACC Waltonwood at University No No NAP NAP NAP   NAP NAP NAP NAP  
23 SMF VI Grass Valley Shopping Center No No NAP NAP NAP   NAP NAP NAP NAP  
24 BSP Gateway of Grand Blanc No No NAP NAP NAP   NAP NAP NAP NAP  
25 SMF VI TBC Place Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP  
26 SMF VI Dollar General Portfolio No No NAP NAP NAP   NAP NAP NAP NAP  
26.01 SMF VI 4180 State Route 133               NAP NAP NAP  
26.02 SMF VI 1345 1st Street               NAP NAP NAP  
26.03 SMF VI 125 East Main Street               NAP NAP NAP  
26.04 SMF VI 835 7th Street               NAP NAP NAP  
26.05 SMF VI 747 Wooster Road North               NAP NAP NAP  
26.06 SMF VI 1350 Grandview Road               NAP NAP NAP  
26.07 SMF VI 3626 Cleveland Avenue South               NAP NAP NAP  
26.08 SMF VI 10787 Ensley Drive Northeast               NAP NAP NAP  
26.09 SMF VI 1622 Cleveland Road               NAP NAP NAP  
26.10 SMF VI 120 Plum Street North               NAP NAP NAP  
26.11 SMF VI 477 Oberlin Elyria Road               NAP NAP NAP  
26.12 SMF VI 5626 US Route 6               NAP NAP NAP  
26.13 SMF VI 18005 State Route 78               NAP NAP NAP  
26.14 SMF VI 8990 United Lane               NAP NAP NAP  
26.15 SMF VI 11180 Chardon Road               NAP NAP NAP  
26.16 SMF VI 3274 Winfield Road               NAP NAP NAP  
26.17 SMF VI 1016 East State Street               NAP NAP NAP  
26.18 SMF VI 3881 Columbus Road               NAP NAP NAP  
26.19 SMF VI 555 South Street Southeast               NAP NAP NAP  
26.20 SMF VI 223 East Kiracofe Avenue               NAP NAP NAP  
26.21 SMF VI 10891 West Main Street               NAP NAP NAP  
26.22 SMF VI 25 West Buckeye Street               NAP NAP NAP  
26.23 SMF VI 115 Citizens Parkway               NAP NAP NAP  
26.24 SMF VI 662 West Main Street               NAP NAP NAP  
26.25 SMF VI 330 East Main Street               NAP NAP NAP  
26.26 SMF VI 707 West Emmitt Avenue               NAP NAP NAP  
26.27 SMF VI 6711 Gilead Street               NAP NAP NAP  
27 GACC Autumn Park Apartments No No NAP NAP NAP   NAP NAP NAP NAP  
28 BSP Decatur Crossing No No NAP NAP NAP   NAP NAP NAP NAP  
29 BSP Hillside Flex Portfolio No No NAP NAP NAP   NAP NAP NAP NAP  
29.01 BSP Hills Tech Research Park               NAP NAP NAP  
29.02 BSP Andover Business Park               NAP NAP NAP  
30 BSP Camelback Crossing No No NAP NAP NAP   NAP NAP NAP NAP  
31 JPMCB 417-425 North Eighth Street No No NAP NAP NAP   NAP NAP NAP NAP  
32 GACC Sierra Forest No No NAP NAP NAP   NAP NAP NAP NAP  
33 SMF VI Centre at Culpeper Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP  
34 BSP Broomfield Corporate Center No No NAP NAP NAP   NAP NAP NAP NAP  
35 SMF VI Abdo Retail Portfolio No No NAP NAP NAP   NAP NAP NAP NAP  
35.01 SMF VI Six Quebec               NAP NAP NAP  
35.02 SMF VI 136th & Colorado               NAP NAP NAP  
35.03 SMF VI Shadowglen Shopping Center               NAP NAP NAP  
36 GACC Somerset Apartments San Antonio No No NAP NAP NAP   NAP NAP NAP NAP  
37 JPMCB Best Western Plus Austin Central No No NAP NAP NAP   NAP NAP NAP NAP  
38 SMF VI Kohl’s Wichita Falls No No NAP NAP NAP   NAP NAP NAP NAP  
39 JPMCB Hampton Inn & Suites Adairsville No No NAP NAP NAP   NAP NAP NAP NAP  
40 GACC Space Coast Portfolio No No NAP NAP NAP   NAP NAP NAP NAP  
40.01 GACC Galleria Executive Plaza               NAP NAP NAP  
40.02 GACC Satellite Arms Apartments               NAP NAP NAP  
41 JPMCB Starkville No No NAP NAP NAP   NAP NAP NAP NAP  
42 GACC Holiday Inn Express Kanab Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP  
43 BSP Comfort Suites RDU No No NAP NAP NAP   NAP NAP NAP NAP  
44 SMF VI Hampton Inn – Beaumont No No NAP NAP NAP   NAP NAP NAP NAP  
45 GACC 6627 Maple No No NAP NAP NAP   NAP NAP NAP NAP  
46 SMF VI Destiny Phoenix West No No NAP NAP NAP   NAP NAP NAP NAP  
47 BSP 11264 Corliss Avenue No No NAP NAP NAP   NAP NAP NAP NAP  
48 GACC Holiday Inn Express Clermont No No NAP NAP NAP   NAP NAP NAP NAP  
49 SMF VI North Kent Shopping Center No No NAP NAP NAP   NAP NAP NAP NAP  

 

 A-1-9

 

 

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 Opry Mills                               1
2 JPMCB Center 21                               2
3 JPMCB 693 Fifth Avenue                               3
4 JPMCB Marriott Atlanta Buckhead 76.2% 133.42 101.71 75.1% 143.64 107.94 78.8% 146.77 115.66 79.7% 149.05 118.73 79.7% 149.05 118.73 4
5 JPMCB 100 East Pratt                               5
6 JPMCB The Shops at Crystals                               6
7 BSP Renaissance Center                               7
8 JPMCB 650 Poydras                               8
9 JPMCB SLS South Beach 74.9% 417.00 312.34 76.4% 431.75 329.99 72.6% 415.00 301.13 73.7% 369.42 272.31 72.6% 415.00 301.13 9
10 GACC Hagerstown Premium Outlets                               10
11 JPMCB 1000 Parkwood                               11
12 JPMCB 7083 Hollywood Boulevard                               12
13 BSP 700 17th Street                               13
14 JPMCB Four Penn Center                               14
15 BSP Aloft Milwaukee 80.0% 121.68 97.33 79.0% 126.79 100.10 78.5% 135.91 106.67 80.0% 135.98 108.74 80.0% 135.98 108.74 15
16 JPMCB Renaissance Providence Downtown Hotel 73.1% 162.82 119.09 74.3% 170.14 126.37 72.2% 180.15 130.09 73.6% 182.17 134.07 73.6% 182.17 134.07 16
17 BSP Springhill Suites Norfolk & Residence Inn Chesapeake 69.8% 95.02 66.33 75.4% 96.93 73.11 75.1% 101.50 76.21 77.2% 103.60 80.02 77.2% 103.60 80.02 17
17.01 BSP Residence Inn Chesapeake 75.8% 96.27 72.97 85.8% 98.38 84.45 80.6% 103.20 83.20 85.5% 105.25 90.03 85.5% 105.25 90.03 17.01
17.02 BSP Springhill Suites Norfolk 64.3% 93.65 60.19 65.8% 95.19 62.63 70.0% 99.70 69.75 69.6% 101.72 70.77 69.6% 101.72 70.77 17.02
18 BSP RC Shoppes                               18
19 SMF VI Hotel Tybee 45.3% 143.16 64.82       49.0% 145.06 71.08 51.0% 146.43 74.68 51.0% 146.43 74.68 19
20 BSP K&G Marketplace                               20
21 BSP 2000 Glades Road                               21
22 GACC Waltonwood at University                               22
23 SMF VI Grass Valley Shopping Center                               23
24 BSP Gateway of Grand Blanc                               24
25 SMF VI TBC Place                               25
26 SMF VI Dollar General Portfolio                               26
26.01 SMF VI 4180 State Route 133                               26.01
26.02 SMF VI 1345 1st Street                               26.02
26.03 SMF VI 125 East Main Street                               26.03
26.04 SMF VI 835 7th Street                               26.04
26.05 SMF VI 747 Wooster Road North                               26.05
26.06 SMF VI 1350 Grandview Road                               26.06
26.07 SMF VI 3626 Cleveland Avenue South                               26.07
26.08 SMF VI 10787 Ensley Drive Northeast                               26.08
26.09 SMF VI 1622 Cleveland Road                               26.09
26.10 SMF VI 120 Plum Street North                               26.10
26.11 SMF VI 477 Oberlin Elyria Road                               26.11
26.12 SMF VI 5626 US Route 6                               26.12
26.13 SMF VI 18005 State Route 78                               26.13
26.14 SMF VI 8990 United Lane                               26.14
26.15 SMF VI 11180 Chardon Road                               26.15
26.16 SMF VI 3274 Winfield Road                               26.16
26.17 SMF VI 1016 East State Street                               26.17
26.18 SMF VI 3881 Columbus Road                               26.18
26.19 SMF VI 555 South Street Southeast                               26.19
26.20 SMF VI 223 East Kiracofe Avenue                               26.20
26.21 SMF VI 10891 West Main Street                               26.21
26.22 SMF VI 25 West Buckeye Street                               26.22
26.23 SMF VI 115 Citizens Parkway                               26.23
26.24 SMF VI 662 West Main Street                               26.24
26.25 SMF VI 330 East Main Street                               26.25
26.26 SMF VI 707 West Emmitt Avenue                               26.26
26.27 SMF VI 6711 Gilead Street                               26.27
27 GACC Autumn Park Apartments                               27
28 BSP Decatur Crossing                               28
29 BSP Hillside Flex Portfolio                               29
29.01 BSP Hills Tech Research Park                               29.01
29.02 BSP Andover Business Park                               29.02
30 BSP Camelback Crossing                               30
31 JPMCB 417-425 North Eighth Street                               31
32 GACC Sierra Forest                               32
33 SMF VI Centre at Culpeper                               33
34 BSP Broomfield Corporate Center                               34
35 SMF VI Abdo Retail Portfolio                               35
35.01 SMF VI Six Quebec                               35.01
35.02 SMF VI 136th & Colorado                               35.02
35.03 SMF VI Shadowglen Shopping Center                               35.03
36 GACC Somerset Apartments San Antonio                               36
37 JPMCB Best Western Plus Austin Central 53.5% 82.05 43.90 56.8% 84.56 48.00 67.1% 87.84 58.94       67.1% 87.84 58.94 37
38 SMF VI Kohl’s Wichita Falls                               38
39 JPMCB Hampton Inn & Suites Adairsville       74.6% 99.69 74.42 76.4% 105.03 80.24       76.4% 105.03 80.24 39
40 GACC Space Coast Portfolio                               40
40.01 GACC Galleria Executive Plaza                               40.01
40.02 GACC Satellite Arms Apartments                               40.02
41 JPMCB Starkville                               41
42 GACC Holiday Inn Express Kanab 75.1% 102.49 76.93 75.9% 113.78 86.33 80.8% 127.46 103.00 83.8% 126.15 105.72 77.0% 131.96 101.61 42
43 BSP Comfort Suites RDU 63.5% 71.42 45.36 65.4% 80.26 52.51 68.1% 81.52 55.53 69.6% 80.96 56.36 69.6% 80.96 56.36 43
44 SMF VI Hampton Inn – Beaumont 65.0% 82.80 53.82 66.0% 87.44 57.71 72.1% 90.03 64.93 72.1% 89.98 64.89 72.1% 89.98 64.89 44
45 GACC 6627 Maple                               45
46 SMF VI Destiny Phoenix West                               46
47 BSP 11264 Corliss Avenue                               47
48 GACC Holiday Inn Express Clermont 59.8% 90.23 53.97 66.0% 98.04 64.68       68.3% 105.17 71.80 68.3% 105.17 71.80 48
49 SMF VI North Kent Shopping Center                               49

 

 A-1-10