FWP 1 n882_x2-a1.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-206361-08

 

     
     
 

 

Free Writing Prospectus dated [February 24, 2017]

 

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 Loans and Mortgaged Properties” to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision.

 

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

 

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

 

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

 

  
     

 

 

 

ANNEX A-1              
                     
                Number of Property   Property
Loan # Seller Property Name Street Address City State Zip Code County Properties Type Subtype
1 JPMCB Hilton Hawaiian Village 2005 Kalia Road Honolulu HI 96815 Honolulu 1 Hotel Full Service
2 JPMCB Moffett Gateway 1225-1265 Crossman Avenue Sunnyvale CA 94089 Santa Clara 1 Office Suburban
3 JPMCB Dallas Design District Various Dallas TX 75207 Dallas 1 Industrial Flex
4 JPMCB Fresno Fashion Fair Mall 645 East Shaw Avenue Fresno CA 93710 Fresno 1 Retail Super Regional Mall
5 JPMCB Riverway 6133 North River Road, 9377 West Higgins Road, 9399 West Higgins Road and 6107 North River Road Rosemont IL 60018 Cook 1 Office Suburban
6 JPMCB 55 Hawthorne 55 Hawthorne Street San Francisco CA 94105 San Francisco 1 Office CBD
7 JPMCB Bardmoor Palms 8285 & 8333 Bryan Dairy Road Largo FL 33777 Pinellas 1 Mixed Use Office/Industrial
8 JPMCB Landmark Square 1-7 Landmark Square Stamford CT 06901 Fairfield 1 Mixed Use Office/Retail
9 JPMCB Centre Market Building 1100 Raymond Boulevard Newark NJ 07102 Essex 1 Office CBD
10 JPMCB Courtyard Marriott - King Kamehameha 75-5660 Palani Road Kailua-Kona HI 96740 Hawaii 1 Hotel Full Service
11 JPMCB Milton Park 30000 Mill Creek Avenue & 11175 Cicero Drive Alpharetta GA 30022 Fulton 1 Office Suburban
12 JPMCB Reston EastPointe 11091 Sunset Hills Road Reston VA 20190 Fairfax 1 Office Suburban
13 JPMCB Orchard Hill Park 10-82 Orchard Hill Park Drive Leominster MA 01453 Worcester 1 Retail Anchored
14 JPMCB 11200 Rockville Pike 11200 Rockville Pike Rockville MD 20852 Montgomery 1 Office Suburban
15 JPMCB Marriott Galleria 1750 West Loop South Houston TX 77027 Harris 1 Hotel Full Service
16 JPMCB Royal Oaks Plaza 15400, 15406, 15410-15432, 15434-15512 & 15516-15544 Northwest 77th Court Miami Lakes FL 33016 Miami-Dade 1 Retail Anchored
17 JPMCB Las Palmas 803 Castroville Road San Antonio TX 78237 Bexar 1 Retail Anchored
18 SMF VI Liberty Center 50-100 West Big Beaver Road Troy MI 48084 Oakland 1 Office Suburban
19 SMF VI Ocotillo Plaza 2405-2505 East Tropicana Avenue Las Vegas NV 89121 Clark 1 Retail Anchored
20 JPMCB Gwinnett Commerce Center 3700 Crestwood Parkway Northwest Duluth GA 30096 Gwinnett 1 Office Suburban
21 SMF VI Hilton Durham 3800 and 3806 Hillsborough Road Durham NC 27705 Durham 1 Hotel Full Service
22 JPMCB Woodglen Village 11111 West Montgomery Road Houston TX 77088 Harris 1 Multifamily Garden
23 JPMCB Partridge Inn Augusta 2110 Walton Way Augusta GA 30904 Richmond 1 Hotel Full Service
24 JPMCB 4400 Dixie Highway 4400 Dixie Highway Fairfield OH 45014 Butler 1 Industrial Warehouse
25 JPMCB TownePlace Suites Dallas Las Colinas 900 West Walnut Hill Lane Irving TX 75038 Dallas 1 Hotel Extended Stay
26 SMF VI 100 North Citrus 100 North Citrus Street West Covina CA 91791 Los Angeles 1 Office Suburban
27 SMF VI Pangea 15 Various Various IL Various Cook 16 Multifamily Garden
27.01 SMF VI 701 South Karlov Avenue 701 South Karlov Avenue Chicago IL 60624 Cook 1 Multifamily Garden
27.02 SMF VI 1236 South Lawndale Avenue 1236 South Lawndale Avenue Chicago IL 60623 Cook 1 Multifamily Garden
27.03 SMF VI 6125-6129 South Wabash Avenue 6125-6129 South Wabash Avenue Chicago IL 60637 Cook 1 Multifamily Garden
27.04 SMF VI 11932 South Stewart Avenue 11932 South Stewart Avenue Chicago IL 60628 Cook 1 Multifamily Garden
27.05 SMF VI 7954 South Justine Street 7954 South Justine Street Chicago IL 60620 Cook 1 Multifamily Garden
27.06 SMF VI 10 West 137th Street 10 West 137th Street Riverdale IL 60827 Cook 1 Multifamily Garden
27.07 SMF VI 6715 South Dorchester Avenue 6715 South Dorchester Avenue Chicago IL 60637 Cook 1 Multifamily Garden
27.08 SMF VI 10201 South Saint Lawrence Avenue 10201 South Saint Lawrence Avenue Chicago IL 60628 Cook 1 Multifamily Garden
27.09 SMF VI 5800-04 South Artesian Avenue 5800-04 South Artesian Avenue Chicago IL 60629 Cook 1 Multifamily Garden
27.10 SMF VI 8201 South Drexel Avenue 8201 South Drexel Avenue Chicago IL 60619 Cook 1 Multifamily Garden
27.11 SMF VI 7229 South Yates Boulevard 7229 South Yates Boulevard Chicago IL 60649 Cook 1 Multifamily Garden
27.12 SMF VI 7653 South Loomis Boulevard 7653 South Loomis Boulevard Chicago IL 60620 Cook 1 Multifamily Garden
27.13 SMF VI 7700 South Carpenter Street 7700 South Carpenter Street Chicago IL 60620 Cook 1 Multifamily Garden
27.14 SMF VI 2062 135th Place 2062 135th Place Blue Island IL 60406 Cook 1 Multifamily Garden
27.15 SMF VI 2066 135th Place 2066 135th Place Blue Island IL 60406 Cook 1 Multifamily Garden
27.16 SMF VI 9600 South Avenue L 9600 South Avenue L Chicago IL 60617 Cook 1 Multifamily Garden
28 SMF VI The Shoppes at Letson Farms 4750 Eastern Valley Road McCalla AL 35111 Jefferson 1 Retail Anchored
29 SMF VI Montgomery Triangle Gateway 9366-9386 Montgomery Road Cincinnati OH 45242 Hamilton 1 Mixed Use Office/Retail
30 SMF VI Neilson Square 3322-3518 West Owen K. Garriott Road Enid OK 73703 Garfield 1 Retail Shadow Anchored
31 SMF VI Studio City Apartments 2255-2319 Winter Parkway & 290 Munroe Falls Avenue Cuyahoga Falls OH 44221 Summit 1 Multifamily Mid-Rise
32 SMF VI St. Albans & Camino Commons Various Newtown Square PA 19073 Delaware 2 Various Various
32.01 SMF VI Camino Commons 5038-5050 West Chester Pike Newtown Square PA 19073 Delaware 1 Retail Unanchored
32.02 SMF VI St. Albans Circle 2-8 St. Albans Avenue, 12 St. Albans Circle and 3610-3612 Chapel Road Newtown Square PA 19073 Delaware 1 Mixed Use Office/Retail
33 SMF VI Lake Geneva Commons 200 Edwards Boulevard Lake Geneva WI 53147 Walworth 1 Retail Anchored
34 SMF VI Hampton Inn & Suites Huntsville 120 Ravenwood Village Drive Huntsville TX 77340 Walker 1 Hotel Limited Service
35 SMF VI Holiday Inn Express Orangeburg 118 Sleep Inn Drive Orangeburg SC 29118 Orangeburg 1 Hotel Limited Service
36 SMF VI 3200 North Hayden 3200 North Hayden Road Scottsdale AZ 85251 Maricopa 1 Office Suburban
37 SMF VI Bellfort Village Apartments 6405 West Bellfort Street Houston TX 77035 Harris 1 Multifamily Garden
38 SMF VI Courtyard Business Center 10190-10288 Northwest 47th Street Sunrise FL 33351 Broward 1 Industrial Flex
39 SMF VI Northgate Business Park III 11805-11819 & 11845-11895 Forestgate Drive and 11969, 11999 & 12021 Plano Road Dallas TX 75243 Dallas 1 Industrial Flex
40 SMF VI Aldine Plaza 12850 and 12900 Aldine Westfield Road Houston TX 77039 Harris 1 Retail Unanchored
41 SMF VI Walgreens Cooper City 11105 Stirling Road Cooper City FL 33328 Broward 1 Retail Freestanding
42 SMF VI North Star Terrace MHP 101 East Jupiter Drive East Grand Forks MN 56721 Polk 1 Manufactured Housing Manufactured Housing
43 SMF VI Rite Aid Sugar Hill 4470 Nelson Brogdon Boulevard Sugar Hill GA 30518 Gwinnett 1 Retail Freestanding

 

A-1-1

 

 

ANNEX A-1                          
                                 
                          Original   Current  
        Year    Unit of      Occupancy Appraised Appraisal Current Original Balance Current   Balance % of Initial
Loan # Seller Property Name Year Built Renovated Units  Measure Occupancy % Date Value ($) Date LTV % Balance ($) per Unit ($) Balance ($) per Unit ($) Pool Balance
1 JPMCB Hilton Hawaiian Village 1961 2016 2,860 Rooms 94.6% 09/30/16 2,230,000,000 08/30/16 31.2% 80,000,000 243,566 80,000,000 243,566 7.3%
2 JPMCB Moffett Gateway 2016   612,691 Square Feet 100.0% 03/01/17 525,000,000 07/20/16 46.3% 80,000,000 397 80,000,000 397 7.3%
3 JPMCB Dallas Design District Various Various 728,452 Square Feet 98.7% 12/28/16 193,085,000 Various 62.1% 75,000,000 165 75,000,000 165 6.9%
4 JPMCB Fresno Fashion Fair Mall 1970 2003 536,106 Square Feet 89.3% 01/31/17 565,000,000 08/24/16 57.5% 69,000,000 606 69,000,000 606 6.3%
5 JPMCB Riverway 1988, 1994 2016 869,120 Square Feet 95.0% 09/30/16 176,200,000 09/07/16 72.4% 65,000,000 147 64,763,123 147 5.9%
6 JPMCB 55 Hawthorne 1970 2016 136,432 Square Feet 100.0% 03/01/17 123,000,000 12/09/16 50.0% 61,500,000 451 61,500,000 451 5.6%
7 JPMCB Bardmoor Palms 1973 2016 553,485 Square Feet 100.0% 09/16/16 75,000,000 12/01/16 73.8% 55,500,000 100 55,352,648 100 5.1%
8 JPMCB Landmark Square 1974, 1976, 1977, 1981, 1983, 2006   757,917 Square Feet 84.9% 12/31/16 175,700,000 11/09/16 56.9% 51,000,000 132 51,000,000 132 4.7%
9 JPMCB Centre Market Building 1922, 1967 2016 388,122 Square Feet 88.1% 10/17/16 89,000,000 10/25/16 47.0% 42,000,000 108 41,842,074 108 3.8%
10 JPMCB Courtyard Marriott - King Kamehameha 1975 2011 452 Rooms 85.1% 11/30/16 133,000,000 10/03/16 30.0% 40,000,000 88,496 39,945,058 88,374 3.7%
11 JPMCB Milton Park 2001, 2007   318,945 Square Feet 87.8% 12/12/16 57,300,000 12/08/16 69.6% 39,900,000 125 39,900,000 125 3.7%
12 JPMCB Reston EastPointe 2007   195,230 Square Feet 85.6% 08/31/16 61,200,000 10/05/16 62.1% 38,000,000 195 38,000,000 195 3.5%
13 JPMCB Orchard Hill Park 2006   190,788 Square Feet 98.1% 11/01/16 47,100,000 09/07/16 71.0% 33,500,000 176 33,424,589 175 3.1%
14 JPMCB 11200 Rockville Pike 1986   185,219 Square Feet 79.0% 11/23/16 45,100,000 12/06/16 73.7% 33,250,000 180 33,250,000 180 3.0%
15 JPMCB Marriott Galleria 1976 2014 301 Rooms 68.3% 10/31/16 51,000,000 11/01/16 62.6% 32,000,000 106,312 31,921,895 106,053 2.9%
16 JPMCB Royal Oaks Plaza 1987   165,710 Square Feet 86.4% 12/27/16 50,000,000 01/02/17 59.9% 30,000,000 181 29,953,572 181 2.7%
17 JPMCB Las Palmas 1956 2000 256,213 Square Feet 92.5% 12/08/16 31,400,000 12/13/16 74.8% 23,500,000 92 23,500,000 92 2.2%
18 SMF VI Liberty Center 1988   279,519 Square Feet 71.7% 02/01/17 33,000,000 01/04/17 63.9% 21,100,000 75 21,100,000 75 1.9%
19 SMF VI Ocotillo Plaza 1976, 1977, 1987, 1988   114,301 Square Feet 100.0% 01/01/17 30,500,000 11/07/16 64.8% 19,750,000 173 19,750,000 173 1.8%
20 JPMCB Gwinnett Commerce Center 1989   213,644 Square Feet 84.5% 01/01/17 27,800,000 10/18/16 67.3% 18,700,000 88 18,700,000 88 1.7%
21 SMF VI Hilton Durham 1987 2013 195 Rooms 69.2% 11/30/16 25,300,000 12/01/16 65.1% 16,500,000 84,615 16,475,654 84,491 1.5%
22 JPMCB Woodglen Village 2000 2015 249 Units 94.8% 12/01/16 21,685,000 11/15/16 74.6% 16,222,000 65,149 16,184,557 64,998 1.5%
23 JPMCB Partridge Inn Augusta 1836 2015 143 Rooms 60.9% 12/31/16 23,700,000 10/01/16 63.1% 15,000,000 104,895 14,945,235 104,512 1.4%
24 JPMCB 4400 Dixie Highway 1946 2005 1,071,600 Square Feet 90.7% 12/01/16 19,650,000 09/30/16 72.3% 14,250,000 13 14,215,053 13 1.3%
25 JPMCB TownePlace Suites Dallas Las Colinas 1998 2014 135 Rooms 76.7% 11/30/16 17,810,000 11/17/16 66.7% 11,900,000 88,148 11,882,296 88,017 1.1%
26 SMF VI 100 North Citrus 1975 2014 79,001 Square Feet 94.2% 02/06/17 18,300,000 01/17/17 64.8% 11,850,000 150 11,850,000 150 1.1%
27 SMF VI Pangea 15 Various 2016 204 Units 96.1% 12/19/16 15,750,000 10/28/16 57.1% 9,000,000 44,118 9,000,000 44,118 0.8%
27.01 SMF VI 701 South Karlov Avenue 1921 2016 26 Units 100.0% 12/19/16 2,300,000 10/28/16   1,314,286   1,314,286   0.1%
27.02 SMF VI 1236 South Lawndale Avenue 1929 2016 16 Units 75.0% 12/19/16 1,400,000 10/28/16   800,000   800,000   0.1%
27.03 SMF VI 6125-6129 South Wabash Avenue 1955 2016 18 Units 100.0% 12/19/16 1,400,000 10/28/16   800,000   800,000   0.1%
27.04 SMF VI 11932 South Stewart Avenue 1930 2016 20 Units 100.0% 12/19/16 1,200,000 10/28/16   685,714   685,714   0.1%
27.05 SMF VI 7954 South Justine Street 1925 2016 15 Units 93.3% 12/19/16 1,150,000 10/28/16   657,143   657,143   0.1%
27.06 SMF VI 10 West 137th Street 1957 2016 14 Units 100.0% 12/19/16 1,100,000 10/28/16   628,571   628,571   0.1%
27.07 SMF VI 6715 South Dorchester Avenue 1927 2016 12 Units 100.0% 12/19/16 1,100,000 10/28/16   628,571   628,571   0.1%
27.08 SMF VI 10201 South Saint Lawrence Avenue 1927 2016 15 Units 100.0% 12/19/16 1,050,000 10/28/16   600,000   600,000   0.1%
27.09 SMF VI 5800-04 South Artesian Avenue 1927 2016 10 Units 80.0% 12/19/16 800,000 10/28/16   457,143   457,143   0.0%
27.10 SMF VI 8201 South Drexel Avenue 1925 2016 10 Units 100.0% 12/19/16 750,000 10/28/16   428,571   428,571   0.0%
27.11 SMF VI 7229 South Yates Boulevard 1930 2016 12 Units 100.0% 12/19/16 700,000 10/28/16   400,000   400,000   0.0%
27.12 SMF VI 7653 South Loomis Boulevard 1926 2016 9 Units 100.0% 12/19/16 700,000 10/28/16   400,000   400,000   0.0%
27.13 SMF VI 7700 South Carpenter Street 1928 2016 9 Units 88.9% 12/19/16 700,000 10/28/16   400,000   400,000   0.0%
27.14 SMF VI 2062 135th Place 1952 2016 6 Units 100.0% 12/19/16 500,000 10/28/16   285,714   285,714   0.0%
27.15 SMF VI 2066 135th Place 1952 2016 6 Units 100.0% 12/19/16 500,000 10/28/16   285,714   285,714   0.0%
27.16 SMF VI 9600 South Avenue L 1940 2016 6 Units 100.0% 12/19/16 400,000 10/28/16   228,571   228,571   0.0%
28 SMF VI The Shoppes at Letson Farms 2004   95,092 Square Feet 94.5% 12/12/16 11,880,000 11/09/16 74.5% 8,850,000 93 8,850,000 93 0.8%
29 SMF VI Montgomery Triangle Gateway 2006-2007   39,563 Square Feet 98.7% 01/25/17 10,700,000 12/20/16 69.6% 7,460,000 189 7,449,442 188 0.7%
30 SMF VI Neilson Square 2000   65,837 Square Feet 93.9% 01/01/17 8,785,000 01/01/17 74.9% 6,581,000 100 6,581,000 100 0.6%
31 SMF VI Studio City Apartments 1968   375 Units 95.5% 01/23/17 11,690,000 12/12/16 55.1% 6,450,000 17,200 6,438,005 17,168 0.6%
32 SMF VI St. Albans & Camino Commons Various Various 53,206 Square Feet 98.2% 12/01/16 9,620,000 11/29/16 66.4% 6,400,000 120 6,385,157 120 0.6%
32.01 SMF VI Camino Commons 1971   32,485 Square Feet 100.0% 12/01/16 5,000,000 11/29/16   3,400,000   3,392,115   0.3%
32.02 SMF VI St. Albans Circle 1948 2016 20,721 Square Feet 95.3% 12/01/16 4,620,000 11/29/16   3,000,000   2,993,042   0.3%
33 SMF VI Lake Geneva Commons 1989 2006 51,369 Square Feet 100.0% 12/20/16 8,670,000 11/25/16 73.1% 6,350,000 124 6,335,152 123 0.6%
34 SMF VI Hampton Inn & Suites Huntsville 2015   75 Rooms 64.7% 11/30/16 10,200,000 12/01/16 62.1% 6,350,000 84,667 6,334,993 84,467 0.6%
35 SMF VI Holiday Inn Express Orangeburg 2001 2013 78 Rooms 79.2% 10/31/16 9,000,000 10/01/16 68.6% 6,200,000 79,487 6,170,852 79,113 0.6%
36 SMF VI 3200 North Hayden 1981 2016 65,731 Square Feet 100.0% 12/01/16 8,380,000 11/29/16 70.7% 5,925,000 90 5,925,000 90 0.5%
37 SMF VI Bellfort Village Apartments 1976 2016 194 Units 97.4% 12/20/16 8,600,000 11/30/16 68.4% 5,900,000 30,412 5,880,067 30,310 0.5%
38 SMF VI Courtyard Business Center 1989   65,373 Square Feet 96.6% 01/13/17 9,500,000 12/14/16 60.0% 5,700,000 87 5,700,000 87 0.5%
39 SMF VI Northgate Business Park III 1983-1984   155,494 Square Feet 91.4% 01/01/17 7,450,000 10/28/16 70.5% 5,250,000 34 5,250,000 34 0.5%
40 SMF VI Aldine Plaza 1992, 2016 2013 28,848 Square Feet 100.0% 12/01/16 5,800,000 11/29/16 74.8% 4,350,000 151 4,339,694 150 0.4%
41 SMF VI Walgreens Cooper City 2001   15,120 Square Feet 100.0% 03/06/17 6,700,000 11/27/16 49.3% 3,300,000 218 3,300,000 218 0.3%
42 SMF VI North Star Terrace MHP 1968   177 Pads 77.4% 11/01/16 3,920,000 12/21/16 71.4% 2,800,000 15,819 2,800,000 15,819 0.3%
43 SMF VI Rite Aid Sugar Hill 2004   13,824 Square Feet 100.0% 03/06/17 4,330,000 10/27/16 64.4% 2,800,000 203 2,786,930 202 0.3%

 

A-1-2

 

 

ANNEX A-1                    
                             
              Net              
      Crossed Related   Interest   Admin. Mortgage   Monthly Debt Annual Debt   First   Partial IO Partial IO Loan
Loan # Seller Property Name Loan Borrower Rate % Fee % Rate % Accrual Type Service ($) Service ($) Note Date Payment Date Last IO Payment First P&I Payment
1 JPMCB Hilton Hawaiian Village No No 4.19950 0.01015 4.18935 Actual/360 283,855.09 3,406,261.11 10/24/16 12/01/16    
2 JPMCB Moffett Gateway No No 3.31940 0.01140 3.30800 Actual/360 388,810.63 4,665,727.58 09/22/16 11/01/16 10/01/21 11/01/21
3 JPMCB Dallas Design District No No 5.25700 0.01501 5.24199 Actual/360 414,478.01 4,973,736.12 01/05/17 03/01/17 02/01/20 03/01/20
4 JPMCB Fresno Fashion Fair Mall No No 3.58700 0.01140 3.57560 Actual/360 209,117.12 2,509,405.42 10/06/16 12/01/16    
5 JPMCB Riverway No Yes - Group 1 4.96000 0.01140 4.94860 Actual/360 347,346.78 4,168,161.36 11/02/16 01/01/17    
6 JPMCB 55 Hawthorne No No 4.12300 0.01501 4.10799 Actual/360 214,238.52 2,570,862.29 12/22/16 02/01/17    
7 JPMCB Bardmoor Palms No No 4.74400 0.01501 4.72899 Actual/360 289,313.59 3,471,763.08 12/15/16 02/01/17    
8 JPMCB Landmark Square No No 4.97000 0.01501 4.95499 Actual/360 214,158.68 2,569,904.17 12/02/16 02/01/17    
9 JPMCB Centre Market Building No No 4.47500 0.07751 4.39749 Actual/360 232,854.06 2,794,248.72 12/08/16 02/01/17    
10 JPMCB Courtyard Marriott - King Kamehameha No No 4.81000 0.01501 4.79499 Actual/360 202,449.33 2,429,392.02 01/10/17 03/01/17    
11 JPMCB Milton Park No Yes - Group 1 4.94000 0.01501 4.92499 Actual/360 212,731.11 2,552,773.32 12/29/16 02/01/17 01/01/19 02/01/19
12 JPMCB Reston EastPointe No No 4.20000 0.01501 4.18499 Actual/360 134,847.22 1,618,166.67 11/08/16 01/01/17    
13 JPMCB Orchard Hill Park No No 5.75200 0.01501 5.73699 Actual/360 195,539.47 2,346,473.64 12/23/16 02/01/17    
14 JPMCB 11200 Rockville Pike No No 4.77500 0.01501 4.75999 Actual/360 173,949.13 2,087,389.56 12/22/16 02/01/17 01/01/20 02/01/20
15 JPMCB Marriott Galleria No No 5.25800 0.01501 5.24299 Actual/360 176,863.78 2,122,365.36 12/23/16 02/01/17    
16 JPMCB Royal Oaks Plaza No No 4.60600 0.03251 4.57349 Actual/360 153,900.90 1,846,810.80 02/01/17 03/01/17    
17 JPMCB Las Palmas No No 4.75800 0.01501 4.74299 Actual/360 122,700.47 1,472,405.64 02/01/17 03/01/17 02/01/19 03/01/19
18 SMF VI Liberty Center No No 5.23000 0.06251 5.16749 Actual/360 116,253.74 1,395,044.88 01/31/17 03/06/17 02/06/19 03/06/19
19 SMF VI Ocotillo Plaza No No 5.07000 0.01501 5.05499 Actual/360 106,868.80 1,282,425.60 02/01/17 03/06/17 02/06/19 03/06/19
20 JPMCB Gwinnett Commerce Center No No 4.72000 0.01501 4.70499 Actual/360 97,210.19 1,166,522.28 11/22/16 01/01/17 12/01/19 01/01/20
21 SMF VI Hilton Durham No No 5.02300 0.01501 5.00799 Actual/360 88,807.65 1,065,691.80 01/12/17 03/06/17    
22 JPMCB Woodglen Village No No 5.59900 0.04501 5.55399 Actual/360 93,116.86 1,117,402.32 12/09/16 02/01/17    
23 JPMCB Partridge Inn Augusta No No 4.95000 0.01501 4.93499 Actual/360 80,065.50 960,786.00 11/30/16 01/01/17    
24 JPMCB 4400 Dixie Highway No No 5.22900 0.06501 5.16399 Actual/360 78,503.78 942,045.36 12/30/16 02/01/17    
25 JPMCB TownePlace Suites Dallas Las Colinas No No 4.95000 0.01501 4.93499 Actual/360 63,518.63 762,223.56 01/18/17 03/01/17    
26 SMF VI 100 North Citrus No No 4.82000 0.01501 4.80499 Actual/360 62,316.18 747,794.16 02/08/17 04/06/17    
27 SMF VI Pangea 15 No No 5.26000 0.01501 5.24499 Actual/360 49,754.09 597,049.08 12/21/16 02/06/17 01/06/22 02/06/22
27.01 SMF VI 701 South Karlov Avenue                        
27.02 SMF VI 1236 South Lawndale Avenue                        
27.03 SMF VI 6125-6129 South Wabash Avenue                        
27.04 SMF VI 11932 South Stewart Avenue                        
27.05 SMF VI 7954 South Justine Street                        
27.06 SMF VI 10 West 137th Street                        
27.07 SMF VI 6715 South Dorchester Avenue                        
27.08 SMF VI 10201 South Saint Lawrence Avenue                        
27.09 SMF VI 5800-04 South Artesian Avenue                        
27.10 SMF VI 8201 South Drexel Avenue                        
27.11 SMF VI 7229 South Yates Boulevard                        
27.12 SMF VI 7653 South Loomis Boulevard                        
27.13 SMF VI 7700 South Carpenter Street                        
27.14 SMF VI 2062 135th Place                        
27.15 SMF VI 2066 135th Place                        
27.16 SMF VI 9600 South Avenue L                        
28 SMF VI The Shoppes at Letson Farms No No 5.40000 0.05501 5.34499 Actual/360 49,695.48 596,345.76 12/15/16 02/06/17 01/06/19 02/06/19
29 SMF VI Montgomery Triangle Gateway No No 5.40000 0.05501 5.34499 Actual/360 41,890.20 502,682.40 01/27/17 03/06/17    
30 SMF VI Neilson Square No No 4.87000 0.01501 4.85499 Actual/360 34,807.22 417,686.64 01/31/17 03/06/17 02/06/20 03/06/20
31 SMF VI Studio City Apartments No No 5.51900 0.09501 5.42399 Actual/360 39,681.86 476,182.32 01/25/17 03/06/17    
32 SMF VI St. Albans & Camino Commons No No 5.57000 0.01501 5.55499 Actual/360 36,620.07 439,440.84 01/06/17 02/06/17    
32.01 SMF VI Camino Commons                        
32.02 SMF VI St. Albans Circle                        
33 SMF VI Lake Geneva Commons No No 5.52000 0.01501 5.50499 Actual/360 36,134.32 433,611.84 12/22/16 02/06/17 01/06/27 02/06/17
34 SMF VI Hampton Inn & Suites Huntsville No No 5.45500 0.01501 5.43999 Actual/360 35,875.52 430,506.24 01/05/17 02/06/17    
35 SMF VI Holiday Inn Express Orangeburg No No 5.48600 0.01501 5.47099 Actual/360 38,021.61 456,259.32 11/30/16 01/06/17    
36 SMF VI 3200 North Hayden No No 5.21000 0.06501 5.14499 Actual/360 32,571.43 390,857.16 12/23/16 02/06/17 07/06/18 08/06/18
37 SMF VI Bellfort Village Apartments No No 5.26800 0.01501 5.25299 Actual/360 35,418.30 425,019.60 12/30/16 02/06/17    
38 SMF VI Courtyard Business Center No No 5.21500 0.01501 5.19999 Actual/360 25,115.30 301,383.54 01/20/17 03/06/17    
39 SMF VI Northgate Business Park III No No 4.85000 0.01501 4.83499 Actual/360 27,703.82 332,445.84 01/13/17 03/06/17 02/06/21 03/06/21
40 SMF VI Aldine Plaza No No 5.44000 0.01501 5.42499 Actual/360 24,535.32 294,423.84 12/20/16 02/06/17    
41 SMF VI Walgreens Cooper City No No 5.30400 0.01501 5.28899 Actual/360 14,788.58 177,463.00 12/22/16 02/06/17    
42 SMF VI North Star Terrace MHP No No 5.21200 0.05501 5.15699 Actual/360 15,395.87 184,750.44 01/12/17 03/06/17 02/06/18 03/06/18
43 SMF VI Rite Aid Sugar Hill No No 5.53300 0.01501 5.51799 Actual/360 17,249.67 206,996.04 12/02/16 01/06/17    

 

A-1-3

 

 

ANNEX A-1                          
                                 
                                 
      Rem. Rem.     Payment Grace Period Grace Period     Final   Maturity/ARD   Maturity Prepayment
Loan # Seller Property Name  Term  Amort I/O Period Seasoning Due Date  (Late Payment)  (Default) Maturity Date ARD Loan Mat Date Balance ($)   LTV % Provision (Payments)
1 JPMCB Hilton Hawaiian Village 116 0 120 4 1 0 0 11/01/26 No   80,000,000   31.2% L(28),DeforGrtr1%orYM(85),O(7)
2 JPMCB Moffett Gateway 121 360 60 5 1 0 0 04/01/27 No   67,962,660   39.3% L(29),Def(90),O(7)
3 JPMCB Dallas Design District 119 360 36 1 1 0 0 02/01/27 No   66,758,419   55.3% L(25),Grtr1%orYM(91),O(4)
4 JPMCB Fresno Fashion Fair Mall 116 0 120 4 1 5 0 11/01/26 No   69,000,000   57.5% L(28),DeforGrtr1%orYM(88),O(4)
5 JPMCB Riverway 117 357 0 3 1 0 0 12/01/26 No   53,363,224   59.6% L(27),Def(90),O(3)
6 JPMCB 55 Hawthorne 118 0 120 2 1 0 5 (Twice per year) 01/01/27 No   61,500,000   50.0% L(26),Def(87),O(7)
7 JPMCB Bardmoor Palms 118 358 0 2 1 0 0 01/01/27 No   45,235,666   60.3% L(25),Grtr1%orYM(92),O(3)
8 JPMCB Landmark Square 118 0 120 2 1 0 0 01/01/27 No   51,000,000   56.9% L(26),Def(90),O(4)
9 JPMCB Centre Market Building 118 298 0 2 1 0 0 01/01/27 No   30,789,103   34.6% L(25),Grtr1%orYM(92),O(3)
10 JPMCB Courtyard Marriott - King Kamehameha 119 359 0 1 1 0 0 02/01/27 No   33,587,481   25.3% L(25),Grtr1%orYM(90),O(5)
11 JPMCB Milton Park 58 360 24 2 1 0 0 01/01/22 No   38,114,571   66.5% L(25),Grtr1%orYM(32),O(3)
12 JPMCB Reston EastPointe 81 0 84 3 1 0 0 12/01/23 No   38,000,000   62.1% L(27),Def(51),O(6)
13 JPMCB Orchard Hill Park 118 358 0 2 1 0 0 01/01/27 No   28,193,721   59.9% L(26),Def(90),O(4)
14 JPMCB 11200 Rockville Pike 118 360 36 2 1 0 0 01/01/27 No   29,288,535   64.9% L(26),Def(92),O(2)
15 JPMCB Marriott Galleria 58 358 0 2 1 0 0 01/01/22 No   29,623,451   58.1% L(26),Def(10),O(24)
16 JPMCB Royal Oaks Plaza 119 359 0 1 1 0 0 02/01/27 No   24,336,484   48.7% L(25),Def(91),O(4)
17 JPMCB Las Palmas 119 360 24 1 1 0 0 02/01/27 No   20,205,725   64.3% L(25),Grtr1%orYM(92),O(3)
18 SMF VI Liberty Center 119 360 24 1 6 0 0 02/06/27 No   18,360,223   55.6% L(25),Def(91),O(4)
19 SMF VI Ocotillo Plaza 119 360 24 1 6 0 0 02/06/27 No   17,117,256   56.1% L(25),DeforGrtr1%orYM(90),O(5)
20 JPMCB Gwinnett Commerce Center 117 360 36 3 1 0 0 12/01/26 No   16,452,415   59.2% L(27),Def(90),O(3)
21 SMF VI Hilton Durham 119 359 0 1 6 0 0 02/06/27 No   13,571,755   53.6% L(25),DeforGrtr1%orYM(90),O(5)
22 JPMCB Woodglen Village 58 358 0 2 1 0 0 01/01/22 No   15,090,737   69.6% L(25),Grtr1%orYM(32),O(3)
23 JPMCB Partridge Inn Augusta 117 357 0 3 1 0 0 12/01/26 No   12,310,553   51.9% L(25),Grtr1%orYM(92),O(3)
24 JPMCB 4400 Dixie Highway 118 358 0 2 1 0 0 01/01/27 No   11,800,005   60.1% L(25),Grtr1%orYM(89),O(6)
25 JPMCB TownePlace Suites Dallas Las Colinas 119 359 0 1 1 0 0 02/01/27 No   9,764,827   54.8% L(25),Def(92),O(3)
26 SMF VI 100 North Citrus 120 360 0 0 6 0 0 03/06/27 No   9,685,331   52.9% L(24),Def(91),O(5)
27 SMF VI Pangea 15 118 360 60 2 6 0 0 01/06/27 No   8,331,938   52.9% L(26),Def(88),O(6)
27.01 SMF VI 701 South Karlov Avenue                     1,216,727      
27.02 SMF VI 1236 South Lawndale Avenue                     740,617      
27.03 SMF VI 6125-6129 South Wabash Avenue                     740,617      
27.04 SMF VI 11932 South Stewart Avenue                     634,814      
27.05 SMF VI 7954 South Justine Street                     608,364      
27.06 SMF VI 10 West 137th Street                     581,913      
27.07 SMF VI 6715 South Dorchester Avenue                     581,913      
27.08 SMF VI 10201 South Saint Lawrence Avenue                     555,463      
27.09 SMF VI 5800-04 South Artesian Avenue                     423,210      
27.10 SMF VI 8201 South Drexel Avenue                     396,759      
27.11 SMF VI 7229 South Yates Boulevard                     370,308      
27.12 SMF VI 7653 South Loomis Boulevard                     370,308      
27.13 SMF VI 7700 South Carpenter Street                     370,308      
27.14 SMF VI 2062 135th Place                     264,506      
27.15 SMF VI 2066 135th Place                     264,506      
27.16 SMF VI 9600 South Avenue L                     211,605      
28 SMF VI The Shoppes at Letson Farms 118 360 24 2 6 0 0 01/06/27 No   7,733,390   65.1% L(26),Def(90),O(4)
29 SMF VI Montgomery Triangle Gateway 119 359 0 1 6 0 0 02/06/27 No   6,210,270   58.0% L(25),Def(91),O(4)
30 SMF VI Neilson Square 119 360 36 1 6 0 0 02/06/27 No   5,808,945   66.1% L(25),Def(91),O(4)
31 SMF VI Studio City Apartments 119 299 0 1 6 0 0 02/06/27 No   4,910,974   42.0% L(25),Def(91),O(4)
32 SMF VI St. Albans & Camino Commons 118 358 0 2 6 0 0 01/06/27 No   5,356,501   55.7% L(26),Def(90),O(4)
32.01 SMF VI Camino Commons                     2,845,642      
32.02 SMF VI St. Albans Circle                     2,510,860      
33 SMF VI Lake Geneva Commons 118 358 24 2 6 0 0 01/06/27 No   5,564,518   64.2% L(26),Def(90),O(4)
34 SMF VI Hampton Inn & Suites Huntsville 118 358 0 2 6 0 0 01/06/27 No   5,295,788   51.9% L(26),Def(90),O(4)
35 SMF VI Holiday Inn Express Orangeburg 117 297 0 3 6 0 0 12/06/26 No   4,716,238   52.4% L(27),Def(89),O(4)
36 SMF VI 3200 North Hayden 118 360 18 2 6 0 0 01/06/27 No   5,095,377   60.8% L(26),Def(90),O(4)
37 SMF VI Bellfort Village Apartments 118 298 0 2 6 0 0 01/06/27 No   4,453,087   51.8% L(26),Def(90),O(4)
38 SMF VI Courtyard Business Center 119 0 120 1 6 0 0 02/06/27 No   5,700,000   60.0% L(25),Def(91),O(4)
39 SMF VI Northgate Business Park III 119 360 48 1 6 0 0 02/06/27 No   4,733,139   63.5% L(25),Def(91),O(4)
40 SMF VI Aldine Plaza 118 358 0 2 6 0 0 01/06/27 No   3,626,128   62.5% L(26),Def(90),O(4)
41 SMF VI Walgreens Cooper City 118 0 120 2 6 0 0 01/06/27 No   3,300,000   49.3% L(26),Def(90),O(4)
42 SMF VI North Star Terrace MHP 119 360 12 1 6 0 0 02/06/27 No   2,377,801   60.7% L(25),Grtr1%orYM(91),O(4)
43 SMF VI Rite Aid Sugar Hill 117 297 0 3 6 0 0 12/06/26 No   2,133,423   49.3% L(27),Def(89),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 Hilton Hawaiian Village 324,974,888 214,010,053 110,964,835 346,089,627 226,228,808 119,860,819 366,791,222 238,053,500 128,737,723 376,987,438 245,094,318 131,893,120 09/30/16
2 JPMCB Moffett Gateway                          
3 JPMCB Dallas Design District 11,762,840 4,136,520 7,626,320 13,056,367 4,051,248 9,005,119 12,606,620 4,108,165 8,498,455 13,673,772 4,035,907 9,637,865 09/30/16
4 JPMCB Fresno Fashion Fair Mall 31,587,519 6,451,070 25,136,449 32,794,192 6,442,883 26,351,309 33,828,408 5,653,406 28,175,002 33,587,207 5,947,307 27,639,900 12/31/16
5 JPMCB Riverway 25,489,463 11,004,945 14,484,517 23,349,290 11,652,689 11,696,602 24,694,712 12,493,997 12,200,715 24,766,779 12,494,418 12,272,361 08/31/16
6 JPMCB 55 Hawthorne             3,923,280 2,548,006 1,375,274 6,478,417 2,617,646 3,860,771 11/30/16
7 JPMCB Bardmoor Palms 3,302,262 1,819,752 1,482,510 3,279,768 1,794,069 1,485,699 2,557,369 1,911,205 646,165 4,074,118 2,017,161 2,056,957 09/30/16
8 JPMCB Landmark Square 21,090,032 11,173,914 9,916,119 22,206,765 11,760,507 10,446,258 19,852,023 12,384,894 7,467,129 22,240,746 12,516,518 9,724,228 12/31/16
9 JPMCB Centre Market Building 17,356,041 6,079,872 11,276,169 16,670,681 6,213,521 10,457,160 16,964,386 6,121,740 10,842,646 15,993,117 6,258,861 9,734,256 09/30/16
10 JPMCB Courtyard Marriott - King Kamehameha 25,075,960 20,458,619 4,617,341 27,285,291 21,230,062 6,055,229 28,621,022 21,831,444 6,789,578 30,185,741 22,663,084 7,522,657 11/30/16
11 JPMCB Milton Park 6,167,878 2,409,405 3,758,473 6,031,997 2,527,892 3,504,105 6,473,666 2,525,462 3,948,204 5,712,222 2,513,387 3,198,835 10/31/16
12 JPMCB Reston EastPointe 6,142,572 1,797,695 4,344,877 6,374,053 1,904,880 4,469,173 6,949,747 1,881,013 5,068,734 6,941,243 1,916,979 5,024,264 09/30/16
13 JPMCB Orchard Hill Park 3,575,814 622,489 2,953,325 3,704,459 740,369 2,964,090 3,808,565 820,162 2,988,403 3,737,399 607,194 3,130,205 11/30/16
14 JPMCB 11200 Rockville Pike 5,306,525 2,037,730 3,268,795 5,117,970 1,967,147 3,150,823 5,688,267 1,878,386 3,809,881 5,581,849 1,784,525 3,797,324 10/31/16
15 JPMCB Marriott Galleria 16,537,157 12,463,158 4,073,999 16,468,082 12,746,690 3,721,392 17,387,276 13,426,031 3,961,245 15,875,688 12,594,472 3,281,215 10/31/16
16 JPMCB Royal Oaks Plaza 3,644,571 1,062,533 2,582,038 3,615,553 1,073,386 2,542,167 4,033,781 1,044,171 2,989,610 3,900,503 1,190,639 2,709,864 12/31/16
17 JPMCB Las Palmas 2,908,363 966,905 1,941,458 2,960,052 1,017,781 1,942,271 3,167,744 1,138,038 2,029,705 3,312,959 1,243,425 2,069,534 12/31/16
18 SMF VI Liberty Center 5,482,326 2,302,992 3,179,334 4,890,564 2,075,331 2,815,233 3,565,621 1,757,693 1,807,928 3,911,422 1,784,364 2,127,058 12/31/16
19 SMF VI Ocotillo Plaza 2,133,815 436,884 1,696,931 2,134,220 400,516 1,733,704 2,264,041 412,067 1,851,974 2,283,477 426,649 1,856,828 12/31/16
20 JPMCB Gwinnett Commerce Center 3,197,676 1,409,947 1,787,729 3,398,136 1,503,083 1,895,053 3,586,875 1,522,715 2,064,160 3,633,759 1,519,571 2,114,188 08/31/16
21 SMF VI Hilton Durham 7,557,119 5,821,475 1,735,644 7,851,152 5,955,688 1,895,464 8,486,200 6,453,804 2,032,396 8,264,062 6,376,768 1,887,294 11/30/16
22 JPMCB Woodglen Village 1,957,321 1,259,076 698,244 2,243,790 1,240,264 1,003,526 2,375,887 1,197,028 1,178,859 2,541,364 1,280,747 1,260,616 11/30/16
23 JPMCB Partridge Inn Augusta 3,943,492 3,944,313 -821 3,403,721 3,170,907 232,814 3,315,466 2,669,743 645,723 6,407,984 4,643,346 1,764,638 12/31/16
24 JPMCB 4400 Dixie Highway 1,912,448 895,336 1,017,112 2,296,639 868,844 1,427,795 2,606,188 878,064 1,728,124 2,760,853 848,153 1,912,700 11/30/16
25 JPMCB TownePlace Suites Dallas Las Colinas 2,872,265 2,086,035 786,230 2,916,873 2,011,931 904,942 3,637,302 2,285,394 1,351,908 3,832,153 2,490,820 1,341,333 11/30/16
26 SMF VI 100 North Citrus 948,336 690,003 258,333 1,349,544 780,021 569,523 1,532,429 798,860 733,569 1,676,892 830,878 846,013 11/30/16
27 SMF VI Pangea 15                   1,394,058 710,797 683,261 10/31/16
27.01 SMF VI 701 South Karlov Avenue                          
27.02 SMF VI 1236 South Lawndale Avenue                          
27.03 SMF VI 6125-6129 South Wabash Avenue                          
27.04 SMF VI 11932 South Stewart Avenue                          
27.05 SMF VI 7954 South Justine Street                          
27.06 SMF VI 10 West 137th Street                          
27.07 SMF VI 6715 South Dorchester Avenue                          
27.08 SMF VI 10201 South Saint Lawrence Avenue                          
27.09 SMF VI 5800-04 South Artesian Avenue                          
27.10 SMF VI 8201 South Drexel Avenue                          
27.11 SMF VI 7229 South Yates Boulevard                          
27.12 SMF VI 7653 South Loomis Boulevard                          
27.13 SMF VI 7700 South Carpenter Street                          
27.14 SMF VI 2062 135th Place                          
27.15 SMF VI 2066 135th Place                          
27.16 SMF VI 9600 South Avenue L                          
28 SMF VI The Shoppes at Letson Farms 1,128,811 257,551 871,260 1,130,082 258,080 872,002       1,047,233 302,753 744,480 09/30/16
29 SMF VI Montgomery Triangle Gateway 978,490 353,508 624,982 1,000,558 369,043 631,515 1,023,967 394,615 629,352 1,128,258 381,728 746,530 12/31/16
30 SMF VI Neilson Square 811,136 148,512 662,624 858,220 167,287 690,933 868,057 162,294 705,763 864,839 157,779 707,060 11/30/16
31 SMF VI Studio City Apartments 2,274,390 1,581,651 692,739 2,358,885 1,545,439 813,446 2,404,913 1,514,693 890,220 2,487,594 1,583,259 904,334 09/30/16
32 SMF VI St. Albans & Camino Commons       725,486 213,067 512,419 702,396 175,992 526,404 839,106 186,693 652,413 Various
32.01 SMF VI Camino Commons       318,987 115,440 203,548 335,361 90,215 245,146 428,279 108,783 319,496 12/09/16
32.02 SMF VI St. Albans Circle       406,499 97,628 308,871 367,035 85,777 281,259 410,827 77,910 332,917 12/02/16
33 SMF VI Lake Geneva Commons       524,903 213,957 310,946 588,361 223,152 365,209 815,107 232,945 582,162 10/31/16
34 SMF VI Hampton Inn & Suites Huntsville                   2,163,467 1,353,443 810,025 11/30/16
35 SMF VI Holiday Inn Express Orangeburg 2,126,322 1,368,441 757,882 2,485,615 1,484,181 1,001,434 2,463,669 1,574,459 889,210 2,529,100 1,590,978 938,121 10/31/16
36 SMF VI 3200 North Hayden 924,424 383,852 540,572 900,848 365,212 535,636 854,677 354,218 500,459 857,876 350,391 507,485 11/30/16
37 SMF VI Bellfort Village Apartments 1,055,080 576,757 478,323 1,360,083 697,846 662,237 1,260,358 808,143 452,215 1,389,176 667,069 722,107 11/30/16
38 SMF VI Courtyard Business Center 957,042 313,598 643,444 1,021,237 289,696 731,541 1,055,300 323,035 732,265 1,071,919 293,270 778,649 12/31/16
39 SMF VI Northgate Business Park III                   920,634 346,256 574,378 07/31/16
40 SMF VI Aldine Plaza       238,516 148,602 89,914 459,138 194,023 265,116 538,566 207,439 331,127 09/30/16
41 SMF VI Walgreens Cooper City                          
42 SMF VI North Star Terrace MHP 552,247 299,057 253,189 556,784 326,981 229,803 563,362 304,327 259,035 573,669 307,433 266,236 11/30/16
43 SMF VI Rite Aid Sugar Hill                          

 

A-1-5

 

 

ANNEX A-1                
                         
                         
      UW                  
      Economic UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF
Loan # Seller Property Name Occupancy % Revenues ($) Expenses ($) NOI ($)  Items ($) NCF ($)  NOI DSCR DSCR Debt Yield %  Debt Yield %
1 JPMCB Hilton Hawaiian Village 94.6% 374,437,742 241,850,768 132,586,975 0 132,586,975 4.47 4.47 19.0% 19.0%
2 JPMCB Moffett Gateway 95.0% 35,097,235 6,170,971 28,926,265 1,294,985 27,631,280 2.04 1.95 11.9% 11.4%
3 JPMCB Dallas Design District 95.0% 15,304,762 4,048,471 11,256,291 1,051,292 10,204,999 1.41 1.28 9.4% 8.5%
4 JPMCB Fresno Fashion Fair Mall 90.8% 33,363,299 6,507,414 26,855,885 1,019,015 25,836,869 2.27 2.19 8.3% 7.9%
5 JPMCB Riverway 90.0% 25,871,039 12,713,001 13,158,038 1,479,065 11,678,973 1.60 1.42 10.3% 9.2%
6 JPMCB 55 Hawthorne 94.6% 10,472,045 3,220,717 7,251,328 552,636 6,698,692 2.82 2.61 11.8% 10.9%
7 JPMCB Bardmoor Palms 93.0% 7,514,480 2,324,477 5,190,003 359,765 4,830,238 1.49 1.39 9.4% 8.7%
8 JPMCB Landmark Square 85.4% 24,368,179 12,347,514 12,020,665 962,555 11,058,110 2.39 2.19 12.0% 11.1%
9 JPMCB Centre Market Building 85.0% 13,947,168 6,326,894 7,620,274 698,620 6,921,654 2.73 2.48 18.2% 16.5%
10 JPMCB Courtyard Marriott - King Kamehameha 85.1% 30,134,131 22,711,533 7,422,598 0 7,422,598 3.06 3.06 18.6% 18.6%
11 JPMCB Milton Park 86.9% 6,664,316 2,644,155 4,020,160 542,207 3,477,954 1.57 1.36 10.1% 8.7%
12 JPMCB Reston EastPointe 87.1% 6,041,200 2,077,266 3,963,934 434,752 3,529,182 2.45 2.18 10.4% 9.3%
13 JPMCB Orchard Hill Park 95.0% 3,686,777 795,612 2,891,166 57,236 2,833,929 1.23 1.21 8.6% 8.5%
14 JPMCB 11200 Rockville Pike 81.7% 5,241,842 1,887,448 3,354,394 323,120 3,031,273 1.61 1.45 10.1% 9.1%
15 JPMCB Marriott Galleria 68.3% 15,832,406 12,627,330 3,205,075 0 3,205,075 1.51 1.51 10.0% 10.0%
16 JPMCB Royal Oaks Plaza 86.0% 4,329,968 1,238,012 3,091,956 217,343 2,874,613 1.67 1.56 10.3% 9.6%
17 JPMCB Las Palmas 89.8% 3,441,418 1,343,093 2,098,325 179,559 1,918,766 1.43 1.30 8.9% 8.2%
18 SMF VI Liberty Center 79.8% 4,326,031 1,804,282 2,521,749 435,896 2,085,853 1.81 1.50 12.0% 9.9%
19 SMF VI Ocotillo Plaza 92.5% 2,250,646 409,166 1,841,480 137,161 1,704,319 1.44 1.33 9.3% 8.6%
20 JPMCB Gwinnett Commerce Center 84.2% 3,689,227 1,643,224 2,046,003 404,268 1,641,735 1.75 1.41 10.9% 8.8%
21 SMF VI Hilton Durham 69.2% 8,247,775 6,238,806 2,008,969 0 2,008,969 1.89 1.89 12.2% 12.2%
22 JPMCB Woodglen Village 93.4% 2,765,975 1,203,889 1,562,087 62,250 1,499,837 1.40 1.34 9.7% 9.3%
23 JPMCB Partridge Inn Augusta 60.9% 6,390,017 4,674,345 1,715,672 0 1,715,672 1.79 1.79 11.5% 11.5%
24 JPMCB 4400 Dixie Highway 88.0% 2,627,332 993,330 1,634,002 321,480 1,312,522 1.73 1.39 11.5% 9.2%
25 JPMCB TownePlace Suites Dallas Las Colinas 76.7% 3,821,865 2,523,331 1,298,534 0 1,298,534 1.70 1.70 10.9% 10.9%
26 SMF VI 100 North Citrus 91.1% 2,044,177 881,766 1,162,411 79,800 1,082,611 1.55 1.45 9.8% 9.1%
27 SMF VI Pangea 15 92.6% 1,868,348 722,565 1,145,783 51,000 1,094,783 1.92 1.83 12.7% 12.2%
27.01 SMF VI 701 South Karlov Avenue                    
27.02 SMF VI 1236 South Lawndale Avenue                    
27.03 SMF VI 6125-6129 South Wabash Avenue                    
27.04 SMF VI 11932 South Stewart Avenue                    
27.05 SMF VI 7954 South Justine Street                    
27.06 SMF VI 10 West 137th Street                    
27.07 SMF VI 6715 South Dorchester Avenue                    
27.08 SMF VI 10201 South Saint Lawrence Avenue                    
27.09 SMF VI 5800-04 South Artesian Avenue                    
27.10 SMF VI 8201 South Drexel Avenue                    
27.11 SMF VI 7229 South Yates Boulevard                    
27.12 SMF VI 7653 South Loomis Boulevard                    
27.13 SMF VI 7700 South Carpenter Street                    
27.14 SMF VI 2062 135th Place                    
27.15 SMF VI 2066 135th Place                    
27.16 SMF VI 9600 South Avenue L                    
28 SMF VI The Shoppes at Letson Farms 93.1% 1,192,251 324,082 868,169 67,268 800,901 1.46 1.34 9.8% 9.0%
29 SMF VI Montgomery Triangle Gateway 93.0% 1,099,229 375,815 723,414 16,029 707,385 1.44 1.41 9.7% 9.5%
30 SMF VI Neilson Square 94.0% 883,450 189,623 693,827 65,107 628,720 1.66 1.51 10.5% 9.6%
31 SMF VI Studio City Apartments 87.2% 2,487,594 1,583,145 904,449 93,750 810,699 1.90 1.70 14.0% 12.6%
32 SMF VI St. Albans & Camino Commons 94.0% 846,048 206,932 639,116 54,535 584,581 1.45 1.33 10.0% 9.2%
32.01 SMF VI Camino Commons 95.0% 443,289 102,545 340,744 26,168 314,576        
32.02 SMF VI St. Albans Circle 93.0% 402,759 104,387 298,372 28,368 270,004        
33 SMF VI Lake Geneva Commons 95.0% 789,807 200,904 588,903 35,958 552,945 1.36 1.28 9.3% 8.7%
34 SMF VI Hampton Inn & Suites Huntsville 64.7% 2,157,709 1,370,501 787,208 0 787,208 1.83 1.83 12.4% 12.4%
35 SMF VI Holiday Inn Express Orangeburg 79.2% 2,522,237 1,652,233 870,005 0 870,005 1.91 1.91 14.1% 14.1%
36 SMF VI 3200 North Hayden 89.2% 994,140 364,285 629,855 83,478 546,377 1.61 1.40 10.6% 9.2%
37 SMF VI Bellfort Village Apartments 91.3% 1,467,633 755,082 712,551 58,200 654,351 1.68 1.54 12.1% 11.1%
38 SMF VI Courtyard Business Center 95.0% 1,025,736 301,123 724,613 86,452 638,160 2.40 2.12 12.7% 11.2%
39 SMF VI Northgate Business Park III 91.5% 992,047 351,436 640,610 101,071 539,539 1.93 1.62 12.2% 10.3%
40 SMF VI Aldine Plaza 93.1% 656,740 232,193 424,547 35,240 389,308 1.44 1.32 9.8% 9.0%
41 SMF VI Walgreens Cooper City 98.0% 327,320 18,716 308,604 2,268 306,336 1.74 1.73 9.4% 9.3%
42 SMF VI North Star Terrace MHP 75.6% 573,669 291,646 282,023 8,850 273,173 1.53 1.48 10.1% 9.8%
43 SMF VI Rite Aid Sugar Hill 95.0% 298,247 5,965 292,282 21,567 270,715 1.41 1.31 10.5% 9.7%

 

A-1-6

 

 

ANNEX A-1                          
                                 
                UPFRONT ESCROW
                                 
        Ground Lease Ground Lease     Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other Other Upfront
Loan # Seller Property Name Title Type  Expiration  Extension Terms PML %   Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)
1 JPMCB Hilton Hawaiian Village Fee/Leasehold 07/31/35 None     0 0 0 0 0 0 0 0  
2 JPMCB Moffett Gateway Fee     15%   0 0 0 0 180,864 0 0 86,961,915 Outstanding TI/LC Reserve: 49,386,882; Free Rent Reserve: 37,575,033
3 JPMCB Dallas Design District Fee/Leasehold 12/20/51 None     374,106 123,125 0 3,278,052 316,270 200,000 0 2,032,511 Outstanding TI/LC Reserve: 1,693,764; Free Rent Reserve: 320,671; Ground Rent Reserve: 18,076
4 JPMCB Fresno Fashion Fair Mall Fee     7%   0 0 0 0 0 0 0 0  
5 JPMCB Riverway Fee         14,485 81,825 0 108,640 360,173 0 0 7,256,297 Outstanding TI/LC Reserve: 6,984,788; Free Rent Reserve: 271,509
6 JPMCB 55 Hawthorne Fee     12%   0 0 0 0 0 0 0 2,531,359 Outstanding TI/LC Reserve: 1,484,875; Free Rent Reserve: 1,046,484
7 JPMCB Bardmoor Palms Fee         7,110 0 0 28,425 93,078 0 0 770,000 Outstanding TI/LC Reserve
8 JPMCB Landmark Square Fee/Leasehold 02/28/82 Year to year     0 0 0 0 1,325,844 0 0 0  
9 JPMCB Centre Market Building Fee         6,469 0 0 250,000 565,953 0 0 0  
10 JPMCB Courtyard Marriott - King Kamehameha Leasehold 06/30/96 None 16%   81,532 0 0 0 38,955 0 0 459,021 Ground Lease Reserve
11 JPMCB Milton Park Fee         5,316 0 0 39,868 250,282 0 0 837,490 Outstanding TI Reserve: 800,717; Free Rent Reserve: 36,773
12 JPMCB Reston EastPointe Fee         3,254 0 0 1,150,000 59,736 0 0 2,023,260 Accretive Leasing Reserve: 2,000,000; Free Rent Reserve: 23,260.03
13 JPMCB Orchard Hill Park Fee         1,202 0 0 15,900 75,423 6,890 0 0  
14 JPMCB 11200 Rockville Pike Fee         4,014 13,781 0 300,000 172,630 12,951 0 266,846 Free Rent Reserve: 232,617.46; Outstanding TI/LC Reserve: 34,228.05
15 JPMCB Marriott Galleria Fee         0 0 0 0 0 0 0 0  
16 JPMCB Royal Oaks Plaza Fee         6,214 334,625 0 13,809 133,792 30,317 75,000 540,000 Winn-Dixie Reserve
17 JPMCB Las Palmas Fee         3,185 479,820 80,000 13,750 87,500 0 0 200,000 Outstanding TI Reserve
18 SMF VI Liberty Center Fee         0 53,438 0 0 146,906 10,638 0 371,964 Outstanding TI Reserve: 307,212; Free Rent Reserve: 64,752
19 SMF VI Ocotillo Plaza Fee         0 132,757 0 0 6,190 0 0 1,264,400 Marketon Reserve: 1,250,000; Oportun Allowance Reserve: 14,400
20 JPMCB Gwinnett Commerce Center Fee         5,876 68,438 0 28,486 36,370 3,824 0 119,325 Outstanding TI/LC Reserve: 107,055; Free Rent Reserve: 12,270
21 SMF VI Hilton Durham Fee         0 0 0 0 38,525 70,233 0 3,202,753 PIP Reserve
22 JPMCB Woodglen Village Fee         5,188 16,313 0 0 32,618 0 0 0  
23 JPMCB Partridge Inn Augusta Fee         20,461 0 0 0 12,100 38,500 0 150,000 Seasonality Reserve
24 JPMCB 4400 Dixie Highway Fee         8,930 0 0 600,000 156,993 0 0 100,000 Outstanding TI/LC Reserve
25 JPMCB TownePlace Suites Dallas Las Colinas Fee         12,775 0 0 0 91,990 12,675 0 105,100 PIP Reserve
26 SMF VI 100 North Citrus Fee     18%   0 14,669 0 150,000 8,589 10,415 0 170,858 Wells Fargo TI Reserve: 107,695.80; Free Rent Reserve: 63,162.05
27 SMF VI Pangea 15 Fee         0 0 0 0 52,121 32,791 0 0  
27.01 SMF VI 701 South Karlov Avenue Fee                          
27.02 SMF VI 1236 South Lawndale Avenue Fee                          
27.03 SMF VI 6125-6129 South Wabash Avenue Fee                          
27.04 SMF VI 11932 South Stewart Avenue Fee                          
27.05 SMF VI 7954 South Justine Street Fee                          
27.06 SMF VI 10 West 137th Street Fee                          
27.07 SMF VI 6715 South Dorchester Avenue Fee                          
27.08 SMF VI 10201 South Saint Lawrence Avenue Fee                          
27.09 SMF VI 5800-04 South Artesian Avenue Fee                          
27.10 SMF VI 8201 South Drexel Avenue Fee                          
27.11 SMF VI 7229 South Yates Boulevard Fee                          
27.12 SMF VI 7653 South Loomis Boulevard Fee                          
27.13 SMF VI 7700 South Carpenter Street Fee                          
27.14 SMF VI 2062 135th Place Fee                          
27.15 SMF VI 2066 135th Place Fee                          
27.16 SMF VI 9600 South Avenue L Fee                          
28 SMF VI The Shoppes at Letson Farms Fee         0 22,750 0 100,000 38,787 14,822 0 104,135 Outstanding TI/LC Reserve: 93,027; Rent Gap Reserve: 11,108
29 SMF VI Montgomery Triangle Gateway Fee         0 0 0 400,000 40,750 11,552 0 48,000 Green Diamond Tenant Improvement Reserve
30 SMF VI Neilson Square Fee         100,271 17,813 0 200,000 18,011 16,530 0 0  
31 SMF VI Studio City Apartments Fee         0 112,106 119,515 0 33,830 25,579 0 0  
32 SMF VI St. Albans & Camino Commons Fee         0 0 0 0 64,241 2,917 0 0  
32.01 SMF VI Camino Commons Fee                          
32.02 SMF VI St. Albans Circle Fee                          
33 SMF VI Lake Geneva Commons Fee         0 1,875 0 0 9,126 18,707 0 338,338 Aldi Rent Reserve: 298,338; Outstanding TI/LC Reserve: 40,000
34 SMF VI Hampton Inn & Suites Huntsville Fee         0 0 0 0 10,638 12,889 0 0  
35 SMF VI Holiday Inn Express Orangeburg Fee         0 29,313 0 0 0 56,437 0 350,000 PIP Reserve
36 SMF VI 3200 North Hayden Fee         0 0 0 0 30,221 2,676 0 98,575 EZ Links TI/LC Reserve: 51,918.60; EZ Links Free Rent Reserve: 24,043.67; NFS TI/LC Reserve: 22,612.35
37 SMF VI Bellfort Village Apartments Fee         0 54,875 0 0 9,448 119,861 0 0  
38 SMF VI Courtyard Business Center Fee         0 0 0 0 33,735 0 0 0  
39 SMF VI Northgate Business Park III Fee         0 106,344 0 0 44,671 12,656 0 0  
40 SMF VI Aldine Plaza Fee         0 0 0 0 7,559 5,772 0 0  
41 SMF VI Walgreens Cooper City Fee         0 0 0 0 0 2,028 0 0  
42 SMF VI North Star Terrace MHP Fee         0 8,625 0 0 23,711 1,966 0 0  
43 SMF VI Rite Aid Sugar Hill Fee         0 5,000 0 75,000 0 91 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 Hilton Hawaiian Village   Springing 0 0 Springing Springing 0  
2 JPMCB Moffett Gateway   0 0 0 180,864 Springing 0  
3 JPMCB Dallas Design District   Springing 0 Springing 316,270 Springing 6,025 Ground Rent Reserve
4 JPMCB Fresno Fashion Fair Mall   Springing 0 Springing Springing Springing 0  
5 JPMCB Riverway   14,485 0 108,640 500,000 Springing 0  
6 JPMCB 55 Hawthorne   0 0 Springing Springing Springing 0  
7 JPMCB Bardmoor Palms   7,110 0 28,425 46,539 Springing 0  
8 JPMCB Landmark Square   Springing 0 Springing 220,974 Springing 0  
9 JPMCB Centre Market Building   6,469 0 250,000 143,863 Springing 0  
10 JPMCB Courtyard Marriott - King Kamehameha   4% of Gross Revenues 0 0 38,984 Springing 421,178 Ground Lease Reserve: 229,510.50; PIP Reserve: 191,667
11 JPMCB Milton Park   5,316 0 39,868 62,571 Springing 0  
12 JPMCB Reston EastPointe   3,254 0 48,808 59,736 Springing 0  
13 JPMCB Orchard Hill Park   1,202 0 15,900 25,141 Springing 0  
14 JPMCB 11200 Rockville Pike   4,014 0 19,294 43,157 3,548 0  
15 JPMCB Marriott Galleria   Springing 0 0 Springing Springing 0  
16 JPMCB Royal Oaks Plaza   6,214 0 13,809 33,448 15,159 0  
17 JPMCB Las Palmas   3,185 0 13,750 43,750 Springing 0  
18 SMF VI Liberty Center   8,391 0 46,640 36,726 3,546 0  
19 SMF VI Ocotillo Plaza   1,905 0 9,525 6,190 Springing 0  
20 JPMCB Gwinnett Commerce Center   5,876 0 28,486 36,370 3,823 0  
21 SMF VI Hilton Durham   4% of Gross Revenues 0 0 19,262 5,403 0  
22 JPMCB Woodglen Village   5,188 0 0 23,526 Springing 0  
23 JPMCB Partridge Inn Augusta   4% of Gross Revenues 0 0 6,050 Springing Springing PIP Reserve; Seasonality Reserve
24 JPMCB 4400 Dixie Highway   8,930 0 26,790 23,002 Springing 0  
25 JPMCB TownePlace Suites Dallas Las Colinas   4% of Gross Revenues 0 0 18,400 6,337 0  
26 SMF VI 100 North Citrus   1,317 0 6,583 8,589 1,302 0  
27 SMF VI Pangea 15   4,250 0 0 8,687 3,643 0  
27.01 SMF VI 701 South Karlov Avenue                
27.02 SMF VI 1236 South Lawndale Avenue                
27.03 SMF VI 6125-6129 South Wabash Avenue                
27.04 SMF VI 11932 South Stewart Avenue                
27.05 SMF VI 7954 South Justine Street                
27.06 SMF VI 10 West 137th Street                
27.07 SMF VI 6715 South Dorchester Avenue                
27.08 SMF VI 10201 South Saint Lawrence Avenue                
27.09 SMF VI 5800-04 South Artesian Avenue                
27.10 SMF VI 8201 South Drexel Avenue                
27.11 SMF VI 7229 South Yates Boulevard                
27.12 SMF VI 7653 South Loomis Boulevard                
27.13 SMF VI 7700 South Carpenter Street                
27.14 SMF VI 2062 135th Place                
27.15 SMF VI 2066 135th Place                
27.16 SMF VI 9600 South Avenue L                
28 SMF VI The Shoppes at Letson Farms   2,298 0 7,924 9,697 1,235 Springing Major Tenant Reserve
29 SMF VI Montgomery Triangle Gateway   495 0 3,321 13,583 1,050 0  
30 SMF VI Neilson Square   1,311 0 Springing 6,004 1,272 Springing Major Tenant Reserve
31 SMF VI Studio City Apartments   10,938 0 0 16,915 5,116 0  
32 SMF VI St. Albans & Camino Commons   598 0 4,417 8,405 1,459 Springing Major Tenant Reserve
32.01 SMF VI Camino Commons                
32.02 SMF VI St. Albans Circle                
33 SMF VI Lake Geneva Commons   856 0 2,140 9,126 1,701 Springing Major Tenant Reserve
34 SMF VI Hampton Inn & Suites Huntsville   2% of Gross Revenues 0 0 10,638 3,223 0  
35 SMF VI Holiday Inn Express Orangeburg   5% of Gross Revenues 0 0 7,381 4,341 0  
36 SMF VI 3200 North Hayden   1,462 0 5,414 5,037 1,338 0  
37 SMF VI Bellfort Village Apartments   4,850 0 0 9,448 12,860 0  
38 SMF VI Courtyard Business Center   1,581 0 Springing 8,434 Springing 0  
39 SMF VI Northgate Business Park III   1,944 0 6,479 14,891 1,266 0  
40 SMF VI Aldine Plaza   361 0 2,084 7,559 1,154 Springing Dollar Tree Reserve
41 SMF VI Walgreens Cooper City   189 0 0 Springing 1,014 Springing Walgreens Space Reserve
42 SMF VI North Star Terrace MHP   738 0 0 4,742 655 0  
43 SMF VI Rite Aid Sugar Hill   358 0 1,440 Springing 46 0  

 

A-1-8

 

 

ANNEX A-1            
                     
      RESERVE CAPS
                     
        CapEx Envir. TI/LC RE Tax Insur. Debt Service Other
Loan # Seller Property Name    Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)
1 JPMCB Hilton Hawaiian Village                
2 JPMCB Moffett Gateway                
3 JPMCB Dallas Design District   372,816   3,278,052        
4 JPMCB Fresno Fashion Fair Mall   184,080   1,112,820        
5 JPMCB Riverway   869,100            
6 JPMCB 55 Hawthorne                
7 JPMCB Bardmoor Palms       1,500,000        
8 JPMCB Landmark Square   500,000            
9 JPMCB Centre Market Building   388,120   7,750,000        
10 JPMCB Courtyard Marriott - King Kamehameha                
11 JPMCB Milton Park   127,584            
12 JPMCB Reston EastPointe   39,046            
13 JPMCB Orchard Hill Park   43,272   572,400        
14 JPMCB 11200 Rockville Pike       1,157,640        
15 JPMCB Marriott Galleria                
16 JPMCB Royal Oaks Plaza   300,000   497,130        
17 JPMCB Las Palmas       330,000        
18 SMF VI Liberty Center       1,450,000        
19 SMF VI Ocotillo Plaza       342,903        
20 JPMCB Gwinnett Commerce Center       1,800,000        
21 SMF VI Hilton Durham                
22 JPMCB Woodglen Village                
23 JPMCB Partridge Inn Augusta                
24 JPMCB 4400 Dixie Highway       1,100,000        
25 JPMCB TownePlace Suites Dallas Las Colinas                
26 SMF VI 100 North Citrus       237,000        
27 SMF VI Pangea 15   153,000            
27.01 SMF VI 701 South Karlov Avenue                
27.02 SMF VI 1236 South Lawndale Avenue                
27.03 SMF VI 6125-6129 South Wabash Avenue                
27.04 SMF VI 11932 South Stewart Avenue                
27.05 SMF VI 7954 South Justine Street                
27.06 SMF VI 10 West 137th Street                
27.07 SMF VI 6715 South Dorchester Avenue                
27.08 SMF VI 10201 South Saint Lawrence Avenue                
27.09 SMF VI 5800-04 South Artesian Avenue                
27.10 SMF VI 8201 South Drexel Avenue                
27.11 SMF VI 7229 South Yates Boulevard                
27.12 SMF VI 7653 South Loomis Boulevard                
27.13 SMF VI 7700 South Carpenter Street                
27.14 SMF VI 2062 135th Place                
27.15 SMF VI 2066 135th Place                
27.16 SMF VI 9600 South Avenue L                
28 SMF VI The Shoppes at Letson Farms       650,000        
29 SMF VI Montgomery Triangle Gateway       500,000        
30 SMF VI Neilson Square   125,000   200,000        
31 SMF VI Studio City Apartments                
32 SMF VI St. Albans & Camino Commons       150,000        
32.01 SMF VI Camino Commons                
32.02 SMF VI St. Albans Circle                
33 SMF VI Lake Geneva Commons                
34 SMF VI Hampton Inn & Suites Huntsville                
35 SMF VI Holiday Inn Express Orangeburg   936,000            
36 SMF VI 3200 North Hayden       194,904        
37 SMF VI Bellfort Village Apartments                
38 SMF VI Courtyard Business Center                
39 SMF VI Northgate Business Park III   69,984   233,241        
40 SMF VI Aldine Plaza   12,996   125,000        
41 SMF VI Walgreens Cooper City                
42 SMF VI North Star Terrace MHP                
43 SMF VI Rite Aid Sugar Hill                

 

A-1-9

 

 

ANNEX A-1            
                     
      RESERVE CAPS
                     
        CapEx Envir. TI/LC RE Tax Insur. Debt Service Other
Loan # Seller Property Name    Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)
1 JPMCB Hilton Hawaiian Village                
2 JPMCB Moffett Gateway                
3 JPMCB Dallas Design District   372,816   3,278,052        
4 JPMCB Fresno Fashion Fair Mall   184,080   1,112,820        
5 JPMCB Riverway   869,100            
6 JPMCB 55 Hawthorne                
7 JPMCB Bardmoor Palms       1,500,000        
8 JPMCB Landmark Square   500,000            
9 JPMCB Centre Market Building   388,120   7,750,000        
10 JPMCB Courtyard Marriott - King Kamehameha                
11 JPMCB Milton Park   127,584            
12 JPMCB Reston EastPointe   39,046            
13 JPMCB Orchard Hill Park   43,272   572,400        
14 JPMCB 11200 Rockville Pike       1,157,640        
15 JPMCB Marriott Galleria                
16 JPMCB Royal Oaks Plaza   300,000   497,130        
17 JPMCB Las Palmas       330,000        
18 SMF VI Liberty Center       1,450,000        
19 SMF VI Ocotillo Plaza       342,903        
20 JPMCB Gwinnett Commerce Center       1,800,000        
21 SMF VI Hilton Durham                
22 JPMCB Woodglen Village                
23 JPMCB Partridge Inn Augusta                
24 JPMCB 4400 Dixie Highway       1,100,000        
25 JPMCB TownePlace Suites Dallas Las Colinas                
26 SMF VI 100 North Citrus       237,000        
27 SMF VI Pangea 15   153,000            
27.01 SMF VI 701 South Karlov Avenue                
27.02 SMF VI 1236 South Lawndale Avenue                
27.03 SMF VI 6125-6129 South Wabash Avenue                
27.04 SMF VI 11932 South Stewart Avenue                
27.05 SMF VI 7954 South Justine Street                
27.06 SMF VI 10 West 137th Street                
27.07 SMF VI 6715 South Dorchester Avenue                
27.08 SMF VI 10201 South Saint Lawrence Avenue                
27.09 SMF VI 5800-04 South Artesian Avenue                
27.10 SMF VI 8201 South Drexel Avenue                
27.11 SMF VI 7229 South Yates Boulevard                
27.12 SMF VI 7653 South Loomis Boulevard                
27.13 SMF VI 7700 South Carpenter Street                
27.14 SMF VI 2062 135th Place                
27.15 SMF VI 2066 135th Place                
27.16 SMF VI 9600 South Avenue L                
28 SMF VI The Shoppes at Letson Farms       650,000        
29 SMF VI Montgomery Triangle Gateway       500,000        
30 SMF VI Neilson Square   125,000   200,000        
31 SMF VI Studio City Apartments                
32 SMF VI St. Albans & Camino Commons       150,000        
32.01 SMF VI Camino Commons                
32.02 SMF VI St. Albans Circle                
33 SMF VI Lake Geneva Commons                
34 SMF VI Hampton Inn & Suites Huntsville                
35 SMF VI Holiday Inn Express Orangeburg   936,000            
36 SMF VI 3200 North Hayden       194,904        
37 SMF VI Bellfort Village Apartments                
38 SMF VI Courtyard Business Center                
39 SMF VI Northgate Business Park III   69,984   233,241        
40 SMF VI Aldine Plaza   12,996   125,000        
41 SMF VI Walgreens Cooper City                
42 SMF VI North Star Terrace MHP                
43 SMF VI Rite Aid Sugar Hill                

 

A-1-10

 

 

ANNEX A-1                              
                                       
        LARGEST TENANT   2nd LARGEST TENANT   3rd LARGEST TENANT   4th LARGEST TENANT
                                       
        Single     Lease       Lease       Lease       Lease
Loan # Seller Property Name   Tenant Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration   3rd Largest Tenant Unit Size Expiration   4th Largest Tenant Unit Size Expiration
1 JPMCB Hilton Hawaiian Village   No                              
2 JPMCB Moffett Gateway   Yes Google 612,691 03/31/27                        
3 JPMCB Dallas Design District   No Regulus Group LLC 44,345 03/31/17   Walter Lee Culp Associates, Inc. 30,650 10/31/28   David Sutherland, Inc. 29,937 05/31/23   Interior Design Collections, Ltd. 24,651 06/30/26
4 JPMCB Fresno Fashion Fair Mall   No JCPenney 153,769 11/30/17   Victoria’s Secret 14,530 01/31/27   Love Culture 14,135 10/31/20   Bank of the West 14,114 12/31/18
5 JPMCB Riverway   No U.S. Foods 320,341 09/30/23   Central States Pension Fund 190,077 12/31/19   Culligan International Company 53,133 12/31/21   The NPD Group Inc. 38,917 03/31/20
6 JPMCB 55 Hawthorne   Yes Yelp 136,432 07/31/25                        
7 JPMCB Bardmoor Palms   No Allstate 127,669 09/30/26   HIT Promotional Products 76,648 11/30/22   National Forensic Science Technology Center 71,614 04/30/24   ThinkDirect Marketing 61,063 10/31/20
8 JPMCB Landmark Square   No Cummings & Lockwood 55,643 04/30/26   B and E Theaters LLC 50,247 05/31/21   Finn Dixon & Herling 26,385 12/31/32   Morgan Stanley Smith Barney 23,062 11/30/20
9 JPMCB Centre Market Building   No US Customs and Border Protection 217,419 05/31/20   Drug Enforcement Administration 89,469 06/30/23   US Social Security Administration 25,412 09/30/20   Cambridge Security 9,575 08/31/22
10 JPMCB Courtyard Marriott - King Kamehameha   No                              
11 JPMCB Milton Park   No Landis+Gyr 101,011 02/28/22   Pegasystems, Inc. 26,762 06/30/21   Northpoint Executive Suites 22,007 10/31/21   GE Capital 21,563 05/31/19
12 JPMCB Reston EastPointe   No Vencore, Inc 107,075 11/30/20   Blue Canopy, LLC 40,026 02/28/19   Vistronix, LLC 10,374 11/30/24   Acclaim Technical Services 7,241 06/30/25
13 JPMCB Orchard Hill Park   No Kohl’s 88,925 01/31/26   Dick’s Sporting Goods 52,900 01/31/21   Bed Bath & Beyond 26,718 01/31/21   Chili’s 5,756 10/31/20
14 JPMCB 11200 Rockville Pike   No RR Donnelley Financial, Inc. 28,116 02/28/21   Snyder Cohn PC 19,709 11/30/22   ASBMB 18,747 04/30/21   Capreit 14,934 12/31/21
15 JPMCB Marriott Galleria   No                              
16 JPMCB Royal Oaks Plaza   No Winn-Dixie 35,922 10/28/17   Children’s Paradise Learning 8,600 11/30/21   The Billiard Club Inc. 7,504 12/31/19   Outback Steak House 6,487 11/30/18
17 JPMCB Las Palmas   No HEB 91,553 09/30/27   CPS Energy 17,421 01/31/21   Fresenius 12,025 06/30/18   Texas EZ Pawn 11,900 06/30/22
18 SMF VI Liberty Center   No Micro Focus 25,232 10/31/21   Regus National Business Centers 24,105 12/31/20   Rexair LLC 20,199 12/31/20   Farmers Insurance Exchange 14,645 09/30/20
19 SMF VI Ocotillo Plaza   No Marketon 43,130 12/31/21   99 Cents Only 19,050 01/31/23   Auto Zone 6,000 04/30/20   Hollywood Furniture 4,913 07/09/17
20 JPMCB Gwinnett Commerce Center   No GSA Department of Veterans Affairs 21,411 09/30/25   College Entrance Examination Board 20,259 10/31/18   Pension Financial Services, Inc. 13,432 09/30/18   Penske Truck Leasing Co., LLC 9,321 09/30/20
21 SMF VI Hilton Durham   No                              
22 JPMCB Woodglen Village   No                              
23 JPMCB Partridge Inn Augusta   No                              
24 JPMCB 4400 Dixie Highway   No Gardens Alive 407,600 06/30/23   Commonwealth, Inc. 128,000 02/28/18   Bentley World-Packaging, Ltd. 102,400 12/31/20   Metalworking Group Holdings Inc. 90,240 06/30/21
25 JPMCB TownePlace Suites Dallas Las Colinas   No                              
26 SMF VI 100 North Citrus   No Wells Fargo Bank N.A. 8,767 11/30/25   Jason Bao & Xue Feng Gao 6,253 09/30/20   JMH Covina Holdings, Inc. 6,060 11/30/20   Lam Robinson & Company 5,674 08/31/17
27 SMF VI Pangea 15   No                              
27.01 SMF VI 701 South Karlov Avenue   No                              
27.02 SMF VI 1236 South Lawndale Avenue   No                              
27.03 SMF VI 6125-6129 South Wabash Avenue   No                              
27.04 SMF VI 11932 South Stewart Avenue   No                              
27.05 SMF VI 7954 South Justine Street   No                              
27.06 SMF VI 10 West 137th Street   No                              
27.07 SMF VI 6715 South Dorchester Avenue   No                              
27.08 SMF VI 10201 South Saint Lawrence Avenue   No                              
27.09 SMF VI 5800-04 South Artesian Avenue   No                              
27.10 SMF VI 8201 South Drexel Avenue   No                              
27.11 SMF VI 7229 South Yates Boulevard   No                              
27.12 SMF VI 7653 South Loomis Boulevard   No                              
27.13 SMF VI 7700 South Carpenter Street   No                              
27.14 SMF VI 2062 135th Place   No                              
27.15 SMF VI 2066 135th Place   No                              
27.16 SMF VI 9600 South Avenue L   No                              
28 SMF VI The Shoppes at Letson Farms   No Piggly Wiggly 43,442 11/30/26   San Antonio Grill 4,600 04/30/18   Brookwood Hospital Outpatient 3,450 03/31/22   Realty South 3,250 06/30/17
29 SMF VI Montgomery Triangle Gateway   No Stone Creek Dining Company 7,000 10/31/17   Woodhouse Day Spa 6,093 07/31/27   Centric Consulting 5,290 05/31/18   Green Diamond 4,821 12/31/19
30 SMF VI Neilson Square   No Staples    19,192 04/30/22   Old Navy 12,381 07/31/20   Anytime Fitness 7,619 01/31/19   Petsense 5,040 08/31/20
31 SMF VI Studio City Apartments   No                              
32 SMF VI St. Albans & Camino Commons   No                              
32.01 SMF VI Camino Commons   No McDade School 5,889 07/31/20   Edgemont Beverage 3,866 11/30/26   Post Office 3,789 11/30/21   Edgemont Auto 3,376 11/30/21
32.02 SMF VI St. Albans Circle   No ReMax 5,456 05/31/21   Professional Realty Advisors 3,594 01/31/27   Veterinary Hospital 3,063 09/30/26   Mi Sun Kim 2,683 06/30/26
33 SMF VI Lake Geneva Commons   No Aldi 18,866 03/16/32   HomeGoods 18,224 09/30/25   Petco 14,279 01/31/23        
34 SMF VI Hampton Inn & Suites Huntsville   No                              
35 SMF VI Holiday Inn Express Orangeburg   No                              
36 SMF VI 3200 North Hayden   No Strickbine Publishing, Inc. 8,447 11/30/19   Bennett & Porter Insurance Services LLC 6,783 12/31/21   Scottsdale Treatment 5,012 07/31/18   Thunderbird Collection Specialists 4,761 04/30/18
37 SMF VI Bellfort Village Apartments   No                              
38 SMF VI Courtyard Business Center   No Oxford Academy at Sunrise 5,744 11/30/26   All Step Sales & Marketing Inc 2,871 05/31/21   800.com Inc 2,643 04/30/18   United Fire 2,600 01/31/18
39 SMF VI Northgate Business Park III   No Signazon Corporation 20,900 01/31/18   Hives and Honey 10,222 05/31/20   Atkinson-Crawford Sales 9,575 06/30/19   Quality High Tech Services, Inc. 8,554 08/31/17
40 SMF VI Aldine Plaza   No Dollar Tree 10,133 02/29/24   Jefferson Dental 4,165 12/31/24   Tierra Caliente 4,000 03/31/21   Tacos La Bala 2,600 03/31/19
41 SMF VI Walgreens Cooper City   Yes Walgreens 15,120 07/31/68                        
42 SMF VI North Star Terrace MHP   No                              
43 SMF VI Rite Aid Sugar Hill   Yes Rite Aid 13,824 01/14/24                        

 

A-1-11

 

 

ANNEX A-1              
                       
      5th LARGEST TENANT          
                       
            Lease   Loan   Lockbox Lockbox
Loan # Seller Property Name 5th Largest Tenant Unit Size Expiration   Purpose Principal / Carveout Guarantor  (Y/N)  Type
1 JPMCB Hilton Hawaiian Village           Refinance Park Intermediate Holdings LLC Yes CMA
2 JPMCB Moffett Gateway           Refinance Joseph K. Paul, Jay Paul Revocable Living Trust Dated November 9, 1999, as Amended and Restated on March 19, 2010, Paul Guarantor LLC Yes Hard
3 JPMCB Dallas Design District   E.C. Dicken, Inc. 23,083 05/31/20   Refinance Donald Engle, William L. Hutchinson Yes Hard
4 JPMCB Fresno Fashion Fair Mall   Anthropologie 10,928 10/31/17   Recapitalization The Macerich Partnership, L.P. Yes CMA
5 JPMCB Riverway   Appleton GRP LLC 38,003 07/31/21   Acquisition Adventus Holdings LP Yes CMA
6 JPMCB 55 Hawthorne           Acquisition CIM Urban Income Investments, L.P. Yes CMA
7 JPMCB Bardmoor Palms   Renew Life Formulas, Inc. 54,100 02/29/20   Refinance Gary W. Harrod Yes CMA
8 JPMCB Landmark Square   Blaire Corp. 21,840 06/30/25   Refinance SL Green Operating Partnership, L.P. Yes CMA
9 JPMCB Centre Market Building           Refinance Gerald S. Kaufman, B. Jeremy Kaufman Yes CMA
10 JPMCB Courtyard Marriott - King Kamehameha           Refinance Invest West Financial Corporation Yes CMA
11 JPMCB Milton Park   Graebel Relocation Services 18,187 07/31/19   Acquisition Adventus Holdings LP Yes CMA
12 JPMCB Reston EastPointe   Uptown Reston East, Inc 2,485 12/31/20   Acquisition LPC Commercial Services, Inc. Yes Hard
13 JPMCB Orchard Hill Park   Sleepy’s 3,360 11/30/22   Refinance Gregg P. Lisciotti Yes Hard
14 JPMCB 11200 Rockville Pike   Berlin, Ramos & Company, P.A. 11,929 11/30/19   Acquisition William F. Peel, Barbara K. Peel Yes CMA
15 JPMCB Marriott Galleria           Refinance WHI Real Estate Partners II, L.P., WHI Real Estate Partners II-PF, L.P., WHI Real Estate Partners II-TE, L.P., WHI Real Estate Partners III, L.P., WHI Real Estate Partners III-PF, L.P., WHI Real Estate Partners III-TE, L.P. Yes Springing
16 JPMCB Royal Oaks Plaza   Cancun Grill, Inc. 5,268 05/31/23   Refinance Alicia E. Nevarez, Ricardo A. Nevarez Yes Springing
17 JPMCB Las Palmas   Luby’s 11,100 07/31/20   Refinance Robert B. Neely Yes Springing
18 SMF VI Liberty Center   Cornerstone Municipal 7,178 02/28/23   Refinance Thomas A. Duke, Jr. Yes Springing
19 SMF VI Ocotillo Plaza   Spin Cycle 4,383 01/31/20   Refinance Michael Pashaie Yes Springing
20 JPMCB Gwinnett Commerce Center   GSA Federal Energy Regulatory Commission 8,574 09/30/18   Acquisition Joseph Popack, Moshe Popack Yes Springing
21 SMF VI Hilton Durham           Acquisition Driftwood Acquisition & Development L.P., Carlos J. Rodriguez, David Buddemeyer Yes CMA
22 JPMCB Woodglen Village           Refinance Swapnil Agarwal Yes Springing
23 JPMCB Partridge Inn Augusta           Refinance Richard M. Patton Yes CMA
24 JPMCB 4400 Dixie Highway   Wulco, Inc. 83,200 06/30/18   Refinance Peter Murphy, Jonathan Stott, Peter O’Connor, Kevin Smith Yes CMA
25 JPMCB TownePlace Suites Dallas Las Colinas           Acquisition Anthony Jon Sherman Yes CMA
26 SMF VI 100 North Citrus   Hospice MD, Inc. 4,188 04/30/18   Refinance John Davenport, Thomas A. Herta, Jeffrey K. Nickell, Mark Valentine Yes Springing
27 SMF VI Pangea 15           Recapitalization Pangea Properties No None
27.01 SMF VI 701 South Karlov Avenue                  
27.02 SMF VI 1236 South Lawndale Avenue                  
27.03 SMF VI 6125-6129 South Wabash Avenue                  
27.04 SMF VI 11932 South Stewart Avenue                  
27.05 SMF VI 7954 South Justine Street                  
27.06 SMF VI 10 West 137th Street                  
27.07 SMF VI 6715 South Dorchester Avenue                  
27.08 SMF VI 10201 South Saint Lawrence Avenue                  
27.09 SMF VI 5800-04 South Artesian Avenue                  
27.10 SMF VI 8201 South Drexel Avenue                  
27.11 SMF VI 7229 South Yates Boulevard                  
27.12 SMF VI 7653 South Loomis Boulevard                  
27.13 SMF VI 7700 South Carpenter Street                  
27.14 SMF VI 2062 135th Place                  
27.15 SMF VI 2066 135th Place                  
27.16 SMF VI 9600 South Avenue L                  
28 SMF VI The Shoppes at Letson Farms   Jakes Soul Food 3,200 02/28/24   Acquisition Daniel W. Samford, Thomas B. Miles, David F. Arnholt Yes Springing
29 SMF VI Montgomery Triangle Gateway   Data Image (Rev Spring) 3,175 05/31/17   Refinance William Heckman, Lisa Gabrielle Yes Springing
30 SMF VI Neilson Square   CATO 4,160 01/31/21   Acquisition Alan Scott Mann, Nelson S. Billups Yes Springing
31 SMF VI Studio City Apartments           Acquisition Ross Benedict Licata No None
32 SMF VI St. Albans & Camino Commons           Refinance Timothy Patrick Dever, Vincent Placid Anastasi, Jr. Yes Springing
32.01 SMF VI Camino Commons   Ted’s Pool 3,123 02/28/19          
32.02 SMF VI St. Albans Circle   Fit Tribe 1,837 05/31/20          
33 SMF VI Lake Geneva Commons           Refinance Jacob Polatsek Yes Springing
34 SMF VI Hampton Inn & Suites Huntsville           Refinance Amirali Zindani Yes Springing
35 SMF VI Holiday Inn Express Orangeburg           Refinance Sudhir D. Patel, Hemalata S. Patel Yes Springing
36 SMF VI 3200 North Hayden   EZ-Links Golf LLC 4,243 05/31/22   Acquisition Harjinder Singh, Harbans Singh Yes Springing
37 SMF VI Bellfort Village Apartments           Refinance Shafqat Ali Yes Springing
38 SMF VI Courtyard Business Center   Associated Credit Reporting, Inc. 2,400 01/31/18   Refinance Joseph Vitolo Yes Springing
39 SMF VI Northgate Business Park III   Selim’s Doener Kebap House 7,060 06/30/18   Acquisition Jeffrey Katke, Daniel Culler, Richard Kent Yes Springing
40 SMF VI Aldine Plaza   Sunrise Check Cash 1,650 06/30/23   Refinance Danny A. Kuperman, Mervyn Blieden Yes Springing
41 SMF VI Walgreens Cooper City           Acquisition Bela Bako, Annika Bako Yes CMA
42 SMF VI North Star Terrace MHP           Acquisition Jefferson Damon Lilly, Bradley Johnson Yes Springing
43 SMF VI Rite Aid Sugar Hill           Acquisition Frederick Stein Yes Springing

 

A-1-12

 

 

ANNEX A-1                                
                                       
      Pari Passu Debt   Additional Debt   Total Debt
        Pari Passu Pari Passu Pari Passu Total Cut-off         Additional       Total Debt   Total Debt
      Pari Passu Note Control Piece  In Trust Piece Non Trust Date Pari   Addit Debt Addit Debt Additional Debt Cut off Additional Debt   Total Debt  UW NCF Total Debt  UW NOI
Loan # Seller Property Name (Y/N) (Y/N) Cut-Off Balance Cut-Off Balance Passu Debt   Permitted (Y/N) Exist (Y/N) Debt Type(s) Date Balance Interest Rate    Cut-off Balance  DSCR Current LTV %  Debt Yield %
1 JPMCB Hilton Hawaiian Village   Yes No 80,000,000 616,600,000 696,600,000   No Yes Subordinate Debt 578,400,000 4.19950   1,275,000,000 2.44 57.2% 10.4%
2 JPMCB Moffett Gateway   Yes No 80,000,000 163,000,000 243,000,000   No Yes B-Note (102,000,000)/Mezzanine Loan (50,000,000) 152,000,000 5.44408   395,000,000 1.22 75.2% 7.3%
3 JPMCB Dallas Design District   Yes Yes 75,000,000 45,000,000 120,000,000   No No NAP NAP NAP   120,000,000 1.28 62.1% 9.4%
4 JPMCB Fresno Fashion Fair Mall   Yes No 69,000,000 256,000,000 325,000,000   No No NAP NAP NAP   325,000,000 2.19 57.5% 8.3%
5 JPMCB Riverway   Yes No 64,763,123 62,770,411 127,533,534   No No NAP NAP NAP   127,533,534 1.42 72.4% 10.3%
6 JPMCB 55 Hawthorne   No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP
7 JPMCB Bardmoor Palms   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
8 JPMCB Landmark Square   Yes Yes 51,000,000 49,000,000 100,000,000   Yes No Permitted Mezzanine NAP NAP   100,000,000 2.19 56.9% 12.0%
9 JPMCB Centre Market Building   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
10 JPMCB Courtyard Marriott - King Kamehameha   No NAP NAP NAP NAP   Yes Yes B-Note/Permitted Mezzanine 14,979,397 8.00000   54,924,454 1.94 41.3% 13.5%
11 JPMCB Milton Park   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
12 JPMCB Reston EastPointe   No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP
13 JPMCB Orchard Hill Park   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
14 JPMCB 11200 Rockville Pike   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
15 JPMCB Marriott Galleria   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
16 JPMCB Royal Oaks Plaza   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
17 JPMCB Las Palmas   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
18 SMF VI Liberty Center   No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP
19 SMF VI Ocotillo Plaza   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
20 JPMCB Gwinnett Commerce Center   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
21 SMF VI Hilton Durham   No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP
22 JPMCB Woodglen Village   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
23 JPMCB Partridge Inn Augusta   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
24 JPMCB 4400 Dixie Highway   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
25 JPMCB TownePlace Suites Dallas Las Colinas   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
26 SMF VI 100 North Citrus   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
27 SMF VI Pangea 15   No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP
27.01 SMF VI 701 South Karlov Avenue                             NAP NAP NAP
27.02 SMF VI 1236 South Lawndale Avenue                             NAP NAP NAP
27.03 SMF VI 6125-6129 South Wabash Avenue                             NAP NAP NAP
27.04 SMF VI 11932 South Stewart Avenue                             NAP NAP NAP
27.05 SMF VI 7954 South Justine Street                             NAP NAP NAP
27.06 SMF VI 10 West 137th Street                             NAP NAP NAP
27.07 SMF VI 6715 South Dorchester Avenue                             NAP NAP NAP
27.08 SMF VI 10201 South Saint Lawrence Avenue                             NAP NAP NAP
27.09 SMF VI 5800-04 South Artesian Avenue                             NAP NAP NAP
27.10 SMF VI 8201 South Drexel Avenue                             NAP NAP NAP
27.11 SMF VI 7229 South Yates Boulevard                             NAP NAP NAP
27.12 SMF VI 7653 South Loomis Boulevard                             NAP NAP NAP
27.13 SMF VI 7700 South Carpenter Street                             NAP NAP NAP
27.14 SMF VI 2062 135th Place                             NAP NAP NAP
27.15 SMF VI 2066 135th Place                             NAP NAP NAP
27.16 SMF VI 9600 South Avenue L                             NAP NAP NAP
28 SMF VI The Shoppes at Letson Farms   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
29 SMF VI Montgomery Triangle Gateway   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
30 SMF VI Neilson Square   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
31 SMF VI Studio City Apartments   No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP
32 SMF VI St. Albans & Camino Commons   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
32.01 SMF VI Camino Commons                             NAP NAP NAP
32.02 SMF VI St. Albans Circle                             NAP NAP NAP
33 SMF VI Lake Geneva Commons   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
34 SMF VI Hampton Inn & Suites Huntsville   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
35 SMF VI Holiday Inn Express Orangeburg   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
36 SMF VI 3200 North Hayden   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
37 SMF VI Bellfort Village Apartments   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
38 SMF VI Courtyard Business Center   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
39 SMF VI Northgate Business Park III   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
40 SMF VI Aldine Plaza   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
41 SMF VI Walgreens Cooper City   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
42 SMF VI North Star Terrace MHP   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP
43 SMF VI Rite Aid Sugar Hill   No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP

 

A-1-13

 

 

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 Hilton Hawaiian Village   89.9% 247.48 222.57 90.7% 259.85 235.77 94.4% 240.62 227.20 94.6% 250.09 236.65 94.6% 250.09 236.65 1
2 JPMCB Moffett Gateway                                 2
3 JPMCB Dallas Design District                                 3
4 JPMCB Fresno Fashion Fair Mall                                 4
5 JPMCB Riverway                                 5
6 JPMCB 55 Hawthorne                                 6
7 JPMCB Bardmoor Palms                                 7
8 JPMCB Landmark Square                                 8
9 JPMCB Centre Market Building                                 9
10 JPMCB Courtyard Marriott - King Kamehameha   81.2% 131.64 106.95 84.3% 138.94 117.06 83.8% 146.13 122.41 85.1% 152.16 129.41 85.1% 152.16 129.42 10
11 JPMCB Milton Park                                 11
12 JPMCB Reston EastPointe                                 12
13 JPMCB Orchard Hill Park                                 13
14 JPMCB 11200 Rockville Pike                                 14
15 JPMCB Marriott Galleria   66.7% 163.15 108.82 68.6% 160.17 109.90 74.7% 149.78 111.85 68.3% 149.77 102.22 68.3% 149.77 102.22 15
16 JPMCB Royal Oaks Plaza                                 16
17 JPMCB Las Palmas                                 17
18 SMF VI Liberty Center                                 18
19 SMF VI Ocotillo Plaza                                 19
20 JPMCB Gwinnett Commerce Center                                 20
21 SMF VI Hilton Durham   64.4% 118.08 76.03 68.6% 117.43 80.52 72.5% 119.23 86.49 69.2% 120.62 83.52 69.2% 120.62 83.52 21
22 JPMCB Woodglen Village                                 22
23 JPMCB Partridge Inn Augusta   33.9% 144.19 48.82 38.0% 143.96 54.71 38.2% 147.94 56.51 60.9% 145.89 88.85 60.9% 145.89 88.85 23
24 JPMCB 4400 Dixie Highway                                 24
25 JPMCB TownePlace Suites Dallas Las Colinas   70.8% 81.55 57.71 65.0% 90.26 58.66 74.6% 98.09 73.22 76.7% 100.36 77.01 76.7% 100.36 77.01 25
26 SMF VI 100 North Citrus                                 26
27 SMF VI Pangea 15                                 27
27.01 SMF VI 701 South Karlov Avenue                                 27.01
27.02 SMF VI 1236 South Lawndale Avenue                                 27.02
27.03 SMF VI 6125-6129 South Wabash Avenue                                 27.03
27.04 SMF VI 11932 South Stewart Avenue                                 27.04
27.05 SMF VI 7954 South Justine Street                                 27.05
27.06 SMF VI 10 West 137th Street                                 27.06
27.07 SMF VI 6715 South Dorchester Avenue                                 27.07
27.08 SMF VI 10201 South Saint Lawrence Avenue                                 27.08
27.09 SMF VI 5800-04 South Artesian Avenue                                 27.09
27.10 SMF VI 8201 South Drexel Avenue                                 27.10
27.11 SMF VI 7229 South Yates Boulevard                                 27.11
27.12 SMF VI 7653 South Loomis Boulevard                                 27.12
27.13 SMF VI 7700 South Carpenter Street                                 27.13
27.14 SMF VI 2062 135th Place                                 27.14
27.15 SMF VI 2066 135th Place                                 27.15
27.16 SMF VI 9600 South Avenue L                                 27.16
28 SMF VI The Shoppes at Letson Farms                                 28
29 SMF VI Montgomery Triangle Gateway                                 29
30 SMF VI Neilson Square                                 30
31 SMF VI Studio City Apartments                                 31
32 SMF VI St. Albans & Camino Commons                                 32
32.01 SMF VI Camino Commons                                 32.01
32.02 SMF VI St. Albans Circle                                 32.02
33 SMF VI Lake Geneva Commons                                 33
34 SMF VI Hampton Inn & Suites Huntsville                     64.7% 118.67 76.78 64.7% 118.67 76.78 34
35 SMF VI Holiday Inn Express Orangeburg   77.6% 95.56 74.15 87.8% 98.97 86.89 79.5% 107.04 85.10 79.2% 111.09 87.98 79.2% 111.09 87.98 35
36 SMF VI 3200 North Hayden                                 36
37 SMF VI Bellfort Village Apartments                                 37
38 SMF VI Courtyard Business Center                                 38
39 SMF VI Northgate Business Park III                                 39
40 SMF VI Aldine Plaza                                 40
41 SMF VI Walgreens Cooper City                                 41
42 SMF VI North Star Terrace MHP                                 42
43 SMF VI Rite Aid Sugar Hill                                 43

 

A-1-14