FWP 1 n728_x3-a1.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-206361-05
     

 

     
     
 

 

Free Writing Prospectus dated September 12, 2016

 

The depositor has filed a registration statement (including a prospectus) with the SEC for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling (866) 669-7629 or by emailing the ABS Syndicate Desk at abs_synd@jpmorgan.com.

 

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

 

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

 

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

 

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

 

  
     
     

 

 

 

ANNEX A-1                                        
                                                             
                                Number of   Property     Property       Year        Unit of       
Loan #   Seller   Property Name   Street Address   City   State   Zip Code   County   Properties   Type   Subtype   Year Built   Renovated   Units    Measure   Occupancy %
1   JPMCB   9 West 57th Street   9 West 57th Street   New York   NY   10019   New York   1   Office   CBD   1972       1,680,218   Square Feet   63.5%
2   JPMCB   693 Fifth Avenue   693 Fifth Avenue   New York   NY   10022   New York   1   Mixed Use   Retail/Office   1993   2015   96,514   Square Feet   57.1%
3   JPMCB   Opry Mills   433 Opry Mills Drive   Nashville   TN   37214   Davidson   1   Retail   Super Regional Mall   2000   2012   1,169,633   Square Feet   98.6%
4   JPMCB   Westfield San Francisco Centre   865 Market Street   San Francisco   CA   94103   San Francisco   1   Mixed Use   Super Regional Mall/Office   1908, 1988   2006   794,521   Square Feet   95.6%
5   JPMCB   1 Kaiser Plaza   1 Kaiser Plaza   Oakland   CA   94612   Alameda   1   Office   CBD   1971       528,158   Square Feet   96.5%
6   JPMCB   Salesforce Tower   111 Monument Circle and 120 North Pennsylvania Street   Indianapolis   IN   46204   Marion   1   Office   CBD   1959, 1990   1993   1,105,117   Square Feet   86.1%
7   BSP   Amazon Buckeye Logistics Center   6835 West Buckeye Road   Phoenix   AZ   85043   Maricopa   1   Industrial   Warehouse/Distribution   2007, 2011       1,009,351   Square Feet   100.0%
8   SMF VI   Crocker Park Phase One & Two   189 Crocker Park Boulevard   Westlake   OH   44145   Cuyahoga   1   Mixed Use   Office/Retail   2004-2010       615,062   Square Feet   98.5%
9   JPMCB   1333 Broadway   1333 Broadway   Oakland   CA   94612   Alameda   1   Office   CBD   1973       240,051   Square Feet   92.9%
10   JPMCB   Laguna Design Center   23807 & 23811 Aliso Creek Road   Laguna Niguel   CA   92677   Orange   1   Mixed Use   Retail/Office   1985       236,727   Square Feet   93.4%
11   BSP   Sheraton Salt Lake City   150 West 500 South   Salt Lake City   UT   84101   Salt Lake   1   Hotel   Full Service   1975   2015   362   Rooms   82.2%
12   SMF VI   National Business Park   Various   Princeton   NJ   08540   Middlesex   5   Office   Suburban   Various       450,543   Square Feet   83.9%
12.01   SMF VI   4 Research Way   4 Research Way   Princeton   NJ   08540   Middlesex   1   Office   Suburban   1984       123,860   Square Feet   89.5%
12.02   SMF VI   2 Research Way   2 Research Way   Princeton   NJ   08540   Middlesex   1   Office   Suburban   1984       116,746   Square Feet   70.9%
12.03   SMF VI   107 College Road East   107 College Road East   Princeton   NJ   08540   Middlesex   1   Office   Suburban   1980       78,759   Square Feet   100.0%
12.04   SMF VI   105 College Road East   105 College Road East   Princeton   NJ   08540   Middlesex   1   Office   Suburban   1979       77,618   Square Feet   79.0%
12.05   SMF VI   103 College Road East   103 College Road East   Princeton   NJ   08540   Middlesex   1   Office   Suburban   1977       53,560   Square Feet   82.9%
13   JPMCB   Embassy Suites Charleston   300 Court Street   Charleston   WV   25301   Kanawha   1   Hotel   Full Service   1997       253   Rooms   71.1%
14   BSP   Vadata - Ashburn Data Center   21271, 21267 and 21263 Smith Switch Road   Ashburn   VA   20147   Loudoun   1   Office   Data Center   2013-2015       430,663   Square Feet   100.0%
15   JPMCB   Embassy Suites Busch Gardens Hotel   3705 Spectrum Boulevard   Tampa   FL   33612   Hillsborough   1   Hotel   Full Service   1998   2011   247   Rooms   81.6%
16   JPMCB   100 East Wisconsin Avenue   100 East Wisconsin Avenue and 720 North Water Street   Milwaukee   WI   53202   Milwaukee   1   Office   CBD   1988-1989       435,443   Square Feet   82.0%
17   JPMCB   Homewood Suites Nashville Downtown   706 Church Street   Nashville   TN   37203   Davidson   1   Hotel   Extended Stay   1919   2007   113   Rooms   84.7%
18   BSP   2500 83rd Street   2500 83rd Street   North Bergen   NJ   07047   Hudson   1   Industrial   Warehouse/Distribution   1960   2015   293,594   Square Feet   100.0%
19   JPMCB   Fountains at the Bayou   11710 & 11810 Algonquin Drive   Houston   TX   77089   Harris   1   Multifamily   Garden   1970   2015   458   Units   92.8%
20   JPMCB   Centrica   1550 West Southern Avenue   Mesa   AZ   85202   Maricopa   1   Office   Suburban   1978   2015   116,982   Square Feet   100.0%
21   SMF VI   Cicero Marketplace   5845, 5663, 5701 & 5671 East Circle Drive   Cicero   NY   13039   Onondaga   1   Retail   Anchored   1980, 2004, 2005       146,849   Square Feet   97.5%
22   SMF VI   Hillside Industrial   600 North Union Avenue   Hillside   NJ   07205   Union   1   Industrial   Warehouse/Distribution   1948       743,047   Square Feet   97.2%
23   JPMCB   Embassy Suites Palmdale   39375 5th Street West   Palmdale   CA   93551   Los Angeles   1   Hotel   Full Service   2010       150   Rooms   83.5%
24   BSP   Vadata - Manassas Data Center   7060 & 7070 Wellington Road   Manassas   VA   20109   Prince William   1   Office   Data Center   2015       297,160   Square Feet   100.0%
25   JPMCB   The Villas of East Cobb   1049 Powers Ferry Road Southeast   Marietta   GA   30067   Cobb   1   Multifamily   Garden   1974   2002   414   Units   90.8%
26   JPMCB   Hilton Garden Inn Ridgefield Park   70 Challenger Road   Ridgefield Park   NJ   07660   Bergen   1   Hotel   Limited Service   2009       140   Rooms   83.2%
27   JPMCB   415 West 13th Street   415 West 13th Street   New York   NY   10014   New York   1   Retail   Single Tenant   1900   2003   8,058   Square Feet   100.0%
28   SMF VI   Embassy Suites Lake Buena Vista   8100 Lake Street   Orlando   FL   32836   Orange   1   Hotel   Full Service   1991   2014   334   Rooms   83.2%
29   JPMCB   Shadow Creek Apartments   7500 Pinemont Drive   Houston   TX   77040   Harris   1   Multifamily   Garden   1980   2016   296   Units   94.3%
30   JPMCB   Wesley Pond   3000 Highway 5 and 7090 Arbor Parkway   Douglasville   GA   30135   Douglas   1   Multifamily   Garden   1988, 1997       246   Units   97.2%
31   SMF VI   Decatur Crossing II   6420, 6450 & 6480 Cameron Street   Las Vegas   NV   89118   Clark   1   Industrial   Flex   2006       140,596   Square Feet   89.9%
32   BSP   Vadata - Haymarket Data Center   15395 John Marshall Highway   Haymarket   VA   20169   Prince William   1   Office   Data Center   1999   2014   236,000   Square Feet   100.0%
33   JPMCB   Doubletree Fayetteville   1965 Cedar Creek Road   Fayetteville   NC   28312   Cumberland   1   Hotel   Full Service   1986   2008   148   Rooms   75.2%
34   SMF VI   Triad and University Court Apartments   Various   Various   NY   Various   Erie   2   Various   Various   Various       139   Units   95.0%
34.01   SMF VI   Triad Apartments   1400 Millersport Highway   Amherst   NY   14221   Erie   1   Mixed Use   Student/Retail   1977       95   Units   96.8%
34.02   SMF VI   University Court Apartments   3442 Main Street   Buffalo   NY   14214   Erie   1   Multifamily   Student   1925       44   Units   90.9%
35   SMF VI   West LA Office - 1950 Sawtelle Boulevard   1950 Sawtelle Boulevard   Los Angeles   CA   90025   Los Angeles   1   Office   Suburban   1985       106,875   Square Feet   93.5%
36   BSP   Arkansas Hotel Portfolio   Various   Various   AR   Various   Various   2   Hotel   Limited Service   Various   2015   158   Rooms   71.0%
36.01   BSP   Holiday Inn Express Bentonville   2205 Southeast Walton Boulevard   Bentonville   AR   72712   Benton   1   Hotel   Limited Service   1997   2015   84   Rooms   71.6%
36.02   BSP   Fairfield Inn & Suites Springdale   1043 Rieff Street   Springdale   AR   72762   Washington   1   Hotel   Limited Service   2004   2015   74   Rooms   70.3%
37   JPMCB   Sunshine Heights Shopping Center & Attic Self Storage   Various   West Monroe   LA   71291   Ouachita   2   Various   Various   Various       Various   Various   Various
37.01   JPMCB   Sunshine Heights Shopping Center   3426 Cypress Street   West Monroe   LA   71291   Ouachita   1   Retail   Anchored   1983       101,396   Square Feet   86.9%
37.02   JPMCB   Attic Self Storage   200 Warren Drive   West Monroe   LA   71291   Ouachita   1   Self Storage   Self Storage   1996       489   Units   98.0%
38   SMF VI   Hilton Home2 Suites Layton   803 Heritage Park Boulevard   Layton   UT   84041   Davis   1   Hotel   Extended Stay   2011       107   Rooms   69.3%
39   JPMCB   Hampton Inn Suites Orlando South Lake Buena Vista   4971 Calypso Cay Way   Kissimmee   FL   34746   Osceola   1   Hotel   Limited Service   2008       125   Rooms   77.0%
40   SMF VI   Holiday Inn Express - Aiken   2897 Whiskey Road   Aiken   SC   29803   Aiken   1   Hotel   Limited Service   2014       95   Rooms   71.2%
41   SMF VI   Shops at Laurel Springs   3245 Peachtree Parkway   Suwanee   GA   30024   Forsyth   1   Retail   Anchored   1996       68,465   Square Feet   93.9%
42   BSP   Fort Wayne Office Portfolio   Various   Fort Wayne   IN   Various   Allen   3   Office   Suburban   Various       178,388   Square Feet   78.4%
42.01   BSP   Pointe Inverness II   7030 Pointe Inverness Way   Fort Wayne   IN   46804   Allen   1   Office   Suburban   1990       57,873   Square Feet   83.3%
42.02   BSP   Executive Center I   3400 East Coliseum Boulevard   Fort Wayne   IN   46805   Allen   1   Office   Suburban   1986       59,711   Square Feet   95.4%
42.03   BSP   Executive Center II   3500 East Coliseum Boulevard   Fort Wayne   IN   46805   Allen   1   Office   Suburban   1989       60,804   Square Feet   57.0%
43   BSP   Fern Forest Apartments   1024 Ashwood Court   Gastonia   NC   28054   Gaston   1   Multifamily   Garden   1963, 1967, 1974   2012   184   Units   99.5%
44   BSP   Douglasville Crossroads   7003 Concourse Parkway   Douglasville   GA   30134   Douglas   1   Retail   Shadow Anchored   1999       42,720   Square Feet   100.0%
45   BSP   Seven Bridges   6325-6440 Main Street   Woodridge   IL   60517   DuPage   1   Mixed Use   Retail/Office   2007       49,115   Square Feet   84.6%
46   BSP   Comfort Suites Raleigh-Durham Airport   5219 Page Road   Durham   NC   27703   Durham   1   Hotel   Limited Service   1998   2013   125   Rooms   69.6%
47   BSP   Best Western Ellensburg   211 West Umptanum Road   Ellensburg   WA   98926   Kittitas   1   Hotel   Limited Service   2002       55   Rooms   78.2%
48   SMF VI   State University Retail Portfolio   Various   Various   Various   Various   Various   2   Retail   Various   Various   Various   11,190   Square Feet   100.0%
48.01   SMF VI   Blaze Pizza and First Watch   105 & 111 West University Drive   Tempe   AZ   85281   Maricopa   1   Retail   Unanchored   1987   2016   7,077   Square Feet   100.0%
48.02   SMF VI   Mattress Firm   1814 West Tennessee Street   Tallahassee   FL   32304   Leon   1   Retail   Freestanding   2015       4,113   Square Feet   100.0%
49   BSP   Summerfield Shoppes   11317 Big Bend Road   Riverview   FL   33579   Hillsborough   1   Retail   Unanchored   2001       40,000   Square Feet   100.0%
50   BSP   Holiday Inn Express Canton   157 Soldiers Colony Road   Canton   MS   39046   Madison   1   Hotel   Limited Service   2007       80   Rooms   57.3%
51   BSP   Wilshire Manor Apartments   1450 Sagebrush Trail   Euless   TX   76040   Tarrant   1   Multifamily   Garden   1965       118   Units   99.2%
52   SMF VI   Bluffton Self Storage   33 Parmenter Road   Bluffton   SC   29910   Beaufort   1   Self Storage   Self Storage   1987       301   Units   88.0%

 

A-1-1

 

 

ANNEX A-1                                        
                                                             
                                Original       Current                    
            Occupancy   Appraised   Appraisal   Current   Original   Balance   Current     Balance   % of Initial   Crossed   Related     Interest     Admin.
Loan #   Seller   Property Name   Date   Value ($)   Date   LTV %   Balance ($)   per Unit ($)   Balance ($)   per Unit ($)   Pool Balance   Loan   Borrower   Rate %   Fee %
1   JPMCB   9 West 57th Street   06/01/16   3,400,000,000   07/28/16   29.8%   100,000,000   603   100,000,000   603   8.2%   No   No   2.85950   0.00918
2   JPMCB   693 Fifth Avenue   04/01/16   525,000,000   05/24/16   47.6%   80,000,000   2,590   80,000,000   2,590   6.6%   No   No   3.96600   0.01043
3   JPMCB   Opry Mills   03/14/16   738,000,000   05/10/16   50.8%   80,000,000   321   80,000,000   321   6.6%   No   No   4.09200   0.01043
4   JPMCB   Westfield San Francisco Centre   04/30/16   1,220,000,000   04/27/16   35.5%   60,000,000   545   60,000,000   545   4.9%   No   No   3.39400   0.00918
5   JPMCB   1 Kaiser Plaza   04/01/16   212,000,000   06/22/16   45.8%   60,000,000   184   60,000,000   184   4.9%   No   Yes - Group 1   4.14000   0.01346
6   JPMCB   Salesforce Tower   07/11/16   181,100,000   07/21/16   59.6%   60,000,000   98   60,000,000   98   4.9%   No   Yes - Group 2   4.36690   0.01346
7   BSP   Amazon Buckeye Logistics Center   09/06/16   75,500,000   05/20/16   64.4%   48,587,500   48   48,587,500   48   4.0%   No   No   4.50000   0.01346
8   SMF VI   Crocker Park Phase One & Two   07/22/16   214,400,000   05/19/16   65.3%   40,000,000   228   40,000,000   228   3.3%   No   No   4.92000   0.04043
9   JPMCB   1333 Broadway   06/24/16   88,100,000   06/22/16   44.8%   39,500,000   165   39,500,000   165   3.2%   No   Yes - Group 1   4.14000   0.01346
10   JPMCB   Laguna Design Center   05/01/16   54,360,000   06/15/16   70.2%   38,150,000   161   38,150,000   161   3.1%   No   No   4.30000   0.01346
11   BSP   Sheraton Salt Lake City   06/30/16   50,200,000   08/01/17   69.7%   35,000,000   96,685   35,000,000   96,685   2.9%   No   No   5.32000   0.01346
12   SMF VI   National Business Park   08/01/16   84,860,000   07/07/16   64.8%   33,000,000   122   33,000,000   122   2.7%   No   No   4.68000   0.01346
12.01   SMF VI   4 Research Way   08/01/16   25,680,000   07/07/16       9,986,330       9,986,330       0.8%                
12.02   SMF VI   2 Research Way   08/01/16   23,570,000   07/07/16       9,165,802       9,165,802       0.8%                
12.03   SMF VI   107 College Road East   08/01/16   13,840,000   07/07/16       5,382,041       5,382,041       0.4%                
12.04   SMF VI   105 College Road East   08/01/16   13,610,000   07/07/16       5,292,600       5,292,600       0.4%                
12.05   SMF VI   103 College Road East   08/01/16   8,160,000   07/07/16       3,173,226       3,173,226       0.3%                
13   JPMCB   Embassy Suites Charleston   06/30/16   43,000,000   06/01/16   68.8%   29,580,000   116,917   29,580,000   116,917   2.4%   No   Yes - Group 5   4.20000   0.01346
14   BSP   Vadata - Ashburn Data Center   09/06/16   77,000,000   06/22/16   36.4%   28,000,000   65   28,000,000   65   2.3%   No   Yes - Group 4   3.40000   0.01346
15   JPMCB   Embassy Suites Busch Gardens Hotel   06/30/16   38,500,000   06/01/16   71.5%   27,540,000   111,498   27,540,000   111,498   2.3%   No   Yes - Group 5   4.20000   0.01346
16   JPMCB   100 East Wisconsin Avenue   07/08/16   82,300,000   07/19/16   65.4%   25,000,000   124   25,000,000   124   2.1%   No   Yes - Group 2   3.87445   0.01043
17   JPMCB   Homewood Suites Nashville Downtown   05/31/16   40,400,000   04/27/16   59.9%   24,190,000   214,071   24,190,000   214,071   2.0%   No   Yes - Group 3   4.70000   0.01346
18   BSP   2500 83rd Street   07/13/16   33,775,000   06/22/16   69.5%   23,500,000   80   23,474,138   80   1.9%   No   No   4.85000   0.01346
19   JPMCB   Fountains at the Bayou   08/04/16   29,400,000   07/26/16   75.0%   22,050,000   48,144   22,050,000   48,144   1.8%   No   Yes - Group 6   4.81600   0.04346
20   JPMCB   Centrica   09/01/16   30,620,000   06/17/16   71.8%   22,000,000   188   21,973,779   188   1.8%   No   No   4.50000   0.01346
21   SMF VI   Cicero Marketplace   06/30/16   28,700,000   06/10/16   71.3%   20,500,000   140   20,463,472   139   1.7%   No   No   4.17000   0.01346
22   SMF VI   Hillside Industrial   07/14/16   64,400,000   07/12/16   60.6%   20,000,000   52   20,000,000   52   1.6%   No   No   5.13000   0.01346
23   JPMCB   Embassy Suites Palmdale   05/31/16   29,900,000   04/20/16   66.9%   19,990,000   133,267   19,990,000   133,267   1.6%   No   Yes - Group 3   4.70000   0.01346
24   BSP   Vadata - Manassas Data Center   09/06/16   50,100,000   06/23/16   37.9%   19,000,000   64   19,000,000   64   1.6%   No   Yes - Group 4   3.40000   0.01346
25   JPMCB   The Villas of East Cobb   07/20/16   28,450,000   07/30/15   66.1%   19,000,000   45,894   18,816,164   45,450   1.5%   No   No   4.75000   0.01346
26   JPMCB   Hilton Garden Inn Ridgefield Park   05/31/16   26,000,000   04/22/16   69.7%   18,120,000   129,429   18,120,000   129,429   1.5%   No   Yes - Group 3   4.90000   0.01346
27   JPMCB   415 West 13th Street   09/01/16   49,900,000   07/14/16   36.1%   18,000,000   2,234   18,000,000   2,234   1.5%   No   No   3.75000   0.01346
28   SMF VI   Embassy Suites Lake Buena Vista   05/31/16   61,800,000   03/21/16   62.2%   17,000,000   125,749   16,932,574   125,250   1.4%   No   No   5.48000   0.01346
29   JPMCB   Shadow Creek Apartments   08/09/16   19,090,000   07/28/16   74.9%   14,300,000   48,311   14,300,000   48,311   1.2%   No   Yes - Group 6   4.78600   0.05346
30   JPMCB   Wesley Pond   06/03/16   23,100,000   05/10/16   60.6%   14,000,000   56,911   14,000,000   56,911   1.1%   No   No   4.00000   0.01346
31   SMF VI   Decatur Crossing II   08/02/16   18,400,000   06/17/16   73.8%   13,600,000   97   13,584,151   97   1.1%   No   No   4.60000   0.01346
32   BSP   Vadata - Haymarket Data Center   09/06/16   35,500,000   06/22/16   36.6%   13,000,000   55   13,000,000   55   1.1%   No   Yes - Group 4   3.40000   0.01346
33   JPMCB   Doubletree Fayetteville   07/31/16   16,500,000   04/01/16   64.8%   10,725,000   72,466   10,691,435   72,239   0.9%   No   No   5.30000   0.01346
34   SMF VI   Triad and University Court Apartments   07/21/16   15,200,000   05/05/16   69.1%   10,500,000   75,540   10,500,000   75,540   0.9%   No   No   4.55000   0.01346
34.01   SMF VI   Triad Apartments   07/21/16   11,600,000   05/05/16       8,013,158       8,013,158       0.7%                
34.02   SMF VI   University Court Apartments   07/21/16   3,600,000   05/05/16       2,486,842       2,486,842       0.2%                
35   SMF VI   West LA Office - 1950 Sawtelle Boulevard   08/01/16   54,300,000   08/19/16   67.2%   10,000,000   342   10,000,000   342   0.8%   No   No   5.07000   0.01043
36   BSP   Arkansas Hotel Portfolio   05/31/16   15,200,000   Various   65.7%   10,000,000   63,291   9,986,603   63,206   0.8%   No   Yes - Group 7   4.87000   0.01346
36.01   BSP   Holiday Inn Express Bentonville   05/31/16   8,200,000   06/13/17       5,360,360       5,353,179       0.4%                
36.02   BSP   Fairfield Inn & Suites Springdale   05/31/16   7,000,000   06/13/16       4,639,640       4,633,424       0.4%                
37   JPMCB   Sunshine Heights Shopping Center & Attic Self Storage   Various   12,975,000   07/07/16   72.5%   9,410,000   Various   9,410,000   Various   0.8%   No   No   4.75000   0.01346
37.01   JPMCB   Sunshine Heights Shopping Center   08/17/16   10,100,000   07/07/16       7,324,933       7,324,933       0.6%                
37.02   JPMCB   Attic Self Storage   07/18/16   2,875,000   07/07/16       2,085,067       2,085,067       0.2%                
38   SMF VI   Hilton Home2 Suites Layton   03/31/16   13,000,000   04/18/16   69.9%   9,100,000   85,047   9,082,391   84,882   0.7%   No   No   5.40000   0.01346
39   JPMCB   Hampton Inn Suites Orlando South Lake Buena Vista   05/31/16   12,600,000   04/22/16   69.0%   8,700,000   69,600   8,700,000   69,600   0.7%   No   Yes - Group 3   4.90000   0.01346
40   SMF VI   Holiday Inn Express - Aiken   06/30/16   12,000,000   05/01/16   66.3%   8,000,000   84,211   7,961,687   83,807   0.7%   No   No   4.99000   0.01346
41   SMF VI   Shops at Laurel Springs   08/01/16   9,500,000   07/12/16   74.6%   7,085,000   103   7,085,000   103   0.6%   No   No   4.35000   0.01346
42   BSP   Fort Wayne Office Portfolio   06/09/16   14,300,000   05/20/16   44.0%   6,300,000   35   6,286,104   35   0.5%   No   No   4.85000   0.01346
42.01   BSP   Pointe Inverness II   06/09/16   5,600,000   05/20/16       2,467,133       2,461,691       0.2%                
42.02   BSP   Executive Center I   06/09/16   4,500,000   05/20/16       1,982,517       1,978,145       0.2%                
42.03   BSP   Executive Center II   06/09/16   4,200,000   05/20/16       1,850,350       1,846,268       0.2%                
43   BSP   Fern Forest Apartments   07/06/16   8,320,000   05/17/16   74.8%   6,225,000   33,832   6,225,000   33,832   0.5%   No   No   4.53000   0.01346
44   BSP   Douglasville Crossroads   07/08/16   8,200,000   05/17/16   70.6%   5,800,000   136   5,786,759   135   0.5%   No   No   4.70000   0.01346
45   BSP   Seven Bridges   06/01/16   7,800,000   06/15/16   71.1%   5,550,000   113   5,543,385   113   0.5%   No   No   4.50000   0.01346
46   BSP   Comfort Suites Raleigh-Durham Airport   03/31/16   8,900,000   05/03/16   61.5%   5,500,000   44,000   5,473,793   43,790   0.4%   No   Yes - Group 7   5.02000   0.01346
47   BSP   Best Western Ellensburg   04/30/16   7,640,000   05/16/16   61.3%   4,700,000   85,455   4,686,540   85,210   0.4%   No   No   5.41000   0.01346
48   SMF VI   State University Retail Portfolio   08/26/16   8,010,000   Various   55.6%   4,450,000   398   4,450,000   398   0.4%   No   No   4.30000   0.01346
48.01   SMF VI   Blaze Pizza and First Watch   08/26/16   5,810,000   08/23/16       3,240,000       3,240,000       0.3%                
48.02   SMF VI   Mattress Firm   08/26/16   2,200,000   06/16/16       1,210,000       1,210,000       0.1%                
49   BSP   Summerfield Shoppes   07/08/16   5,700,000   06/20/16   75.0%   4,275,000   107   4,275,000   107   0.4%   No   No   5.05000   0.01346
50   BSP   Holiday Inn Express Canton   05/31/16   6,900,000   05/01/17   57.9%   4,000,000   50,000   3,994,221   49,928   0.3%   No   No   5.35000   0.01346
51   BSP   Wilshire Manor Apartments   04/30/16   4,250,000   09/30/15   64.2%   2,730,000   23,136   2,730,000   23,136   0.2%   No   No   5.25000   0.01346
52   SMF VI   Bluffton Self Storage   05/31/16   3,175,000   11/10/15   74.8%   2,375,000   7,890   2,375,000   7,890   0.2%   No   No   4.98600   0.01346

 

A-1-2

 

 

ANNEX A-1                                        
                                                             
            Net                                                
            Mortgage       Monthly Debt   Annual Debt       First     Partial IO   Partial IO Loan   Rem.   Rem.           Payment
Loan #   Seller   Property Name   Rate %   Accrual Type   Service ($)   Service ($)   Note Date   Payment Date   Last IO Payment   First P&I Payment    Term    Amort   I/O Period   Seasoning   Due Date
1   JPMCB   9 West 57th Street   2.85032   Actual/360   241,601.27   2,899,215.28   08/30/16   10/01/16           120   0   120   0   1
2   JPMCB   693 Fifth Avenue   3.95557   Actual/360   420,769.06   5,049,228.72   06/10/16   08/01/16   07/01/18   08/01/18   118   300   24   2   1
3   JPMCB   Opry Mills   4.08157   Actual/360   276,588.89   3,319,066.67   06/02/16   08/01/16           118   0   120   2   1
4   JPMCB   Westfield San Francisco Centre   3.38482   Actual/360   172,056.94   2,064,683.33   07/11/16   09/01/16           119   0   120   1   1
5   JPMCB   1 Kaiser Plaza   4.12654   Actual/360   209,875.00   2,518,500.00   06/30/16   08/01/16           118   0   120   2   1
6   JPMCB   Salesforce Tower   4.35344   Actual/360   221,377.57   2,656,530.83   08/25/16   10/01/16           120   0   120   0   1
7   BSP   Amazon Buckeye Logistics Center   4.48654   Actual/360   184,733.72   2,216,804.64   07/21/16   09/06/16           119   0   120   1   6
8   SMF VI   Crocker Park Phase One & Two   4.87957   Actual/360   212,777.21   2,553,326.52   07/25/16   09/06/16   08/06/21   09/06/21   119   360   60   1   6
9   JPMCB   1333 Broadway   4.12654   Actual/360   138,167.71   1,658,012.50   06/30/16   08/01/16           118   0   120   2   1
10   JPMCB   Laguna Design Center   4.28654   Actual/360   188,793.46   2,265,521.52   07/28/16   09/01/16   08/01/21   09/01/21   119   360   60   1   1
11   BSP   Sheraton Salt Lake City   5.30654   Actual/360   194,791.56   2,337,498.72   08/25/16   10/06/16           120   360   0   0   6
12   SMF VI   National Business Park   4.66654   Actual/360   170,754.01   2,049,048.12   08/19/16   10/06/16           120   360   0   0   6
12.01   SMF VI   4 Research Way                                                    
12.02   SMF VI   2 Research Way                                                    
12.03   SMF VI   107 College Road East                                                    
12.04   SMF VI   105 College Road East                                                    
12.05   SMF VI   103 College Road East                                                    
13   JPMCB   Embassy Suites Charleston   4.18654   Actual/360   144,651.28   1,735,815.36   08/05/16   10/01/16   09/01/19   10/01/19   120   360   36   0   1
14   BSP   Vadata - Ashburn Data Center   3.38654   Actual/360   80,435.19   965,222.28   07/21/16   09/06/16           119   0   120   1   6
15   JPMCB   Embassy Suites Busch Gardens Hotel   4.18654   Actual/360   134,675.33   1,616,103.96   08/05/16   10/01/16   09/01/19   10/01/19   120   360   36   0   1
16   JPMCB   100 East Wisconsin Avenue   3.86402   Actual/360   117,551.41   1,410,616.92   08/25/16   10/01/16           120   360   0   0   1
17   JPMCB   Homewood Suites Nashville Downtown   4.68654   Actual/360   137,216.63   1,646,599.56   08/10/16   10/01/16           60   300   0   0   1
18   BSP   2500 83rd Street   4.83654   Actual/360   124,007.58   1,488,090.96   07/20/16   09/06/16           119   359   0   1   6
19   JPMCB   Fountains at the Bayou   4.77254   Actual/360   115,902.06   1,390,824.72   08/26/16   10/01/16   09/01/17   10/01/17   60   360   12   0   1
20   JPMCB   Centrica   4.48654   Actual/360   111,470.77   1,337,649.24   07/29/16   09/01/16           119   359   0   1   1
21   SMF VI   Cicero Marketplace   4.15654   Actual/360   110,140.06   1,321,680.72   07/12/16   09/06/16           119   299   0   1   6
22   SMF VI   Hillside Industrial   5.11654   Actual/360   108,958.93   1,307,507.16   05/16/16   07/06/16   06/06/18   07/06/18   117   360   24   3   6
23   JPMCB   Embassy Suites Palmdale   4.68654   Actual/360   113,392.33   1,360,707.96   08/10/16   10/01/16           60   300   0   0   1
24   BSP   Vadata - Manassas Data Center   3.38654   Actual/360   54,581.02   654,972.24   07/21/16   09/06/16           119   0   120   1   6
25   JPMCB   The Villas of East Cobb   4.73654   Actual/360   99,112.99   1,189,355.88   12/17/15   02/01/16           76   352   0   8   1
26   JPMCB   Hilton Garden Inn Ridgefield Park   4.88654   Actual/360   104,874.68   1,258,496.16   08/10/16   10/01/16           60   300   0   0   1
27   JPMCB   415 West 13th Street   3.73654   Actual/360   57,031.25   684,375.00   08/05/16   10/01/16           120   0   120   0   1
28   SMF VI   Embassy Suites Lake Buena Vista   5.46654   Actual/360   96,310.92   1,155,731.04   04/26/16   06/06/16           116   356   0   4   6
29   JPMCB   Shadow Creek Apartments   4.73254   Actual/360   74,906.18   898,874.16   08/26/16   10/01/16   09/01/17   10/01/17   60   360   12   0   1
30   JPMCB   Wesley Pond   3.98654   Actual/360   47,314.81   567,777.78   07/01/16   08/01/16           118   0   120   2   1
31   SMF VI   Decatur Crossing II   4.58654   Actual/360   69,719.63   836,635.56   08/05/16   09/06/16           119   359   0   1   6
32   BSP   Vadata - Haymarket Data Center   3.38654   Actual/360   37,344.91   448,138.92   07/21/16   09/06/16           119   0   120   1   6
33   JPMCB   Doubletree Fayetteville   5.28654   Actual/360   59,556.42   714,677.04   05/19/16   07/01/16           117   357   0   3   1
34   SMF VI   Triad and University Court Apartments   4.53654   Actual/360   53,514.36   642,172.32   07/27/16   09/06/16   08/06/19   09/06/19   119   360   36   1   6
34.01   SMF VI   Triad Apartments                                                    
34.02   SMF VI   University Court Apartments                                                    
35   SMF VI   West LA Office - 1950 Sawtelle Boulevard   5.05957   Actual/360   54,110.79   649,329.48   12/29/15   02/06/16   01/06/20   02/06/20   112   360   48   8   6
36   BSP   Arkansas Hotel Portfolio   4.85654   Actual/360   55,545.97   666,551.64   07/26/16   09/06/16           119   299   0   1   6
36.01   BSP   Holiday Inn Express Bentonville                                                    
36.02   BSP   Fairfield Inn & Suites Springdale                                                    
37   JPMCB   Sunshine Heights Shopping Center & Attic Self Storage   4.73654   Actual/360   49,087.01   589,044.12   08/23/16   10/01/16           120   360   0   0   1
37.01   JPMCB   Sunshine Heights Shopping Center                                                    
37.02   JPMCB   Attic Self Storage                                                    
38   SMF VI   Hilton Home2 Suites Layton   5.38654   Actual/360   51,099.30   613,191.60   06/10/16   08/06/16           118   358   0   2   6
39   JPMCB   Hampton Inn Suites Orlando South Lake Buena Vista   4.88654   Actual/360   46,173.22   554,078.64   08/10/16   10/01/16           60   360   0   0   1
40   SMF VI   Holiday Inn Express - Aiken   4.97654   Actual/360   46,720.61   560,647.32   05/31/16   07/06/16           117   297   0   3   6
41   SMF VI   Shops at Laurel Springs   4.33654   Actual/360   35,269.97   423,239.64   08/05/16   09/06/16   08/06/19   09/06/19   119   360   36   1   6
42   BSP   Fort Wayne Office Portfolio   4.83654   Actual/360   33,244.59   398,935.08   06/30/16   08/06/16           118   358   0   2   6
42.01   BSP   Pointe Inverness II                                                    
42.02   BSP   Executive Center I                                                    
42.03   BSP   Executive Center II                                                    
43   BSP   Fern Forest Apartments   4.51654   Actual/360   31,652.22   379,826.64   07/12/16   09/06/16   08/06/18   09/06/18   119   360   24   1   6
44   BSP   Douglasville Crossroads   4.68654   Actual/360   30,080.99   360,971.88   06/30/16   08/06/16           118   358   0   2   6
45   BSP   Seven Bridges   4.48654   Actual/360   28,121.03   337,452.36   07/15/16   09/06/16           119   359   0   1   6
46   BSP   Comfort Suites Raleigh-Durham Airport   5.00654   Actual/360   32,216.57   386,598.84   06/01/16   07/06/16           117   297   0   3   6
47   BSP   Best Western Ellensburg   5.39654   Actual/360   28,610.05   343,320.60   06/21/16   08/06/16           118   298   0   2   6
48   SMF VI   State University Retail Portfolio   4.28654   Actual/360   16,167.30   194,007.64   08/30/16   10/06/16           120   0   120   0   6
48.01   SMF VI   Blaze Pizza and First Watch                                                    
48.02   SMF VI   Mattress Firm                                                    
49   BSP   Summerfield Shoppes   5.03654   Actual/360   23,079.94   276,959.28   08/23/16   10/06/16           120   360   0   0   6
50   BSP   Holiday Inn Express Canton   5.33654   Actual/360   24,206.48   290,477.76   07/15/16   09/06/16           119   299   0   1   6
51   BSP   Wilshire Manor Apartments   5.23654   Actual/360   15,075.16   180,901.92   11/16/15   01/06/16   12/06/16   01/06/17   111   360   12   9   6
52   SMF VI   Bluffton Self Storage   4.97254   Actual/360   12,729.20   152,750.40   01/27/16   03/06/16   02/06/19   03/06/19   113   360   36   7   6

 

A-1-3

 

 

ANNEX A-1                          
                                               
            Grace Period   Grace Period           Final     Maturity/ARD       Maturity   Prepayment  
Loan #   Seller   Property Name    (Late Payment)    (Default)   Maturity Date   ARD Loan   Mat Date   Balance ($)       LTV %   Provision (Payments)  
1   JPMCB   9 West 57th Street   1   0   09/01/26   No       100,000,000       29.8%   L(24),Def(89),O(7)  
2   JPMCB   693 Fifth Avenue   0   0   07/01/26   No       62,765,498       37.4%   L(25),Grtr1%orYM(91),O(4)  
3   JPMCB   Opry Mills   0   0   07/01/26   No       80,000,000       50.8%   L(26),Def(87),O(7)  
4   JPMCB   Westfield San Francisco Centre   5   5   08/01/26   No       60,000,000       35.5%   L(25),DeforGrtr1%orYM(91),O(4)  
5   JPMCB   1 Kaiser Plaza   0   5 (Twice per year)   07/01/26   No       60,000,000       45.8%   L(26),Def(90),O(4)  
6   JPMCB   Salesforce Tower   0   0   09/01/26   No       60,000,000       59.6%   L(24),Def(93),O(3)  
7   BSP   Amazon Buckeye Logistics Center   0   0   08/06/26   No       48,587,500       64.4%   L(25),Def(91),O(4)  
8   SMF VI   Crocker Park Phase One & Two   0   0   08/06/26   No       36,844,874       60.1%   L(25),DeforGrtr1%orYM(92),O(3)  
9   JPMCB   1333 Broadway   0   5 (Twice per year)   07/01/26   No       39,500,000       44.8%   L(26),Def(90),O(4)  
10   JPMCB   Laguna Design Center   0   0   08/01/26   No       34,796,949       64.0%   L(25),Grtr1%orYM(92),O(3)  
11   BSP   Sheraton Salt Lake City   0   0   09/06/26   No       29,067,442       57.9%   L(24),Def(92),O(4)  
12   SMF VI   National Business Park   0   0   09/06/26   No       26,840,049       52.7%   L(24),Def(92),O(4)  
12.01   SMF VI   4 Research Way                       8,122,230              
12.02   SMF VI   2 Research Way                       7,454,866              
12.03   SMF VI   107 College Road East                       4,377,401              
12.04   SMF VI   105 College Road East                       4,304,656              
12.05   SMF VI   103 College Road East                       2,580,896              
13   JPMCB   Embassy Suites Charleston   0   0   09/01/26   No       25,711,754       59.8%   L(25),Grtr1%orYM(88),O(7)  
14   BSP   Vadata - Ashburn Data Center   5   0   08/06/26   No       28,000,000       36.4%   L(25),Def(90),O(5)  
15   JPMCB   Embassy Suites Busch Gardens Hotel   0   0   09/01/26   No       23,938,529       62.2%   L(25),Grtr1%orYM(88),O(7)  
16   JPMCB   100 East Wisconsin Avenue   0   0   09/01/26   No       19,766,096       51.7%   L(24),Def(93),O(3)  
17   JPMCB   Homewood Suites Nashville Downtown   0   0   09/01/21   No       21,410,379       53.0%   L(25),Grtr1%orYM(32),O(3)  
18   BSP   2500 83rd Street   0   0   08/06/26   No       19,223,741       56.9%   L(25),Def(91),O(4)  
19   JPMCB   Fountains at the Bayou   0   0   09/01/21   No       20,668,077       70.3%   L(25),Grtr1%orYM(32),O(3)  
20   JPMCB   Centrica   0   0   08/01/26   No       17,785,312       58.1%   L(25),Grtr1%orYM(91),O(4)  
21   SMF VI   Cicero Marketplace   0   0   08/06/26   No       14,854,891       51.8%   L(25),Grtr1%orYM(90),O(5)  
22   SMF VI   Hillside Industrial   0   0   06/06/26   No       17,362,730       52.6%   L(27),Def(89),O(4)  
23   JPMCB   Embassy Suites Palmdale   0   0   09/01/21   No       17,692,992       59.2%   L(25),Grtr1%orYM(32),O(3)  
24   BSP   Vadata - Manassas Data Center   5   0   08/06/26   No       19,000,000       37.9%   L(25),Def(90),O(5)  
25   JPMCB   The Villas of East Cobb   0   0   01/01/23   No       16,726,924       58.8%   L(25),Grtr1%orYM(56),O(3)  
26   JPMCB   Hilton Garden Inn Ridgefield Park   0   0   09/01/21   No       16,093,209       61.9%   L(25),Grtr1%orYM(32),O(3)  
27   JPMCB   415 West 13th Street   0   0   09/01/26   No       18,000,000       36.1%   L(25),Grtr1%orYM(93),O(2)  
28   SMF VI   Embassy Suites Lake Buena Vista   0   0   05/06/26   No       14,192,315       51.2%   L(28),Def(88),O(4)  
29   JPMCB   Shadow Creek Apartments   0   0   09/01/21   No       13,398,874       70.2%   L(25),Grtr1%orYM(32),O(3)  
30   JPMCB   Wesley Pond   0   0   07/01/26   No       14,000,000       60.6%   L(25),Grtr1%orYM(92),O(3)  
31   SMF VI   Decatur Crossing II   0   0   08/06/26   No       11,032,209       60.0%   L(25),Def(91),O(4)  
32   BSP   Vadata - Haymarket Data Center   5   0   08/06/26   No       13,000,000       36.6%   L(25),Def(90),O(5)  
33   JPMCB   Doubletree Fayetteville   0   0   06/01/26   No       8,902,437       54.0%   L(27),Def(90),O(3)  
34   SMF VI   Triad and University Court Apartments   0   0   08/06/26   No       9,202,452       60.5%   L(25),Def(91),O(4)  
34.01   SMF VI   Triad Apartments                       7,022,924              
34.02   SMF VI   University Court Apartments                       2,179,528              
35   SMF VI   West LA Office - 1950 Sawtelle Boulevard   0   0   01/06/26   No       9,054,365       60.9%   L(24),Grtr1%orYM(89),O(7)  
36   BSP   Arkansas Hotel Portfolio   0   0   08/06/26   No       7,677,324       50.5%   L(25),Def(91),O(4)  
36.01   BSP   Holiday Inn Express Bentonville                       4,115,323              
36.02   BSP   Fairfield Inn & Suites Springdale                       3,562,002              
37   JPMCB   Sunshine Heights Shopping Center & Attic Self Storage   0   0   09/01/26   No       7,671,500       59.1%   L(24),Def(93),O(3)  
37.01   JPMCB   Sunshine Heights Shopping Center                       5,971,650              
37.02   JPMCB   Attic Self Storage                       1,699,851              
38   SMF VI   Hilton Home2 Suites Layton   0   0   07/06/26   No       7,577,944       58.3%   L(26),Grtr1%orYM(90),O(4)  
39   JPMCB   Hampton Inn Suites Orlando South Lake Buena Vista   0   0   09/01/21   No       8,010,985       63.6%   L(25),Grtr1%orYM(32),O(3)  
40   SMF VI   Holiday Inn Express - Aiken   0   0   06/06/26   No       5,978,879       49.8%   L(27),Def(89),O(4)  
41   SMF VI   Shops at Laurel Springs   0   0   08/06/26   No       6,180,647       65.1%   L(25),Def(91),O(4)  
42   BSP   Fort Wayne Office Portfolio   0   0   07/06/26   No       5,153,989       36.0%   L(26),Def(90),O(4)  
42.01   BSP   Pointe Inverness II                       2,018,345              
42.02   BSP   Executive Center I                       1,621,885              
42.03   BSP   Executive Center II                       1,513,759              
43   BSP   Fern Forest Apartments   0   0   08/06/26   No       5,320,991       64.0%   L(25),Def(91),O(4)  
44   BSP   Douglasville Crossroads   0   0   07/06/26   No       4,721,202       57.6%   L(26),Def(90),O(4)  
45   BSP   Seven Bridges   0   0   08/06/26   No       4,486,750       57.5%   L(25),Def(91),O(4)  
46   BSP   Comfort Suites Raleigh-Durham Airport   0   0   06/06/26   No       4,114,976       46.2%   L(27),Def(89),O(4)  
47   BSP   Best Western Ellensburg   0   0   07/06/26   No       3,566,239       46.7%   L(26),Def(90),O(4)  
48   SMF VI   State University Retail Portfolio   0   0   09/06/26   No       4,450,000       55.6%   L(24),Def(92),O(4)  
48.01   SMF VI   Blaze Pizza and First Watch                       3,240,000              
48.02   SMF VI   Mattress Firm                       1,210,000              
49   BSP   Summerfield Shoppes   0   0   09/06/26   No       3,519,829       61.8%   L(24),Def(92),O(4)  
50   BSP   Holiday Inn Express Canton   0   0   08/06/26   No       3,028,332       43.9%   L(25),Def(91),O(4)  
51   BSP   Wilshire Manor Apartments   0   0   12/06/25   No       2,321,117       54.6%   L(33),Def(83),O(4)  
52   SMF VI   Bluffton Self Storage   0   0   02/06/26   No       2,101,677       66.2%   L(18),Grtr1%orYM(98),O(4)  

 

A-1-4

 

 

ANNEX A-1                                          
                                                               
            HISTORICAL FINANCIALS  
                                                               
            2013   2013   2013   2014   2014   2014   2015   2015   2015   Most Recent   Most Recent   Most Recent      
Loan #   Seller   Property Name   Revenues ($)   Total Expenses ($)   NOI ($)   Revenues ($)   Total Expenses ($)   NOI ($)   Revenues ($)   Total Expenses ($)   NOI ($)    Revenues ($)    Total Expenses ($)    NOI ($)   As of  
1   JPMCB   9 West 57th Street   116,748,306   55,775,327   60,972,979   127,093,163   59,405,953   67,687,210   148,729,532   63,564,960   85,164,572   161,485,907   64,471,574   97,014,333   06/30/16  
2   JPMCB   693 Fifth Avenue               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  
3   JPMCB   Opry Mills   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   03/31/16  
4   JPMCB   Westfield San Francisco Centre   84,120,789   35,722,327   48,398,462   84,621,362   36,493,338   48,128,023   88,603,550   37,649,371   50,954,179   90,654,772   38,690,784   51,963,988   03/31/16  
5   JPMCB   1 Kaiser Plaza   13,704,072   7,386,059   6,318,013   17,631,874   8,349,112   9,282,762   15,981,958   8,094,580   7,887,377   16,130,286   8,299,682   7,830,604   03/31/16  
6   JPMCB   Salesforce Tower   25,645,275   13,160,861   12,484,414   27,432,454   13,705,299   13,727,155   25,195,298   13,380,191   11,815,107   25,515,651   13,700,975   11,814,676   06/30/16  
7   BSP   Amazon Buckeye Logistics Center   6,950,554   2,005,778   4,944,776   6,763,399   1,688,942   5,074,457   6,828,565   1,641,834   5,186,731   6,915,221   1,630,152   5,285,069   05/31/16  
8   SMF VI   Crocker Park Phase One & Two   22,900,414   14,494,543   8,405,871   21,514,547   14,524,342   6,990,205   21,699,558   14,697,681   7,001,877   22,162,919   14,776,794   7,386,125   05/31/16  
9   JPMCB   1333 Broadway   5,739,012   3,292,440   2,446,572   3,785,778   3,067,814   717,963   5,911,080   3,332,600   2,578,479   6,511,114   3,427,632   3,083,482   03/31/16  
10   JPMCB   Laguna Design Center   4,589,699   1,577,747   3,011,952   4,512,314   1,645,743   2,866,571   4,898,623   1,741,969   3,156,654   4,910,751   1,717,784   3,192,967   04/30/16  
11   BSP   Sheraton Salt Lake City   14,499,475   11,493,394   3,006,081   14,913,473   11,719,124   3,194,349   16,257,676   12,510,133   3,747,543   16,909,592   12,821,637   4,087,955   06/30/16  
12   SMF VI   National Business Park   9,735,895   5,472,414   4,263,481   9,067,671   5,898,189   3,169,482   10,266,185   5,681,133   4,585,051   10,316,792   5,453,487   4,863,305   06/30/16  
12.01   SMF VI   4 Research Way   3,907,750   1,719,607   2,188,142   2,437,897   1,835,518   602,380   2,721,560   1,914,649   806,911   3,315,903   1,909,104   1,406,799   06/30/16  
12.02   SMF VI   2 Research Way   3,211,996   1,500,988   1,711,008   3,472,694   1,500,649   1,972,045   3,064,632   1,440,643   1,623,989   2,453,355   1,288,396   1,164,960   06/30/16  
12.03   SMF VI   107 College Road East   157,879   746,274   -588,395   208,532   898,098   -689,566   2,057,337   846,949   1,210,388   2,033,862   811,873   1,221,989   06/30/16  
12.04   SMF VI   105 College Road East   1,556,091   885,330   670,761   1,804,449   955,872   848,577   1,621,594   857,189   764,404   1,582,004   833,837   748,167   06/30/16  
12.05   SMF VI   103 College Road East   902,179   620,215   281,964   1,144,099   708,053   436,046   801,062   621,703   179,359   931,667   610,277   321,390   06/30/16  
13   JPMCB   Embassy Suites Charleston   15,003,084   10,677,592   4,325,492   14,292,269   10,382,454   3,909,815   14,571,573   10,693,269   3,878,304   14,198,250   10,209,198   3,989,052   06/30/16  
14   BSP   Vadata - Ashburn Data Center                           4,869,096   852,098   4,016,998   4,885,481   845,378   4,040,103   03/31/16  
15   JPMCB   Embassy Suites Busch Gardens Hotel   11,756,900   9,004,407   2,752,493   12,382,093   9,263,198   3,118,895   13,555,845   9,842,928   3,712,917   13,353,039   9,698,516   3,654,523   06/30/16  
16   JPMCB   100 East Wisconsin Avenue   14,019,246   7,023,802   6,995,444   14,572,712   6,946,879   7,625,833   13,182,782   6,916,873   6,265,909   13,311,685   6,983,586   6,328,099   06/30/16  
17   JPMCB   Homewood Suites Nashville Downtown   5,653,834   3,400,635   2,253,199   6,482,831   3,714,225   2,768,606   7,401,865   4,036,765   3,365,100   7,461,235   4,086,332   3,374,903   05/31/16  
18   BSP   2500 83rd Street               1,874,934   767,753   1,107,181   2,199,863   890,048   1,309,816   2,379,641   842,100   1,537,542   05/31/16  
19   JPMCB   Fountains at the Bayou   3,750,036   2,255,789   1,494,247   3,539,958   2,134,737   1,405,221   3,980,420   2,293,596   1,686,824   4,269,649   2,444,362   1,825,287   06/30/16  
20   JPMCB   Centrica                                                      
21   SMF VI   Cicero Marketplace   2,896,360   1,059,973   1,836,387   2,873,927   1,046,328   1,827,600   2,872,519   921,760   1,950,759   2,955,077   951,430   2,003,647   05/31/16  
22   SMF VI   Hillside Industrial   5,660,355   2,077,235   3,583,120   5,356,428   1,883,807   3,472,621   5,920,368   1,994,807   3,925,561   6,061,150   2,116,934   3,944,216   03/31/16  
23   JPMCB   Embassy Suites Palmdale   5,840,991   4,291,667   1,549,323   6,424,658   4,751,184   1,673,474   6,801,323   4,588,390   2,212,933   7,146,891   4,882,703   2,264,188   05/31/16  
24   BSP   Vadata - Manassas Data Center                                       3,168,331   345,555   2,822,776   03/31/16  
25   JPMCB   The Villas of East Cobb   2,830,525   1,426,485   1,404,040   3,072,276   1,499,629   1,572,647   3,395,847   1,500,903   1,894,944   3,604,239   1,544,440   2,059,798   06/30/16  
26   JPMCB   Hilton Garden Inn Ridgefield Park   5,957,881   4,102,481   1,855,399   6,345,690   4,304,423   2,041,266   6,317,906   4,459,658   1,858,247   6,493,105   4,510,907   1,982,198   05/31/16  
27   JPMCB   415 West 13th Street   2,138,110   233,911   1,904,199   2,215,010   249,308   1,965,702   2,296,562   279,571   2,016,991   2,340,242   293,355   2,046,887   06/30/16  
28   SMF VI   Embassy Suites Lake Buena Vista               8,950,710   8,310,063   640,647   16,183,032   11,744,153   4,438,879   16,835,050   11,913,261   4,921,789   05/31/16  
29   JPMCB   Shadow Creek Apartments   1,836,111   1,084,102   752,009   1,957,832   1,055,161   902,671   2,259,223   1,062,961   1,196,262   2,325,303   1,156,401   1,168,902   06/30/16  
30   JPMCB   Wesley Pond   2,018,535   982,724   1,035,811   2,114,027   1,101,705   1,012,323   2,424,906   1,190,860   1,234,046   2,515,125   1,168,340   1,346,786   05/31/16  
31   SMF VI   Decatur Crossing II   1,089,460   280,589   808,871   1,152,435   313,721   838,714   1,538,564   315,338   1,223,226   1,612,019   354,922   1,257,097   06/30/16  
32   BSP   Vadata - Haymarket Data Center                           2,200,719   349,051   1,851,668   2,147,922   271,333   1,876,589   03/31/16  
33   JPMCB   Doubletree Fayetteville   4,937,535   3,593,423   1,344,112   5,340,364   3,977,800   1,362,564   5,304,669   3,917,538   1,387,131   5,337,206   3,786,139   1,551,067   07/31/16  
34   SMF VI   Triad and University Court Apartments   1,843,893   993,391   850,502   1,901,873   1,025,217   876,656   1,952,590   955,152   997,438   1,967,640   946,015   1,021,625   06/30/16  
34.01   SMF VI   Triad Apartments   1,431,335   789,154   642,182   1,467,796   825,579   642,217   1,516,615   768,847   747,768   1,536,456   768,980   767,476   06/30/16  
34.02   SMF VI   University Court Apartments   412,557   204,238   208,320   434,078   199,638   234,439   435,976   186,305   249,671   431,184   177,035   254,149   06/30/16  
35   SMF VI   West LA Office - 1950 Sawtelle Boulevard   3,843,893   1,605,390   2,238,503   2,987,919   1,572,490   1,415,429   3,243,762   1,677,874   1,565,888   3,795,415   985,318   2,810,096   06/30/16  
36   BSP   Arkansas Hotel Portfolio               3,209,418   2,082,736   1,126,682   3,722,703   2,403,165   1,319,538   3,798,940   2,366,661   1,432,279   05/31/16  
36.01   BSP   Holiday Inn Express Bentonville               1,699,856   1,149,007   550,849   2,013,189   1,332,985   680,204   2,017,725   1,320,284   697,441   05/31/16  
36.02   BSP   Fairfield Inn & Suites Springdale               1,509,562   933,729   575,833   1,709,514   1,070,180   639,334   1,781,215   1,046,377   734,838   05/31/16  
37   JPMCB   Sunshine Heights Shopping Center & Attic Self Storage   1,225,463   329,406   896,057   1,201,376   355,300   846,076   1,251,606   358,164   893,442   1,301,449   365,379   936,070   06/30/16  
37.01   JPMCB   Sunshine Heights Shopping Center   787,404   182,521   604,883   754,223   202,225   551,998   833,910   210,686   623,224   860,809   218,221   642,588   06/30/16  
37.02   JPMCB   Attic Self Storage   438,059   146,885   291,174   447,152   153,074   294,078   417,696   147,478   270,218   440,640   147,158   293,482   06/30/16  
38   SMF VI   Hilton Home2 Suites Layton   1,998,519   1,216,829   781,690   2,741,951   1,487,742   1,254,209   2,675,387   1,523,385   1,152,002   2,694,072   1,550,720   1,143,352   03/31/16  
39   JPMCB   Hampton Inn Suites Orlando South Lake Buena Vista   3,177,446   2,247,190   930,256   3,473,370   2,503,202   970,167   3,513,567   2,516,186   997,381   3,639,285   2,634,228   1,005,057   05/31/16  
40   SMF VI   Holiday Inn Express - Aiken                           2,315,981   1,547,421   768,560   2,638,235   1,612,316   1,025,919   06/30/16  
41   SMF VI   Shops at Laurel Springs                           928,946   255,570   673,376   947,365   298,849   648,516   06/30/16  
42   BSP   Fort Wayne Office Portfolio   2,181,450   1,285,915   895,535   2,265,879   1,412,715   853,164   1,945,432   1,355,293   590,139   1,779,269   1,344,106   435,163   05/31/16  
42.01   BSP   Pointe Inverness II   796,419   409,483   386,936   750,236   429,354   320,882   749,262   408,633   340,629   729,406   408,384   321,022   05/31/16  
42.02   BSP   Executive Center I   683,286   459,686   223,600   761,076   533,885   227,191   522,359   514,863   7,496   534,173   515,480   18,693   05/31/16  
42.03   BSP   Executive Center II   701,745   416,745   285,000   754,567   449,476   305,091   673,811   431,797   242,014   515,690   420,242   95,448   05/31/16  
43   BSP   Fern Forest Apartments   1,003,426   430,566   572,860   1,037,989   510,458   527,531   1,153,792   414,624   739,168   1,186,633   420,836   765,797   04/30/16  
44   BSP   Douglasville Crossroads               599,487   134,279   465,208   588,694   140,118   448,575   652,637   156,113   496,524   05/31/16  
45   BSP   Seven Bridges   869,363   398,634   470,729   1,078,616   469,841   608,775   1,254,561   473,547   781,014   1,187,586   464,553   723,033   05/31/16  
46   BSP   Comfort Suites Raleigh-Durham Airport   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  
47   BSP   Best Western Ellensburg   1,547,706   950,909   596,797   1,642,824   1,051,293   591,531   1,733,643   1,085,948   647,695   1,787,285   1,137,343   649,942   04/30/16  
48   SMF VI   State University Retail Portfolio                                                      
48.01   SMF VI   Blaze Pizza and First Watch                                                      
48.02   SMF VI   Mattress Firm                                                      
49   BSP   Summerfield Shoppes   591,459   228,660   362,799   557,280   221,181   336,099   515,280   227,315   287,965   520,738   226,147   294,591   05/31/16  
50   BSP   Holiday Inn Express Canton   1,087,988   713,587   374,401   1,169,329   776,075   393,254   1,337,978   853,820   484,158   1,396,822   909,615   487,208   05/31/16  
51   BSP   Wilshire Manor Apartments                           811,727   552,518   259,209   917,431   524,501   392,930   04/30/16  
52   SMF VI   Bluffton Self Storage   246,194   75,081   171,113   282,432   92,979   189,453   320,068   89,121   230,946                  

 

A-1-5

 

 

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   9 West 57th Street   66.9%   166,714,099   58,877,243   107,836,855   738,788   107,098,067   3.67   3.64   10.6%   10.6%   Fee/Leasehold   05/22/98   None          
2   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                  
3   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                  
4   JPMCB   Westfield San Francisco Centre   95.6%   95,016,729   38,462,539   56,554,190   1,736,500   54,817,690   3.79   3.68   13.1%   12.7%   Fee/Leasehold   06/30/43   One, 15-year option   13%      
5   JPMCB   1 Kaiser Plaza   95.0%   18,882,800   8,516,695   10,366,105   1,596,705   8,769,400   2.54   2.15   10.7%   9.0%   Fee           14%      
6   JPMCB   Salesforce Tower   85.1%   27,585,123   13,874,433   13,710,690   1,878,699   11,831,991   2.87   2.47   12.7%   11.0%   Fee                  
7   BSP   Amazon Buckeye Logistics Center   95.0%   6,095,258   1,613,245   4,482,013   423,360   4,058,653   2.02   1.83   9.2%   8.4%   Fee                  
8   SMF VI   Crocker Park Phase One & Two   95.2%   22,427,857   9,412,556   13,015,301   1,046,508   11,968,793   1.46   1.34   9.3%   8.5%   Fee                  
9   JPMCB   1333 Broadway   91.8%   7,601,588   3,561,546   4,040,042   679,672   3,360,371   2.44   2.03   10.2%   8.5%   Fee           12%      
10   JPMCB   Laguna Design Center   92.9%   5,390,908   1,850,714   3,540,193   314,897   3,225,296   1.56   1.42   9.3%   8.5%   Fee           13%      
11   BSP   Sheraton Salt Lake City   82.2%   16,909,592   12,801,111   4,108,481   0   4,108,481   1.76   1.76   11.7%   11.7%   Fee           14%      
12   SMF VI   National Business Park   83.9%   10,548,206   5,231,535   5,316,671   671,002   4,645,668   1.56   1.36   9.7%   8.4%   Leasehold   12/31/37   Two, 10-year options          
12.01   SMF VI   4 Research Way   90.2%   3,473,472   1,848,869   1,624,604   183,313   1,441,291                   Leasehold   12/31/37   Two, 10-year options          
12.02   SMF VI   2 Research Way   70.8%   2,366,277   1,218,394   1,147,883   172,784   975,099                   Leasehold   12/31/37   Two, 10-year options          
12.03   SMF VI   107 College Road East   100.0%   2,019,894   769,445   1,250,449   118,139   1,132,310                   Leasehold   12/31/37   Two, 10-year options          
12.04   SMF VI   105 College Road East   79.2%   1,618,963   794,479   824,483   116,427   708,056                   Leasehold   12/31/37   Two, 10-year options          
12.05   SMF VI   103 College Road East   81.7%   1,069,600   600,348   469,252   80,340   388,912                   Leasehold   12/31/37   Two, 10-year options          
13   JPMCB   Embassy Suites Charleston   71.1%   14,198,250   10,678,769   3,519,481   0   3,519,481   2.03   2.03   11.9%   11.9%   Fee                  
14   BSP   Vadata - Ashburn Data Center   95.0%   5,224,543   1,004,913   4,219,630   346,953   3,872,677   4.37   4.01   15.1%   13.8%   Fee                  
15   JPMCB   Embassy Suites Busch Gardens Hotel   81.6%   13,408,480   9,852,851   3,555,629   0   3,555,629   2.20   2.20   12.9%   12.9%   Leasehold   11/07/81   None          
16   JPMCB   100 East Wisconsin Avenue   91.9%   13,565,502   7,399,060   6,166,442   783,797   5,382,645   2.03   1.77   11.5%   10.0%   Fee                  
17   JPMCB   Homewood Suites Nashville Downtown   84.7%   7,461,235   4,097,421   3,363,814   0   3,363,814   2.04   2.04   13.9%   13.9%   Fee                  
18   BSP   2500 83rd Street   95.0%   2,988,117   995,307   1,992,810   102,531   1,890,279   1.34   1.27   8.5%   8.1%   Fee                  
19   JPMCB   Fountains at the Bayou   89.8%   4,631,930   2,421,646   2,210,284   114,500   2,095,784   1.59   1.51   10.0%   9.5%   Fee                  
20   JPMCB   Centrica   95.0%   2,566,575   480,182   2,086,393   146,228   1,940,165   1.56   1.45   9.5%   8.8%   Fee                  
21   SMF VI   Cicero Marketplace   95.0%   2,964,915   949,785   2,015,130   80,587   1,934,543   1.52   1.46   9.8%   9.5%   Fee                  
22   SMF VI   Hillside Industrial   95.0%   6,121,117   2,157,783   3,963,335   417,137   3,546,198   1.55   1.39   10.2%   9.1%   Fee                  
23   JPMCB   Embassy Suites Palmdale   83.5%   7,146,891   4,891,971   2,254,920   0   2,254,920   1.66   1.66   11.3%   11.3%   Fee           13%      
24   BSP   Vadata - Manassas Data Center   95.0%   3,438,775   628,407   2,810,369   220,938   2,589,430   4.29   3.95   14.8%   13.6%   Fee                  
25   JPMCB   The Villas of East Cobb   89.0%   3,771,781   1,544,515   2,227,265   124,200   2,103,065   1.87   1.77   11.8%   11.2%   Fee                  
26   JPMCB   Hilton Garden Inn Ridgefield Park   83.2%   6,493,105   4,516,586   1,976,519   0   1,976,519   1.57   1.57   10.9%   10.9%   Fee/Leasehold   06/30/56   Two, 10-year options followed by one option expiring on October 30, 2084.          
27   JPMCB   415 West 13th Street   95.0%   2,270,759   329,674   1,941,085   116,035   1,825,050   2.84   2.67   10.8%   10.1%   Fee                  
28   SMF VI   Embassy Suites Lake Buena Vista   83.2%   16,835,050   12,532,228   4,302,822   0   4,302,822   1.51   1.51   11.2%   11.2%   Fee                  
29   JPMCB   Shadow Creek Apartments   91.2%   2,509,940   1,129,440   1,380,500   74,000   1,306,500   1.54   1.45   9.7%   9.1%   Fee                  
30   JPMCB   Wesley Pond   91.0%   2,615,302   1,282,471   1,332,831   86,100   1,246,731   2.35   2.20   9.5%   8.9%   Fee                  
31   SMF VI   Decatur Crossing II   90.5%   1,622,400   343,221   1,279,179   68,290   1,210,889   1.53   1.45   9.4%   8.9%   Fee                  
32   BSP   Vadata - Haymarket Data Center   95.0%   2,314,193   352,503   1,961,690   160,279   1,801,411   4.38   4.02   15.1%   13.9%   Fee                  
33   JPMCB   Doubletree Fayetteville   73.4%   5,247,961   3,979,803   1,268,158   0   1,268,158   1.77   1.77   11.9%   11.9%   Fee                  
34   SMF VI   Triad and University Court Apartments   95.0%   1,960,605   940,217   1,020,388   57,519   962,870   1.59   1.50   9.7%   9.2%   Fee                  
34.01   SMF VI   Triad Apartments   95.0%   1,541,479   759,781   781,698   43,703   737,996                   Fee                  
34.02   SMF VI   University Court Apartments   95.0%   419,127   180,436   238,690   13,816   224,874                   Fee                  
35   SMF VI   West LA Office - 1950 Sawtelle Boulevard   93.5%   4,532,565   1,605,226   2,927,340   140,724   2,786,616   1.24   1.18   8.0%   7.6%   Fee           14%      
36   BSP   Arkansas Hotel Portfolio   71.0%   3,788,756   2,501,846   1,286,910   0   1,286,910   1.93   1.93   12.9%   12.9%   Fee                  
36.01   BSP   Holiday Inn Express Bentonville   71.6%   2,012,363   1,357,146   655,217   0   655,217                   Fee                  
36.02   BSP   Fairfield Inn & Suites Springdale   70.3%   1,776,393   1,144,700   631,693   0   631,693                   Fee                  
37   JPMCB   Sunshine Heights Shopping Center & Attic Self Storage   89.3%   1,312,467   392,512   919,957   78,712   841,245   1.56   1.43   9.8%   8.9%   Fee                  
37.01   JPMCB   Sunshine Heights Shopping Center   86.2%   826,465   227,757   598,708   71,545   527,163                   Fee                  
37.02   JPMCB   Attic Self Storage   95.0%   486,003   164,755   321,249   7,167   314,082                   Fee                  
38   SMF VI   Hilton Home2 Suites Layton   69.3%   2,694,072   1,657,417   1,036,655   0   1,036,655   1.69   1.69   11.4%   11.4%   Fee           6%      
39   JPMCB   Hampton Inn Suites Orlando South Lake Buena Vista   77.0%   3,639,285   2,638,718   1,000,567   0   1,000,567   1.81   1.81   11.5%   11.5%   Fee                  
40   SMF VI   Holiday Inn Express - Aiken   71.2%   2,638,235   1,723,793   914,442   0   914,442   1.63   1.63   11.5%   11.5%   Fee                  
41   SMF VI   Shops at Laurel Springs   91.7%   970,102   271,581   698,521   49,173   649,348   1.65   1.53   9.9%   9.2%   Fee                  
42   BSP   Fort Wayne Office Portfolio   77.8%   2,172,729   1,332,069   840,660   83,790   756,870   2.11   1.90   13.4%   12.0%   Fee                  
42.01   BSP   Pointe Inverness II   83.2%   815,310   423,028   392,282   27,183   365,098                   Fee                  
42.02   BSP   Executive Center I   95.3%   863,442   494,038   369,404   28,047   341,357                   Fee                  
42.03   BSP   Executive Center II   54.6%   493,976   415,002   78,974   28,560   50,414                   Fee                  
43   BSP   Fern Forest Apartments   95.0%   1,149,150   507,305   641,845   46,000   595,845   1.69   1.57   10.3%   9.6%   Fee                  
44   BSP   Douglasville Crossroads   95.0%   721,095   161,342   559,753   38,494   521,259   1.55   1.44   9.7%   9.0%   Fee                  
45   BSP   Seven Bridges   84.9%   1,170,415   501,553   668,862   56,973   611,889   1.98   1.81   12.1%   11.0%   Fee                  
46   BSP   Comfort Suites Raleigh-Durham Airport   69.6%   2,674,769   1,931,965   742,804   0   742,804   1.92   1.92   13.6%   13.6%   Fee                  
47   BSP   Best Western Ellensburg   78.2%   1,779,098   1,132,463   646,635   0   646,635   1.88   1.88   13.8%   13.8%   Fee                  
48   SMF VI   State University Retail Portfolio   94.8%   493,721   60,940   432,782   19,734   413,047   2.23   2.13   9.7%   9.3%   Fee                  
48.01   SMF VI   Blaze Pizza and First Watch   94.6%   359,426   55,097   304,329   13,336   290,994                   Fee                  
48.02   SMF VI   Mattress Firm   95.5%   134,295   5,843   128,453   6,399   122,054                   Fee                  
49   BSP   Summerfield Shoppes   95.0%   672,950   223,977   448,973   50,000   398,973   1.62   1.44   10.5%   9.3%   Fee                  
50   BSP   Holiday Inn Express Canton   57.3%   1,393,114   871,618   521,496   0   521,496   1.80   1.80   13.1%   13.1%   Fee                  
51   BSP   Wilshire Manor Apartments   84.7%   917,431   561,026   356,405   35,400   321,005   1.97   1.77   13.1%   11.8%   Fee                  
52   SMF VI   Bluffton Self Storage   83.1%   343,305   123,743   219,562   6,175   213,388   1.44   1.40   9.2%   9.0%   Fee                  

 

A-1-6

 

 

ANNEX A-1                          
                                               
            UPFRONT ESCROW  
                                               
            Upfront Capex   Upfront Engin.   Upfront Envir.   Upfront TI/LC   Upfront RE Tax   Upfront Ins.   Upfront Debt Service   Upfront Other   Other Upfront  
Loan #   Seller   Property Name   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Description ($)  
1   JPMCB   9 West 57th Street   0   287,500   0   25,000,000   9,417,640   264,333   0   29,524,018   Free Rent Reserve: 16,462,227.63; Outstanding TI/LC Reserve: 13,061,789.91  
2   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  
3   JPMCB   Opry Mills   0   0   0   0   0   0   0   3,943,000   Outstanding TI/LC Reserve  
4   JPMCB   Westfield San Francisco Centre   0   0   0   0   0   0   0   4,300,000   Zara Lease Reserve  
5   JPMCB   1 Kaiser Plaza   0   0   0   0   0   0   0   7,620,726   Outstanding TI/LC Reserve: 7,404,708; Free Rent Reserve: 216,018  
6   JPMCB   Salesforce Tower   4,250,420   0   0   138,140   2,338,627   0   0   28,978,312   Outstanding TI/LC Reserve: 20,896,672; Free Rent Reserve: 8,081,640  
7   BSP   Amazon Buckeye Logistics Center   0   0   0   0   463,609   22,457   0   0      
8   SMF VI   Crocker Park Phase One & Two   0   0   0   0   597,592   0   0   303,367   Unfunded Obligations Reserve: 165,183.33; Eddie Bauer Reserve: 138,183.51  
9   JPMCB   1333 Broadway   0   0   0   0   0   0   0   6,171,143   URS Tenant Estoppel Reserve: 5,000,000; Outstanding TI/LC Reserve: 1,171,143  
10   JPMCB   Laguna Design Center   5,350   73,400   0   1,486,081   274,992   0   0   412,461   Outstanding TI/LC Reserve: 315,242; Free Rent Reserve: 97,219  
11   BSP   Sheraton Salt Lake City   0   73,370   0   0   419,833   67,636   0   2,021,626   PIP Reserve  
12   SMF VI   National Business Park   0   38,125   0   250,000   337,813   76,754   0   0      
12.01   SMF VI   4 Research Way                                      
12.02   SMF VI   2 Research Way                                      
12.03   SMF VI   107 College Road East                                      
12.04   SMF VI   105 College Road East                                      
12.05   SMF VI   103 College Road East                                      
13   JPMCB   Embassy Suites Charleston   0   0   0   0   246,400   0   0   0      
14   BSP   Vadata - Ashburn Data Center   0   0   0   0   150,718   0   0   0      
15   JPMCB   Embassy Suites Busch Gardens Hotel   0   0   0   0   363,110   0   0   0      
16   JPMCB   100 East Wisconsin Avenue   427,803   397,000   0   1,554,500   1,872,485   0   0   1,265,150   Free Rent Reserve: 1,090,951; Outstanding TI/LC Reserve: 174,199  
17   JPMCB   Homewood Suites Nashville Downtown   24,871   112,500   0   0   147,884   0   0   0      
18   BSP   2500 83rd Street   0   0   0   0   29,938   27,189   0   0      
19   JPMCB   Fountains at the Bayou   9,542   37,250   0   0   383,270   0   0   0      
20   JPMCB   Centrica   1,463   0   0   0   65,885   8,446   0   4,196,239   Outstanding TI Reserve: 1,584,910; Additional Collateral Reserve: 1,500,000; Free Rent Reserve: 1,111,329  
21   SMF VI   Cicero Marketplace   0   0   0   0   193,352   22,173   0   200,000   Office Max Reserve  
22   SMF VI   Hillside Industrial   0   18,687   2,572,800   0   180,384   0   0   500,000   All Jays Enterprises TI/LC Reserve  
23   JPMCB   Embassy Suites Palmdale   327,302   0   0   0   235,602   0   0   0      
24   BSP   Vadata - Manassas Data Center   0   0   0   0   113,155   0   0   0      
25   JPMCB   The Villas of East Cobb   869,532   130,468   0   0   67,406   0   0   0      
26   JPMCB   Hilton Garden Inn Ridgefield Park   325,637   0   0   0   86,559   0   0   81,500   Ground Sublease Reserve  
27   JPMCB   415 West 13th Street   0   0   0   0   0   0   0   0      
28   SMF VI   Embassy Suites Lake Buena Vista   0   0   0   0   365,843   304,318   0   3,400,000   Earnout Holdback Reserve  
29   JPMCB   Shadow Creek Apartments   606,167   0   0   0   190,430   0   0   0      
30   JPMCB   Wesley Pond   246,000   58,750   0   0   394,980   106,402   0   1,530,320   Interior Renovation Reserve: 1,155,270; Capital Improvement Action Plan Reserve: 375,050  
31   SMF VI   Decatur Crossing II   0   0   0   400,000   16,488   13,025   0   0      
32   BSP   Vadata - Haymarket Data Center   0   0   0   0   48,062   0   0   0      
33   JPMCB   Doubletree Fayetteville   21,927   1,585,000   0   0   69,980   5,311   0   0      
34   SMF VI   Triad and University Court Apartments   0   0   0   0   233,002   14,067   0   300,000   Performance Reserve  
34.01   SMF VI   Triad Apartments                                      
34.02   SMF VI   University Court Apartments                                      
35   SMF VI   West LA Office - 1950 Sawtelle Boulevard   0   0   0   200,000   0   0   0   0      
36   BSP   Arkansas Hotel Portfolio   0   33,750   0   0   0   34,351   0   2,370,289   PIP Reserve  
36.01   BSP   Holiday Inn Express Bentonville                                      
36.02   BSP   Fairfield Inn & Suites Springdale                                      
37   JPMCB   Sunshine Heights Shopping Center & Attic Self Storage   1,989   0   0   100,000   88,441   0   0   0      
37.01   JPMCB   Sunshine Heights Shopping Center                                      
37.02   JPMCB   Attic Self Storage                                      
38   SMF VI   Hilton Home2 Suites Layton   0   0   0   0   65,224   16,943   0   0      
39   JPMCB   Hampton Inn Suites Orlando South Lake Buena Vista   20,835   0   0   0   69,751   0   0   0      
40   SMF VI   Holiday Inn Express - Aiken   0   0   0   0   58,965   0   0   0      
41   SMF VI   Shops at Laurel Springs   0   0   0   0   88,664   4,413   0   1,150,000   Major Tenant Reserve: 800,000; Parking Lot and Roof Repairs Reserve: 350,000  
42   BSP   Fort Wayne Office Portfolio   0   361,963   0   500,000   38,542   6,698   0   358,790   Unfunded Obligations Reserve: 308,790; Zoning Reserve: 50,000  
42.01   BSP   Pointe Inverness II                                      
42.02   BSP   Executive Center I                                      
42.03   BSP   Executive Center II                                      
43   BSP   Fern Forest Apartments   0   76,563   0   0   42,724   4,555   0   0      
44   BSP   Douglasville Crossroads   0   1,875   0   0   51,006   3,341   0   0      
45   BSP   Seven Bridges   0   0   0   225,000   11,969   3,765   0   0      
46   BSP   Comfort Suites Raleigh-Durham Airport   0   10,450   0   0   105,142   23,030   0   200,000   PIP Reserve  
47   BSP   Best Western Ellensburg   0   4,688   0   0   15,232   13,272   0   221,300   PIP Reserve: 185,000; Seasonality Reserve: 36,300  
48   SMF VI   State University Retail Portfolio   0   0   0   0   17,008   1,100   0   262,117   First Watch TI Reserve: 199,156; First Watch Free Rent Reserve: 33,307.10; First Watch Gap Rent: 29,654.04  
48.01   SMF VI   Blaze Pizza and First Watch                                      
48.02   SMF VI   Mattress Firm                                      
49   BSP   Summerfield Shoppes   0   0   0   50,000   69,590   13,180   0   17,195   Free Rent Reserve  
50   BSP   Holiday Inn Express Canton   0   0   0   0   32,691   16,422   0   1,015,544   PIP Reserve  
51   BSP   Wilshire Manor Apartments   0   36,400   0   0   5,655   8,369   0   163,600   Unidentified Expense Reserve  
52   SMF VI   Bluffton Self Storage   470   0   0   0   7,894   4,045   0   0      

 

A-1-7

 

 

ANNEX A-1                  
                                       
            MONTHLY ESCROW  
                                       
            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 ($)   Reserve ($)   Description ($)  
1   JPMCB   9 West 57th Street   61,615   0   Springing   3,139,213   88,111   0      
2   JPMCB   693 Fifth Avenue   0   0   0   Springing   Springing   0      
3   JPMCB   Opry Mills   Springing   0   Springing   Springing   Springing   0      
4   JPMCB   Westfield San Francisco Centre   Springing   0   Springing   Springing   Springing   Springing   Ground Rent Reserve  
5   JPMCB   1 Kaiser Plaza   0   0   Springing   Springing   Springing   0      
6   JPMCB   Salesforce Tower   18,420   0   138,140   401,600   Springing   0      
7   BSP   Amazon Buckeye Logistics Center   8,411   0   0   92,722   7,486   0      
8   SMF VI   Crocker Park Phase One & Two   8,714   0   76,888   298,796   Springing   33,333   Unfunded Obligations Reserve  
9   JPMCB   1333 Broadway   0   0   Springing   Springing   Springing   0      
10   JPMCB   Laguna Design Center   5,350   0   Springing   45,832   Springing   0      
11   BSP   Sheraton Salt Lake City   4% of Gross Revenues   0   0   38,167   9,662   0      
12   SMF VI   National Business Park   7,108   0   48,809   112,605   6,978   Springing   SES Americom Space Reserve: Springing; Dr. Reddy’s Space Reserve: Springing  
12.01   SMF VI   4 Research Way                              
12.02   SMF VI   2 Research Way                              
12.03   SMF VI   107 College Road East                              
12.04   SMF VI   105 College Road East                              
12.05   SMF VI   103 College Road East                              
13   JPMCB   Embassy Suites Charleston   4% of Gross Revenues   0   0   35,200   Springing   Excess Cash   PIP Reserve  
14   BSP   Vadata - Ashburn Data Center   3,589   0   0   50,239   Springing   0      
15   JPMCB   Embassy Suites Busch Gardens Hotel   4% of Gross Revenues   0   0   33,010   Springing   Excess Cash   PIP Reserve: Excess Cash; Ground Lease Reserve: Springing  
16   JPMCB   100 East Wisconsin Avenue   10,900   0   54,500   208,100   Springing   0      
17   JPMCB   Homewood Suites Nashville Downtown   4% of Gross Revenues   0   0   18,486   Springing   0      
18   BSP   2500 83rd Street   2,447   0   6,117   29,938   9,063   0      
19   JPMCB   Fountains at the Bayou   9,542   0   0   42,586   Springing   0      
20   JPMCB   Centrica   Springing   0   5,849   9,412   4,223   0      
21   SMF VI   Cicero Marketplace   1,832   0   4,884   20,207   6,565   0      
22   SMF VI   Hillside Industrial   18,576   0   18,576   90,192   5,637   50,000   All Jays Enterprises TI/LC Reserve  
23   JPMCB   Embassy Suites Palmdale   4% of Gross Revenues   0   0   29,450   Springing   0      
24   BSP   Vadata - Manassas Data Center   2,476   0   0   37,718   Springing   0      
25   JPMCB   The Villas of East Cobb   10,350   0   0   13,481   Springing   0      
26   JPMCB   Hilton Garden Inn Ridgefield Park   4% of Gross Revenues   0   0   43,279   Springing   $140,000 plus percentage rent   Ground Sublease Reserve: 140,000 plus percentage rent; PIP Reserve: Springing  
27   JPMCB   415 West 13th Street   Springing   0   Springing   14,896   Springing   0      
28   SMF VI   Embassy Suites Lake Buena Vista   4% of Gross Revenues   0   0   52,263   26,568   0      
29   JPMCB   Shadow Creek Apartments   6,167   0   0   21,159   Springing   0      
30   JPMCB   Wesley Pond   5,125   0   0   16,458   Springing   0      
31   SMF VI   Decatur Crossing II   1,757   0   Springing   8,244   1,861   0      
32   BSP   Vadata - Haymarket Data Center   1,967   0   0   16,021   Springing   0      
33   JPMCB   Doubletree Fayetteville   5% of Gross Revenues   0   0   6,997   5,311   Springing   PIP Reserve  
34   SMF VI   Triad and University Court Apartments   3,916   0   877   25,568   4,689   0      
34.01   SMF VI   Triad Apartments                              
34.02   SMF VI   University Court Apartments                              
35   SMF VI   West LA Office - 1950 Sawtelle Boulevard   2,392   0   11,078   42,750   Springing   0      
36   BSP   Arkansas Hotel Portfolio   3% of Gross Revenues   0   0   6,717   Springing   20,000   Seasonality Reserve  
36.01   BSP   Holiday Inn Express Bentonville                              
36.02   BSP   Fairfield Inn & Suites Springdale                              
37   JPMCB   Sunshine Heights Shopping Center & Attic Self Storage   1,989   0   12,675   7,370   Springing   0      
37.01   JPMCB   Sunshine Heights Shopping Center                              
37.02   JPMCB   Attic Self Storage                              
38   SMF VI   Hilton Home2 Suites Layton   4% of Gross Revenues   0   0   7,247   1,412   0      
39   JPMCB   Hampton Inn Suites Orlando South Lake Buena Vista   4% of Gross Revenues   0   0   9,964   Springing   0      
40   SMF VI   Holiday Inn Express - Aiken   4% of Gross Revenues   0   0   9,828   Springing   0      
41   SMF VI   Shops at Laurel Springs   856   0   2,853   8,866   823   0      
42   BSP   Fort Wayne Office Portfolio   3,716   0   7,433   19,271   1,675   0      
42.01   BSP   Pointe Inverness II                              
42.02   BSP   Executive Center I                              
42.03   BSP   Executive Center II                              
43   BSP   Fern Forest Apartments   3,833   0   0   5,341   2,278   0      
44   BSP   Douglasville Crossroads   534   0   2,670   5,667   835   0      
45   BSP   Seven Bridges   655   0   Springing   11,969   1,883   0      
46   BSP   Comfort Suites Raleigh-Durham Airport   2% of Gross Revenues   0   0   9,025   2,879   10,000   Seasonality Reserve  
47   BSP   Best Western Ellensburg   4% of Gross Revenues   0   0   3,808   1,475   12,100   Seasonality Reserve  
48   SMF VI   State University Retail Portfolio   140   0   Springing   2,835   367   0      
48.01   SMF VI   Blaze Pizza and First Watch                              
48.02   SMF VI   Mattress Firm                              
49   BSP   Summerfield Shoppes   833   0   3,333   6,326   2,636   0      
50   BSP   Holiday Inn Express Canton   2% of Gross Revenues   0   0   6,538   2,346   0      
51   BSP   Wilshire Manor Apartments   2,950   0   0   5,655   2,790   0      
52   SMF VI   Bluffton Self Storage   470   0   0   2,641   1,348   0      

 

A-1-8

 

 

ANNEX A-1                                    
                                                         
            RESERVE CAPS           LARGEST TENANT
                                                         
            CapEx   Envir.   TI/LC   RE Tax   Insur.   Debt Service   Other       Single           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
1   JPMCB   9 West 57th Street   2,500,000       25,000,000                       No   Kohlberg, Kravis, Roberts & Co.   196,124   12/31/20
2   JPMCB   693 Fifth Avenue                                   No   Valentino   14,425   07/31/29
3   JPMCB   Opry Mills   701,780       5,789,683                       No   Bass Pro Shops   130,131   04/30/20
4   JPMCB   Westfield San Francisco Centre   315,727       1,973,295                       No   San Francisco State University   125,483   12/31/21
5   JPMCB   1 Kaiser Plaza           18,000,000                       No   Kaiser Foundation Health Plan, Inc.   366,777   02/28/25
6   JPMCB   Salesforce Tower                                   No   Salesforce.com, Inc.   247,099   06/30/30
7   BSP   Amazon Buckeye Logistics Center                                   Yes   Amazon   1,009,351   09/30/21
8   SMF VI   Crocker Park Phase One & Two           5,000,000                       No   Dick’s Sporting Goods   75,000   01/31/25
9   JPMCB   1333 Broadway           2,500,000                       No   URS Corporation   73,061   02/28/22
10   JPMCB   Laguna Design Center           1,486,081                       No   Baker, Knapp And Tubbs   21,231   01/31/22
11   BSP   Sheraton Salt Lake City                                   No            
12   SMF VI   National Business Park           2,600,000               SES Americom Space Reserve Cap: 2,521,503.80; Dr. Reddy’s Space Reserve Cap: 1,976,537.69       No            
12.01   SMF VI   4 Research Way                                   No   SES Americom   78,722   12/31/23
12.02   SMF VI   2 Research Way                                   No   Princeton Consultants   17,554   08/31/22
12.03   SMF VI   107 College Road East                                   No   Dr Reddy’s Inc.   75,584   12/11/24
12.04   SMF VI   105 College Road East                                   No   Drinker, Biddle   39,395   03/31/21
12.05   SMF VI   103 College Road East                                   No   Van Note Harvey   16,684   07/19/25
13   JPMCB   Embassy Suites Charleston                           8,065,543       No            
14   BSP   Vadata - Ashburn Data Center   129,199                               Yes   Vadata, Inc.   430,663   07/31/24
15   JPMCB   Embassy Suites Busch Gardens Hotel                           PIP Reserve: 8,335,312       No            
16   JPMCB   100 East Wisconsin Avenue                                   No   Michael Best & Friedrich LLP   89,725   12/31/19
17   JPMCB   Homewood Suites Nashville Downtown                                   No            
18   BSP   2500 83rd Street                                   No   Beverage Direct Inc.   61,658   04/30/20
19   JPMCB   Fountains at the Bayou                                   No            
20   JPMCB   Centrica                                   Yes   Santander Consumer USA, Inc.   116,982   09/30/26
21   SMF VI   Cicero Marketplace           400,000                       No   Price Chopper   68,966   05/31/23
22   SMF VI   Hillside Industrial           1,400,000                       No   Union Beverage Packers LLC   380,763   05/31/23
23   JPMCB   Embassy Suites Palmdale                                   No            
24   BSP   Vadata - Manassas Data Center   89,148                               Yes   Vadata, Inc.   297,160   08/31/25
25   JPMCB   The Villas of East Cobb                                   No            
26   JPMCB   Hilton Garden Inn Ridgefield Park                                   No            
27   JPMCB   415 West 13th Street                                   Yes   AllSaints USA, Ltd.   8,058   04/30/26
28   SMF VI   Embassy Suites Lake Buena Vista                                   No            
29   JPMCB   Shadow Creek Apartments                                   No            
30   JPMCB   Wesley Pond                                   No            
31   SMF VI   Decatur Crossing II   80,000       400,000                       No   Amarr Company   20,032   10/31/21
32   BSP   Vadata - Haymarket Data Center   70,800                               Yes   Vadata, Inc.   236,000   12/31/23
33   JPMCB   Doubletree Fayetteville                                   No            
34   SMF VI   Triad and University Court Apartments                                   No            
34.01   SMF VI   Triad Apartments                                   No   Santoras/TBF Mgmt   5,500   02/28/26
34.02   SMF VI   University Court Apartments                                   No            
35   SMF VI   West LA Office - 1950 Sawtelle Boulevard   86,148                               No   Butterfield Productions   45,158   05/31/22
36   BSP   Arkansas Hotel Portfolio                           50,000       No            
36.01   BSP   Holiday Inn Express Bentonville                                   No            
36.02   BSP   Fairfield Inn & Suites Springdale                                   No            
37   JPMCB   Sunshine Heights Shopping Center & Attic Self Storage   71,613       600,000                       No            
37.01   JPMCB   Sunshine Heights Shopping Center                                   No   Stage   25,516   01/31/25
37.02   JPMCB   Attic Self Storage                                   No            
38   SMF VI   Hilton Home2 Suites Layton                                   No            
39   JPMCB   Hampton Inn Suites Orlando South Lake Buena Vista                                   No            
40   SMF VI   Holiday Inn Express - Aiken                                   No            
41   SMF VI   Shops at Laurel Springs                                   No   Publix   47,955   01/31/19
42   BSP   Fort Wayne Office Portfolio                                   No            
42.01   BSP   Pointe Inverness II                                   No   Summit Reinsurance Svcs (ACH)   6,970   06/30/17
42.02   BSP   Executive Center I                                   No   Rea Magnet Wire Company, Inc.   23,343   08/31/25
42.03   BSP   Executive Center II                                   No   Aetna Life Insurance Company   28,142   08/31/21
43   BSP   Fern Forest Apartments   250,000                               No            
44   BSP   Douglasville Crossroads   19,225       155,000                       No   Dollar Tree   8,000   05/31/19
45   BSP   Seven Bridges           225,000                       No   SVM Acquisition 1 LLC   5,447   07/31/19
46   BSP   Comfort Suites Raleigh-Durham Airport                           30,000       No            
47   BSP   Best Western Ellensburg                           72,600       No            
48   SMF VI   State University Retail Portfolio                                   Various            
48.01   SMF VI   Blaze Pizza and First Watch                                   No   First Watch   3,718   12/31/26
48.02   SMF VI   Mattress Firm                                   Yes   Mattress Firm   4,113   05/31/27
49   BSP   Summerfield Shoppes           250,000                       No   It’s Kidz Time of Riverview   10,000   09/30/22
50   BSP   Holiday Inn Express Canton                                   No            
51   BSP   Wilshire Manor Apartments                                   No            
52   SMF VI   Bluffton Self Storage                                   No            

 

A-1-9

 

 

ANNEX A-1                                  
                                                       
            2nd LARGEST TENANT       3rd LARGEST TENANT       4th LARGEST TENANT  
                                                       
                    Lease               Lease               Lease  
Loan #   Seller   Property Name   2nd Largest Tenant   Unit Size   Expiration       3rd Largest Tenant   Unit Size   Expiration       4th Largest Tenant   Unit Size   Expiration  
1   JPMCB   9 West 57th Street   Chanel Inc.   185,120   05/31/31       Apollo Management Holdings, L.P.   111,194   04/30/20       Och Ziff Management LP   95,200   12/31/29  
2   JPMCB   693 Fifth Avenue   JDS Development Group   11,635   04/30/20       Pierson Capital   9,629   08/31/20       Carpenters Workshop Gallery   5,075   02/28/31  
3   JPMCB   Opry Mills   Regal Cinema   100,056   05/31/20       Dave & Buster’s   56,886   11/30/21       Forever 21   53,244   01/31/19  
4   JPMCB   Westfield San Francisco Centre   Crunchyroll, Inc.   71,614   01/31/20       Century Theatres   52,636   09/30/21       Bespoke   36,977   12/31/21  
5   JPMCB   1 Kaiser Plaza   Aiken & Welch, Inc.   11,635   04/30/21       Sitzmann Morris & Lavis, Inc.   9,838   03/31/17       Michael Baker Jr. Inc.   9,838   08/31/18  
6   JPMCB   Salesforce Tower   JPMorgan Chase Bank, National Association   202,305   06/30/25       Bose McKinney & Evans, LLP   103,461   09/30/21       Ernst & Young U.S. LLP   37,487   09/30/23  
7   BSP   Amazon Buckeye Logistics Center                                              
8   SMF VI   Crocker Park Phase One & Two   Fitness & Sports Clubs   40,000   02/28/31       Barnes & Noble   28,684   03/31/20       Regal Cinemas Crocker Park 16   24,442   04/30/20  
9   JPMCB   1333 Broadway   U.S. Department of Agriculture   18,137   11/30/21       Teecom Design Group, Inc.   15,895   06/30/19       State of California Public Utilities Commission   15,441   10/31/17  
10   JPMCB   Laguna Design Center   De Benedictis-Laguna, Inc.   12,146   12/31/17       Thomas Lavin   12,004   09/30/24       Harsey & Harsey   11,699   01/31/22  
11   BSP   Sheraton Salt Lake City                                              
12   SMF VI   National Business Park                                              
12.01   SMF VI   4 Research Way   Technicolor USA   16,933   01/25/26       NTT Data Inc.   15,205   02/28/22                  
12.02   SMF VI   2 Research Way   Abbott Point Of Care Inc.   13,408   12/31/24       Smith, Stratton   10,684   04/30/20       CitiusTech Inc.   5,493   10/31/18  
12.03   SMF VI   107 College Road East   Jaxgennaro LLC.   3,175   MTM                                  
12.04   SMF VI   105 College Road East   Hinduja Global Solutions   7,015   12/08/18       Metal Powder   4,393   12/31/26       FTI Consulting   4,260   06/23/19  
12.05   SMF VI   103 College Road East   IH Engineers   10,765   12/31/17       NJEFA   10,120   12/31/24       Zensar Technologies   2,645   05/10/21  
13   JPMCB   Embassy Suites Charleston                                              
14   BSP   Vadata - Ashburn Data Center                                              
15   JPMCB   Embassy Suites Busch Gardens Hotel                                              
16   JPMCB   100 East Wisconsin Avenue   The Marcus Corporation   45,310   11/30/20       Wells Fargo Bank, N.A.   41,036   10/31/23       Johnson Bank   23,540   04/30/21  
17   JPMCB   Homewood Suites Nashville Downtown                                              
18   BSP   2500 83rd Street   EXP Group LLC   45,660   07/13/31       Space Shipping Inc.   41,764   10/31/23       Accupack Warehousing & Distribution   23,788   05/31/20  
19   JPMCB   Fountains at the Bayou                                              
20   JPMCB   Centrica                                              
21   SMF VI   Cicero Marketplace   OfficeMax   19,917   03/31/17       Dollar Tree   11,070   01/31/19       Buffalo Wild Wings   6,423   03/31/17  
22   SMF VI   Hillside Industrial   All Jays Enterprises   270,884   08/31/27       Allports Logistics Anchor   48,600   05/31/21       CDE Investments   10,500   01/31/21  
23   JPMCB   Embassy Suites Palmdale                                              
24   BSP   Vadata - Manassas Data Center                                              
25   JPMCB   The Villas of East Cobb                                              
26   JPMCB   Hilton Garden Inn Ridgefield Park                                              
27   JPMCB   415 West 13th Street                                              
28   SMF VI   Embassy Suites Lake Buena Vista                                              
29   JPMCB   Shadow Creek Apartments                                              
30   JPMCB   Wesley Pond                                              
31   SMF VI   Decatur Crossing II   ABM Building Services   18,525   05/31/22       Micros System (Oracle America)   14,051   02/28/20       Dolphin Winder   13,293   05/31/18  
32   BSP   Vadata - Haymarket Data Center                                              
33   JPMCB   Doubletree Fayetteville                                              
34   SMF VI   Triad and University Court Apartments                                              
34.01   SMF VI   Triad Apartments   Arirang Karaoke   3,450   09/30/20       Billy’s Bar   3,100   11/30/22       Ramsey’s Sheesha Lounge   2,600   04/30/20  
34.02   SMF VI   University Court Apartments                                              
35   SMF VI   West LA Office - 1950 Sawtelle Boulevard   Kung Fu Factory   11,356   10/31/19       The Regents of University of California   9,148   06/30/19       East-West Eye Institute   3,329   04/30/21  
36   BSP   Arkansas Hotel Portfolio                                              
36.01   BSP   Holiday Inn Express Bentonville                                              
36.02   BSP   Fairfield Inn & Suites Springdale                                              
37   JPMCB   Sunshine Heights Shopping Center & Attic Self Storage                                              
37.01   JPMCB   Sunshine Heights Shopping Center   Dollar Tree   11,466   05/31/28       Burkes   11,108   04/30/18       Goodwill   10,288   02/28/18  
37.02   JPMCB   Attic Self Storage                                              
38   SMF VI   Hilton Home2 Suites Layton                                              
39   JPMCB   Hampton Inn Suites Orlando South Lake Buena Vista                                              
40   SMF VI   Holiday Inn Express - Aiken                                              
41   SMF VI   Shops at Laurel Springs   Rucker Pet & Wild Bird   5,110   07/31/18       Taqueria Los Hermanos   2,800   05/31/20       Esquire Cleaners   1,750   05/31/18  
42   BSP   Fort Wayne Office Portfolio                                              
42.01   BSP   Pointe Inverness II   Aerotek, Inc./Allegis (ACH)   6,247   12/31/21       TEK Systems,/Allegis (ACH)   5,141   03/31/22       Inverness Office Management LLC   4,980   02/28/26  
42.02   BSP   Executive Center I   Morpho Trust USA   14,471   03/31/26       Trelleborg Sealing Solutions   8,680   06/30/18       Lenovo (United States), Inc.   5,523   03/31/19  
42.03   BSP   Executive Center II   Morpho Trust USA   4,203   03/31/26       Centene Management Company   2,332   03/31/17                  
43   BSP   Fern Forest Apartments                                              
44   BSP   Douglasville Crossroads   Stevi B’s Pizza Buffet   5,000   12/31/26       Shoe Show, Inc.   4,988   11/30/20       Cato Corporation   4,500   01/31/20  
45   BSP   Seven Bridges   Little Kids Learning Center   4,934   01/31/24       Jam N Jelly Cafe, Inc.   4,441   03/31/20       ATI Physical Therapy   3,001   09/30/21  
46   BSP   Comfort Suites Raleigh-Durham Airport                                              
47   BSP   Best Western Ellensburg                                              
48   SMF VI   State University Retail Portfolio                                              
48.01   SMF VI   Blaze Pizza and First Watch   Blaze Pizza   3,359   01/31/26                                  
48.02   SMF VI   Mattress Firm                                              
49   BSP   Summerfield Shoppes   Shapes Fitness For Women   7,200   11/30/26       Optimal Performance and Physical Therapies   4,000   06/30/22       Dr. Daniel Otero   2,400   03/31/17  
50   BSP   Holiday Inn Express Canton                                              
51   BSP   Wilshire Manor Apartments                                              
52   SMF VI   Bluffton Self Storage                                              

 

A-1-10

 

 

ANNEX A-1                                        
                                                             
            5th LARGEST TENANT                       Pari Passu Debt
                                                Pari Passu   Pari Passu   Pari Passu   Total Cut-off
                    Lease       Loan       Lockbox   Lockbox   Pari Passu   Note Control   Piece  In Trust   Piece Non Trust   Date Pari
Loan #   Seller   Property Name   5th Largest Tenant   Unit Size   Expiration       Purpose   Principal / Carveout Guarantor    (Y/N)    Type   (Y/N)   (Y/N)   Cut-Off Balance   Cut-Off Balance   Passu Debt
1   JPMCB   9 West 57th Street   Tiger Global Management LLC   43,490   07/31/24       Refinance   Sheldon H. Solow   Yes   CMA   Yes   No   100,000,000   913,724,000   1,013,724,000
2   JPMCB   693 Fifth Avenue   Louis Licari   4,847   05/31/25       Acquisition   Marc de Lacharrière   Yes   Hard   Yes   No   80,000,000   170,000,000   250,000,000
3   JPMCB   Opry Mills   Bed Bath & Beyond   30,966   03/31/22       Refinance   Simon Property Group, L.P.   Yes   CMA   Yes   No   80,000,000   295,000,000   375,000,000
4   JPMCB   Westfield San Francisco Centre   True Ultimate Standards Every   28,217   02/29/20       Refinance   Westfield America, Inc.   Yes   CMA   Yes   No   60,000,000   373,077,000   433,077,000
5   JPMCB   1 Kaiser Plaza   Asian & Pacific Islander American Health Forum   7,862   03/26/22       Recapitalization   CIM Commercial Trust Corporation   Yes   CMA   Yes   Yes   60,000,000   37,100,000   97,100,000
6   JPMCB   Salesforce Tower   Ogletree, Deakins, Nash, Smoak & Stewart, P.C.   36,573   06/30/22       Acquisition   William Z. Hertz, Isaac Hertz, Sarah Hertz   Yes   Hard   Yes   Yes   60,000,000   48,000,000   108,000,000
7   BSP   Amazon Buckeye Logistics Center                   Acquisition   Raymond E. Wirta   Yes   CMA   No   NAP   NAP   NAP   NAP
8   SMF VI   Crocker Park Phase One & Two   H&M   20,148   07/31/18       Refinance   Robert L. Stark, Morry Weiss   Yes   CMA   Yes   No   40,000,000   100,000,000   140,000,000
9   JPMCB   1333 Broadway   Walgreens   13,738   04/30/44       Recapitalization   CIM Commercial Trust Corporation   Yes   CMA   No   NAP   NAP   NAP   NAP
10   JPMCB   Laguna Design Center   Realty One Group   8,305   12/31/20       Acquisition   William L. Hutchinson, Donald Engle   Yes   CMA   No   NAP   NAP   NAP   NAP
11   BSP   Sheraton Salt Lake City                   Acquisition   Driftwood Acquisition & Development, L.P.   Yes   CMA   No   NAP   NAP   NAP   NAP
12   SMF VI   National Business Park                   Refinance   John Zirinsky   Yes   CMA   Yes   Yes   33,000,000   22,000,000   55,000,000
12.01   SMF VI   4 Research Way                                                    
12.02   SMF VI   2 Research Way   Management Office   5,400   11/14/18                                        
12.03   SMF VI   107 College Road East                                                    
12.04   SMF VI   105 College Road East   Trustees of Princeton University   4,194   12/31/20                                        
12.05   SMF VI   103 College Road East   Therapedic Sleep Products   2,379   12/31/20                                        
13   JPMCB   Embassy Suites Charleston                   Refinance   Atrium Leveraged Loan Fund, LLC   Yes   Hard   No   NAP   NAP   NAP   NAP
14   BSP   Vadata - Ashburn Data Center                   Acquisition   Corporate Office Properties, L.P.   Yes   CMA   No   NAP   NAP   NAP   NAP
15   JPMCB   Embassy Suites Busch Gardens Hotel                   Refinance   Atrium Leveraged Loan Fund, LLC   Yes   Hard   No   NAP   NAP   NAP   NAP
16   JPMCB   100 East Wisconsin Avenue   The Holter Agency   22,654   09/30/20       Acquisition   William Z. Hertz, Isaac Hertz, Sarah Hertz   Yes   Hard   Yes   No   25,000,000   28,800,000   53,800,000
17   JPMCB   Homewood Suites Nashville Downtown                   Refinance   Bharat N. Patel, Naveen Shah   Yes   CMA   No   NAP   NAP   NAP   NAP
18   BSP   2500 83rd Street   East Coast Egg Transport, LLC   19,511   05/31/17       Refinance   Emil Serafino   Yes   CMA   No   NAP   NAP   NAP   NAP
19   JPMCB   Fountains at the Bayou                   Refinance   Swapnil Agarwal   Yes   Springing   No   NAP   NAP   NAP   NAP
20   JPMCB   Centrica                   Acquisition   Marton Grossman   Yes   CMA   No   NAP   NAP   NAP   NAP
21   SMF VI   Cicero Marketplace   Men’s Wearhouse   6,004   02/28/23       Refinance   Charles Garfunkel, Norman Bobrow   Yes   Springing   No   NAP   NAP   NAP   NAP
22   SMF VI   Hillside Industrial   Alltrans Refrigeration Servicing   7,320   06/30/18       Refinance   Stuart Lichter   Yes   CMA   Yes   Yes   20,000,000   19,000,000   39,000,000
23   JPMCB   Embassy Suites Palmdale                   Refinance   Bharat N. Patel, Naveen Shah   Yes   CMA   No   NAP   NAP   NAP   NAP
24   BSP   Vadata - Manassas Data Center                   Acquisition   Corporate Office Properties, L.P.   Yes   CMA   No   NAP   NAP   NAP   NAP
25   JPMCB   The Villas of East Cobb                   Recapitalization   Donald Lippman   Yes   CMA   No   NAP   NAP   NAP   NAP
26   JPMCB   Hilton Garden Inn Ridgefield Park                   Refinance   Bharat N. Patel, Naveen Shah   Yes   CMA   No   NAP   NAP   NAP   NAP
27   JPMCB   415 West 13th Street                   Refinance   RREEF Spezial Invest GmbH   Yes   CMA   No   NAP   NAP   NAP   NAP
28   SMF VI   Embassy Suites Lake Buena Vista                   Refinance   Kenneth K. Kochenour   Yes   Springing   Yes   Yes   16,932,574   24,900,844   41,833,418
29   JPMCB   Shadow Creek Apartments                   Refinance   Swapnil Agarwal   Yes   Springing   No   NAP   NAP   NAP   NAP
30   JPMCB   Wesley Pond                   Acquisition   David Fisher, Joshua Ungerecht, Warren Thomas, Ryan Millsap   Yes   Springing   No   NAP   NAP   NAP   NAP
31   SMF VI   Decatur Crossing II   Spirit Rock   12,608   10/31/17       Refinance   Terrall C. York   Yes   Springing   No   NAP   NAP   NAP   NAP
32   BSP   Vadata - Haymarket Data Center                   Acquisition   Corporate Office Properties, L.P.   Yes   CMA   No   NAP   NAP   NAP   NAP
33   JPMCB   Doubletree Fayetteville                   Refinance   Avtar Dhaliwal, Sanjiv Khetarpal   Yes   Springing   No   NAP   NAP   NAP   NAP
34   SMF VI   Triad and University Court Apartments                   Refinance   Jeffrey Marc Rotter, Mitchell Evan Russell   Yes   Springing   No   NAP   NAP   NAP   NAP
34.01   SMF VI   Triad Apartments   Arirang Restaurant   2,100   04/30/25                                        
34.02   SMF VI   University Court Apartments                                                    
35   SMF VI   West LA Office - 1950 Sawtelle Boulevard   Development Corp for Israel-IB   3,212   04/30/18       Acquisition   Albert Taban   Yes   Springing   Yes   No   10,000,000   26,500,000   36,500,000
36   BSP   Arkansas Hotel Portfolio                   Acquisition   Leslie Ng, Paul A. Nussbaum   Yes   CMA   No   NAP   NAP   NAP   NAP
36.01   BSP   Holiday Inn Express Bentonville                                                    
36.02   BSP   Fairfield Inn & Suites Springdale                                                    
37   JPMCB   Sunshine Heights Shopping Center & Attic Self Storage                   Refinance   James H. Jenkins, III, Blair Jenkins Kelly   Yes   Springing   No   NAP   NAP   NAP   NAP
37.01   JPMCB   Sunshine Heights Shopping Center   Rent-A-Center   6,793   07/31/18                                        
37.02   JPMCB   Attic Self Storage                                                    
38   SMF VI   Hilton Home2 Suites Layton                   Refinance   Kevin S. Garn, Douglas Durbano   Yes   Springing   No   NAP   NAP   NAP   NAP
39   JPMCB   Hampton Inn Suites Orlando South Lake Buena Vista                   Refinance   Bharat N. Patel, Naveen Shah   Yes   CMA   No   NAP   NAP   NAP   NAP
40   SMF VI   Holiday Inn Express - Aiken                   Refinance   Ashok Patel, Surendra Patel   Yes   Springing   No   NAP   NAP   NAP   NAP
41   SMF VI   Shops at Laurel Springs   Spa Nails   1,400   02/28/19       Recapitalization   Michael G. Bisciotti   Yes   Springing   No   NAP   NAP   NAP   NAP
42   BSP   Fort Wayne Office Portfolio                   Refinance   Raymond Massa   Yes   Springing   No   NAP   NAP   NAP   NAP
42.01   BSP   Pointe Inverness II   Ruoff Mortgage Company, Inc.   4,815   08/31/20                                        
42.02   BSP   Executive Center I   Azar, Incorporated   2,837   07/31/18                                        
42.03   BSP   Executive Center II                                                    
43   BSP   Fern Forest Apartments                   Acquisition   Sky Management Services LLC   Yes   Springing   No   NAP   NAP   NAP   NAP
44   BSP   Douglasville Crossroads   It’s Fashion   4,032   01/31/21       Refinance   Dennis Paquet   Yes   Springing   No   NAP   NAP   NAP   NAP
45   BSP   Seven Bridges   Seven Bridges Eye Care   2,408   02/28/20       Acquisition   Gerald Lee Nudo   Yes   Springing   No   NAP   NAP   NAP   NAP
46   BSP   Comfort Suites Raleigh-Durham Airport                   Acquisition   Leslie Ng, Paul A. Nussbaum   Yes   CMA   No   NAP   NAP   NAP   NAP
47   BSP   Best Western Ellensburg                   Refinance   Torre T. Morgal, Scott A. Mary   Yes   Springing   No   NAP   NAP   NAP   NAP
48   SMF VI   State University Retail Portfolio                   Acquisition   David E. Salmanson, Trustee of the David E. Salmanson GST Exempt Trust 2015   Yes   Springing   No   NAP   NAP   NAP   NAP
48.01   SMF VI   Blaze Pizza and First Watch                                                    
48.02   SMF VI   Mattress Firm                                                    
49   BSP   Summerfield Shoppes   Fishhawk Family Dental, PA   2,400   05/31/22       Refinance   Richard M. Cohen   Yes   Springing   No   NAP   NAP   NAP   NAP
50   BSP   Holiday Inn Express Canton                   Refinance   Vikram D. Patel, Jagdish B. Patel   Yes   CMA   No   NAP   NAP   NAP   NAP
51   BSP   Wilshire Manor Apartments                   Acquisition   George Lintz, Aaron Weisman, Steven Bram   Yes   CMA   No   NAP   NAP   NAP   NAP
52   SMF VI   Bluffton Self Storage                   Acquisition   Ryan L. Hanks   Yes   Springing   No   NAP   NAP   NAP   NAP

 

A-1-11

 

 

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   9 West 57th Street   Yes   Yes   Subordinate Debt/Permitted Mezzanine   186,276,000   2.85950       1,200,000,000   3.08   35.3%   9.0%
2   JPMCB   693 Fifth Avenue   No   No   NAP   NAP   NAP       250,000,000   1.00   47.6%   6.4%
3   JPMCB   Opry Mills   No   No   NAP   NAP   NAP       375,000,000   2.33   50.8%   10.1%
4   JPMCB   Westfield San Francisco Centre   No   Yes   Subordinate Debt   124,923,000   3.39400       558,000,000   2.85   45.7%   10.1%
5   JPMCB   1 Kaiser Plaza   Yes   No   Permitted Mezzanine   NAP   NAP       97,100,000   2.15   45.8%   10.7%
6   JPMCB   Salesforce Tower   No   Yes   Mezzanine Loan   24,500,000   7.25000       132,500,000   1.41   73.2%   10.3%
7   BSP   Amazon Buckeye Logistics Center   Yes   No   Permitted Mezzanine   NAP   NAP       NAP   NAP   NAP   NAP
8   SMF VI   Crocker Park Phase One & Two   No   No   NAP   NAP   NAP       140,000,000   1.34   65.3%   9.3%
9   JPMCB   1333 Broadway   Yes   No   Permitted Mezzanine   NAP   NAP       NAP   NAP   NAP   NAP
10   JPMCB   Laguna Design Center   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
11   BSP   Sheraton Salt Lake City   Yes   No   Permitted Mezzanine   NAP   NAP       NAP   NAP   NAP   NAP
12   SMF VI   National Business Park   No   No   NAP   NAP   NAP       55,000,000   1.36   64.8%   9.7%
12.01   SMF VI   4 Research Way                               1.36   64.8%   9.7%
12.02   SMF VI   2 Research Way                               1.36   64.8%   9.7%
12.03   SMF VI   107 College Road East                               1.36   64.8%   9.7%
12.04   SMF VI   105 College Road East                               1.36   64.8%   9.7%
12.05   SMF VI   103 College Road East                               1.36   64.8%   9.7%
13   JPMCB   Embassy Suites Charleston   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
14   BSP   Vadata - Ashburn Data Center   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
15   JPMCB   Embassy Suites Busch Gardens Hotel   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
16   JPMCB   100 East Wisconsin Avenue   No   Yes   Mezzanine Loan   10,000,000   11.00000       63,800,000   1.30   77.5%   9.7%
17   JPMCB   Homewood Suites Nashville Downtown   Yes   No   Permitted Mezzanine   NAP   NAP       NAP   NAP   NAP   NAP
18   BSP   2500 83rd Street   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
19   JPMCB   Fountains at the Bayou   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
20   JPMCB   Centrica   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
21   SMF VI   Cicero Marketplace   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
22   SMF VI   Hillside Industrial   No   No   NAP   NAP   NAP       39,000,000   1.39   60.6%   10.2%
23   JPMCB   Embassy Suites Palmdale   Yes   No   Permitted Mezzanine   NAP   NAP       NAP   NAP   NAP   NAP
24   BSP   Vadata - Manassas Data Center   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
25   JPMCB   The Villas of East Cobb   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
26   JPMCB   Hilton Garden Inn Ridgefield Park   Yes   No   Permitted Mezzanine   NAP   NAP       NAP   NAP   NAP   NAP
27   JPMCB   415 West 13th Street   Yes   Yes   Subordinate Debt/Permitted Mezzanine   7,000,000   9.00000       25,000,000   1.39   50.1%   7.8%
28   SMF VI   Embassy Suites Lake Buena Vista   No   No   NAP   NAP   NAP       41,833,418   1.51   62.2%   11.2%
29   JPMCB   Shadow Creek Apartments   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
30   JPMCB   Wesley Pond   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
31   SMF VI   Decatur Crossing II   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
32   BSP   Vadata - Haymarket Data Center   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
33   JPMCB   Doubletree Fayetteville   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
34   SMF VI   Triad and University Court Apartments   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
34.01   SMF VI   Triad Apartments                               NAP   NAP   NAP
34.02   SMF VI   University Court Apartments                               NAP   NAP   NAP
35   SMF VI   West LA Office - 1950 Sawtelle Boulevard   No   No   NAP   NAP   NAP       36,500,000   1.18   67.2%   8.0%
36   BSP   Arkansas Hotel Portfolio   No   Yes   B-Note   1,098,526   13.75000       11,085,130   1.54   72.9%   11.6%
36.01   BSP   Holiday Inn Express Bentonville                               1.54   72.9%   11.6%
36.02   BSP   Fairfield Inn & Suites Springdale                               1.54   72.9%   11.6%
37   JPMCB   Sunshine Heights Shopping Center & Attic Self Storage   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
37.01   JPMCB   Sunshine Heights Shopping Center                               NAP   NAP   NAP
37.02   JPMCB   Attic Self Storage                               NAP   NAP   NAP
38   SMF VI   Hilton Home2 Suites Layton   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
39   JPMCB   Hampton Inn Suites Orlando South Lake Buena Vista   Yes   No   Permitted Mezzanine   NAP   NAP       NAP   NAP   NAP   NAP
40   SMF VI   Holiday Inn Express - Aiken   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
41   SMF VI   Shops at Laurel Springs   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
42   BSP   Fort Wayne Office Portfolio   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
42.01   BSP   Pointe Inverness II                               NAP   NAP   NAP
42.02   BSP   Executive Center I                               NAP   NAP   NAP
42.03   BSP   Executive Center II                               NAP   NAP   NAP
43   BSP   Fern Forest Apartments   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
44   BSP   Douglasville Crossroads   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
45   BSP   Seven Bridges   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
46   BSP   Comfort Suites Raleigh-Durham Airport   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
47   BSP   Best Western Ellensburg   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
48   SMF VI   State University Retail Portfolio   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
48.01   SMF VI   Blaze Pizza and First Watch                               NAP   NAP   NAP
48.02   SMF VI   Mattress Firm                               NAP   NAP   NAP
49   BSP   Summerfield Shoppes   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
50   BSP   Holiday Inn Express Canton   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
51   BSP   Wilshire Manor Apartments   No   No   NAP   NAP   NAP       NAP   NAP   NAP   NAP
52   SMF VI   Bluffton Self Storage   Yes   No   Permitted Mezzanine   NAP   NAP       NAP   NAP   NAP   NAP

 

A-1-12

 

 

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   9 West 57th Street                                                               1
2   JPMCB   693 Fifth Avenue                                                               2
3   JPMCB   Opry Mills                                                               3
4   JPMCB   Westfield San Francisco Centre                                                               4
5   JPMCB   1 Kaiser Plaza                                                               5
6   JPMCB   Salesforce Tower                                                               6
7   BSP   Amazon Buckeye Logistics Center                                                               7
8   SMF VI   Crocker Park Phase One & Two                                                               8
9   JPMCB   1333 Broadway                                                               9
10   JPMCB   Laguna Design Center                                                               10
11   BSP   Sheraton Salt Lake City   74.3%   106.14   78.87   77.9%   105.98   82.55   81.0%   111.86   90.62   82.2%   112.06   92.08   82.2%   112.06   92.08   11
12   SMF VI   National Business Park                                                               12
12.01   SMF VI   4 Research Way                                                               12.01
12.02   SMF VI   2 Research Way                                                               12.02
12.03   SMF VI   107 College Road East                                                               12.03
12.04   SMF VI   105 College Road East                                                               12.04
12.05   SMF VI   103 College Road East                                                               12.05
13   JPMCB   Embassy Suites Charleston   71.6%   145.16   103.97   71.3%   142.67   101.67   73.5%   143.95   105.75   71.1%   144.14   102.46   71.1%   144.14   102.46   13
14   BSP   Vadata - Ashburn Data Center                                                               14
15   JPMCB   Embassy Suites Busch Gardens Hotel   85.7%   111.42   95.52   89.0%   114.98   102.30   86.2%   132.67   114.36   81.6%   137.51   112.23   81.6%   137.51   112.23   15
16   JPMCB   100 East Wisconsin Avenue                                                               16
17   JPMCB   Homewood Suites Nashville Downtown   79.5%   172.39   137.08   81.4%   192.44   156.60   84.1%   213.08   179.23   84.7%   213.06   180.46   84.7%   213.06   180.46   17
18   BSP   2500 83rd Street                                                               18
19   JPMCB   Fountains at the Bayou                                                               19
20   JPMCB   Centrica                                                               20
21   SMF VI   Cicero Marketplace                                                               21
22   SMF VI   Hillside Industrial                                                               22
23   JPMCB   Embassy Suites Palmdale   73.2%   129.69   94.87   78.6%   132.70   104.24   82.9%   136.61   113.21   83.5%   142.08   118.65   83.5%   142.08   118.65   23
24   BSP   Vadata - Manassas Data Center                                                               24
25   JPMCB   The Villas of East Cobb                                                               25
26   JPMCB   Hilton Garden Inn Ridgefield Park   78.5%   136.99   107.60   81.0%   143.09   115.95   80.6%   141.77   114.33   83.2%   139.90   116.33   83.2%   139.90   116.33   26
27   JPMCB   415 West 13th Street                                                               27
28   SMF VI   Embassy Suites Lake Buena Vista               82.4%   117.16   96.54   80.7%   122.93   99.20   83.2%   124.91   103.92   83.2%   124.91   103.92   28
29   JPMCB   Shadow Creek Apartments                                                               29
30   JPMCB   Wesley Pond                                                               30
31   SMF VI   Decatur Crossing II                                                               31
32   BSP   Vadata - Haymarket Data Center                                                               32
33   JPMCB   Doubletree Fayetteville   71.3%   101.01   72.04   74.0%   105.29   77.91   72.0%   108.26   77.95   75.2%   105.78   79.53   73.4%   106.31   78.00   33
34   SMF VI   Triad and University Court Apartments                                                               34
34.01   SMF VI   Triad Apartments                                                               34.01
34.02   SMF VI   University Court Apartments                                                               34.02
35   SMF VI   West LA Office - 1950 Sawtelle Boulevard                                                               35
36   BSP   Arkansas Hotel Portfolio               61.4%   88.81   54.49   69.5%   90.97   63.19   71.0%   90.75   64.46   71.0%   90.75   64.46   36
36.01   BSP   Holiday Inn Express Bentonville               58.9%   91.21   53.76   71.0%   89.62   63.59   71.6%   89.11   63.83   71.6%   89.11   63.83   36.01
36.02   BSP   Fairfield Inn & Suites Springdale               64.1%   86.30   55.32   67.8%   92.57   62.73   70.3%   92.64   65.17   70.3%   92.64   65.17   36.02
37   JPMCB   Sunshine Heights Shopping Center & Attic Self Storage                                                               37
37.01   JPMCB   Sunshine Heights Shopping Center                                                               37.01
37.02   JPMCB   Attic Self Storage                                                               37.02
38   SMF VI   Hilton Home2 Suites Layton   55.7%   89.29   49.73   79.1%   87.39   69.13   75.0%   89.97   67.48   69.3%   98.15   67.99   69.3%   98.15   67.99   38
39   JPMCB   Hampton Inn Suites Orlando South Lake Buena Vista   79.3%   86.99   69.00   81.3%   92.97   75.63   77.6%   98.52   76.49   77.0%   102.92   79.25   77.0%   102.92   79.25   39
40   SMF VI   Holiday Inn Express - Aiken                           65.5%   100.75   65.99   71.2%   105.62   75.20   71.2%   105.62   75.20   40
41   SMF VI   Shops at Laurel Springs                                                               41
42   BSP   Fort Wayne Office Portfolio                                                               42
42.01   BSP   Pointe Inverness II                                                               42.01
42.02   BSP   Executive Center I                                                               42.02
42.03   BSP   Executive Center II                                                               42.03
43   BSP   Fern Forest Apartments                                                               43
44   BSP   Douglasville Crossroads                                                               44
45   BSP   Seven Bridges                                                               45
46   BSP   Comfort Suites Raleigh-Durham Airport   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   46
47   BSP   Best Western Ellensburg   72.4%   105.03   76.07   73.7%   109.81   80.91   76.0%   111.86   85.05   78.2%   111.99   87.57   78.2%   111.99   87.57   47
48   SMF VI   State University Retail Portfolio                                                               48
48.01   SMF VI   Blaze Pizza and First Watch                                                               48.01
48.02   SMF VI   Mattress Firm                                                               48.02
49   BSP   Summerfield Shoppes                                                               49
50   BSP   Holiday Inn Express Canton   46.7%   79.76   37.23   52.1%   76.84   40.02   56.3%   81.31   45.75   57.3%   83.03   47.61   57.3%   83.03   47.61   50
51   BSP   Wilshire Manor Apartments                                                               51
52   SMF VI   Bluffton Self Storage                                                               52

 

A-1-13