FWP 1 n1063_anxa1-x3.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-206361-12
     

Free Writing Prospectus dated October 10, 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 Annex 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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   Year
Loan # Seller(1) Property Name Street Address City State Zip Code County Properties Type Subtype Year Built Renovated
1 GACC Moffett Place Building 4 1190 Bordeaux Drive Sunnyvale CA 94089 Santa Clara 1 Office Suburban 2017  
2 GACC U-Haul SAC Portfolios 14, 15, 17 Various Various Various Various Various 22 Self Storage Self Storage Various Various
2.01 GACC U-Haul of Medford 600 Mystic Valley Parkway Somerville MA 02144 Middlesex 1 Self Storage Self Storage 1910 2001
2.02 GACC U-Haul Center of Salisbury 1 Merrill Street Salisbury MA 01952 Essex 1 Self Storage Self Storage 1954, 1965, 1972, 1978  
2.03 GACC U-Haul Center North Rancho 3969 North Rancho Drive Las Vegas NV 89130 Clark 1 Self Storage Self Storage 1997  
2.04 GACC U-Haul Lincoln Park 1200 West Fullerton Avenue Chicago IL 60614 Cook 1 Self Storage Self Storage 1937 2001
2.05 GACC U-Haul of Inwood 20A Sheridan Boulevard Inwood NY 11096 Nassau 1 Self Storage Self Storage 1969 1978
2.06 GACC U-Haul Ctr Albany 139 Broadway Albany NY 12202 Albany 1 Self Storage Self Storage 1935 1990
2.07 GACC U-Haul Storage Black Rock 3029 Fairfield Avenue Bridgeport CT 06605 Fairfield 1 Self Storage Self Storage 1951 1993
2.08 GACC U-Haul Center of Rockville 230-240 Maple Avenue Rockville Centre NY 11570 Nassau 1 Self Storage Self Storage 1966 1977
2.09 GACC U-Haul Storage Ivar Avenue 3527 Ivar Avenue Rosemead CA 91770 Los Angeles 1 Self Storage Self Storage 1987  
2.10 GACC U-Haul Center of Round Rock 1535 Round Rock Avenue Round Rock TX 78681 Williamson 1 Self Storage Self Storage 1995  
2.11 GACC U-Haul Storage Glendora 1301 East Route 66 Glendora CA 91740 Los Angeles 1 Self Storage Self Storage 1986  
2.12 GACC U-Haul Center Texas Avenue 2813 Texas Avenue South College Station TX 77845 Brazos 1 Self Storage Self Storage 1996  
2.13 GACC U-Haul Storage Tarrant Road 2455 West Tarrant Road Grand Prairie TX 75050 Tarrant 1 Self Storage Self Storage 1994  
2.14 GACC U-Haul Storage Hulen 7225 South Hulen Street Fort Worth TX 76133 Tarrant 1 Self Storage Self Storage 1985  
2.15 GACC U-Haul Ctr Beaumont 3885 Milam Street Beaumont TX 77701 Jefferson 1 Self Storage Self Storage 1980  
2.16 GACC U-Haul Storage Waxahachie 1103 West Highway 287 Bypass Waxahachie TX 75165 Ellis 1 Self Storage Self Storage 1994  
2.17 GACC U-Haul Center of Olathe 12540 South Rogers Road Olathe KS 66062 Johnson 1 Self Storage Self Storage 1995  
2.18 GACC U-Haul Kings Highway 1641 South Kingshighway Boulevard Saint Louis MO 63110 Saint Louis City 1 Self Storage Self Storage 1947 1977
2.19 GACC U-Haul Storage I-30 9302 Interstate 30 Little Rock AR 72209 Pulaski 1 Self Storage Self Storage 1990  
2.20 GACC U-Haul Storage Laurelwood 611 Blackwood Clementon Road Lindenwold NJ 08021 Camden 1 Self Storage Self Storage 1988  
2.21 GACC U-Haul Ctr Downtown 1301 Monticello Avenue Norfolk VA 23510 Norfolk City 1 Self Storage Self Storage 1924 1950
2.22 GACC U-Haul Storage Business Avenue 5600 Business Avenue Cicero NY 13039 Onondaga 1 Self Storage Self Storage 1977-1989  
3 JPMCB Station Place III 700 2nd Street Northeast Washington DC 20002 District of Columbia 1 Office CBD 2009  
4 JPMCB Treeview Industrial Portfolio Various Various Various Various Various 14 Industrial Warehouse/Distribution Various  
4.01 JPMCB Eastgate 9999 Olson Drive San Diego CA 92121 San Diego 1 Industrial Warehouse/Distribution 1995  
4.02 JPMCB 1405 Worldwide 1405 Worldwide Boulevard Hebron KY 41048 Boone 1 Industrial Warehouse/Distribution 2000  
4.03 JPMCB 1200 Worldwide 1200 Worldwide Boulevard Hebron KY 41048 Boone 1 Industrial Warehouse/Distribution 1998  
4.04 JPMCB Landmark 1790 South 5200 West Salt Lake City UT 84104 Salt Lake 1 Industrial Warehouse/Distribution 1999  
4.05 JPMCB 100 Corporate Lakes 1100 Laval Boulevard Lawrenceville GA 30043 Gwinnett 1 Industrial Warehouse/Distribution 1996  
4.06 JPMCB Design Road 2101 Design Road Arlington TX 76014 Tarrant 1 Industrial Warehouse/Distribution 1999  
4.07 JPMCB 2055 Global Way 2055 Global Way Hebron KY 41048 Boone 1 Industrial Warehouse/Distribution 2000  
4.08 JPMCB Sabre Street 1942 Sabre Street Hayward CA 94545 Alameda 1 Industrial Warehouse/Distribution 1974  
4.09 JPMCB 2205 Global Way 2205 Global Way Hebron KY 41048 Boone 1 Industrial Warehouse/Distribution 1998  
4.10 JPMCB 1280 Corporate Lakes 1280 Lakes Parkway Lawrenceville GA 30043 Gwinnett 1 Industrial Warehouse/Distribution 1997  
4.11 JPMCB 11 Boulden Circle 11 Boulden Circle New Castle DE 19720 New Castle 1 Industrial Warehouse/Distribution 1989  
4.12 JPMCB 1300 Corporate Lakes 1300 Lakes Parkway Lawrenceville GA 30043 Gwinnett 1 Industrial Warehouse/Distribution 1997  
4.13 JPMCB 7 Boulden Circle 7 Boulden Circle New Castle DE 19720 New Castle 1 Industrial Warehouse/Distribution 1989  
4.14 JPMCB 2 Boulden Circle 2 Boulden Circle New Castle DE 19720 New Castle 1 Industrial Warehouse/Distribution 1989  
5 GACC AHIP Northeast Portfolio I Various Various Various Various Various 5 Hotel Various Various Various
5.01 GACC Hilton Garden Inn - Baltimore White Marsh 5015 Campbell Boulevard Baltimore MD 21236 Baltimore 1 Hotel Select Service 1999 2014
5.02 GACC Homewood Suites - Allentown West Fogelsville 7686 Industrial Boulevard Allentown PA 18106 Lehigh 1 Hotel Extended Stay 2010  
5.03 GACC Courtyard by Marriott - Wall at Monmouth Shores 1302 Campus Parkway Wall Township NJ 07753 Monmouth 1 Hotel Select Service 2007 2014
5.04 GACC SpringHill Suites - Arundel Mills BWI Airport 7544 Teague Road Hanover MD 21076 Anne Arundel 1 Hotel Limited Service 2006 2014
5.05 GACC Homewood Suites - Dover Rockaway 2 Commerce Center Drive Dover NJ 07801 Morris 1 Hotel Extended Stay 2009 2016
6 JPMCB First Stamford Place 100-300 First Stamford Place Stamford CT 06902 Fairfield 1 Office CBD 1986 2015
7 JPMCB 521-523 East 72nd Street 521-523 East 72nd Street New York NY 10021 New York 1 Mixed Use Office/Multifamily 1920 1991
8 JPMCB Gateway Net Lease Portfolio Various Various Various Various Various 41 Various Various Various Various
8.01 JPMCB BAE Facility 4300 Airport Expressway Fort Wayne IN 46809 Allen 1 Industrial Warehouse 2015  
8.02 JPMCB FedEx Ground (Stratford) 825 Lordship Boulevard Stratford CT 06615 Fairfield 1 Industrial Warehouse/Distribution 2016  
8.03 JPMCB FedEx (Baltimore) 6021 Bethlehem Boulevard Edgemere MD 21219 Baltimore 1 Industrial Warehouse/Distribution 2016  
8.04 JPMCB Harman Becker 30001 Cabot Drive Novi MI 48377 Oakland 1 Office Suburban 2015  
8.05 JPMCB GE Aviation (Lafayette) 3720 US Highway 52 South Lafayette IN 47905 Tippecanoe 1 Industrial Warehouse 2015  
8.06 JPMCB GoDaddy 2155 East GoDaddy Way Tempe AZ 85284 Maricopa 1 Office Suburban 2014  
8.07 JPMCB Carrier 16011 Applewhite Road San Antonio TX 78264 Bexar 1 Industrial Warehouse/Distribution 2014  
8.08 JPMCB Emerus 8686 New Trails Drive The Woodlands TX 77381 Montgomery 1 Office Suburban 2000  
8.09 JPMCB Cardinal Health 6000 Rosa Parks Boulevard Detroit MI 48208 Wayne 1 Industrial Warehouse/Distribution 2015  
8.10 JPMCB Tyco Electronics 501 Shenandoah Drive Shakopee MN 55379 Scott 1 Industrial Flex 2014  
8.11 JPMCB FCA/Caterpillar 2348 FM 464 Seguin TX 78155 Guadalupe 1 Industrial Warehouse/Distribution 2012  
8.12 JPMCB FedEx Ground (Staunton) 7 Industry Way Staunton VA 24401 Staunton City 1 Industrial Warehouse/Distribution 2016  
8.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park 1 & 3 World Packaging Circle Franklin WI 53132 Milwaukee 1 Industrial Warehouse 2006  
8.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park 2 & 4 World Packaging Circle Franklin WI 53132 Milwaukee 1 Industrial Warehouse 2006  
8.15 JPMCB T-Mobile Call Center 820 Tom Martin Drive Birmingham AL 35211 Jefferson 1 Office Suburban 1996 2014
8.16 JPMCB Sikorsky Aircraft R&D Facility 1727 South Main Street Dallas TX 75261 Dallas 1 Industrial Flex 2008  
8.17 JPMCB Vatterott College 8580 Evans Avenue Berkeley MO 63134 Saint Louis 1 Office Suburban 2007  
8.18 JPMCB Comcast 12645 Corporate Lakes Drive Fort Myers FL 33913 Lee 1 Office Suburban 2008  
8.19 JPMCB Alfa Laval Plant 5400 International Trade Drive Richmond VA 23231 Henrico 1 Industrial Warehouse 1990 2005
8.20 JPMCB LKQ (New Braunfels) 5545 Goodwin Lane New Braunfels TX 78130 Guadalupe 1 Industrial Warehouse/Distribution 2016  
8.21 JPMCB Hitachi 1375 North 28th Avenue Irving TX 75063 Dallas 1 Office Suburban 2000 2012
8.22 JPMCB Cameron International 2503 South Main Street Mansfield PA 16933 Tioga 1 Industrial Warehouse 2013  
8.23 JPMCB Alliance Data Systems Office 220 West Schrock Road Westerville OH 43081 Franklin 1 Office Suburban 1990 2005
8.24 JPMCB Synchrony Financial 140 Wekiva Springs Road Longwood FL 32779 Seminole 1 Industrial Flex 1983  
8.25 JPMCB Baxalta (Barry Pointe) 9500 Northeast 82nd Terrace Kansas City MO 64158 Clay 1 Office Medical 2017  
8.26 JPMCB Baxalta (Casselberry) 1385 State Road 436 Casselberry FL 32707 Seminole 1 Office Medical 2017  
8.27 JPMCB Baxalta (Mounds View) 2325 County Road 10 Mounds View MN 55112 Ramsey 1 Office Medical 2015  
8.28 JPMCB Baxalta (Grand Rapids) 2670 East Paris Avenue Southeast Grand Rapids MI 49546 Kent 1 Office Medical 2014  
8.29 JPMCB Gerdau 4265 West Tompkins Avenue Las Vegas NV 89103 Clark 1 Industrial Flex 1986 2015
8.30 JPMCB Baxalta (Wausau) 3201 Rib Mountain Drive Wausau WI 54401 Marathon 1 Office Medical 2015  
8.31 JPMCB Baxalta (Springfield) 1815 McCurry Road Springfield MO 65807 Greene 1 Office Medical 2015  
8.32 JPMCB LKQ (Salisbury) 1001 Carrier Drive Charlotte NC 28216 Mecklenburg 1 Industrial Warehouse 1960 2005
8.33 JPMCB Baxalta (Ankeny) 725 Southeast Oralabor Road Ankeny IA 50021 Polk 1 Office Medical 2015  
8.34 JPMCB H&E Equipment Services (San Antonio) 5327 & 5423 Tex-Con Road San Antonio TX 78220 Bexar 1 Industrial Warehouse/Distribution 2015  
8.35 JPMCB H&E Equipment Services (New Orleans) 4202 Almonaster Avenue New Orleans LA 70126 Orleans 1 Industrial Warehouse/Distribution 2015  
8.36 JPMCB GE Aviation (Pompano) 2705 Gateway Drive Pompano Beach FL 33069 Broward 1 Industrial Flex 1985 2012
8.37 JPMCB Saint-Gobain Warehouse 30 Sibley Drive Russellville AL 35654 Franklin 1 Industrial Warehouse/Distribution 2009, 2014  
8.38 JPMCB H&E Equipment Services (Columbia) 1031 Buckner Park Drive Columbia SC 29203 Richland 1 Industrial Warehouse/Distribution 2015  
8.39 JPMCB H&E Equipment Services (Yukon) 10700 Northwest 4th Street Yukon OK 73099 Canadian 1 Industrial Warehouse/Distribution 2015  
8.40 JPMCB LKQ (Toledo) 6180 Hagman Road Toledo OH 43612 Lucas 1 Industrial Warehouse 1975, 2012 2013
8.41 JPMCB H&E Equipment Services (Greer) 585 Brookshire Road Greer SC 29651 Spartanburg 1 Industrial Warehouse/Distribution 2015  
9 JPMCB Starwood Capital Group Hotel Portfolio Various Various Various Various Various 65 Hotel Various Various Various
9.01 JPMCB Larkspur Landing Sunnyvale 748 North Mathilda Avenue Sunnyvale CA 94085 Santa Clara 1 Hotel Extended Stay 2000  
9.02 JPMCB Larkspur Landing Milpitas 40 Ranch Drive Milpitas CA 95035 Santa Clara 1 Hotel Extended Stay 1998  
9.03 JPMCB Larkspur Landing Campbell 550 West Hamilton Avenue Campbell CA 95008 Santa Clara 1 Hotel Extended Stay 2000  
9.04 JPMCB Larkspur Landing San Francisco 690 Gateway Boulevard South San Francisco CA 94080 San Mateo 1 Hotel Extended Stay 1999  

 

 A-1-1

 

 

ANNEX A-1

 

                Number of Property   Property   Year
Loan # Seller(1) Property Name Street Address City State Zip Code County Properties Type Subtype Year Built Renovated
9.05 JPMCB Larkspur Landing Pleasanton 5535 Johnson Drive Pleasanton CA 94588 Alameda 1 Hotel Extended Stay 1997  
9.06 JPMCB Larkspur Landing Bellevue 15805 Southeast 37th Street Bellevue WA 98006 King 1 Hotel Extended Stay 1998  
9.07 JPMCB Larkspur Landing Sacramento 555 Howe Avenue Sacramento CA 95825 Sacramento 1 Hotel Extended Stay 1998  
9.08 JPMCB Hampton Inn Ann Arbor North 2300 Green Road Ann Arbor MI 48105 Washtenaw 1 Hotel Limited Service 1988 2015
9.09 JPMCB Larkspur Landing Hillsboro 3133 Northeast Shute Road Hillsboro OR 97124 Washington 1 Hotel Extended Stay 1997  
9.10 JPMCB Larkspur Landing Renton 1701 East Valley Road Renton WA 98057 King 1 Hotel Extended Stay 1998  
9.11 JPMCB Holiday Inn Arlington Northeast Rangers Ballpark 1311 Wet N Wild Way Arlington TX 76011 Tarrant 1 Hotel Full Service 2008 2013
9.12 JPMCB Residence Inn Toledo Maumee 1370 Arrowhead Drive Maumee OH 43537 Lucas 1 Hotel Extended Stay 2008 2016
9.13 JPMCB Residence Inn Williamsburg 1648 Richmond Road Williamsburg VA 23185 Williamsburg City 1 Hotel Extended Stay 1999 2012
9.14 JPMCB Hampton Inn Suites Waco South 2501 Marketplace Drive Waco TX 76711 McLennan 1 Hotel Limited Service 2008 2013
9.15 JPMCB Holiday Inn Louisville Airport Fair Expo 447 Farmington Avenue Louisville KY 40209 Jefferson 1 Hotel Full Service 2008  
9.16 JPMCB Courtyard Tyler 7424 South Broadway Avenue Tyler TX 75703 Smith 1 Hotel Limited Service 2010 2016
9.17 JPMCB Hilton Garden Inn Edison Raritan Center 50 Raritan Center Parkway Edison NJ 08837 Middlesex 1 Hotel Limited Service 2002 2014
9.18 JPMCB Hilton Garden Inn St Paul Oakdale 420 Inwood Avenue North Oakdale MN 55128 Washington 1 Hotel Limited Service 2005 2013
9.19 JPMCB Residence Inn Grand Rapids West 3451 Rivertown Point Court Southwest Grandville MI 49418 Kent 1 Hotel Extended Stay 2000 2017
9.20 JPMCB Peoria, AZ Residence Inn 8435 West Paradise Lane Peoria AZ 85382 Maricopa 1 Hotel Extended Stay 1998 2013
9.21 JPMCB Hampton Inn Suites Bloomington Normal 320 South Towanda Avenue Normal IL 61761 McLean 1 Hotel Limited Service 2007 2015
9.22 JPMCB Courtyard Chico 2481 Carmichael Drive Chico CA 95928 Butte 1 Hotel Limited Service 2005 2015
9.23 JPMCB Hampton Inn Suites Kokomo 2920 South Reed Road Kokomo IN 46902 Howard 1 Hotel Limited Service 1997 2013
9.24 JPMCB Hampton Inn Suites South Bend 52709 State Road 933 South Bend IN 46637 Saint Joseph 1 Hotel Limited Service 1997 2014
9.25 JPMCB Courtyard Wichita Falls 3800 Tarry Street Wichita Falls TX 76308 Wichita 1 Hotel Limited Service 2009 2017
9.26 JPMCB Hampton Inn Morehead 4035 Arendell Street Morehead City NC 28557 Carteret 1 Hotel Limited Service 1991 2017
9.27 JPMCB Residence Inn Chico 2485 Carmichael Drive Chico CA 95928 Butte 1 Hotel Extended Stay 2005 2014
9.28 JPMCB Courtyard Lufkin 2130 South First Street Lufkin TX 75901 Angelina 1 Hotel Limited Service 2009 2017
9.29 JPMCB Hampton Inn Carlisle 1164 Harrisburg Pike Carlisle PA 17013 Cumberland 1 Hotel Limited Service 1997 2014
9.30 JPMCB Springhill Suites Williamsburg 1644 Richmond Road Williamsburg VA 23185 Williamsburg City 1 Hotel Limited Service 2002 2012
9.31 JPMCB Fairfield Inn Bloomington 120 South Fairfield Drive Bloomington IN 47404 Monroe 1 Hotel Limited Service 1995 2015
9.32 JPMCB Waco Residence Inn 501 South University Waco TX 76706 McLennan 1 Hotel Extended Stay 1997 2012
9.33 JPMCB Holiday Inn Express Fishers 9791 North by Northeast Boulevard Fishers IN 46037 Hamilton 1 Hotel Limited Service 2000 2012
9.34 JPMCB Larkspur Landing Folsom 121 Iron Point Road Folsom CA 95630 Sacramento 1 Hotel Extended Stay 2000  
9.35 JPMCB Springhill Suites Chicago Naperville Warrenville 4305 Weaver Parkway Warrenville IL 60555 DuPage 1 Hotel Limited Service 1997 2013
9.36 JPMCB Holiday Inn Express & Suites Paris 3025 Northeast Loop 286 Paris TX 75460 Lamar 1 Hotel Limited Service 2009  
9.37 JPMCB Toledo Homewood Suites 1410 Arrowhead Drive Maumee OH 43537 Lucas 1 Hotel Extended Stay 1997 2014
9.38 JPMCB Grand Rapids Homewood Suites 3920 Stahl Drive Grand Rapids MI 49546 Kent 1 Hotel Extended Stay 1997 2013
9.39 JPMCB Cheyenne Fairfield Inn and Suites 1415 Stillwater Avenue Cheyenne WY 82009 Laramie 1 Hotel Limited Service 1994 2013
9.40 JPMCB Fairfield Inn Laurel 13700 Baltimore Avenue Laurel MD 20707 Prince Georges 1 Hotel Limited Service 1988 2013
9.41 JPMCB Courtyard Akron Stow 4047 Bridgewater Parkway Stow OH 44224 Summit 1 Hotel Limited Service 2005 2014
9.42 JPMCB Larkspur Landing Roseville 1931 Taylor Road Roseville CA 95661 Placer 1 Hotel Extended Stay 1999  
9.43 JPMCB Towneplace Suites Bloomington 105 South Franklin Road Bloomington IN 47404 Monroe 1 Hotel Extended Stay 2000 2013
9.44 JPMCB Hampton Inn Danville 97 Old Valley School Road Danville PA 17821 Montour 1 Hotel Limited Service 1998 2013
9.45 JPMCB Holiday Inn Norwich 10 Laura Boulevard Norwich CT 06360 New London 1 Hotel Full Service 1975 2013
9.46 JPMCB Hampton Inn Suites Longview North 3044 North Eastman Road Longview TX 75605 Gregg 1 Hotel Limited Service 2008 2013
9.47 JPMCB Springhill Suites Peoria Westlake 2701 West Lake Avenue Peoria IL 61615 Peoria 1 Hotel Limited Service 2000 2013
9.48 JPMCB Hampton Inn Suites Buda 1201 Cabelas Drive Buda TX 78610 Hays 1 Hotel Limited Service 2008  
9.49 JPMCB Shawnee Hampton Inn 4851 North Kickapoo Shawnee OK 74804 Pottawatomie 1 Hotel Limited Service 1996 2013
9.50 JPMCB Racine Fairfield Inn 6421 Washington Avenue Racine WI 53406 Racine 1 Hotel Limited Service 1991 2016
9.51 JPMCB Hampton Inn Selinsgrove Shamokin Dam 3 Stetler Avenue Shamokin Dam PA 17876 Snyder 1 Hotel Limited Service 1996 2013
9.52 JPMCB Holiday Inn Express & Suites Terrell 300 Tanger Drive Terrell TX 75160 Kaufman 1 Hotel Limited Service 2007 2013
9.53 JPMCB Westchase Homewood Suites 2424 Rogerdale Road Houston TX 77042 Harris 1 Hotel Extended Stay 1998 2016
9.54 JPMCB Holiday Inn Express & Suites Tyler South 2421 East Southeast Loop 323 Tyler TX 75701 Smith 1 Hotel Limited Service 2000 2015
9.55 JPMCB Holiday Inn Express & Suites Huntsville 148 Interstate 45 South Huntsville TX 77340 Walker 1 Hotel Limited Service 2008 2013
9.56 JPMCB Hampton Inn Sweetwater 302 Southeast Georgia Avenue Sweetwater TX 79556 Nolan 1 Hotel Limited Service 2009  
9.57 JPMCB Comfort Suites Buda Austin South 15295 South Interstate 35 Building 800 Buda TX 78610 Hays 1 Hotel Limited Service 2009  
9.58 JPMCB Fairfield Inn & Suites Weatherford 175 Alford Drive Weatherford TX 76087 Parker 1 Hotel Limited Service 2009 2016
9.59 JPMCB Holiday Inn Express & Suites Altus 2812 East Broadway Altus OK 73521 Jackson 1 Hotel Limited Service 2008 2013
9.60 JPMCB Comfort Inn & Suites Paris 3035 Northeast Loop 286 Paris TX 75460 Lamar 1 Hotel Limited Service 2009  
9.61 JPMCB Hampton Inn Suites Decatur 110 South Highway 81/287 Decatur TX 76234 Wise 1 Hotel Limited Service 2008 2013
9.62 JPMCB Holiday Inn Express & Suites Texarkana East 5210 Crossroads Parkway Texarkana AR 71854 Miller 1 Hotel Limited Service 2009  
9.63 JPMCB Mankato Fairfield Inn 141 Apache Place Mankato MN 56001 Blue Earth 1 Hotel Limited Service 1997 2016
9.64 JPMCB Candlewood Suites Texarkana 2901 South Cowhorn Creek Loop Texarkana TX 75503 Bowie 1 Hotel Extended Stay 2009 2014
9.65 JPMCB Country Inn & Suites Houston Intercontinental Airport East 20611 Highway 59 Humble TX 77338 Harris 1 Hotel Limited Service 2001 2017
10 GACC General Motors Building 767 Fifth Avenue New York NY 10153 New York 1 Mixed Use Office/Retail 1968 2017
11 GACC IRG Portfolio Various Various OH Various Various 5 Industrial Various Various Various
11.01 GACC HBP Euclid 23555 Euclid Avenue Euclid OH 44117 Cuyahoga 1 Industrial Flex 1940-1956  
11.02 GACC LMA Massillon & Building E 1204-1210 Massillon Road Akron OH 44306 Summit 1 Industrial Flex 1941-1952 1983
11.03 GACC LMA Building D 1204-1210 Massillon Road Akron OH 44306 Summit 1 Industrial Flex 1941-1952 1983
11.04 GACC NRR Commerce 655 North River Road Northwest Warren OH 44483 Trumbull 1 Industrial Warehouse/Distribution 1986  
11.05 GACC Rockside Commerce 16485 Rockside Road Maple Heights OH 44137 Cuyahoga 1 Industrial Flex 1969 2010
12 JPMCB Villas at San Gabriel 2414 San Gabriel Street Austin TX 78705 Travis 1 Multifamily Student 2017  
13 JPMCB 150 Blackstone River Road 150 Blackstone River Road Worcester MA 01607 Worcester 1 Industrial Warehouse/Distribution 2017  
14 GACC Sheraton DFW 4440 West John Carpenter Freeway Irving TX 75063 Dallas 1 Hotel Full Service 1982 2014
15 JPMCB 245 Park Avenue 245 Park Avenue New York NY 10167 New York 1 Office CBD 1965 2006
16 GACC Walgreens Witkoff Portfolio Various Various Various Various Various 7 Retail Various 2007  
16.01 GACC Worcester 220 Grafton Street Worcester MA 01604 Worcester 1 Retail Freestanding 2007  
16.02 GACC New Bedford 2968 Acushnet Avenue New Bedford MA 02745 Bristol 1 Retail Freestanding 2007  
16.03 GACC Staten Island 1579 Forest Avenue Staten Island NY 10302 Richmond 1 Retail Single Tenant 2007  
16.04 GACC Windham 741 Roosevelt Trail Windham ME 04062 Cumberland 1 Retail Unanchored 2007  
16.05 GACC Yarmouth 1041 Route 28 South Yarmouth MA 02664 Barnstable 1 Retail Freestanding 2007  
16.06 GACC Hampstead 288 Sandown Road East Hampstead NH 03826 Rockingham 1 Retail Freestanding 2007  
16.07 GACC Woodbury 343 South Broad Street Woodbury NJ 08096 Gloucester 1 Retail Freestanding 2007  
17 GACC Preston Plaza 17950 Preston Road Dallas TX 75252 Collin 1 Office Suburban 1986 2015
18 GACC Capital Centers II & III Various Rancho Cordova CA 95670 Sacramento 2 Office Suburban 1984, 1985  
18.01 GACC Capital Center II 11040, 11050, 11060, 11070, 11080 & 11090 White Rock Road Rancho Cordova CA 95670 Sacramento 1 Office Suburban 1984, 1985  
18.02 GACC Capital Center III 11000, 11010, 11020 & 11030 White Rock Road Rancho Cordova CA 95670 Sacramento 1 Office Suburban 1984, 1985  
19 GACC Lightstone Portfolio Various Various Various Various Various 7 Hotel Various Various Various
19.01 GACC Hampton Inn & Suites Ft. Myers Beach 11281 Summerlin Square Drive Fort Myers Beach FL 33931 Lee 1 Hotel Limited Service 2001 2017
19.02 GACC aloft Rogers Bentonville 1103 South 52nd Street Rogers AR 72758 Benton 1 Hotel Select Service 2008 2015
19.03 GACC Residence Inn Baton Rouge Siegen Lane 10333 North Mall Drive Baton Rouge LA 70809 East Baton Rouge 1 Hotel Extended Stay 2000 2014
19.04 GACC Courtyard Baton Rouge Siegen Lane 10307 North Mall Drive Baton Rouge LA 70809 East Baton Rouge 1 Hotel Select Service 1997 2010
19.05 GACC TownePlace Suites New Orleans Metairie 5424 Citrus Boulevard Harahan LA 70123 Jefferson 1 Hotel Extended Stay 2000 2013
19.06 GACC Fairfield Inn & Suites Jonesboro 3408 Access Road Jonesboro AR 72401 Craighead 1 Hotel Limited Service 2009 2015
19.07 GACC TownePlace Suites Fayetteville North Springdale 5437 South 48th Street Springdale AR 72762 Washington 1 Hotel Extended Stay 2009 2015
20 GACC 18301 Von Karman 18301 Von Karman Avenue Irvine CA 92612 Orange 1 Office CBD 1989 2012
21 JPMCB Fullerton Plaza 1755-1829 West Fullerton Avenue Chicago IL 60614 Cook 1 Retail Anchored 1997  
22 JPMCB Torre Plaza 10201 Torre Avenue Cupertino CA 95014 Santa Clara 1 Office Suburban 1983 2011

 

 A-1-2

 

 

ANNEX A-1

 

                Number of Property   Property   Year
Loan # Seller(1) Property Name Street Address City State Zip Code County Properties Type Subtype Year Built Renovated
23 GACC Covance Business Center 8211 Scicor Drive Indianapolis IN 46214 Marion 1 Mixed Use Office/Industrial 1990, 1997, 2000, 2005 NAP
24 GACC Best Western Plus Truckee 11331 Brockway Road Truckee CA 96161 Nevada 1 Hotel Limited Service 1984 2016
25 GACC 18401 Von Karman 18401 Von Karman Avenue Irvine CA 92612 Orange 1 Office Suburban 1983 2015
26 JPMCB Staybridge Suites St. Petersburg 940 Fifth Avenue South St. Petersburg FL 33705 Pinellas 1 Hotel Extended Stay 2014  
27 JPMCB Mural Lofts 523-525 North Broad Street Philadelphia PA 19123 Philadelphia 1 Multifamily Mid-Rise 1900 2015
28 GACC EIP Logistics Portfolio Various Various Various Various Various 2 Industrial Warehouse/Distribution Various  
28.01 GACC Mercury Paper, Inc. 495 Radio Station Road Strasburg VA 22657 Shenandoah 1 Industrial Warehouse/Distribution 2008  
28.02 GACC Precision Park 200 Frenchtown Road North Kingstown RI 02852 Washington 1 Industrial Warehouse/Distribution 1960 2004
29 GACC Haggen Food & Pharmacy 1313 Cooper Point Road Southwest Olympia WA 98502 Thurston 1 Retail Freestanding 1987 2012
30 JPMCB Home2 Suites Amarillo 8251 West Amarillo Boulevard Amarillo TX 79124 Potter 1 Hotel Extended Stay 2015  
31 JPMCB Hampton Inn & Suites Rome 875 West 1st Street Rome GA 30161 Floyd 1 Hotel Limited Service 2016  
32 JPMCB Preston Trail Atrium 17330 Preston Road Dallas TX 75235 Collin 1 Office Suburban 1983 2017
33 GACC CVS New Orleans 500 North Carrollton Avenue New Orleans LA 70119 Orleans 1 Retail Freestanding 2016  
34 GACC Bay Bridge Industrial Center 2201 Poplar Street Oakland CA 94607 Alameda 1 Industrial Warehouse 1956 2001
35 JPMCB Bank of America Building 9-11 Raymond Avenue Poughkeepsie NY 12603 Dutchess 1 Mixed Use Office/Retail 1986, 2013  
36 GACC Wells Fargo Financial Center 631 South Orlando Avenue & 1220, 1230 and 1234 West Fairbanks Avenue Winter Park FL 32789 Orange 1 Mixed Use Office/Retail 1953-1964 2017
37 GACC 1250 Mockingbird 1250 West Mockingbird Lane Dallas TX 75247 Dallas 1 Office Suburban 1978 2015
38 JPMCB The Grove at 43rd Apartments 2006 West 43rd Street Houston TX 77018 Harris 1 Multifamily Garden 1972 2015
39 GACC Brittmoore Industrial Park 2121 Brittmoore Road Houston TX 77043 Harris 1 Industrial Flex 1999 2003
40 GACC 11th & Kissling 238-254A 11th Street & 107-119 Kissling Street San Francisco CA 94103 San Francisco 1 Multifamily Garden 1907 2016
41 GACC PPHC Manufacturing Facility 162 Gene East Stewart Boulevard Sylacauga AL 35151 Talladega 1 Industrial Warehouse 2005 2009

 

 A-1-3

 

 

ANNEX A-1

 

                      Original   Current      
         Unit of      Occupancy Appraised Appraisal Current Original Balance Current   Balance % of Initial Crossed Related  
Loan # Seller(1) Property Name Units(2)  Measure Occupancy %(3) Date Value ($)(4) Date LTV %(4) Balance ($)(5)(6) per Unit ($) Balance ($)(5)(6) per Unit ($) Pool Balance Loan Borrower(7)
1 GACC Moffett Place Building 4 314,352 Square Feet 100.0% 10/06/17 309,500,000 11/01/18 41.0% 70,000,000 404 70,000,000 404 6.3% No No
2 GACC U-Haul SAC Portfolios 14, 15, 17 1,149,651 Square Feet 94.0% 07/31/17 212,670,000 Various 60.5% 69,000,000 112 68,859,925 112 6.2% No No
2.01 GACC U-Haul of Medford 127,736 Square Feet 94.7% 07/31/17 38,700,000 06/22/17   12,556,073   12,530,583   1.1%    
2.02 GACC U-Haul Center of Salisbury 68,050 Square Feet 97.0% 07/31/17 18,440,000 06/20/17   5,982,790   5,970,645   0.5%    
2.03 GACC U-Haul Center North Rancho 79,795 Square Feet 96.2% 07/31/17 17,780,000 06/20/17   5,768,656   5,756,945   0.5%    
2.04 GACC U-Haul Lincoln Park 57,282 Square Feet 93.6% 07/31/17 16,580,000 06/20/17   5,379,320   5,368,400   0.5%    
2.05 GACC U-Haul of Inwood 48,292 Square Feet 99.0% 07/31/17 14,600,000 06/19/17   4,736,916   4,727,300   0.4%    
2.06 GACC U-Haul Ctr Albany 73,544 Square Feet 98.3% 07/31/17 12,080,000 06/21/17   3,919,312   3,911,355   0.4%    
2.07 GACC U-Haul Storage Black Rock 36,258 Square Feet 93.4% 07/31/17 9,950,000 06/23/17   3,228,241   3,221,687   0.3%    
2.08 GACC U-Haul Center of Rockville 28,426 Square Feet 98.5% 07/31/17 8,680,000 06/19/17   2,816,194   2,810,477   0.3%    
2.09 GACC U-Haul Storage Ivar Avenue 38,519 Square Feet 95.4% 07/31/17 8,230,000 06/20/17   2,670,193   2,664,772   0.2%    
2.10 GACC U-Haul Center of Round Rock 42,775 Square Feet 90.7% 07/31/17 7,660,000 06/21/17   2,485,259   2,480,214   0.2%    
2.11 GACC U-Haul Storage Glendora 33,513 Square Feet 97.8% 07/31/17 7,540,000 06/20/17   2,446,325   2,441,359   0.2%    
2.12 GACC U-Haul Center Texas Avenue 45,050 Square Feet 98.2% 07/31/17 7,490,000 06/21/17   2,430,103   2,425,170   0.2%    
2.13 GACC U-Haul Storage Tarrant Road 66,560 Square Feet 91.8% 07/31/17 6,370,000 06/21/17   2,066,723   2,062,528   0.2%    
2.14 GACC U-Haul Storage Hulen 82,689 Square Feet 92.5% 07/31/17 5,860,000 06/21/17   1,901,255   1,897,395   0.2%    
2.15 GACC U-Haul Ctr Beaumont 45,619 Square Feet 94.8% 07/31/17 5,340,000 06/22/17   1,732,543   1,729,026   0.2%    
2.16 GACC U-Haul Storage Waxahachie 52,065 Square Feet 98.8% 07/31/17 5,280,000 06/21/17   1,713,076   1,709,599   0.2%    
2.17 GACC U-Haul Center of Olathe 38,025 Square Feet 95.8% 07/31/17 5,040,000 06/26/17   1,635,209   1,631,889   0.1%    
2.18 GACC U-Haul Kings Highway 23,445 Square Feet 98.3% 07/31/17 3,790,000 06/21/17   1,229,652   1,227,155   0.1%    
2.19 GACC U-Haul Storage I-30 56,763 Square Feet 82.6% 07/31/17 3,650,000 06/26/17   1,184,229   1,181,825   0.1%    
2.20 GACC U-Haul Storage Laurelwood 33,150 Square Feet 94.9% 07/31/17 3,640,000 06/20/17   1,180,985   1,178,587   0.1%    
2.21 GACC U-Haul Ctr Downtown 30,995 Square Feet 71.9% 07/31/17 3,030,000 06/20/17   983,072   981,077   0.1%    
2.22 GACC U-Haul Storage Business Avenue 41,100 Square Feet 89.0% 07/31/17 2,940,000 06/21/17   953,872   951,935   0.1%    
3 JPMCB Station Place III 517,653 Square Feet 98.6% 09/01/17 399,000,000 08/22/17 47.6% 64,000,000 367 64,000,000 367 5.8% No No
4 JPMCB Treeview Industrial Portfolio 3,168,642 Square Feet 96.0% 04/30/17 193,670,000 Various 64.5% 60,000,000 39 60,000,000 39 5.4% No No
4.01 JPMCB Eastgate 200,000 Square Feet 100.0% 04/30/17 31,450,000 05/22/17   9,743,378   9,743,378   0.9%    
4.02 JPMCB 1405 Worldwide 525,000 Square Feet 100.0% 04/30/17 26,200,000 05/25/17   8,116,901   8,116,901   0.7%    
4.03 JPMCB 1200 Worldwide 520,000 Square Feet 100.0% 04/30/17 25,200,000 05/25/17   7,807,094   7,807,094   0.7%    
4.04 JPMCB Landmark 328,717 Square Feet 100.0% 04/30/17 22,000,000 05/26/17   6,815,717   6,815,717   0.6%    
4.05 JPMCB 100 Corporate Lakes 346,614 Square Feet 100.0% 04/30/17 14,500,000 05/25/17   4,492,177   4,492,177   0.4%    
4.06 JPMCB Design Road 201,600 Square Feet 100.0% 04/30/17 12,750,000 05/30/17   3,950,018   3,950,018   0.4%    
4.07 JPMCB 2055 Global Way 207,222 Square Feet 100.0% 04/30/17 11,100,000 05/25/17   3,438,839   3,438,839   0.3%    
4.08 JPMCB Sabre Street 83,854 Square Feet 100.0% 04/30/17 10,520,000 05/19/17   3,259,152   3,259,152   0.3%    
4.09 JPMCB 2205 Global Way 184,800 Square Feet 100.0% 04/30/17 10,000,000 05/25/17   3,098,053   3,098,053   0.3%    
4.10 JPMCB 1280 Corporate Lakes 164,383 Square Feet 50.1% 04/30/17 8,000,000 05/25/17   2,478,443   2,478,443   0.2%    
4.11 JPMCB 11 Boulden Circle 122,516 Square Feet 100.0% 04/30/17 7,800,000 05/26/17   2,416,482   2,416,482   0.2%    
4.12 JPMCB 1300 Corporate Lakes 139,980 Square Feet 67.0% 04/30/17 7,000,000 05/25/17   2,168,638   2,168,638   0.2%    
4.13 JPMCB 7 Boulden Circle 82,118 Square Feet 100.0% 04/30/17 3,650,000 05/26/17   1,130,789   1,130,789   0.1%    
4.14 JPMCB 2 Boulden Circle 61,838 Square Feet 100.0% 04/30/17 3,500,000 05/26/17   1,084,319   1,084,319   0.1%    
5 GACC AHIP Northeast Portfolio I 612 Rooms 84.0% 03/31/17 124,000,000 Various 56.1% 55,000,000 113,725 55,000,000 113,725 5.0% No No
5.01 GACC Hilton Garden Inn - Baltimore White Marsh 155 Rooms 82.2% 03/31/17 35,500,000 06/01/18   15,745,967   15,745,967   1.4%    
5.02 GACC Homewood Suites - Allentown West Fogelsville 108 Rooms 89.1% 03/31/17 24,000,000 06/01/19   10,645,161   10,645,161   1.0%    
5.03 GACC Courtyard by Marriott - Wall at Monmouth Shores 113 Rooms 78.7% 03/31/17 23,500,000 06/01/20   10,423,387   10,423,387   0.9%    
5.04 GACC SpringHill Suites - Arundel Mills BWI Airport 128 Rooms 85.9% 03/31/17 23,000,000 06/01/18   10,201,613   10,201,613   0.9%    
5.05 GACC Homewood Suites - Dover Rockaway 108 Rooms 84.5% 03/31/17 18,000,000 06/01/19   7,983,871   7,983,871   0.7%    
6 JPMCB First Stamford Place 810,471 Square Feet 90.8% 05/01/17 285,000,000 05/03/17 57.5% 54,800,000 202 54,800,000 202 5.0% No No
7 JPMCB 521-523 East 72nd Street 99,316 Square Feet 98.8% 05/03/17 144,100,000 05/11/17 59.0% 50,000,000 856 50,000,000 856 4.5% No No
8 JPMCB Gateway Net Lease Portfolio 5,296,943 Square Feet 100.0% 10/05/17 785,215,000 Various 45.0% 50,000,000 67 50,000,000 67 4.5% No No
8.01 JPMCB BAE Facility 333,750 Square Feet 100.0% 10/05/17 65,400,000 02/22/17   4,164,436   4,164,436   0.4%    
8.02 JPMCB FedEx Ground (Stratford) 225,198 Square Feet 100.0% 10/05/17 63,000,000 02/24/17   4,011,472   4,011,472   0.4%    
8.03 JPMCB FedEx (Baltimore) 306,016 Square Feet 100.0% 10/05/17 58,000,000 02/27/17   3,693,117   3,693,117   0.3%    
8.04 JPMCB Harman Becker 188,042 Square Feet 100.0% 10/05/17 46,200,000 03/02/17   2,941,683   2,941,683   0.3%    
8.05 JPMCB GE Aviation (Lafayette) 306,406 Square Feet 100.0% 10/05/17 44,000,000 02/22/17   2,802,103   2,802,103   0.3%    
8.06 JPMCB GoDaddy 150,000 Square Feet 100.0% 10/05/17 39,000,000 02/24/17   2,483,748   2,483,748   0.2%    
8.07 JPMCB Carrier 517,000 Square Feet 100.0% 10/05/17 38,500,000 02/23/17   2,451,243   2,451,243   0.2%    
8.08 JPMCB Emerus 95,640 Square Feet 100.0% 10/05/17 31,300,000 02/24/17   1,993,308   1,993,308   0.2%    
8.09 JPMCB Cardinal Health 275,951 Square Feet 100.0% 10/05/17 30,450,000 02/21/17   1,938,815   1,938,815   0.2%    
8.10 JPMCB Tyco Electronics 176,648 Square Feet 100.0% 10/05/17 30,150,000 02/27/17   1,919,694   1,919,694   0.2%    
8.11 JPMCB FCA/Caterpillar 300,000 Square Feet 100.0% 10/05/17 28,400,000 02/22/17   1,808,795   1,808,795   0.2%    
8.12 JPMCB FedEx Ground (Staunton) 225,198 Square Feet 100.0% 10/05/17 23,900,000 03/02/17   1,521,989   1,521,989   0.1%    
8.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park 205,000 Square Feet 100.0% 10/05/17 20,000,000 02/24/17   1,273,423   1,273,423   0.1%    
8.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park 218,000 Square Feet 100.0% 10/05/17 19,800,000 02/24/17   1,260,994   1,260,994   0.1%    
8.15 JPMCB T-Mobile Call Center 66,500 Square Feet 100.0% 10/05/17 18,475,000 02/23/17   1,176,864   1,176,864   0.1%    
8.16 JPMCB Sikorsky Aircraft R&D Facility 150,975 Square Feet 100.0% 10/05/17 17,900,000 02/17/17   1,139,579   1,139,579   0.1%    
8.17 JPMCB Vatterott College 90,000 Square Feet 100.0% 10/05/17 16,600,000 02/15/17   1,057,361   1,057,361   0.1%    
8.18 JPMCB Comcast 57,260 Square Feet 100.0% 10/05/17 14,900,000 02/24/17   948,375   948,375   0.1%    
8.19 JPMCB Alfa Laval Plant 180,252 Square Feet 100.0% 10/05/17 13,600,000 02/24/17   865,201   865,201   0.1%    
8.20 JPMCB LKQ (New Braunfels) 98,771 Square Feet 100.0% 10/05/17 13,400,000 02/22/17   853,728   853,728   0.1%    
8.21 JPMCB Hitachi 72,056 Square Feet 100.0% 10/05/17 12,800,000 02/22/17   815,488   815,488   0.1%    
8.22 JPMCB Cameron International 75,000 Square Feet 100.0% 10/05/17 12,175,000 02/21/17   775,335   775,335   0.1%    
8.23 JPMCB Alliance Data Systems Office 100,800 Square Feet 100.0% 10/05/17 11,550,000 02/17/17   735,182   735,182   0.1%    
8.24 JPMCB Synchrony Financial 67,775 Square Feet 100.0% 10/05/17 10,750,000 02/22/17   684,512   684,512   0.1%    
8.25 JPMCB Baxalta (Barry Pointe) 16,686 Square Feet 100.0% 10/05/17 8,250,000 08/08/17   524,857   524,857   0.0%    
8.26 JPMCB Baxalta (Casselberry) 16,694 Square Feet 100.0% 10/05/17 7,850,000 10/09/17   500,000   500,000   0.0%    
8.27 JPMCB Baxalta (Mounds View) 16,694 Square Feet 100.0% 10/05/17 7,420,000 02/27/17   472,275   472,275   0.0%    
8.28 JPMCB Baxalta (Grand Rapids) 16,694 Square Feet 100.0% 10/05/17 7,400,000 02/20/17   471,319   471,319   0.0%    
8.29 JPMCB Gerdau 46,976 Square Feet 100.0% 10/05/17 7,400,000 03/01/17   471,319   471,319   0.0%    
8.30 JPMCB Baxalta (Wausau) 16,694 Square Feet 100.0% 10/05/17 7,200,000 02/17/17   458,891   458,891   0.0%    
8.31 JPMCB Baxalta (Springfield) 16,694 Square Feet 100.0% 10/05/17 7,000,000 02/27/17   445,507   445,507   0.0%    
8.32 JPMCB LKQ (Salisbury) 205,100 Square Feet 100.0% 10/05/17 7,000,000 02/23/17   445,507   445,507   0.0%    
8.33 JPMCB Baxalta (Ankeny) 16,694 Square Feet 100.0% 10/05/17 6,600,000 03/01/17   420,650   420,650   0.0%    
8.34 JPMCB H&E Equipment Services (San Antonio) 26,535 Square Feet 100.0% 10/05/17 5,800,000 02/23/17   369,025   369,025   0.0%    
8.35 JPMCB H&E Equipment Services (New Orleans) 18,808 Square Feet 100.0% 10/05/17 5,450,000 02/27/17   347,036   347,036   0.0%    
8.36 JPMCB GE Aviation (Pompano) 30,892 Square Feet 100.0% 10/05/17 5,100,000 02/22/17   325,048   325,048   0.0%    
8.37 JPMCB Saint-Gobain Warehouse 102,950 Square Feet 100.0% 10/05/17 4,600,000 02/17/17   292,543   292,543   0.0%    
8.38 JPMCB H&E Equipment Services (Columbia) 19,380 Square Feet 100.0% 10/05/17 4,550,000 02/20/17   289,675   289,675   0.0%    
8.39 JPMCB H&E Equipment Services (Yukon) 19,608 Square Feet 100.0% 10/05/17 4,490,000 02/20/17   285,851   285,851   0.0%    
8.40 JPMCB LKQ (Toledo) 207,998 Square Feet 100.0% 10/05/17 4,475,000 02/22/17   284,895   284,895   0.0%    
8.41 JPMCB H&E Equipment Services (Greer) 19,608 Square Feet 100.0% 10/05/17 4,380,000 02/17/17   279,159   279,159   0.0%    
9 JPMCB Starwood Capital Group Hotel Portfolio 6,366 Rooms 74.6% 03/31/17 956,000,000 04/23/17 60.4% 46,817,500 90,680 46,817,500 90,680 4.2% No No
9.01 JPMCB Larkspur Landing Sunnyvale 126 Rooms 83.8% 03/31/17 52,100,000 04/23/17   2,762,973   2,762,973   0.2%    
9.02 JPMCB Larkspur Landing Milpitas 124 Rooms 85.7% 03/31/17 43,900,000 04/23/17   2,328,110   2,328,110   0.2%    
9.03 JPMCB Larkspur Landing Campbell 117 Rooms 84.3% 03/31/17 38,600,000 04/23/17   2,047,040   2,047,040   0.2%    
9.04 JPMCB Larkspur Landing San Francisco 111 Rooms 84.9% 03/31/17 31,800,000 04/23/17   1,686,421   1,686,421   0.2%    

 

 A-1-4

 

 

ANNEX A-1

 

                      Original   Current      
         Unit of      Occupancy Appraised Appraisal Current Original Balance Current   Balance % of Initial Crossed Related  
Loan # Seller(1) Property Name Units(2)  Measure Occupancy %(3) Date Value ($)(4) Date LTV %(4) Balance ($)(5)(6) per Unit ($) Balance ($)(5)(6) per Unit ($) Pool Balance Loan Borrower(7)
9.05 JPMCB Larkspur Landing Pleasanton 124 Rooms 82.9% 03/31/17 31,100,000 04/23/17   1,649,299   1,649,299   0.1%    
9.06 JPMCB Larkspur Landing Bellevue 126 Rooms 78.8% 03/31/17 27,700,000 04/23/17   1,468,990   1,468,990   0.1%    
9.07 JPMCB Larkspur Landing Sacramento 124 Rooms 83.0% 03/31/17 20,700,000 04/23/17   1,097,765   1,097,765   0.1%    
9.08 JPMCB Hampton Inn Ann Arbor North 129 Rooms 73.9% 03/31/17 20,200,000 04/23/17   1,071,249   1,071,249   0.1%    
9.09 JPMCB Larkspur Landing Hillsboro 124 Rooms 74.1% 03/31/17 20,200,000 04/23/17   1,071,249   1,071,249   0.1%    
9.10 JPMCB Larkspur Landing Renton 127 Rooms 80.3% 03/31/17 20,000,000 04/23/17   1,060,642   1,060,642   0.1%    
9.11 JPMCB Holiday Inn Arlington Northeast Rangers Ballpark 147 Rooms 78.3% 03/31/17 19,200,000 04/23/17   1,018,217   1,018,217   0.1%    
9.12 JPMCB Residence Inn Toledo Maumee 108 Rooms 81.7% 03/31/17 19,000,000 04/23/17   1,007,610   1,007,610   0.1%    
9.13 JPMCB Residence Inn Williamsburg 108 Rooms 73.0% 03/31/17 18,200,000 04/23/17   965,185   965,185   0.1%    
9.14 JPMCB Hampton Inn Suites Waco South 123 Rooms 77.7% 03/31/17 16,800,000 04/23/17   890,940   890,940   0.1%    
9.15 JPMCB Holiday Inn Louisville Airport Fair Expo 106 Rooms 72.9% 03/31/17 16,500,000 04/23/17   875,030   875,030   0.1%    
9.16 JPMCB Courtyard Tyler 121 Rooms 58.8% 03/31/17 16,200,000 04/23/17   859,120   859,120   0.1%    
9.17 JPMCB Hilton Garden Inn Edison Raritan Center 132 Rooms 78.1% 03/31/17 16,200,000 04/23/17   859,120   859,120   0.1%    
9.18 JPMCB Hilton Garden Inn St Paul Oakdale 116 Rooms 80.0% 03/31/17 16,000,000 04/23/17   848,514   848,514   0.1%    
9.19 JPMCB Residence Inn Grand Rapids West 90 Rooms 72.6% 03/31/17 15,800,000 04/23/17   837,907   837,907   0.1%    
9.20 JPMCB Peoria, AZ Residence Inn 90 Rooms 80.8% 03/31/17 15,700,000 04/23/17   832,604   832,604   0.1%    
9.21 JPMCB Hampton Inn Suites Bloomington Normal 128 Rooms 70.8% 03/31/17 15,600,000 04/23/17   827,301   827,301   0.1%    
9.22 JPMCB Courtyard Chico 90 Rooms 84.6% 03/31/17 15,300,000 04/23/17   811,391   811,391   0.1%    
9.23 JPMCB Hampton Inn Suites Kokomo 105 Rooms 77.9% 03/31/17 14,800,000 04/23/17   784,875   784,875   0.1%    
9.24 JPMCB Hampton Inn Suites South Bend 117 Rooms 69.9% 03/31/17 14,800,000 04/23/17   784,875   784,875   0.1%    
9.25 JPMCB Courtyard Wichita Falls 93 Rooms 77.4% 03/31/17 14,100,000 04/23/17   747,753   747,753   0.1%    
9.26 JPMCB Hampton Inn Morehead 118 Rooms 66.6% 03/31/17 13,700,000 04/23/17   726,540   726,540   0.1%    
9.27 JPMCB Residence Inn Chico 78 Rooms 88.0% 03/31/17 13,300,000 04/23/17   705,327   705,327   0.1%    
9.28 JPMCB Courtyard Lufkin 101 Rooms 64.9% 03/31/17 12,700,000 04/23/17   673,508   673,508   0.1%    
9.29 JPMCB Hampton Inn Carlisle 97 Rooms 76.1% 03/31/17 12,600,000 04/23/17   668,205   668,205   0.1%    
9.30 JPMCB Springhill Suites Williamsburg 120 Rooms 71.7% 03/31/17 12,600,000 04/23/17   668,205   668,205   0.1%    
9.31 JPMCB Fairfield Inn Bloomington 105 Rooms 87.1% 03/31/17 12,500,000 04/23/17   662,901   662,901   0.1%    
9.32 JPMCB Waco Residence Inn 78 Rooms 82.0% 03/31/17 12,200,000 04/23/17   646,992   646,992   0.1%    
9.33 JPMCB Holiday Inn Express Fishers 115 Rooms 67.1% 03/31/17 11,400,000 04/23/17   604,566   604,566   0.1%    
9.34 JPMCB Larkspur Landing Folsom 84 Rooms 86.4% 03/31/17 11,100,000 04/23/17   588,656   588,656   0.1%    
9.35 JPMCB Springhill Suites Chicago Naperville Warrenville 128 Rooms 67.1% 03/31/17 10,500,000 04/23/17   556,837   556,837   0.1%    
9.36 JPMCB Holiday Inn Express & Suites Paris 84 Rooms 72.6% 03/31/17 10,400,000 04/23/17   551,534   551,534   0.0%    
9.37 JPMCB Toledo Homewood Suites 78 Rooms 82.2% 03/31/17 10,400,000 04/23/17   551,534   551,534   0.0%    
9.38 JPMCB Grand Rapids Homewood Suites 78 Rooms 84.1% 03/31/17 10,100,000 04/23/17   535,624   535,624   0.0%    
9.39 JPMCB Cheyenne Fairfield Inn and Suites 60 Rooms 74.6% 03/31/17 9,400,000 04/23/17   498,502   498,502   0.0%    
9.40 JPMCB Fairfield Inn Laurel 109 Rooms 79.9% 03/31/17 9,400,000 04/23/17   498,502   498,502   0.0%    
9.41 JPMCB Courtyard Akron Stow 101 Rooms 65.9% 03/31/17 9,200,000 04/23/17   487,895   487,895   0.0%    
9.42 JPMCB Larkspur Landing Roseville 90 Rooms 79.5% 03/31/17 8,700,000 04/23/17   461,379   461,379   0.0%    
9.43 JPMCB Towneplace Suites Bloomington 83 Rooms 89.1% 03/31/17 8,700,000 04/23/17   461,379   461,379   0.0%    
9.44 JPMCB Hampton Inn Danville 71 Rooms 80.0% 03/31/17 8,600,000 04/23/17   456,076   456,076   0.0%    
9.45 JPMCB Holiday Inn Norwich 135 Rooms 56.7% 03/31/17 8,500,000 04/23/17   450,773   450,773   0.0%    
9.46 JPMCB Hampton Inn Suites Longview North 91 Rooms 63.8% 03/31/17 8,400,000 04/23/17   445,470   445,470   0.0%    
9.47 JPMCB Springhill Suites Peoria Westlake 124 Rooms 63.3% 03/31/17 8,400,000 04/23/17   445,470   445,470   0.0%    
9.48 JPMCB Hampton Inn Suites Buda 74 Rooms 74.5% 03/31/17 8,300,000 04/23/17   440,167   440,167   0.0%    
9.49 JPMCB Shawnee Hampton Inn 63 Rooms 77.6% 03/31/17 8,300,000 04/23/17   440,167   440,167   0.0%    
9.50 JPMCB Racine Fairfield Inn 62 Rooms 68.6% 03/31/17 8,100,000 04/23/17   429,560   429,560   0.0%    
9.51 JPMCB Hampton Inn Selinsgrove Shamokin Dam 75 Rooms 75.6% 03/31/17 7,900,000 04/23/17   418,954   418,954   0.0%    
9.52 JPMCB Holiday Inn Express & Suites Terrell 68 Rooms 84.0% 03/31/17 7,500,000 04/23/17   397,741   397,741   0.0%    
9.53 JPMCB Westchase Homewood Suites 96 Rooms 63.4% 03/31/17 9,800,000 04/23/17   384,971   384,971   0.0%    
9.54 JPMCB Holiday Inn Express & Suites Tyler South 88 Rooms 65.9% 03/31/17 7,200,000 04/23/17   381,831   381,831   0.0%    
9.55 JPMCB Holiday Inn Express & Suites Huntsville 87 Rooms 65.5% 03/31/17 6,900,000 04/23/17   365,922   365,922   0.0%    
9.56 JPMCB Hampton Inn Sweetwater 72 Rooms 62.9% 03/31/17 6,300,000 04/23/17   334,102   334,102   0.0%    
9.57 JPMCB Comfort Suites Buda Austin South 72 Rooms 76.8% 03/31/17 5,300,000 04/23/17   281,070   281,070   0.0%    
9.58 JPMCB Fairfield Inn & Suites Weatherford 86 Rooms 63.4% 03/31/17 5,000,000 04/23/17   265,161   265,161   0.0%    
9.59 JPMCB Holiday Inn Express & Suites Altus 68 Rooms 67.4% 03/31/17 4,600,000 04/23/17   214,867   214,867   0.0%    
9.60 JPMCB Comfort Inn & Suites Paris 56 Rooms 67.4% 03/31/17 3,600,000 04/23/17   190,916   190,916   0.0%    
9.61 JPMCB Hampton Inn Suites Decatur 74 Rooms 64.6% 03/31/17 3,600,000 04/23/17   182,693   182,693   0.0%    
9.62 JPMCB Holiday Inn Express & Suites Texarkana East 88 Rooms 66.5% 03/31/17 4,100,000 04/23/17   169,181   169,181   0.0%    
9.63 JPMCB Mankato Fairfield Inn 61 Rooms 58.0% 03/31/17 3,600,000 04/23/17   151,608   151,608   0.0%    
9.64 JPMCB Candlewood Suites Texarkana 80 Rooms 75.0% 03/31/17 2,600,000 04/23/17   117,216   117,216   0.0%    
9.65 JPMCB Country Inn & Suites Houston Intercontinental Airport East 62 Rooms 54.1% 03/31/17 3,200,000 04/23/17   111,319   111,319   0.0%    
10 GACC General Motors Building 1,989,983 Square Feet 95.0% 06/01/17 4,800,000,000 05/08/17 30.6% 45,200,000 739 45,200,000 739 4.1% No No
11 GACC IRG Portfolio 3,882,864 Square Feet 83.6% 06/27/17 105,000,000 06/02/17 68.9% 45,000,000 19 44,890,511 19 4.1% No No
11.01 GACC HBP Euclid 1,600,000 Square Feet 78.2% 06/27/17 35,450,000 06/02/17   15,192,857   15,155,892   1.4%    
11.02 GACC LMA Massillon & Building E 879,582 Square Feet 100.0% 06/27/17 26,200,000 06/02/17   11,228,571   11,201,251   1.0%    
11.03 GACC LMA Building D 773,483 Square Feet 65.6% 06/27/17 22,300,000 06/02/17   9,557,143   9,533,890   0.9%    
11.04 GACC NRR Commerce 256,000 Square Feet 100.0% 06/27/17 11,600,000 06/02/17   4,971,429   4,959,333   0.4%    
11.05 GACC Rockside Commerce 373,799 Square Feet 94.0% 06/27/17 9,450,000 06/02/17   4,050,000   4,040,146   0.4%    
12 JPMCB Villas at San Gabriel 396 Beds 100.0% 08/01/17 64,700,000 08/28/17 66.5% 43,000,000 108,586 43,000,000 108,586 3.9% No No
13 JPMCB 150 Blackstone River Road 619,669 Square Feet 100.0% 07/01/17 60,000,000 05/09/17 58.3% 35,000,000 56 35,000,000 56 3.2% No No
14 GACC Sheraton DFW 302 Rooms 78.4% 03/31/17 46,000,000 06/07/17 73.7% 34,000,000 112,583 33,915,785 112,304 3.1% No No
15 JPMCB 245 Park Avenue 1,723,993 Square Feet 91.1% 02/28/17 2,210,000,000 04/01/17 48.9% 32,000,000 626 32,000,000 626 2.9% No No
16 GACC Walgreens Witkoff Portfolio 93,694 Square Feet 100.0% Various 61,500,000 Various 78.3% 32,000,000 514 32,000,000 514 2.9% No No
16.01 GACC Worcester 13,354 Square Feet 100.0% 10/08/17 11,350,000 06/30/17   5,905,691   5,905,691   0.5%    
16.02 GACC New Bedford 15,272 Square Feet 100.0% 10/08/17 9,350,000 07/09/17   4,865,041   4,865,041   0.4%    
16.03 GACC Staten Island 11,056 Square Feet 100.0% 10/08/17 9,100,000 06/30/17   4,734,959   4,734,959   0.4%    
16.04 GACC Windham 15,331 Square Feet 100.0% 08/30/17 8,400,000 07/11/17   4,370,731   4,370,731   0.4%    
16.05 GACC Yarmouth 9,996 Square Feet 100.0% 10/08/17 8,250,000 07/07/17   4,292,683   4,292,683   0.4%    
16.06 GACC Hampstead 15,035 Square Feet 100.0% 10/08/17 7,550,000 06/30/17   3,928,456   3,928,456   0.4%    
16.07 GACC Woodbury 13,650 Square Feet 100.0% 10/08/17 7,500,000 07/06/17   3,902,439   3,902,439   0.4%    
17 GACC Preston Plaza 259,009 Square Feet 90.9% 08/01/17 41,800,000 07/11/17 66.3% 27,700,000 107 27,700,000 107 2.5% No No
18 GACC Capital Centers II & III 530,365 Square Feet 89.6% 06/30/17 70,300,000 06/01/17 68.8% 27,000,000 91 26,928,867 91 2.4% No No
18.01 GACC Capital Center II 313,266 Square Feet 86.9% 06/30/17 39,800,000 06/01/17   15,253,608   15,213,422   1.4%    
18.02 GACC Capital Center III 217,099 Square Feet 93.6% 06/30/17 30,500,000 06/01/17   11,746,392   11,715,445   1.1%    
19 GACC Lightstone Portfolio 778 Rooms 77.5% 04/30/17 105,500,000 Various 61.6% 25,000,000 83,548 25,000,000 83,548 2.3% No No
19.01 GACC Hampton Inn & Suites Ft. Myers Beach 120 Rooms 78.4% 04/30/17 17,000,000 06/01/17   4,028,462   4,028,462   0.4%    
19.02 GACC aloft Rogers Bentonville 130 Rooms 58.2% 04/30/17 17,000,000 06/01/18   4,028,462   4,028,462   0.4%    
19.03 GACC Residence Inn Baton Rouge Siegen Lane 108 Rooms 89.6% 04/30/17 16,500,000 06/01/18   3,910,000   3,910,000   0.4%    
19.04 GACC Courtyard Baton Rouge Siegen Lane 121 Rooms 82.6% 04/30/17 16,000,000 06/01/18   3,791,538   3,791,538   0.3%    
19.05 GACC TownePlace Suites New Orleans Metairie 124 Rooms 81.6% 04/30/17 14,500,000 06/01/18   3,436,154   3,436,154   0.3%    
19.06 GACC Fairfield Inn & Suites Jonesboro 83 Rooms 82.3% 04/30/17 13,000,000 06/01/18   3,080,385   3,080,385   0.3%    
19.07 GACC TownePlace Suites Fayetteville North Springdale 92 Rooms 72.6% 04/30/17 11,500,000 06/01/18   2,725,000   2,725,000   0.2%    
20 GACC 18301 Von Karman 228,121 Square Feet 84.4% 07/11/17 86,300,000 06/06/17 29.0% 25,000,000 110 25,000,000 110 2.3% No Yes - Group 1
21 JPMCB Fullerton Plaza 125,729 Square Feet 96.5% 08/18/16 38,600,000 04/25/17 54.4% 21,000,000 167 21,000,000 167 1.9% No No
22 JPMCB Torre Plaza 88,580 Square Feet 100.0% 10/01/17 67,700,000 05/05/17 66.5% 20,000,000 508 20,000,000 508 1.8% No No

 

 A-1-5

 

 

ANNEX A-1

 

                      Original   Current      
         Unit of      Occupancy Appraised Appraisal Current Original Balance Current   Balance % of Initial Crossed Related  
Loan # Seller(1) Property Name Units(2)  Measure Occupancy %(3) Date Value ($)(4) Date LTV %(4) Balance ($)(5)(6) per Unit ($) Balance ($)(5)(6) per Unit ($) Pool Balance Loan Borrower(7)
23 GACC Covance Business Center 333,600 Square Feet 100.0% 10/06/17 34,500,000 07/05/17 73.0% 15,185,000 75 15,185,000 75 1.4% No No
24 GACC Best Western Plus Truckee 100 Rooms 65.1% 03/31/17 23,100,000 04/28/17 64.6% 15,000,000 150,000 14,924,307 149,243 1.4% No No
25 GACC 18401 Von Karman 114,724 Square Feet 79.6% 07/11/17 40,800,000 06/06/17 33.1% 13,500,000 118 13,500,000 118 1.2% No Yes - Group 1
26 JPMCB Staybridge Suites St. Petersburg 119 Rooms 77.3% 05/31/17 20,500,000 04/01/17 65.0% 13,325,000 111,975 13,325,000 111,975 1.2% No No
27 JPMCB Mural Lofts 59 Units 98.3% 06/29/17 21,300,000 04/18/17 58.7% 12,500,000 211,864 12,500,000 211,864 1.1% No No
28 GACC EIP Logistics Portfolio 1,084,470 Square Feet 86.9% Various 57,900,000 Various 70.8% 12,000,000 38 12,000,000 38 1.1% No No
28.01 GACC Mercury Paper, Inc. 407,248 Square Feet 100.0% 10/06/17 33,000,000 03/16/17   7,024,390   7,024,390   0.6%    
28.02 GACC Precision Park 677,222 Square Feet 79.1% 02/23/17 24,900,000 01/11/17   4,975,610   4,975,610   0.5%    
29 GACC Haggen Food & Pharmacy 74,607 Square Feet 100.0% 10/06/17 16,500,000 05/26/17 63.3% 10,450,000 140 10,450,000 140 0.9% No No
30 JPMCB Home2 Suites Amarillo 92 Rooms 89.4% 06/30/17 15,500,000 08/01/17 65.0% 10,080,000 109,565 10,080,000 109,565 0.9% No No
31 JPMCB Hampton Inn & Suites Rome 90 Rooms 76.5% 06/30/17 14,600,000 07/18/17 65.0% 9,500,000 105,556 9,487,490 105,417 0.9% No No
32 JPMCB Preston Trail Atrium 124,586 Square Feet 83.6% 06/30/17 14,900,000 06/12/17 61.9% 9,250,000 74 9,227,795 74 0.8% No No
33 GACC CVS New Orleans 13,600 Square Feet 100.0% 10/06/17 11,400,000 05/06/17 68.0% 7,750,000 570 7,750,000 570 0.7% No No
34 GACC Bay Bridge Industrial Center 199,291 Square Feet 97.0% 07/27/17 20,660,000 06/30/17 36.3% 7,500,000 38 7,500,000 38 0.7% No No
35 JPMCB Bank of America Building 35,083 Square Feet 100.0% 08/01/17 10,700,000 08/16/17 65.6% 7,020,000 200 7,020,000 200 0.6% No No
36 GACC Wells Fargo Financial Center 40,549 Square Feet 100.0% 07/12/17 9,500,000 06/01/17 72.3% 6,887,500 170 6,870,364 169 0.6% No No
37 GACC 1250 Mockingbird 117,314 Square Feet 83.1% 06/01/17 9,700,000 07/03/17 61.8% 6,000,000 51 5,992,099 51 0.5% No No
38 JPMCB The Grove at 43rd Apartments 80 Units 93.8% 06/26/17 8,600,000 05/31/17 69.6% 6,000,000 75,000 5,987,084 74,839 0.5% No No
39 GACC Brittmoore Industrial Park 72,000 Square Feet 100.0% 08/01/17 6,600,000 06/19/17 72.6% 4,800,000 67 4,793,668 67 0.4% No No
40 GACC 11th & Kissling 24 Units 95.8% 05/18/17 10,100,000 04/27/17 46.8% 4,750,000 197,917 4,727,901 196,996 0.4% No No
41 GACC PPHC Manufacturing Facility 114,000 Square Feet 100.0% 10/06/17 4,550,000 04/25/17 63.7% 2,900,000 25 2,900,000 25 0.3% No No

 

 A-1-6

 

 

ANNEX A-1

 

          Net                    
      Interest   Admin. Mortgage   Monthly Debt Annual Debt   First   Partial IO Partial IO Loan Rem. Rem.  
Loan # Seller(1) Property Name Rate %(8) Fee %(8) Rate %(8) Accrual Type Service ($)(9)(10) Service ($)(10) Note Date Payment Date(11) Last IO Payment First P&I Payment  Term(11)  Amort I/O Period(11)
1 GACC Moffett Place Building 4 3.63650 0.01540 3.62110 Actual/360 311,325.45 3,735,905.40 08/03/17 09/06/17 08/06/22 09/06/22 118 360 60
2 GACC U-Haul SAC Portfolios 14, 15, 17 3.70250 0.01540 3.68710 Actual/360 352,969.11 4,235,629.32 08/09/17 10/06/17     119 299 0
2.01 GACC U-Haul of Medford                          
2.02 GACC U-Haul Center of Salisbury                          
2.03 GACC U-Haul Center North Rancho                          
2.04 GACC U-Haul Lincoln Park                          
2.05 GACC U-Haul of Inwood                          
2.06 GACC U-Haul Ctr Albany                          
2.07 GACC U-Haul Storage Black Rock                          
2.08 GACC U-Haul Center of Rockville                          
2.09 GACC U-Haul Storage Ivar Avenue                          
2.10 GACC U-Haul Center of Round Rock                          
2.11 GACC U-Haul Storage Glendora                          
2.12 GACC U-Haul Center Texas Avenue                          
2.13 GACC U-Haul Storage Tarrant Road                          
2.14 GACC U-Haul Storage Hulen                          
2.15 GACC U-Haul Ctr Beaumont                          
2.16 GACC U-Haul Storage Waxahachie                          
2.17 GACC U-Haul Center of Olathe                          
2.18 GACC U-Haul Kings Highway                          
2.19 GACC U-Haul Storage I-30                          
2.20 GACC U-Haul Storage Laurelwood                          
2.21 GACC U-Haul Ctr Downtown                          
2.22 GACC U-Haul Storage Business Avenue                          
3 JPMCB Station Place III 3.60000 0.01540 3.58460 Actual/360 194,666.67 2,336,000.00 10/03/17 11/01/17     121 0 121
4 JPMCB Treeview Industrial Portfolio 4.24400 0.01230 4.23170 Actual/360 215,147.22 2,581,766.67 07/06/17 09/01/17     118 0 120
4.01 JPMCB Eastgate                          
4.02 JPMCB 1405 Worldwide                          
4.03 JPMCB 1200 Worldwide                          
4.04 JPMCB Landmark                          
4.05 JPMCB 100 Corporate Lakes                          
4.06 JPMCB Design Road                          
4.07 JPMCB 2055 Global Way                          
4.08 JPMCB Sabre Street                          
4.09 JPMCB 2205 Global Way                          
4.10 JPMCB 1280 Corporate Lakes                          
4.11 JPMCB 11 Boulden Circle                          
4.12 JPMCB 1300 Corporate Lakes                          
4.13 JPMCB 7 Boulden Circle                          
4.14 JPMCB 2 Boulden Circle                          
5 GACC AHIP Northeast Portfolio I 4.53000 0.01540 4.51460 Actual/360 279,658.17 3,355,898.04 06/22/17 08/06/17 07/06/22 08/06/22 117 360 60
5.01 GACC Hilton Garden Inn - Baltimore White Marsh                          
5.02 GACC Homewood Suites - Allentown West Fogelsville                          
5.03 GACC Courtyard by Marriott - Wall at Monmouth Shores                          
5.04 GACC SpringHill Suites - Arundel Mills BWI Airport                          
5.05 GACC Homewood Suites - Dover Rockaway                          
6 JPMCB First Stamford Place 4.08780 0.01230 4.07550 Actual/360 189,268.93 2,271,227.10 06/05/17 08/01/17     117 0 120
7 JPMCB 521-523 East 72nd Street 3.95000 0.01540 3.93460 Actual/360 166,869.21 2,002,430.56 07/06/17 09/01/17     118 0 120
8 JPMCB Gateway Net Lease Portfolio 3.56283 0.01230 3.55053 Actual/360 150,513.07 1,806,156.88 05/19/17 07/05/17     80 0 84
8.01 JPMCB BAE Facility                          
8.02 JPMCB FedEx Ground (Stratford)                          
8.03 JPMCB FedEx (Baltimore)                          
8.04 JPMCB Harman Becker                          
8.05 JPMCB GE Aviation (Lafayette)                          
8.06 JPMCB GoDaddy                          
8.07 JPMCB Carrier                          
8.08 JPMCB Emerus                          
8.09 JPMCB Cardinal Health                          
8.10 JPMCB Tyco Electronics                          
8.11 JPMCB FCA/Caterpillar                          
8.12 JPMCB FedEx Ground (Staunton)                          
8.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park                          
8.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park                          
8.15 JPMCB T-Mobile Call Center                          
8.16 JPMCB Sikorsky Aircraft R&D Facility                          
8.17 JPMCB Vatterott College                          
8.18 JPMCB Comcast                          
8.19 JPMCB Alfa Laval Plant                          
8.20 JPMCB LKQ (New Braunfels)                          
8.21 JPMCB Hitachi                          
8.22 JPMCB Cameron International                          
8.23 JPMCB Alliance Data Systems Office                          
8.24 JPMCB Synchrony Financial                          
8.25 JPMCB Baxalta (Barry Pointe)                          
8.26 JPMCB Baxalta (Casselberry)                          
8.27 JPMCB Baxalta (Mounds View)                          
8.28 JPMCB Baxalta (Grand Rapids)                          
8.29 JPMCB Gerdau                          
8.30 JPMCB Baxalta (Wausau)                          
8.31 JPMCB Baxalta (Springfield)                          
8.32 JPMCB LKQ (Salisbury)                          
8.33 JPMCB Baxalta (Ankeny)                          
8.34 JPMCB H&E Equipment Services (San Antonio)                          
8.35 JPMCB H&E Equipment Services (New Orleans)                          
8.36 JPMCB GE Aviation (Pompano)                          
8.37 JPMCB Saint-Gobain Warehouse                          
8.38 JPMCB H&E Equipment Services (Columbia)                          
8.39 JPMCB H&E Equipment Services (Yukon)                          
8.40 JPMCB LKQ (Toledo)                          
8.41 JPMCB H&E Equipment Services (Greer)                          
9 JPMCB Starwood Capital Group Hotel Portfolio 4.48600 0.01230 4.47370 Actual/360 177,450.25 2,129,402.95 05/24/17 07/01/17     116 0 120
9.01 JPMCB Larkspur Landing Sunnyvale                          
9.02 JPMCB Larkspur Landing Milpitas                          
9.03 JPMCB Larkspur Landing Campbell                          
9.04 JPMCB Larkspur Landing San Francisco                          

 

 A-1-7

 

 

ANNEX A-1

 

          Net                    
      Interest   Admin. Mortgage   Monthly Debt Annual Debt   First   Partial IO Partial IO Loan Rem. Rem.  
Loan # Seller(1) Property Name Rate %(8) Fee %(8) Rate %(8) Accrual Type Service ($)(9)(10) Service ($)(10) Note Date Payment Date(11) Last IO Payment First P&I Payment  Term(11)  Amort I/O Period(11)
9.05 JPMCB Larkspur Landing Pleasanton                          
9.06 JPMCB Larkspur Landing Bellevue                          
9.07 JPMCB Larkspur Landing Sacramento                          
9.08 JPMCB Hampton Inn Ann Arbor North                          
9.09 JPMCB Larkspur Landing Hillsboro                          
9.10 JPMCB Larkspur Landing Renton                          
9.11 JPMCB Holiday Inn Arlington Northeast Rangers Ballpark                          
9.12 JPMCB Residence Inn Toledo Maumee                          
9.13 JPMCB Residence Inn Williamsburg                          
9.14 JPMCB Hampton Inn Suites Waco South                          
9.15 JPMCB Holiday Inn Louisville Airport Fair Expo                          
9.16 JPMCB Courtyard Tyler                          
9.17 JPMCB Hilton Garden Inn Edison Raritan Center                          
9.18 JPMCB Hilton Garden Inn St Paul Oakdale                          
9.19 JPMCB Residence Inn Grand Rapids West                          
9.20 JPMCB Peoria, AZ Residence Inn                          
9.21 JPMCB Hampton Inn Suites Bloomington Normal                          
9.22 JPMCB Courtyard Chico                          
9.23 JPMCB Hampton Inn Suites Kokomo                          
9.24 JPMCB Hampton Inn Suites South Bend                          
9.25 JPMCB Courtyard Wichita Falls                          
9.26 JPMCB Hampton Inn Morehead                          
9.27 JPMCB Residence Inn Chico                          
9.28 JPMCB Courtyard Lufkin                          
9.29 JPMCB Hampton Inn Carlisle                          
9.30 JPMCB Springhill Suites Williamsburg                          
9.31 JPMCB Fairfield Inn Bloomington                          
9.32 JPMCB Waco Residence Inn                          
9.33 JPMCB Holiday Inn Express Fishers                          
9.34 JPMCB Larkspur Landing Folsom                          
9.35 JPMCB Springhill Suites Chicago Naperville Warrenville                          
9.36 JPMCB Holiday Inn Express & Suites Paris                          
9.37 JPMCB Toledo Homewood Suites                          
9.38 JPMCB Grand Rapids Homewood Suites                          
9.39 JPMCB Cheyenne Fairfield Inn and Suites                          
9.40 JPMCB Fairfield Inn Laurel                          
9.41 JPMCB Courtyard Akron Stow                          
9.42 JPMCB Larkspur Landing Roseville                          
9.43 JPMCB Towneplace Suites Bloomington                          
9.44 JPMCB Hampton Inn Danville                          
9.45 JPMCB Holiday Inn Norwich                          
9.46 JPMCB Hampton Inn Suites Longview North                          
9.47 JPMCB Springhill Suites Peoria Westlake                          
9.48 JPMCB Hampton Inn Suites Buda                          
9.49 JPMCB Shawnee Hampton Inn                          
9.50 JPMCB Racine Fairfield Inn                          
9.51 JPMCB Hampton Inn Selinsgrove Shamokin Dam                          
9.52 JPMCB Holiday Inn Express & Suites Terrell                          
9.53 JPMCB Westchase Homewood Suites                          
9.54 JPMCB Holiday Inn Express & Suites Tyler South                          
9.55 JPMCB Holiday Inn Express & Suites Huntsville                          
9.56 JPMCB Hampton Inn Sweetwater                          
9.57 JPMCB Comfort Suites Buda Austin South                          
9.58 JPMCB Fairfield Inn & Suites Weatherford                          
9.59 JPMCB Holiday Inn Express & Suites Altus                          
9.60 JPMCB Comfort Inn & Suites Paris                          
9.61 JPMCB Hampton Inn Suites Decatur                          
9.62 JPMCB Holiday Inn Express & Suites Texarkana East                          
9.63 JPMCB Mankato Fairfield Inn                          
9.64 JPMCB Candlewood Suites Texarkana                          
9.65 JPMCB Country Inn & Suites Houston Intercontinental Airport East                          
10 GACC General Motors Building 3.43000 0.01105 3.41895 Actual/360 130,991.06 1,571,892.72 06/07/17 07/09/17     116 0 120
11 GACC IRG Portfolio 4.66000 0.01390 4.64610 Actual/360 232,306.35 2,787,676.20 07/21/17 09/06/17     118 358 0
11.01 GACC HBP Euclid                          
11.02 GACC LMA Massillon & Building E                          
11.03 GACC LMA Building D                          
11.04 GACC NRR Commerce                          
11.05 GACC Rockside Commerce                          
12 JPMCB Villas at San Gabriel 4.88600 0.02540 4.86060 Actual/360 227,846.72 2,734,160.64 09/19/17 11/01/17 10/01/22 11/01/22 120 360 60
13 JPMCB 150 Blackstone River Road 4.90000 0.01540 4.88460 Actual/360 144,901.62 1,738,819.44 08/10/17 10/06/17     119 0 120
14 GACC Sheraton DFW 4.57200 0.01540 4.55660 Actual/360 173,730.60 2,084,767.20 07/12/17 09/06/17     118 358 0
15 JPMCB 245 Park Avenue 3.66940 0.01105 3.65835 Actual/360 99,209.70 1,190,516.44 05/05/17 07/01/17     116 0 120
16 GACC Walgreens Witkoff Portfolio 5.04000 0.01540 5.02460 Actual/360 172,566.05 2,070,792.60 09/08/17 10/08/17 09/08/23 10/08/23 119 360 72
16.01 GACC Worcester                          
16.02 GACC New Bedford                          
16.03 GACC Staten Island                          
16.04 GACC Windham                          
16.05 GACC Yarmouth                          
16.06 GACC Hampstead                          
16.07 GACC Woodbury                          
17 GACC Preston Plaza 4.14300 0.01540 4.12760 Actual/360 134,537.82 1,614,453.84 08/03/17 09/06/17 08/06/20 09/06/20 118 360 36
18 GACC Capital Centers II & III 4.26400 0.01540 4.24860 Actual/360 133,045.16 1,596,541.92 07/11/17 09/06/17     118 358 0
18.01 GACC Capital Center II                          
18.02 GACC Capital Center III                          
19 GACC Lightstone Portfolio 4.71000 0.01230 4.69770 Actual/360 129,809.76 1,557,717.12 07/14/17 09/06/17 08/06/20 09/06/20 118 360 36
19.01 GACC Hampton Inn & Suites Ft. Myers Beach                          
19.02 GACC aloft Rogers Bentonville                          
19.03 GACC Residence Inn Baton Rouge Siegen Lane                          
19.04 GACC Courtyard Baton Rouge Siegen Lane                          
19.05 GACC TownePlace Suites New Orleans Metairie                          
19.06 GACC Fairfield Inn & Suites Jonesboro                          
19.07 GACC TownePlace Suites Fayetteville North Springdale                          
20 GACC 18301 Von Karman 3.61600 0.01540 3.60060 Actual/360 76,379.63 916,555.56 07/19/17 09/01/17     118 0 120
21 JPMCB Fullerton Plaza 4.45000 0.04540 4.40460 Actual/360 78,956.60 947,479.17 09/06/17 11/01/17     60 0 60
22 JPMCB Torre Plaza 3.86100 0.01980 3.84120 Actual/360 65,243.75 782,925.00 05/25/17 07/01/17     116 0 120

 

 A-1-8

 

 

ANNEX A-1

 

          Net                    
      Interest   Admin. Mortgage   Monthly Debt Annual Debt   First   Partial IO Partial IO Loan Rem. Rem.  
Loan # Seller(1) Property Name Rate %(8) Fee %(8) Rate %(8) Accrual Type Service ($)(9)(10) Service ($)(10) Note Date Payment Date(11) Last IO Payment First P&I Payment  Term(11)  Amort I/O Period(11)
23 GACC Covance Business Center 4.45000 0.01540 4.43460 Actual/360 79,850.22 958,202.64 09/08/17 11/06/17     120 330 0
24 GACC Best Western Plus Truckee 4.50000 0.01540 4.48460 Actual/360 76,002.80 912,033.60 05/18/17 07/06/17     116 356 0
25 GACC 18401 Von Karman 3.61600 0.01540 3.60060 Actual/360 41,245.00 494,940.00 07/19/17 09/01/17     118 0 120
26 JPMCB Staybridge Suites St. Petersburg 4.34000 0.05540 4.28460 Actual/360 66,254.97 795,059.64 06/29/17 08/01/17 07/01/20 08/01/20 81 360 36
27 JPMCB Mural Lofts 5.04280 0.01540 5.02740 Actual/360 53,258.74 639,104.86 07/14/17 09/01/17     58 0 60
28 GACC EIP Logistics Portfolio 5.30600 0.03230 5.27370 Actual/360 69,764.17 837,170.04 03/08/17 05/06/17 04/06/19 05/06/19 114 324 24
28.01 GACC Mercury Paper, Inc.                          
28.02 GACC Precision Park                          
29 GACC Haggen Food & Pharmacy 4.52000 0.01540 4.50460 Actual/360 39,908.36 478,900.32 08/11/17 10/06/17     119 0 120
30 JPMCB Home2 Suites Amarillo 5.35200 0.01540 5.33660 Actual/360 61,012.28 732,147.36 09/26/17 11/01/17     120 300 0
31 JPMCB Hampton Inn & Suites Rome 4.50000 0.01540 4.48460 Actual/360 48,135.10 577,621.20 08/22/17 10/01/17     119 359 0
32 JPMCB Preston Trail Atrium 4.72600 0.01540 4.71060 Actual/360 48,118.66 577,423.92 07/26/17 09/01/17     58 358 0
33 GACC CVS New Orleans 4.70800 0.01540 4.69260 Actual/360 40,231.70 482,780.40 06/07/17 08/06/17 07/06/22 08/06/22 117 360 60
34 GACC Bay Bridge Industrial Center 3.59700 0.01540 3.58160 Actual/360 22,793.49 273,521.88 07/31/17 09/06/17     118 0 120
35 JPMCB Bank of America Building 5.15000 0.01540 5.13460 Actual/360 38,331.04 459,972.48 09/22/17 11/01/17     60 360 0
36 GACC Wells Fargo Financial Center 4.55000 0.01540 4.53460 Actual/360 35,102.87 421,234.44 07/12/17 09/06/17     118 358 0
37 GACC 1250 Mockingbird 4.50000 0.01540 4.48460 Actual/360 30,401.12 364,813.44 09/01/17 10/06/17     119 359 0
38 JPMCB The Grove at 43rd Apartments 5.25000 0.01540 5.23460 Actual/360 33,132.22 397,586.64 07/14/17 09/01/17     58 358 0
39 GACC Brittmoore Industrial Park 4.49000 0.01540 4.47460 Actual/360 24,292.38 291,508.56 08/09/17 10/06/17     119 359 0
40 GACC 11th & Kissling 4.90000 0.01540 4.88460 Actual/360 25,209.52 302,514.24 05/25/17 07/06/17     116 356 0
41 GACC PPHC Manufacturing Facility 4.55000 0.01580 4.53420 Actual/360 14,780.16 177,361.92 08/10/17 10/06/17 09/06/20 10/06/20 119 360 36

 

 A-1-9

 

 

ANNEX A-1

 

        Payment Grace Period Grace Period     Final   Maturity/ARD   Maturity
Loan # Seller(1) Property Name Seasoning(11) Due Date  (Late Payment)  (Default) Maturity Date(12) ARD Loan(12) Mat Date(12) Balance ($)(5)   LTV %(4)
1 GACC Moffett Place Building 4 2 6 0 0 08/06/27 No   63,618,618   37.3%
2 GACC U-Haul SAC Portfolios 14, 15, 17 1 6 0 0 09/06/27 Yes 09/06/37 49,082,234   43.1%
2.01 GACC U-Haul of Medford               8,931,596    
2.02 GACC U-Haul Center of Salisbury               4,255,779    
2.03 GACC U-Haul Center North Rancho               4,103,457    
2.04 GACC U-Haul Lincoln Park               3,826,508    
2.05 GACC U-Haul of Inwood               3,369,543    
2.06 GACC U-Haul Ctr Albany               2,787,950    
2.07 GACC U-Haul Storage Black Rock               2,296,366    
2.08 GACC U-Haul Center of Rockville               2,003,262    
2.09 GACC U-Haul Storage Ivar Avenue               1,899,406    
2.10 GACC U-Haul Center of Round Rock               1,767,856    
2.11 GACC U-Haul Storage Glendora               1,740,161    
2.12 GACC U-Haul Center Texas Avenue               1,728,622    
2.13 GACC U-Haul Storage Tarrant Road               1,470,136    
2.14 GACC U-Haul Storage Hulen               1,352,432    
2.15 GACC U-Haul Ctr Beaumont               1,232,422    
2.16 GACC U-Haul Storage Waxahachie               1,218,574    
2.17 GACC U-Haul Center of Olathe               1,163,184    
2.18 GACC U-Haul Kings Highway               874,696    
2.19 GACC U-Haul Storage I-30               842,386    
2.20 GACC U-Haul Storage Laurelwood               840,078    
2.21 GACC U-Haul Ctr Downtown               699,296    
2.22 GACC U-Haul Storage Business Avenue               678,524    
3 JPMCB Station Place III 0 1 5 5 11/01/27 No   64,000,000   47.6%
4 JPMCB Treeview Industrial Portfolio 2 1 5 5 08/01/27 No   60,000,000   64.5%
4.01 JPMCB Eastgate               9,743,378    
4.02 JPMCB 1405 Worldwide               8,116,901    
4.03 JPMCB 1200 Worldwide               7,807,094    
4.04 JPMCB Landmark               6,815,717    
4.05 JPMCB 100 Corporate Lakes               4,492,177    
4.06 JPMCB Design Road               3,950,018    
4.07 JPMCB 2055 Global Way               3,438,839    
4.08 JPMCB Sabre Street               3,259,152    
4.09 JPMCB 2205 Global Way               3,098,053    
4.10 JPMCB 1280 Corporate Lakes               2,478,443    
4.11 JPMCB 11 Boulden Circle               2,416,482    
4.12 JPMCB 1300 Corporate Lakes               2,168,638    
4.13 JPMCB 7 Boulden Circle               1,130,789    
4.14 JPMCB 2 Boulden Circle               1,084,319    
5 GACC AHIP Northeast Portfolio I 3 6 0 0 07/06/27 No   50,355,462   51.4%
5.01 GACC Hilton Garden Inn - Baltimore White Marsh               14,416,281    
5.02 GACC Homewood Suites - Allentown West Fogelsville               9,746,219    
5.03 GACC Courtyard by Marriott - Wall at Monmouth Shores               9,543,173    
5.04 GACC SpringHill Suites - Arundel Mills BWI Airport               9,340,126    
5.05 GACC Homewood Suites - Dover Rockaway               7,309,664    
6 JPMCB First Stamford Place 3 1 5 0 07/01/27 No   54,800,000   57.5%
7 JPMCB 521-523 East 72nd Street 2 1 1 0 08/01/27 No   50,000,000   59.0%
8 JPMCB Gateway Net Lease Portfolio 4 5 0 0 06/05/24 No   50,000,000   45.0%
8.01 JPMCB BAE Facility               4,164,436    
8.02 JPMCB FedEx Ground (Stratford)               4,011,472    
8.03 JPMCB FedEx (Baltimore)               3,693,117    
8.04 JPMCB Harman Becker               2,941,683    
8.05 JPMCB GE Aviation (Lafayette)               2,802,103    
8.06 JPMCB GoDaddy               2,483,748    
8.07 JPMCB Carrier               2,451,243    
8.08 JPMCB Emerus               1,993,308    
8.09 JPMCB Cardinal Health               1,938,815    
8.10 JPMCB Tyco Electronics               1,919,694    
8.11 JPMCB FCA/Caterpillar               1,808,795    
8.12 JPMCB FedEx Ground (Staunton)               1,521,989    
8.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park               1,273,423    
8.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park               1,260,994    
8.15 JPMCB T-Mobile Call Center               1,176,864    
8.16 JPMCB Sikorsky Aircraft R&D Facility               1,139,579    
8.17 JPMCB Vatterott College               1,057,361    
8.18 JPMCB Comcast               948,375    
8.19 JPMCB Alfa Laval Plant               865,201    
8.20 JPMCB LKQ (New Braunfels)               853,728    
8.21 JPMCB Hitachi               815,488    
8.22 JPMCB Cameron International               775,335    
8.23 JPMCB Alliance Data Systems Office               735,182    
8.24 JPMCB Synchrony Financial               684,512    
8.25 JPMCB Baxalta (Barry Pointe)               524,857    
8.26 JPMCB Baxalta (Casselberry)               500,000    
8.27 JPMCB Baxalta (Mounds View)               472,275    
8.28 JPMCB Baxalta (Grand Rapids)               471,319    
8.29 JPMCB Gerdau               471,319    
8.30 JPMCB Baxalta (Wausau)               458,891    
8.31 JPMCB Baxalta (Springfield)               445,507    
8.32 JPMCB LKQ (Salisbury)               445,507    
8.33 JPMCB Baxalta (Ankeny)               420,650    
8.34 JPMCB H&E Equipment Services (San Antonio)               369,025    
8.35 JPMCB H&E Equipment Services (New Orleans)               347,036    
8.36 JPMCB GE Aviation (Pompano)               325,048    
8.37 JPMCB Saint-Gobain Warehouse               292,543    
8.38 JPMCB H&E Equipment Services (Columbia)               289,675    
8.39 JPMCB H&E Equipment Services (Yukon)               285,851    
8.40 JPMCB LKQ (Toledo)               284,895    
8.41 JPMCB H&E Equipment Services (Greer)               279,159    
9 JPMCB Starwood Capital Group Hotel Portfolio 4 1 0 0 06/01/27 No   46,817,500   60.4%
9.01 JPMCB Larkspur Landing Sunnyvale               2,762,973    
9.02 JPMCB Larkspur Landing Milpitas               2,328,110    
9.03 JPMCB Larkspur Landing Campbell               2,047,040    
9.04 JPMCB Larkspur Landing San Francisco               1,686,421    

 

 A-1-10

 

 

ANNEX A-1

 

        Payment Grace Period Grace Period     Final   Maturity/ARD   Maturity
Loan # Seller(1) Property Name Seasoning(11) Due Date  (Late Payment)  (Default) Maturity Date(12) ARD Loan(12) Mat Date(12) Balance ($)(5)   LTV %(4)
9.05 JPMCB Larkspur Landing Pleasanton               1,649,299    
9.06 JPMCB Larkspur Landing Bellevue               1,468,990    
9.07 JPMCB Larkspur Landing Sacramento               1,097,765    
9.08 JPMCB Hampton Inn Ann Arbor North               1,071,249    
9.09 JPMCB Larkspur Landing Hillsboro               1,071,249    
9.10 JPMCB Larkspur Landing Renton               1,060,642    
9.11 JPMCB Holiday Inn Arlington Northeast Rangers Ballpark               1,018,217    
9.12 JPMCB Residence Inn Toledo Maumee               1,007,610    
9.13 JPMCB Residence Inn Williamsburg               965,185    
9.14 JPMCB Hampton Inn Suites Waco South               890,940    
9.15 JPMCB Holiday Inn Louisville Airport Fair Expo               875,030    
9.16 JPMCB Courtyard Tyler               859,120    
9.17 JPMCB Hilton Garden Inn Edison Raritan Center               859,120    
9.18 JPMCB Hilton Garden Inn St Paul Oakdale               848,514    
9.19 JPMCB Residence Inn Grand Rapids West               837,907    
9.20 JPMCB Peoria, AZ Residence Inn               832,604    
9.21 JPMCB Hampton Inn Suites Bloomington Normal               827,301    
9.22 JPMCB Courtyard Chico               811,391    
9.23 JPMCB Hampton Inn Suites Kokomo               784,875    
9.24 JPMCB Hampton Inn Suites South Bend               784,875    
9.25 JPMCB Courtyard Wichita Falls               747,753    
9.26 JPMCB Hampton Inn Morehead               726,540    
9.27 JPMCB Residence Inn Chico               705,327    
9.28 JPMCB Courtyard Lufkin               673,508    
9.29 JPMCB Hampton Inn Carlisle               668,205    
9.30 JPMCB Springhill Suites Williamsburg               668,205    
9.31 JPMCB Fairfield Inn Bloomington               662,901    
9.32 JPMCB Waco Residence Inn               646,992    
9.33 JPMCB Holiday Inn Express Fishers               604,566    
9.34 JPMCB Larkspur Landing Folsom               588,656    
9.35 JPMCB Springhill Suites Chicago Naperville Warrenville               556,837    
9.36 JPMCB Holiday Inn Express & Suites Paris               551,534    
9.37 JPMCB Toledo Homewood Suites               551,534    
9.38 JPMCB Grand Rapids Homewood Suites               535,624    
9.39 JPMCB Cheyenne Fairfield Inn and Suites               498,502    
9.40 JPMCB Fairfield Inn Laurel               498,502    
9.41 JPMCB Courtyard Akron Stow               487,895    
9.42 JPMCB Larkspur Landing Roseville               461,379    
9.43 JPMCB Towneplace Suites Bloomington               461,379    
9.44 JPMCB Hampton Inn Danville               456,076    
9.45 JPMCB Holiday Inn Norwich               450,773    
9.46 JPMCB Hampton Inn Suites Longview North               445,470    
9.47 JPMCB Springhill Suites Peoria Westlake               445,470    
9.48 JPMCB Hampton Inn Suites Buda               440,167    
9.49 JPMCB Shawnee Hampton Inn               440,167    
9.50 JPMCB Racine Fairfield Inn               429,560    
9.51 JPMCB Hampton Inn Selinsgrove Shamokin Dam               418,954    
9.52 JPMCB Holiday Inn Express & Suites Terrell               397,741    
9.53 JPMCB Westchase Homewood Suites               384,971    
9.54 JPMCB Holiday Inn Express & Suites Tyler South               381,831    
9.55 JPMCB Holiday Inn Express & Suites Huntsville               365,922    
9.56 JPMCB Hampton Inn Sweetwater               334,102    
9.57 JPMCB Comfort Suites Buda Austin South               281,070    
9.58 JPMCB Fairfield Inn & Suites Weatherford               265,161    
9.59 JPMCB Holiday Inn Express & Suites Altus               214,867    
9.60 JPMCB Comfort Inn & Suites Paris               190,916    
9.61 JPMCB Hampton Inn Suites Decatur               182,693    
9.62 JPMCB Holiday Inn Express & Suites Texarkana East               169,181    
9.63 JPMCB Mankato Fairfield Inn               151,608    
9.64 JPMCB Candlewood Suites Texarkana               117,216    
9.65 JPMCB Country Inn & Suites Houston Intercontinental Airport East               111,319    
10 GACC General Motors Building 4 9 0 0 06/09/27 No   45,200,000   30.6%
11 GACC IRG Portfolio 2 6 0 0 08/06/27 No   36,578,893   56.1%
11.01 GACC HBP Euclid               12,349,731    
11.02 GACC LMA Massillon & Building E               9,127,305    
11.03 GACC LMA Building D               7,768,660    
11.04 GACC NRR Commerce               4,041,097    
11.05 GACC Rockside Commerce               3,292,100    
12 JPMCB Villas at San Gabriel 0 1 0 0 10/01/27 No   39,587,787   61.2%
13 JPMCB 150 Blackstone River Road 1 6 0 5 (Once per year) 09/06/27 No   35,000,000   58.3%
14 GACC Sheraton DFW 2 6 0 0 08/06/27 No   27,554,896   59.9%
15 JPMCB 245 Park Avenue 4 1 0 0 06/01/27 No   32,000,000   48.9%
16 GACC Walgreens Witkoff Portfolio 1 8 0 0 09/08/27 Yes 09/08/31 30,076,051   73.6%
16.01 GACC Worcester               5,550,621    
16.02 GACC New Bedford               4,572,538    
16.03 GACC Staten Island               4,450,277    
16.04 GACC Windham               4,107,948    
16.05 GACC Yarmouth               4,034,592    
16.06 GACC Hampstead               3,692,263    
16.07 GACC Woodbury               3,667,811    
17 GACC Preston Plaza 2 6 0 0 08/06/27 No   24,041,632   57.5%
18 GACC Capital Centers II & III 2 6 0 0 08/06/27 No   21,649,498   55.3%
18.01 GACC Capital Center II               12,230,851    
18.02 GACC Capital Center III               9,418,648    
19 GACC Lightstone Portfolio 2 6 0 0 08/06/27 No   21,986,468   54.2%
19.01 GACC Hampton Inn & Suites Ft. Myers Beach               3,542,866    
19.02 GACC aloft Rogers Bentonville               3,542,866    
19.03 GACC Residence Inn Baton Rouge Siegen Lane               3,438,684    
19.04 GACC Courtyard Baton Rouge Siegen Lane               3,334,502    
19.05 GACC TownePlace Suites New Orleans Metairie               3,021,955    
19.06 GACC Fairfield Inn & Suites Jonesboro               2,709,071    
19.07 GACC TownePlace Suites Fayetteville North Springdale               2,396,525    
20 GACC 18301 Von Karman 2 1 0 5 08/01/27 No   25,000,000   29.0%
21 JPMCB Fullerton Plaza 0 1 0 5 (Once per year) 10/01/22 No   21,000,000   54.4%
22 JPMCB Torre Plaza 4 1 0 0 06/01/27 No   20,000,000   66.5%

 

 A-1-11

 

 

ANNEX A-1

 

        Payment Grace Period Grace Period     Final   Maturity/ARD   Maturity
Loan # Seller(1) Property Name Seasoning(11) Due Date  (Late Payment)  (Default) Maturity Date(12) ARD Loan(12) Mat Date(12) Balance ($)(5)   LTV %(4)
23 GACC Covance Business Center 0 6 0 0 10/06/27 No   11,746,387   56.5%
24 GACC Best Western Plus Truckee 4 6 0 0 06/06/27 No   12,126,821   52.5%
25 GACC 18401 Von Karman 2 1 0 5 08/01/27 No   13,500,000   33.1%
26 JPMCB Staybridge Suites St. Petersburg 3 1 0 0 07/01/24 No   12,415,773   60.6%
27 JPMCB Mural Lofts 2 1 0 0 08/01/22 No   12,500,000   58.7%
28 GACC EIP Logistics Portfolio 6 6 0 0 04/06/27 No   10,094,682   59.6%
28.01 GACC Mercury Paper, Inc.               5,909,082    
28.02 GACC Precision Park               4,185,600    
29 GACC Haggen Food & Pharmacy 1 6 0 0 09/06/27 No   10,450,000   63.3%
30 JPMCB Home2 Suites Amarillo 0 1 0 0 10/01/27 No   7,632,031   49.2%
31 JPMCB Hampton Inn & Suites Rome 1 1 0 0 09/01/27 No   7,679,686   52.6%
32 JPMCB Preston Trail Atrium 2 1 0 0 08/01/22 No   8,494,873   57.0%
33 GACC CVS New Orleans 3 6 0 0 07/06/27 No   7,115,594   62.4%
34 GACC Bay Bridge Industrial Center 2 6 0 0 08/06/27 No   7,500,000   36.3%
35 JPMCB Bank of America Building 0 1 0 0 10/01/22 No   6,488,656   60.6%
36 GACC Wells Fargo Financial Center 2 6 0 0 08/06/27 No   5,577,699   58.7%
37 GACC 1250 Mockingbird 1 6 0 0 09/06/27 No   4,850,327   50.0%
38 JPMCB The Grove at 43rd Apartments 2 1 0 0 08/01/22 No   5,554,090   64.6%
39 GACC Brittmoore Industrial Park 1 6 0 0 09/06/27 No   3,878,929   58.8%
40 GACC 11th & Kissling 4 6 0 0 06/06/27 No   3,892,255   38.5%
41 GACC PPHC Manufacturing Facility 1 6 0 0 09/06/27 Yes 09/06/35 2,541,060   55.8%

 

 A-1-12

 

 

ANNEX A-1

 

        HISTORICAL FINANCIALS(14)
                           
      Prepayment 2014 2014 2014 2015 2015 2015 2016 2016 2016 Most Recent
Loan # Seller(1) Property Name Provision (Payments)(11)(13) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($)  Revenues ($)
1 GACC Moffett Place Building 4 L(26),Def(87),O(7)                    
2 GACC U-Haul SAC Portfolios 14, 15, 17 L(25),Def(91),O(4) 16,666,800 5,220,009 11,446,791 17,723,792 5,285,273 12,438,519 18,647,183 5,406,647 13,240,536 18,742,353
2.01 GACC U-Haul of Medford                      
2.02 GACC U-Haul Center of Salisbury                      
2.03 GACC U-Haul Center North Rancho                      
2.04 GACC U-Haul Lincoln Park                      
2.05 GACC U-Haul of Inwood                      
2.06 GACC U-Haul Ctr Albany                      
2.07 GACC U-Haul Storage Black Rock                      
2.08 GACC U-Haul Center of Rockville                      
2.09 GACC U-Haul Storage Ivar Avenue                      
2.10 GACC U-Haul Center of Round Rock                      
2.11 GACC U-Haul Storage Glendora                      
2.12 GACC U-Haul Center Texas Avenue                      
2.13 GACC U-Haul Storage Tarrant Road                      
2.14 GACC U-Haul Storage Hulen                      
2.15 GACC U-Haul Ctr Beaumont                      
2.16 GACC U-Haul Storage Waxahachie                      
2.17 GACC U-Haul Center of Olathe                      
2.18 GACC U-Haul Kings Highway                      
2.19 GACC U-Haul Storage I-30                      
2.20 GACC U-Haul Storage Laurelwood                      
2.21 GACC U-Haul Ctr Downtown                      
2.22 GACC U-Haul Storage Business Avenue                      
3 JPMCB Station Place III L(24),Def(1),DeforGrtr1%orYM(92),O(4) 32,530,019 11,361,302 21,168,717 34,131,273 12,060,025 22,071,248 34,493,689 12,164,603 22,329,086 35,079,513
4 JPMCB Treeview Industrial Portfolio L(26),Def(90),O(4) 12,894,974 3,433,457 9,461,517 13,547,158 3,526,180 10,020,978 14,429,983 3,640,239 10,789,744 14,201,326
4.01 JPMCB Eastgate   2,214,256 392,144 1,822,112 2,039,167 480,350 1,558,817 2,199,962 517,961 1,682,001 2,224,915
4.02 JPMCB 1405 Worldwide   1,895,954 426,261 1,469,693 1,926,391 440,471 1,485,920 2,067,384 418,106 1,649,278 2,036,400
4.03 JPMCB 1200 Worldwide   1,779,141 408,092 1,371,049 1,826,262 393,520 1,432,742 1,727,908 376,564 1,351,344 1,710,781
4.04 JPMCB Landmark   1,411,090 400,046 1,011,044 1,774,946 409,774 1,365,172 1,823,596 474,030 1,349,566 1,840,310
4.05 JPMCB 100 Corporate Lakes   1,183,149 247,912 935,237 1,198,884 232,189 966,695 1,184,513 249,904 934,609 1,215,177
4.06 JPMCB Design Road   770,463 173,189 597,274 853,987 258,081 595,906 841,526 259,980 581,546 762,457
4.07 JPMCB 2055 Global Way   527,740 181,605 346,135 688,752 209,971 478,781 922,062 202,764 719,298 861,334
4.08 JPMCB Sabre Street   619,480 266,318 353,162 600,057 162,410 437,647 678,562 168,766 509,796 686,137
4.09 JPMCB 2205 Global Way   910,564 196,730 713,834 916,536 196,223 720,313 854,900 211,849 643,051 861,653
4.10 JPMCB 1280 Corporate Lakes   332,359 127,652 204,707 375,575 113,414 262,161 372,517 163,737 208,780 349,376
4.11 JPMCB 11 Boulden Circle   796,350 208,646 587,704 768,826 225,284 543,542 866,105 166,452 699,653 843,657
4.12 JPMCB 1300 Corporate Lakes   0 104,275 -104,275 170,985 101,442 69,543 352,820 195,279 157,541 303,187
4.13 JPMCB 7 Boulden Circle   32,400 160,367 -127,967 12,774 170,666 -157,892 117,932 113,083 4,849 77,941
4.14 JPMCB 2 Boulden Circle   422,028 140,220 281,808 394,016 132,385 261,631 420,196 121,764 298,432 428,001
5 GACC AHIP Northeast Portfolio I L(27),Def(89),O(4) 23,214,021 14,904,204 8,309,817 25,152,598 15,575,629 9,576,969 26,482,713 16,070,837 10,411,876 26,397,207
5.01 GACC Hilton Garden Inn - Baltimore White Marsh   6,489,305 4,539,955 1,949,350 7,351,051 4,768,631 2,582,420 7,744,783 4,745,652 2,999,131 7,679,911
5.02 GACC Homewood Suites - Allentown West Fogelsville   4,115,232 2,464,104 1,651,128 4,448,769 2,599,909 1,848,860 4,804,471 2,748,708 2,055,763 4,789,228
5.03 GACC Courtyard by Marriott - Wall at Monmouth Shores   4,133,568 2,583,120 1,550,448 4,525,569 2,720,516 1,805,053 4,818,338 2,933,888 1,884,450 4,789,159
5.04 GACC SpringHill Suites - Arundel Mills BWI Airport   4,664,461 2,845,884 1,818,577 4,869,945 2,828,410 2,041,535 4,897,407 2,915,050 1,982,357 4,844,284
5.05 GACC Homewood Suites - Dover Rockaway   3,811,455 2,471,141 1,340,314 3,957,264 2,658,163 1,299,101 4,217,714 2,727,539 1,490,175 4,294,625
6 JPMCB First Stamford Place L(27),Def(89),O(4) 31,960,702 13,963,230 17,997,472 33,529,688 14,178,960 19,350,728 35,445,624 14,004,568 21,441,056 34,549,458
7 JPMCB 521-523 East 72nd Street L(26),Def(88),O(6) 9,502,456 3,289,250 6,213,206 9,228,677 3,434,856 5,793,821 9,358,583 3,495,553 5,863,030 9,378,321
8 JPMCB Gateway Net Lease Portfolio L(24),Grtr1%orYM(4),DeforGrtr1%orYM(52),O(4)                    
8.01 JPMCB BAE Facility                      
8.02 JPMCB FedEx Ground (Stratford)                      
8.03 JPMCB FedEx (Baltimore)                      
8.04 JPMCB Harman Becker                      
8.05 JPMCB GE Aviation (Lafayette)                      
8.06 JPMCB GoDaddy                      
8.07 JPMCB Carrier                      
8.08 JPMCB Emerus                      
8.09 JPMCB Cardinal Health                      
8.10 JPMCB Tyco Electronics                      
8.11 JPMCB FCA/Caterpillar                      
8.12 JPMCB FedEx Ground (Staunton)                      
8.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park                      
8.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park                      
8.15 JPMCB T-Mobile Call Center                      
8.16 JPMCB Sikorsky Aircraft R&D Facility                      
8.17 JPMCB Vatterott College                      
8.18 JPMCB Comcast                      
8.19 JPMCB Alfa Laval Plant                      
8.20 JPMCB LKQ (New Braunfels)                      
8.21 JPMCB Hitachi                      
8.22 JPMCB Cameron International                      
8.23 JPMCB Alliance Data Systems Office                      
8.24 JPMCB Synchrony Financial                      
8.25 JPMCB Baxalta (Barry Pointe)                      
8.26 JPMCB Baxalta (Casselberry)                      
8.27 JPMCB Baxalta (Mounds View)                      
8.28 JPMCB Baxalta (Grand Rapids)                      
8.29 JPMCB Gerdau                      
8.30 JPMCB Baxalta (Wausau)                      
8.31 JPMCB Baxalta (Springfield)                      
8.32 JPMCB LKQ (Salisbury)                      
8.33 JPMCB Baxalta (Ankeny)                      
8.34 JPMCB H&E Equipment Services (San Antonio)                      
8.35 JPMCB H&E Equipment Services (New Orleans)                      
8.36 JPMCB GE Aviation (Pompano)                      
8.37 JPMCB Saint-Gobain Warehouse                      
8.38 JPMCB H&E Equipment Services (Columbia)                      
8.39 JPMCB H&E Equipment Services (Yukon)                      
8.40 JPMCB LKQ (Toledo)                      
8.41 JPMCB H&E Equipment Services (Greer)                      
9 JPMCB Starwood Capital Group Hotel Portfolio L(12),Grtr1%orYM(105),O(3) 199,508,945 130,957,182 68,551,763 210,181,276 136,174,637 74,006,639 214,236,030 139,766,633 74,469,397 212,650,616
9.01 JPMCB Larkspur Landing Sunnyvale   6,608,753 3,073,832 3,534,921 7,402,221 3,043,842 4,358,379 7,817,367 3,196,232 4,621,136 7,774,225
9.02 JPMCB Larkspur Landing Milpitas   5,504,663 2,690,698 2,813,965 6,284,848 2,765,694 3,519,154 6,748,863 2,919,223 3,829,640 6,764,028
9.03 JPMCB Larkspur Landing Campbell   5,133,573 2,668,455 2,465,118 5,892,933 2,614,126 3,278,807 6,251,271 2,837,671 3,413,600 6,059,570
9.04 JPMCB Larkspur Landing San Francisco   5,192,191 2,909,101 2,283,090 5,806,373 3,043,071 2,763,303 5,905,601 3,162,141 2,743,461 5,697,514

 

 A-1-13

 

 

ANNEX A-1

 

        HISTORICAL FINANCIALS(14)
                           
      Prepayment 2014 2014 2014 2015 2015 2015 2016 2016 2016 Most Recent
Loan # Seller(1) Property Name Provision (Payments)(11)(13) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($)  Revenues ($)
9.05 JPMCB Larkspur Landing Pleasanton   4,117,383 2,453,217 1,664,166 4,880,674 2,567,319 2,313,355 5,319,602 2,764,545 2,555,057 5,193,352
9.06 JPMCB Larkspur Landing Bellevue   4,273,587 2,480,220 1,793,367 4,615,653 2,539,918 2,075,735 4,726,484 2,501,374 2,225,110 4,692,425
9.07 JPMCB Larkspur Landing Sacramento   3,984,358 2,294,927 1,689,431 4,176,563 2,318,331 1,858,232 4,200,451 2,369,171 1,831,280 4,214,257
9.08 JPMCB Hampton Inn Ann Arbor North   4,700,775 2,808,878 1,891,897 4,678,954 2,774,233 1,904,721 4,956,425 2,996,409 1,960,016 4,826,301
9.09 JPMCB Larkspur Landing Hillsboro   3,448,822 1,914,290 1,534,532 3,915,128 2,027,124 1,888,005 4,016,848 2,189,946 1,826,902 3,941,272
9.10 JPMCB Larkspur Landing Renton   3,999,841 2,413,164 1,586,677 4,324,596 2,570,888 1,753,708 4,349,218 2,659,463 1,689,754 4,423,020
9.11 JPMCB Holiday Inn Arlington Northeast Rangers Ballpark   4,874,914 3,718,834 1,156,080 5,424,474 3,999,092 1,425,382 5,505,741 3,984,588 1,521,153 5,568,856
9.12 JPMCB Residence Inn Toledo Maumee   4,003,862 2,564,200 1,439,662 3,874,115 2,579,170 1,294,945 3,998,051 2,569,850 1,428,201 4,066,425
9.13 JPMCB Residence Inn Williamsburg   3,581,095 2,275,698 1,305,397 3,685,293 2,398,382 1,286,911 4,098,296 2,645,877 1,452,419 3,955,706
9.14 JPMCB Hampton Inn Suites Waco South   4,009,619 2,643,304 1,366,315 4,247,264 2,754,599 1,492,665 4,293,352 2,832,923 1,460,429 4,293,844
9.15 JPMCB Holiday Inn Louisville Airport Fair Expo   3,717,449 2,440,750 1,276,699 4,124,662 2,659,301 1,465,361 4,308,290 2,810,936 1,497,354 4,185,314
9.16 JPMCB Courtyard Tyler   4,244,716 2,365,038 1,879,678 3,919,126 2,220,154 1,698,972 3,429,564 2,089,629 1,339,935 3,341,364
9.17 JPMCB Hilton Garden Inn Edison Raritan Center   4,655,669 4,086,111 569,558 5,493,273 4,439,380 1,053,893 5,761,789 4,454,017 1,307,772 5,848,958
9.18 JPMCB Hilton Garden Inn St Paul Oakdale   4,485,815 3,001,859 1,483,956 4,711,861 3,108,429 1,603,432 4,983,720 3,192,469 1,791,252 4,891,094
9.19 JPMCB Residence Inn Grand Rapids West   2,956,313 1,855,403 1,100,910 3,062,200 1,923,049 1,139,151 3,310,952 2,018,261 1,292,691 3,115,120
9.20 JPMCB Peoria, AZ Residence Inn   2,997,859 1,957,633 1,040,225 3,187,787 2,012,469 1,175,318 3,292,301 2,053,732 1,238,569 3,248,248
9.21 JPMCB Hampton Inn Suites Bloomington Normal   3,843,366 2,312,487 1,530,879 4,022,171 2,458,126 1,564,044 3,759,689 2,340,772 1,418,917 3,738,690
9.22 JPMCB Courtyard Chico   3,125,974 1,950,325 1,175,650 3,178,650 2,087,242 1,091,408 3,812,434 2,381,258 1,431,176 3,850,184
9.23 JPMCB Hampton Inn Suites Kokomo   3,425,666 2,271,260 1,154,406 3,524,349 2,357,841 1,166,508 3,744,550 2,431,095 1,313,454 3,680,915
9.24 JPMCB Hampton Inn Suites South Bend   3,504,356 2,229,207 1,275,149 3,424,014 2,329,908 1,094,106 3,779,982 2,535,257 1,244,725 3,810,167
9.25 JPMCB Courtyard Wichita Falls   2,758,978 1,835,874 923,104 2,944,157 1,949,071 995,086 3,055,163 1,967,538 1,087,624 3,121,444
9.26 JPMCB Hampton Inn Morehead   2,984,270 1,980,045 1,004,225 2,908,105 1,894,889 1,013,216 3,140,885 2,029,198 1,111,688 3,154,358
9.27 JPMCB Residence Inn Chico   2,509,076 1,719,671 789,406 3,017,201 1,895,739 1,121,462 3,230,070 2,003,854 1,226,216 3,273,835
9.28 JPMCB Courtyard Lufkin   3,169,981 2,035,590 1,134,391 3,391,091 2,179,605 1,211,486 2,938,698 2,065,448 873,250 2,752,597
9.29 JPMCB Hampton Inn Carlisle   3,236,926 2,125,745 1,111,181 3,477,412 2,258,369 1,219,043 3,524,239 2,363,148 1,161,091 3,439,196
9.30 JPMCB Springhill Suites Williamsburg   3,095,757 2,224,448 871,309 3,204,858 2,304,606 900,252 3,440,078 2,462,690 977,388 3,361,902
9.31 JPMCB Fairfield Inn Bloomington   2,355,657 1,600,067 755,590 2,237,500 1,653,149 584,352 2,956,451 1,695,639 1,260,812 3,018,966
9.32 JPMCB Waco Residence Inn   2,623,950 1,810,638 813,312 2,926,457 2,041,322 885,135 3,115,712 2,129,416 986,296 3,136,682
9.33 JPMCB Holiday Inn Express Fishers   2,713,002 1,794,045 918,957 2,880,638 1,935,320 945,318 3,132,794 2,184,957 947,837 3,176,451
9.34 JPMCB Larkspur Landing Folsom   2,606,539 1,849,168 757,371 2,842,366 1,914,516 927,850 2,893,984 2,022,130 871,854 2,902,483
9.35 JPMCB Springhill Suites Chicago Naperville Warrenville   3,165,239 2,374,083 791,156 3,334,536 2,615,422 719,114 3,229,904 2,567,803 662,101 3,321,573
9.36 JPMCB Holiday Inn Express & Suites Paris   2,149,076 1,400,691 748,385 2,256,662 1,456,462 800,200 2,339,461 1,515,400 824,061 2,343,673
9.37 JPMCB Toledo Homewood Suites   2,557,430 1,823,541 733,889 2,585,574 1,880,413 705,161 2,879,994 1,999,558 880,436 2,929,714
9.38 JPMCB Grand Rapids Homewood Suites   2,620,644 2,044,411 576,232 3,044,043 2,141,853 902,190 3,082,919 2,206,236 876,683 3,009,146
9.39 JPMCB Cheyenne Fairfield Inn and Suites   2,274,705 1,287,233 987,472 2,184,113 1,274,027 910,086 2,069,004 1,233,313 835,692 1,961,942
9.40 JPMCB Fairfield Inn Laurel   2,755,702 2,163,407 592,295 2,980,035 2,319,285 660,749 3,060,436 2,430,414 630,022 3,127,939
9.41 JPMCB Courtyard Akron Stow   3,380,278 2,161,570 1,218,708 3,378,668 2,167,968 1,210,700 3,339,430 2,310,440 1,028,990 3,168,035
9.42 JPMCB Larkspur Landing Roseville   2,482,915 1,808,482 674,433 2,792,081 1,987,238 804,842 2,791,909 2,028,202 763,707 2,851,065
9.43 JPMCB Towneplace Suites Bloomington   2,038,255 1,288,867 749,388 1,990,897 1,378,491 612,406 2,355,692 1,515,451 840,241 2,441,633
9.44 JPMCB Hampton Inn Danville   2,316,666 1,641,895 674,771 2,301,578 1,688,631 612,946 2,521,595 1,800,163 721,433 2,591,371
9.45 JPMCB Holiday Inn Norwich   4,128,595 3,536,651 591,944 4,347,308 3,741,178 606,130 4,825,972 4,034,355 791,617 4,801,904
9.46 JPMCB Hampton Inn Suites Longview North   3,173,968 1,973,506 1,200,462 3,058,158 1,867,316 1,190,842 2,373,357 1,694,366 678,991 2,322,688
9.47 JPMCB Springhill Suites Peoria Westlake   3,283,596 2,336,146 947,450 3,126,977 2,492,033 634,944 2,854,364 2,384,615 469,749 2,918,586
9.48 JPMCB Hampton Inn Suites Buda   2,511,825 1,646,792 865,033 2,802,930 1,805,221 997,709 2,680,752 1,780,820 899,932 2,627,746
9.49 JPMCB Shawnee Hampton Inn   1,875,580 1,299,223 576,358 1,834,041 1,262,710 571,331 1,890,630 1,254,672 635,957 1,892,474
9.50 JPMCB Racine Fairfield Inn   1,631,962 1,147,234 484,727 1,757,437 1,159,991 597,446 1,800,048 1,203,878 596,170 1,812,261
9.51 JPMCB Hampton Inn Selinsgrove Shamokin Dam   2,121,296 1,508,354 612,942 2,166,585 1,511,366 655,218 2,342,011 1,691,679 650,333 2,433,055
9.52 JPMCB Holiday Inn Express & Suites Terrell   1,886,591 1,334,882 551,709 2,004,889 1,411,915 592,974 2,116,706 1,494,300 622,406 2,149,392
9.53 JPMCB Westchase Homewood Suites   4,386,217 2,873,106 1,513,111 4,364,744 3,053,944 1,310,801 3,210,256 2,668,409 541,847 2,958,058
9.54 JPMCB Holiday Inn Express & Suites Tyler South   2,682,517 1,734,857 947,660 2,201,486 1,542,169 659,318 2,077,217 1,500,505 576,713 2,128,673
9.55 JPMCB Holiday Inn Express & Suites Huntsville   3,514,797 1,922,911 1,591,886 3,196,798 1,860,283 1,336,515 2,407,786 1,674,172 733,614 2,360,887
9.56 JPMCB Hampton Inn Sweetwater   2,293,276 1,415,816 877,460 2,002,056 1,401,720 600,336 1,725,603 1,225,261 500,342 1,585,686
9.57 JPMCB Comfort Suites Buda Austin South   1,824,072 1,257,596 566,476 2,032,396 1,501,547 530,849 2,074,254 1,519,552 554,702 2,082,208
9.58 JPMCB Fairfield Inn & Suites Weatherford   1,302,002 1,167,839 134,163 1,465,030 1,177,226 287,804 1,543,315 1,276,569 266,746 1,659,116
9.59 JPMCB Holiday Inn Express & Suites Altus   1,339,184 1,044,575 294,609 1,322,219 1,123,647 198,572 1,422,396 1,182,112 240,285 1,417,147
9.60 JPMCB Comfort Inn & Suites Paris   1,011,199 778,183 233,016 1,058,458 812,594 245,864 1,161,068 884,258 276,810 1,157,262
9.61 JPMCB Hampton Inn Suites Decatur   1,753,131 1,348,043 405,088 1,669,635 1,341,281 328,354 1,547,032 1,330,723 216,309 1,550,317
9.62 JPMCB Holiday Inn Express & Suites Texarkana East   1,260,628 1,302,651 -42,023 1,496,353 1,347,419 148,934 1,621,549 1,440,815 180,734 1,638,961
9.63 JPMCB Mankato Fairfield Inn   1,132,998 946,465 186,533 1,247,365 1,021,766 225,599 1,222,539 1,043,308 179,231 1,236,472
9.64 JPMCB Candlewood Suites Texarkana   872,326 880,371 -8,045 1,127,933 964,547 163,386 1,270,187 1,104,763 165,424 1,239,140
9.65 JPMCB Country Inn & Suites Houston Intercontinental Airport East   1,337,520 1,153,624 183,896 1,363,324 1,246,696 116,629 599,729 909,669 -309,940 413,730
10 GACC General Motors Building L(28),Def(85),O(7) 257,318,784 92,003,166 165,315,617 249,768,162 99,256,499 150,511,664 256,349,455 104,924,109 151,425,346  
11 GACC IRG Portfolio L(26),Def(90),O(4) 23,104,301 14,401,997 8,702,304 23,461,095 14,927,748 8,533,347 22,995,739 13,944,372 9,051,367 22,450,713
11.01 GACC HBP Euclid   10,057,912 7,720,721 2,337,191 10,396,642 7,557,072 2,839,570 10,390,791 7,185,517 3,205,274 10,063,905
11.02 GACC LMA Massillon & Building E   6,090,832 3,980,802 2,110,030 6,568,299 4,394,087 2,174,212 6,322,758 4,073,307 2,249,451 6,607,485
11.03 GACC LMA Building D   4,538,515 1,666,760 2,871,755 3,654,783 1,807,766 1,847,017 3,394,554 1,625,823 1,768,731 2,713,767
11.04 GACC NRR Commerce   1,081,570 429,475 652,095 1,468,305 464,742 1,003,563 1,459,862 479,515 980,347 1,536,162
11.05 GACC Rockside Commerce   1,335,472 604,239 731,233 1,373,066 704,081 668,985 1,427,774 580,210 847,564 1,529,394
12 JPMCB Villas at San Gabriel L(25),Grtr1%orYM(92),O(3)                    
13 JPMCB 150 Blackstone River Road L(25),Def(89),O(6)                    
14 GACC Sheraton DFW L(26),Def(89),O(5)       15,493,000 11,952,790 3,540,210 17,725,954 13,118,166 4,607,788 18,060,683
15 JPMCB 245 Park Avenue L(28),Def(88),O(4) 150,892,259 52,333,954 98,558,305 160,661,057 57,993,351 102,667,706 167,638,950 60,922,988 106,715,962 168,887,445
16 GACC Walgreens Witkoff Portfolio L(25),Def(88),O(7) 3,474,289 0 3,474,289 3,475,228 0 3,475,228 3,469,786 0 3,469,786 3,469,786
16.01 GACC Worcester                      
16.02 GACC New Bedford                      
16.03 GACC Staten Island                      
16.04 GACC Windham                      
16.05 GACC Yarmouth                      
16.06 GACC Hampstead                      
16.07 GACC Woodbury                      
17 GACC Preston Plaza L(26),Def(90),O(4) 4,028,463 2,207,595 1,820,868 4,181,099 2,369,369 1,811,730 4,664,897 2,164,278 2,500,619 4,705,340
18 GACC Capital Centers II & III L(26),Def(89),O(5) 6,393,603 2,891,914 3,501,689 6,423,033 2,893,552 3,529,481 8,046,203 2,920,959 5,125,244 8,167,359
18.01 GACC Capital Center II                      
18.02 GACC Capital Center III                      
19 GACC Lightstone Portfolio L(17),Grtr1%orYM(96),O(7) 21,040,480 13,937,237 7,103,243 22,876,673 14,893,393 7,983,280 25,500,020 15,339,447 10,160,573 26,131,026
19.01 GACC Hampton Inn & Suites Ft. Myers Beach   3,654,100 2,525,804 1,128,296 4,302,536 2,713,708 1,588,828 4,482,967 2,721,178 1,761,789 4,372,203
19.02 GACC aloft Rogers Bentonville   3,691,756 2,206,456 1,485,300 3,540,527 2,260,515 1,280,012 3,772,894 2,193,940 1,578,954 3,750,158
19.03 GACC Residence Inn Baton Rouge Siegen Lane   2,674,610 2,014,009 660,601 3,016,912 2,013,140 1,003,772 3,923,753 2,255,151 1,668,602 4,258,962
19.04 GACC Courtyard Baton Rouge Siegen Lane   3,457,274 2,770,564 686,710 3,633,436 2,816,825 816,611 4,139,260 2,751,308 1,387,952 4,346,909
19.05 GACC TownePlace Suites New Orleans Metairie   3,498,472 1,863,662 1,634,810 3,747,905 2,230,501 1,517,404 3,988,592 2,366,153 1,622,439 3,913,940
19.06 GACC Fairfield Inn & Suites Jonesboro   2,200,336 1,365,186 835,150 2,419,548 1,542,233 877,315 2,759,969 1,661,972 1,097,997 2,929,183
19.07 GACC TownePlace Suites Fayetteville North Springdale   1,863,932 1,191,556 672,376 2,215,809 1,316,471 899,338 2,432,585 1,389,745 1,042,840 2,559,671
20 GACC 18301 Von Karman L(26),DeforGrtr1%orYM(89),O(5) 5,377,037 2,770,921 2,606,116 6,345,833 3,165,207 3,180,625 7,026,814 2,994,049 4,032,764  
21 JPMCB Fullerton Plaza L(25),Grtr1%orYM(32),O(3) 3,555,718 1,176,468 2,379,250 3,588,839 1,243,702 2,345,137 3,559,105 1,245,459 2,313,647 3,500,478
22 JPMCB Torre Plaza L(28),Def(88),O(4) 3,545,073 882,682 2,662,391 3,537,768 964,636 2,573,132 3,534,027 850,120 2,683,907 3,494,010

 

 A-1-14

 

 

ANNEX A-1

 

        HISTORICAL FINANCIALS(14)
                           
      Prepayment 2014 2014 2014 2015 2015 2015 2016 2016 2016 Most Recent
Loan # Seller(1) Property Name Provision (Payments)(11)(13) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($)  Revenues ($)
23 GACC Covance Business Center L(24),Def(91),O(5) 2,583,853 41,262 2,542,591 2,584,321 36,055 2,548,266 3,169,584 511,139 2,658,445  
24 GACC Best Western Plus Truckee L(28),Def(88),O(4) 1,996,931 1,325,725 671,205 2,523,737 1,663,999 859,738 3,449,056 1,830,451 1,618,604 3,703,712
25 GACC 18401 Von Karman L(26),DeforGrtr1%orYM(89),O(5) 2,912,346 1,335,420 1,576,926 3,464,238 1,386,599 2,077,639 3,280,733 1,444,829 1,835,904 2,973,382
26 JPMCB Staybridge Suites St. Petersburg L(25),Grtr1%orYM(53),O(6)       4,334,852 2,838,301 1,496,551 4,996,797 3,114,451 1,882,346 4,939,949
27 JPMCB Mural Lofts L(26),Def(30),O(4)                   1,306,960
28 GACC EIP Logistics Portfolio L(30),Def(87),O(3) 5,187,710 1,272,746 3,914,964 5,233,624 1,260,109 3,973,515 5,197,244 1,090,454 4,106,789  
28.01 GACC Mercury Paper, Inc.   2,785,031 218,305 2,566,726 2,858,760 219,042 2,639,718 2,937,453 231,537 2,705,916  
28.02 GACC Precision Park   2,402,679 1,054,441 1,348,238 2,374,864 1,041,067 1,333,797 2,259,790 858,917 1,400,873  
29 GACC Haggen Food & Pharmacy L(25),Def(91),O(4)             877,500 0 877,500 877,500
30 JPMCB Home2 Suites Amarillo L(24),Def(93),O(3)             3,231,789 1,736,492 1,495,297 3,383,243
31 JPMCB Hampton Inn & Suites Rome L(25),Grtr1%orYM(92),O(3)                   3,241,679
32 JPMCB Preston Trail Atrium L(25),Grtr1%orYM(11),O(24) 1,986,543 921,304 1,065,239 2,091,167 1,001,085 1,090,083 2,260,962 981,936 1,279,026 2,141,086
33 GACC CVS New Orleans L(23),Grtr1%orYM(93),O(4)                    
34 GACC Bay Bridge Industrial Center L(26),Def(89),O(5) 1,314,029 646,758 667,271 1,291,537 591,934 699,603 1,373,606 600,755 772,851 1,425,550
35 JPMCB Bank of America Building L(25),Grtr1%orYM(32),O(3) 726,337 173,641 552,696 706,801 177,596 529,205 815,360 175,964 639,396 946,128
36 GACC Wells Fargo Financial Center L(26),Def(90),O(4) 749,725 207,433 542,292 697,331 258,898 438,433 669,384 224,797 444,587 733,318
37 GACC 1250 Mockingbird L(25),Def(91),O(4) 1,328,595 716,044 612,551 1,521,714 780,344 741,370 1,757,093 792,654 964,439 1,624,160
38 JPMCB The Grove at 43rd Apartments L(25),Grtr1%orYM(32),O(3)                   710,605
39 GACC Brittmoore Industrial Park L(36),Grtr1%orYM(79),O(5)       573,266 135,197 438,069       676,014
40 GACC 11th & Kissling L(28),Def(88),O(4) 449,285 113,700 335,586 489,996 126,933 363,063 528,345 109,071 419,274 532,305
41 GACC PPHC Manufacturing Facility L(25),Grtr1%orYM(89),O(6)                    

 

 A-1-15

 

 

ANNEX A-1

 

      HISTORICAL FINANCIALS(14)                            
            UW                          
      Most Recent Most Recent   Economic UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF   Ground Lease Ground Lease  
Loan # Seller(1) Property Name  Total Expenses ($)  NOI ($) As of Occupancy % Revenues ($)(3) Expenses ($) NOI ($)(3)(15)  Items ($) NCF ($)(3)(15)  NOI DSCR(16) DSCR(16) Debt Yield %  Debt Yield % Title Type(17)  Expiration  Extension Terms PML %
1 GACC Moffett Place Building 4       95.0% 17,794,328 2,240,410 15,553,919 62,870 15,491,048 2.29 2.29 12.2% 12.2% Fee     10%
2 GACC U-Haul SAC Portfolios 14, 15, 17 5,500,720 13,241,633 06/30/17 88.6% 18,742,353 5,626,088 13,116,265 233,421 12,882,844 1.66 1.63 10.2% 10.0% Fee      
2.01 GACC U-Haul of Medford                           Fee      
2.02 GACC U-Haul Center of Salisbury                           Fee      
2.03 GACC U-Haul Center North Rancho                           Fee      
2.04 GACC U-Haul Lincoln Park                           Fee      
2.05 GACC U-Haul of Inwood                           Fee      
2.06 GACC U-Haul Ctr Albany                           Fee      
2.07 GACC U-Haul Storage Black Rock                           Fee      
2.08 GACC U-Haul Center of Rockville                           Fee      
2.09 GACC U-Haul Storage Ivar Avenue                           Fee     16%
2.10 GACC U-Haul Center of Round Rock                           Fee      
2.11 GACC U-Haul Storage Glendora                           Fee     15%
2.12 GACC U-Haul Center Texas Avenue                           Fee      
2.13 GACC U-Haul Storage Tarrant Road                           Fee      
2.14 GACC U-Haul Storage Hulen                           Fee      
2.15 GACC U-Haul Ctr Beaumont                           Fee      
2.16 GACC U-Haul Storage Waxahachie                           Fee      
2.17 GACC U-Haul Center of Olathe                           Fee      
2.18 GACC U-Haul Kings Highway                           Fee      
2.19 GACC U-Haul Storage I-30                           Fee      
2.20 GACC U-Haul Storage Laurelwood                           Fee      
2.21 GACC U-Haul Ctr Downtown                           Fee      
2.22 GACC U-Haul Storage Business Avenue                           Fee      
3 JPMCB Station Place III 12,710,332 22,369,181 07/31/17 95.0% 35,992,988 13,463,618 22,529,370 1,722,748 20,806,621 3.25 3.00 11.9% 11.0% Fee      
4 JPMCB Treeview Industrial Portfolio 3,637,144 10,564,182 03/31/17 92.5% 15,191,065 3,705,973 11,485,092 1,667,402 9,817,690 2.14 1.83 9.2% 7.9% Fee     Various
4.01 JPMCB Eastgate 517,935 1,706,980 03/31/17 92.5% 2,146,750 475,002 1,671,748 148,937 1,522,811         Fee     7%
4.02 JPMCB 1405 Worldwide 407,026 1,629,374 03/31/17 92.5% 1,970,058 450,922 1,519,136 308,722 1,210,414         Fee      
4.03 JPMCB 1200 Worldwide 376,543 1,334,238 03/31/17 92.5% 1,878,270 565,893 1,312,377 289,596 1,022,781         Fee      
4.04 JPMCB Landmark 505,239 1,335,071 03/31/17 92.5% 1,776,925 401,991 1,374,935 192,714 1,182,221         Fee     8%
4.05 JPMCB 100 Corporate Lakes 257,137 958,040 03/31/17 92.5% 1,213,378 318,335 895,042 100,780 794,262         Fee      
4.06 JPMCB Design Road 267,215 495,242 03/31/17 92.5% 912,738 242,264 670,474 54,908 615,566         Fee      
4.07 JPMCB 2055 Global Way 200,785 660,549 03/31/17 92.5% 911,395 230,062 681,333 76,212 605,121         Fee      
4.08 JPMCB Sabre Street 173,804 512,333 03/31/17 92.5% 690,540 162,837 527,703 57,232 470,470         Fee     18%
4.09 JPMCB 2205 Global Way 204,960 656,693 03/31/17 92.5% 864,640 239,356 625,284 122,958 502,326         Fee      
4.10 JPMCB 1280 Corporate Lakes 169,257 180,119 03/31/17 92.5% 690,172 120,740 569,432 80,315 489,117         Fee      
4.11 JPMCB 11 Boulden Circle 162,794 680,863 03/31/17 92.5% 816,280 180,351 635,929 77,406 558,522         Fee      
4.12 JPMCB 1300 Corporate Lakes 173,654 129,533 03/31/17 92.5% 569,797 99,429 470,368 78,391 391,977         Fee      
4.13 JPMCB 7 Boulden Circle 107,150 -29,209 03/31/17 92.5% 377,029 104,882 272,147 33,584 238,563         Fee      
4.14 JPMCB 2 Boulden Circle 113,645 314,356 03/31/17 92.5% 373,093 113,908 259,185 45,647 213,538         Fee      
5 GACC AHIP Northeast Portfolio I 16,084,718 10,312,489 03/31/17 82.4% 25,731,586 15,974,234 9,757,352 1,029,263 8,728,088 2.30 2.06 14.0% 12.5% Fee      
5.01 GACC Hilton Garden Inn - Baltimore White Marsh 4,749,871 2,930,040 03/31/17 80.1% 7,460,708 4,706,709 2,753,999 298,428 2,455,571         Fee      
5.02 GACC Homewood Suites - Allentown West Fogelsville 2,748,018 2,041,210 03/31/17 88.4% 4,618,063 2,722,893 1,895,170 184,723 1,710,447         Fee      
5.03 GACC Courtyard by Marriott - Wall at Monmouth Shores 2,967,446 1,821,713 03/31/17 77.4% 4,652,185 2,944,685 1,707,500 186,087 1,521,413         Fee      
5.04 GACC SpringHill Suites - Arundel Mills BWI Airport 2,898,830 1,945,454 03/31/17 84.5% 4,872,320 2,924,609 1,947,710 194,893 1,752,817         Fee      
5.05 GACC Homewood Suites - Dover Rockaway 2,720,553 1,574,072 03/31/17 82.3% 4,128,310 2,675,338 1,452,972 165,132 1,287,840         Fee      
6 JPMCB First Stamford Place 14,107,046 20,442,412 03/31/17 91.6% 34,742,601 13,991,349 20,751,251 2,304,691 18,446,561 3.05 2.71 12.7% 11.2% Fee      
7 JPMCB 521-523 East 72nd Street 3,466,478 5,911,843 03/31/17 98.8% 10,210,206 3,538,075 6,672,131 95,614 6,576,517 1.96 1.93 7.8% 7.7% Fee      
8 JPMCB Gateway Net Lease Portfolio       95.0% 79,004,104 29,231,519 49,772,586 4,691,424 45,081,162 3.90 3.54 14.1% 12.8% Fee/Leasehold      
8.01 JPMCB BAE Facility       95.0% 6,796,684 2,514,773 4,281,911 300,375 3,981,536         Fee      
8.02 JPMCB FedEx Ground (Stratford)       95.0% 5,379,160 1,990,289 3,388,871 202,678 3,186,193         Fee      
8.03 JPMCB FedEx (Baltimore)       95.0% 5,375,273 1,988,851 3,386,422 275,414 3,111,008         Leasehold 08/31/21 17, five-year options  
8.04 JPMCB Harman Becker       95.0% 5,387,147 1,993,244 3,393,902 169,238 3,224,665         Fee      
8.05 JPMCB GE Aviation (Lafayette)       95.0% 4,259,069 1,575,856 2,683,213 275,765 2,407,448         Fee      
8.06 JPMCB GoDaddy       95.0% 3,876,583 1,434,336 2,442,247 135,000 2,307,247         Leasehold 12/31/01 None  
8.07 JPMCB Carrier       95.0% 3,465,588 1,282,268 2,183,320 461,277 1,722,043         Fee      
8.08 JPMCB Emerus       95.0% 3,397,543 1,257,091 2,140,452 86,076 2,054,376         Fee      
8.09 JPMCB Cardinal Health       95.0% 2,790,425 1,032,457 1,757,968 248,356 1,509,612         Fee      
8.10 JPMCB Tyco Electronics       95.0% 2,932,121 1,084,885 1,847,237 158,983 1,688,253         Fee      
8.11 JPMCB FCA/Caterpillar       95.0% 2,747,456 1,016,559 1,730,897 270,000 1,460,897         Fee      
8.12 JPMCB FedEx Ground (Staunton)       95.0% 2,190,820 810,603 1,380,217 202,678 1,177,538         Fee      
8.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park       95.0% 1,815,035 671,563 1,143,472 189,000 954,472         Fee      
8.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park       95.0% 1,797,749 665,167 1,132,582 187,200 945,382         Fee      
8.15 JPMCB T-Mobile Call Center       95.0% 1,801,998 666,739 1,135,259 59,850 1,075,409         Fee      
8.16 JPMCB Sikorsky Aircraft R&D Facility       95.0% 1,858,180 687,527 1,170,653 135,878 1,034,776         Leasehold 02/21/49 None  
8.17 JPMCB Vatterott College       95.0% 2,127,329 787,112 1,340,217 81,000 1,259,217         Fee      
8.18 JPMCB Comcast       95.0% 1,666,826 616,725 1,050,100 51,534 998,566         Fee      
8.19 JPMCB Alfa Laval Plant       95.0% 1,711,602 633,293 1,078,309 162,227 916,082         Fee      
8.20 JPMCB LKQ (New Braunfels)       95.0% 1,447,775 535,677 912,098 90,321 821,777         Fee      
8.21 JPMCB Hitachi       95.0% 1,371,194 507,342 863,852 64,850 799,002         Leasehold 04/13/40 None  
8.22 JPMCB Cameron International       95.0% 1,619,001 599,030 1,019,971 67,365 952,606         Fee      
8.23 JPMCB Alliance Data Systems Office       95.0% 1,395,792 516,443 879,349 90,720 788,629         Fee      
8.24 JPMCB Synchrony Financial       95.0% 1,093,022 404,418 688,604 60,998 627,606         Fee      
8.25 JPMCB Baxalta (Barry Pointe)       95.0% 725,110 268,291 456,819 15,012 441,807         Fee      
8.26 JPMCB Baxalta (Casselberry)       95.0% 730,164 270,161 460,003 15,025 444,979         Fee      
8.27 JPMCB Baxalta (Mounds View)       95.0% 705,097 260,886 444,211 15,012 429,199         Fee      
8.28 JPMCB Baxalta (Grand Rapids)       95.0% 706,976 261,581 445,395 15,023 430,372         Fee      
8.29 JPMCB Gerdau       95.0% 915,967 338,908 577,059 42,278 534,781         Fee      
8.30 JPMCB Baxalta (Wausau)       95.0% 655,724 242,618 413,106 15,014 398,093         Fee      
8.31 JPMCB Baxalta (Springfield)       95.0% 660,942 244,548 416,393 15,025 401,369         Fee      
8.32 JPMCB LKQ (Salisbury)       95.0% 700,201 259,074 441,127 156,109 285,018         Fee      
8.33 JPMCB Baxalta (Ankeny)       95.0% 621,471 229,944 391,527 15,095 376,432         Fee      
8.34 JPMCB H&E Equipment Services (San Antonio)       95.0% 614,375 227,319 387,056 23,882 363,174         Fee      
8.35 JPMCB H&E Equipment Services (New Orleans)       95.0% 617,481 228,468 389,013 16,927 372,086         Fee      
8.36 JPMCB GE Aviation (Pompano)       95.0% 559,537 207,029 352,508 27,803 324,706         Fee      
8.37 JPMCB Saint-Gobain Warehouse       95.0% 562,737 208,213 354,525 92,655 261,870         Fee      
8.38 JPMCB H&E Equipment Services (Columbia)       95.0% 485,579 179,664 305,915 17,442 288,473         Fee      
8.39 JPMCB H&E Equipment Services (Yukon)       95.0% 474,788 175,672 299,117 17,647 281,469         Fee      
8.40 JPMCB LKQ (Toledo)       95.0% 474,634 175,614 299,019 147,046 151,974         Fee      
8.41 JPMCB H&E Equipment Services (Greer)       95.0% 489,950 181,281 308,668 17,647 291,021         Fee      
9 JPMCB Starwood Capital Group Hotel Portfolio 140,075,692 72,574,924 03/31/17 74.6% 213,600,210 142,270,818 71,329,392 0 71,329,392 2.72 2.72 12.4% 12.4% Fee/Leasehold     Various
9.01 JPMCB Larkspur Landing Sunnyvale 3,182,596 4,591,630 03/31/17 83.8% 7,774,225 3,602,265 4,171,961 0 4,171,961         Fee     5%
9.02 JPMCB Larkspur Landing Milpitas 2,934,998 3,829,030 03/31/17 85.7% 6,764,028 3,201,871 3,562,157 0 3,562,157         Fee     13%
9.03 JPMCB Larkspur Landing Campbell 2,757,497 3,302,074 03/31/17 84.3% 6,059,570 2,860,144 3,199,426 0 3,199,426         Fee     4%
9.04 JPMCB Larkspur Landing San Francisco 3,243,028 2,454,486 03/31/17 84.9% 5,697,514 3,270,929 2,426,585 0 2,426,585         Fee     7%

 

 A-1-16

 

 

ANNEX A-1

 

      HISTORICAL FINANCIALS(14)                            
            UW                          
      Most Recent Most Recent   Economic UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF   Ground Lease Ground Lease  
Loan # Seller(1) Property Name  Total Expenses ($)  NOI ($) As of Occupancy % Revenues ($)(3) Expenses ($) NOI ($)(3)(15)  Items ($) NCF ($)(3)(15)  NOI DSCR(16) DSCR(16) Debt Yield %  Debt Yield % Title Type(17)  Expiration  Extension Terms PML %
9.05 JPMCB Larkspur Landing Pleasanton 2,729,274 2,464,078 03/31/17 82.9% 5,193,352 2,754,991 2,438,362 0 2,438,362         Fee     13%
9.06 JPMCB Larkspur Landing Bellevue 2,495,573 2,196,852 03/31/17 78.8% 4,692,425 2,518,899 2,173,526 0 2,173,526         Fee     7%
9.07 JPMCB Larkspur Landing Sacramento 2,376,584 1,837,673 03/31/17 83.0% 4,214,257 2,397,345 1,816,912 0 1,816,912         Fee     2%
9.08 JPMCB Hampton Inn Ann Arbor North 2,931,510 1,894,791 03/31/17 73.9% 4,826,301 2,990,175 1,836,126 0 1,836,126         Fee      
9.09 JPMCB Larkspur Landing Hillsboro 2,212,809 1,728,463 03/31/17 74.1% 3,941,272 2,232,510 1,708,763 0 1,708,763         Fee     3%
9.10 JPMCB Larkspur Landing Renton 2,707,102 1,715,917 03/31/17 80.3% 4,423,020 2,728,888 1,694,132 0 1,694,132         Fee     5%
9.11 JPMCB Holiday Inn Arlington Northeast Rangers Ballpark 4,003,041 1,565,815 03/31/17 78.3% 5,568,856 4,031,609 1,537,247 0 1,537,247         Fee      
9.12 JPMCB Residence Inn Toledo Maumee 2,577,284 1,489,141 03/31/17 81.7% 4,066,425 2,597,554 1,468,871 0 1,468,871         Fee      
9.13 JPMCB Residence Inn Williamsburg 2,577,258 1,378,448 03/31/17 73.0% 3,955,706 2,596,962 1,358,744 0 1,358,744         Fee      
9.14 JPMCB Hampton Inn Suites Waco South 2,857,582 1,436,261 03/31/17 77.7% 4,293,844 2,879,053 1,414,791 0 1,414,791         Fee      
9.15 JPMCB Holiday Inn Louisville Airport Fair Expo 2,774,983 1,410,331 03/31/17 72.9% 4,185,314 2,796,547 1,388,767 0 1,388,767         Fee      
9.16 JPMCB Courtyard Tyler 2,071,232 1,270,131 03/31/17 58.8% 3,341,364 2,088,004 1,253,360 0 1,253,360         Fee      
9.17 JPMCB Hilton Garden Inn Edison Raritan Center 4,501,494 1,347,464 03/31/17 78.1% 5,848,958 4,531,561 1,317,397 0 1,317,397         Leasehold 09/30/76 None  
9.18 JPMCB Hilton Garden Inn St Paul Oakdale 3,176,826 1,714,268 03/31/17 80.0% 4,891,094 3,201,247 1,689,847 0 1,689,847         Fee      
9.19 JPMCB Residence Inn Grand Rapids West 1,993,563 1,121,557 03/31/17 72.6% 3,115,120 2,008,993 1,106,127 0 1,106,127         Fee      
9.20 JPMCB Peoria, AZ Residence Inn 2,073,979 1,174,268 03/31/17 80.8% 3,248,248 2,090,221 1,158,027 0 1,158,027         Fee      
9.21 JPMCB Hampton Inn Suites Bloomington Normal 2,323,067 1,415,623 03/31/17 70.8% 3,738,690 2,341,747 1,396,943 0 1,396,943         Fee      
9.22 JPMCB Courtyard Chico 2,409,784 1,440,399 03/31/17 84.6% 3,850,184 2,410,998 1,439,185 0 1,439,185         Fee     5%
9.23 JPMCB Hampton Inn Suites Kokomo 2,406,941 1,273,974 03/31/17 77.9% 3,680,915 2,425,349 1,255,566 0 1,255,566         Fee      
9.24 JPMCB Hampton Inn Suites South Bend 2,560,292 1,249,874 03/31/17 69.9% 3,810,167 2,577,957 1,232,210 0 1,232,210         Fee      
9.25 JPMCB Courtyard Wichita Falls 2,010,030 1,111,414 03/31/17 77.4% 3,121,444 2,025,834 1,095,610 0 1,095,610         Fee      
9.26 JPMCB Hampton Inn Morehead 2,044,468 1,109,890 03/31/17 66.6% 3,154,358 2,060,293 1,094,065 0 1,094,065         Fee      
9.27 JPMCB Residence Inn Chico 2,069,989 1,203,846 03/31/17 88.0% 3,273,835 2,065,656 1,208,180 0 1,208,180         Fee     5%
9.28 JPMCB Courtyard Lufkin 2,000,258 752,338 03/31/17 64.9% 2,752,597 2,014,311 738,285 0 738,285         Fee      
9.29 JPMCB Hampton Inn Carlisle 2,305,135 1,134,061 03/31/17 76.1% 3,439,196 2,322,290 1,116,905 0 1,116,905         Fee      
9.30 JPMCB Springhill Suites Williamsburg 2,469,058 892,843 03/31/17 71.7% 3,361,902 2,485,794 876,108 0 876,108         Fee      
9.31 JPMCB Fairfield Inn Bloomington 1,711,211 1,307,756 03/31/17 87.1% 3,018,966 1,747,736 1,271,230 0 1,271,230         Fee      
9.32 JPMCB Waco Residence Inn 2,208,764 927,918 03/31/17 82.0% 3,136,682 2,224,447 912,234 0 912,234         Fee      
9.33 JPMCB Holiday Inn Express Fishers 2,209,137 967,314 03/31/17 67.1% 3,176,451 2,225,023 951,428 0 951,428         Fee      
9.34 JPMCB Larkspur Landing Folsom 2,029,275 873,208 03/31/17 86.4% 2,902,483 2,043,619 858,864 0 858,864         Fee     5%
9.35 JPMCB Springhill Suites Chicago Naperville Warrenville 2,613,848 707,725 03/31/17 66.9% 3,321,573 2,653,751 667,822 0 667,822         Fee      
9.36 JPMCB Holiday Inn Express & Suites Paris 1,533,494 810,179 03/31/17 72.6% 2,343,673 1,545,193 798,480 0 798,480         Fee      
9.37 JPMCB Toledo Homewood Suites 1,970,860 958,854 03/31/17 82.2% 2,929,714 1,985,509 944,205 0 944,205         Fee      
9.38 JPMCB Grand Rapids Homewood Suites 2,254,528 754,618 03/31/17 84.1% 3,009,146 2,269,574 739,572 0 739,572         Fee      
9.39 JPMCB Cheyenne Fairfield Inn and Suites 1,198,541 763,401 03/31/17 74.6% 1,961,942 1,208,351 753,591 0 753,591         Fee      
9.40 JPMCB Fairfield Inn Laurel 2,454,865 673,074 03/31/17 79.9% 3,127,939 2,470,469 657,471 0 657,471         Fee      
9.41 JPMCB Courtyard Akron Stow 2,265,448 902,586 03/31/17 65.9% 3,168,035 2,281,919 886,115 0 886,115         Fee      
9.42 JPMCB Larkspur Landing Roseville 2,050,973 800,092 03/31/17 79.5% 2,851,065 2,064,916 786,149 0 786,149         Fee     5%
9.43 JPMCB Towneplace Suites Bloomington 1,579,332 862,300 03/31/17 89.1% 2,441,633 1,591,528 850,105 0 850,105         Fee      
9.44 JPMCB Hampton Inn Danville 1,849,816 741,555 03/31/17 80.0% 2,591,371 1,862,762 728,609 0 728,609         Fee      
9.45 JPMCB Holiday Inn Norwich 4,023,218 778,687 03/31/17 56.7% 4,801,904 4,049,772 752,132 0 752,132         Fee      
9.46 JPMCB Hampton Inn Suites Longview North 1,660,639 662,049 03/31/17 63.8% 2,322,688 1,672,245 650,443 0 650,443         Fee      
9.47 JPMCB Springhill Suites Peoria Westlake 2,421,747 496,839 03/31/17 63.3% 2,918,586 2,448,540 470,046 0 470,046         Fee      
9.48 JPMCB Hampton Inn Suites Buda 1,761,027 866,719 03/31/17 74.5% 2,627,746 1,774,143 853,603 0 853,603         Fee      
9.49 JPMCB Shawnee Hampton Inn 1,264,237 628,237 03/31/17 77.6% 1,892,474 1,273,699 618,775 0 618,775         Fee      
9.50 JPMCB Racine Fairfield Inn 1,199,377 612,885 03/31/17 68.6% 1,812,261 1,208,438 603,823 0 603,823         Fee      
9.51 JPMCB Hampton Inn Selinsgrove Shamokin Dam 1,733,654 699,401 03/31/17 75.6% 2,433,055 1,745,776 687,279 0 687,279         Fee      
9.52 JPMCB Holiday Inn Express & Suites Terrell 1,533,271 616,121 03/31/17 84.0% 2,149,392 1,543,906 605,485 0 605,485         Fee      
9.53 JPMCB Westchase Homewood Suites 2,563,519 394,540 03/31/17 63.6% 2,958,058 2,578,316 379,742 0 379,742         Fee      
9.54 JPMCB Holiday Inn Express & Suites Tyler South 1,518,165 610,507 03/31/17 65.9% 2,128,673 1,528,792 599,880 0 599,880         Fee      
9.55 JPMCB Holiday Inn Express & Suites Huntsville 1,659,727 701,160 03/31/17 65.5% 2,360,887 1,671,501 689,387 0 689,387         Fee      
9.56 JPMCB Hampton Inn Sweetwater 1,177,401 408,284 03/31/17 62.9% 1,585,686 1,185,317 400,369 0 400,369         Fee      
9.57 JPMCB Comfort Suites Buda Austin South 1,530,153 552,056 03/31/17 76.8% 2,082,208 1,540,640 541,569 0 541,569         Fee      
9.58 JPMCB Fairfield Inn & Suites Weatherford 1,339,100 320,016 03/31/17 63.4% 1,659,116 1,347,398 311,718 0 311,718         Fee      
9.59 JPMCB Holiday Inn Express & Suites Altus 1,198,163 218,984 03/31/17 67.4% 1,417,147 1,205,199 211,948 0 211,948         Fee      
9.60 JPMCB Comfort Inn & Suites Paris 900,440 256,821 03/31/17 67.4% 1,157,262 906,202 251,060 0 251,060         Fee      
9.61 JPMCB Hampton Inn Suites Decatur 1,362,365 187,952 03/31/17 64.6% 1,550,317 1,370,105 180,212 0 180,212         Fee      
9.62 JPMCB Holiday Inn Express & Suites Texarkana East 1,463,932 175,029 03/31/17 66.5% 1,638,961 1,472,078 166,883 0 166,883         Fee      
9.63 JPMCB Mankato Fairfield Inn 1,080,742 155,731 03/31/17 58.0% 1,236,472 1,086,924 149,548 0 149,548         Fee      
9.64 JPMCB Candlewood Suites Texarkana 1,117,335 121,805 03/31/17 75.0% 1,239,140 1,123,516 115,624 0 115,624         Fee      
9.65 JPMCB Country Inn & Suites Houston Intercontinental Airport East 860,149 -446,419 03/31/17 70.6% 1,363,324 1,253,517 109,807 0 109,807         Fee      
10 GACC General Motors Building       95.1% 334,764,418 107,458,009 227,306,409 5,761,615 221,544,794 4.45 4.33 15.5% 15.1% Fee      
11 GACC IRG Portfolio 15,696,522 6,754,191 04/30/17 91.0% 22,205,025 14,219,233 7,985,792 1,415,824 6,569,969 1.78 1.46 11.0% 9.1% Fee      
11.01 GACC HBP Euclid 8,248,047 1,815,858 04/30/17 91.3% 9,975,483 7,021,838 2,953,646 679,416 2,274,230         Fee      
11.02 GACC LMA Massillon & Building E 4,433,085 2,174,400 04/30/17 94.5% 6,610,698 4,388,060 2,222,638 264,698 1,957,941         Fee      
11.03 GACC LMA Building D 1,759,425 954,342 04/30/17 77.0% 2,578,437 1,601,494 976,942 169,806 807,136         Fee      
11.04 GACC NRR Commerce 554,073 982,089 04/30/17 98.0% 1,496,643 497,010 999,633 155,381 844,251         Fee      
11.05 GACC Rockside Commerce 701,892 827,502 04/30/17 94.7% 1,543,764 710,831 832,933 146,522 686,411         Fee      
12 JPMCB Villas at San Gabriel       95.0% 5,664,164 2,038,073 3,626,091 39,600 3,586,491 1.33 1.31 8.4% 8.3% Fee      
13 JPMCB 150 Blackstone River Road       98.0% 4,362,924 1,052,370 3,310,554 92,950 3,217,604 1.90 1.85 9.5% 9.2% Fee      
14 GACC Sheraton DFW 13,230,272 4,830,411 03/31/17 78.4% 18,195,622 12,896,870 5,298,752 727,825 4,570,927 2.54 2.19 15.6% 13.5% Fee      
15 JPMCB 245 Park Avenue 61,210,770 107,676,675 03/31/17 91.5% 177,756,680 62,448,738 115,307,942 5,743,040 109,564,903 2.87 2.73 10.7% 10.1% Fee      
16 GACC Walgreens Witkoff Portfolio 0 3,469,786 08/30/17 98.0% 3,501,595 73,332 3,428,263 12,055 3,416,208 1.10 1.10 7.1% 7.1% Fee/Leasehold      
16.01 GACC Worcester                           Fee      
16.02 GACC New Bedford                           Fee/Leasehold 07/01/82 None  
16.03 GACC Staten Island                           Fee      
16.04 GACC Windham                           Fee      
16.05 GACC Yarmouth                           Fee      
16.06 GACC Hampstead                           Fee      
16.07 GACC Woodbury                           Fee      
17 GACC Preston Plaza 2,252,558 2,452,782 05/31/17 90.0% 5,748,321 2,554,074 3,194,247 518,018 2,676,229 1.98 1.66 11.5% 9.7% Fee      
18 GACC Capital Centers II & III 2,886,247 5,281,112 05/31/17 89.6% 9,251,293 3,297,272 5,954,022 954,657 4,999,365 2.08 1.74 12.3% 10.3% Fee     5%
18.01 GACC Capital Center II                           Fee     5%
18.02 GACC Capital Center III                           Fee     5%
19 GACC Lightstone Portfolio 15,505,290 10,625,736 04/30/17 73.9% 24,632,063 15,034,235 9,597,828 985,283 8,612,545 2.37 2.13 14.8% 13.3% Fee      
19.01 GACC Hampton Inn & Suites Ft. Myers Beach 2,749,242 1,622,961 04/30/17 78.0% 4,343,382 2,767,017 1,576,365 173,735 1,402,630         Fee      
19.02 GACC aloft Rogers Bentonville 2,145,983 1,604,175 04/30/17 58.2% 3,724,051 2,181,263 1,542,788 148,962 1,393,826         Fee      
19.03 GACC Residence Inn Baton Rouge Siegen Lane 2,394,005 1,864,957 04/30/17 79.0% 3,614,955 2,136,459 1,478,496 144,598 1,333,898         Fee      
19.04 GACC Courtyard Baton Rouge Siegen Lane 2,808,805 1,538,104 04/30/17 78.0% 4,013,992 2,700,191 1,313,801 160,560 1,153,241         Fee      
19.05 GACC TownePlace Suites New Orleans Metairie 2,392,893 1,521,047 04/30/17 78.0% 3,746,122 2,340,413 1,405,709 149,845 1,255,864         Fee      
19.06 GACC Fairfield Inn & Suites Jonesboro 1,660,116 1,269,067 04/30/17 78.5% 2,765,807 1,610,676 1,155,131 110,632 1,044,499         Fee      
19.07 GACC TownePlace Suites Fayetteville North Springdale 1,354,247 1,205,424 04/30/17 70.0% 2,423,755 1,298,217 1,125,538 96,950 1,028,588         Fee      
20 GACC 18301 Von Karman       87.3% 6,827,083 3,238,419 3,588,663 491,851 3,096,812 3.92 3.38 14.4% 12.4% Fee     12%
21 JPMCB Fullerton Plaza 1,274,054 2,226,424 05/31/17 95.0% 3,495,307 1,281,716 2,213,590 213,500 2,000,090 2.34 2.11 10.5% 9.5% Fee      
22 JPMCB Torre Plaza 790,002 2,704,008 03/31/17 95.0% 5,292,628 1,268,500 4,024,128 146,157 3,877,971 2.28 2.20 8.9% 8.6% Fee     12%

 

 A-1-17

 

 

ANNEX A-1

 

       HISTORICAL FINANCIALS(14)                            
            UW                          
      Most Recent Most Recent   Economic UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF   Ground Lease Ground Lease  
Loan # Seller(1) Property Name  Total Expenses ($)  NOI ($) As of Occupancy % Revenues ($)(3) Expenses ($) NOI ($)(3)(15)  Items ($) NCF ($)(3)(15)  NOI DSCR(16) DSCR(16) Debt Yield %  Debt Yield % Title Type(17)  Expiration  Extension Terms PML %
23 GACC Covance Business Center       95.0% 3,078,007 575,389 2,502,619 23,660 2,478,959 1.57 1.56 9.9% 9.8% Fee      
24 GACC Best Western Plus Truckee 1,875,988 1,827,724 03/31/17 65.1% 3,703,712 1,827,471 1,876,241 148,148 1,728,092 2.06 1.89 12.6% 11.6% Fee     4%
25 GACC 18401 Von Karman 1,387,692 1,585,691 06/30/17 92.5% 3,484,321 1,469,892 2,014,429 240,526 1,773,903 4.07 3.58 14.9% 13.1% Fee     11%
26 JPMCB Staybridge Suites St. Petersburg 3,081,961 1,857,988 05/31/17 77.3% 4,939,949 3,102,166 1,837,783 0 1,837,783 2.31 2.31 13.8% 13.8% Fee      
27 JPMCB Mural Lofts 377,121 929,839 06/30/17 95.0% 1,445,520 330,562 1,114,958 11,800 1,103,158 1.74 1.73 8.9% 8.8% Fee      
28 GACC EIP Logistics Portfolio       89.2% 5,707,390 1,415,568 4,291,822 360,000 3,931,822 1.50 1.37 10.5% 9.6% Fee      
28.01 GACC Mercury Paper, Inc.       95.0% 3,025,885 375,058 2,650,827 135,189 2,515,638         Fee      
28.02 GACC Precision Park       83.5% 2,681,505 1,040,510 1,640,995 224,811 1,416,184         Fee      
29 GACC Haggen Food & Pharmacy 0 877,500 05/31/17 95.0% 858,080 25,742 832,338 0 832,338 1.74 1.74 8.0% 8.0% Fee     8%
30 JPMCB Home2 Suites Amarillo 1,807,372 1,575,871 06/30/17 89.4% 3,383,243 2,005,553 1,377,690 0 1,377,690 1.88 1.88 13.7% 13.7% Fee      
31 JPMCB Hampton Inn & Suites Rome 1,831,266 1,410,413 06/30/17 76.5% 3,241,679 1,977,208 1,264,472 0 1,264,472 2.19 2.19 13.3% 13.3% Fee      
32 JPMCB Preston Trail Atrium 988,756 1,152,330 07/31/17 81.4% 2,136,984 1,076,222 1,060,763 150,231 910,532 1.84 1.58 11.5% 9.9% Fee      
33 GACC CVS New Orleans       99.0% 605,611 6,056 599,555 2,040 597,515 1.24 1.24 7.7% 7.7% Fee      
34 GACC Bay Bridge Industrial Center 618,461 807,089 05/31/17 92.8% 1,974,348 659,852 1,314,496 92,810 1,221,686 4.81 4.47 17.5% 16.3% Fee     17%
35 JPMCB Bank of America Building 188,127 758,001 07/31/17 95.0% 926,766 204,366 722,400 66,347 656,053 1.57 1.43 10.3% 9.3% Fee      
36 GACC Wells Fargo Financial Center 238,365 494,953 05/31/17 91.5% 983,276 322,708 660,568 23,049 637,519 1.57 1.51 9.6% 9.3% Fee      
37 GACC 1250 Mockingbird 794,954 829,207 05/31/17 83.2% 1,572,877 850,067 722,809 81,505 641,304 1.98 1.76 12.1% 10.7% Fee      
38 JPMCB The Grove at 43rd Apartments 395,886 314,720 05/31/17 94.0% 886,966 338,717 548,249 20,000 528,249 1.38 1.33 9.2% 8.8% Fee      
39 GACC Brittmoore Industrial Park 151,385 524,629 04/30/17 94.0% 694,040 150,752 543,288 21,686 521,602 1.86 1.79 11.3% 10.9% Fee      
40 GACC 11th & Kissling 113,645 418,660 02/28/17 93.6% 588,001 158,140 429,861 7,200 422,661 1.42 1.40 9.1% 8.9% Fee     18%
41 GACC PPHC Manufacturing Facility       94.7% 396,679 11,900 384,779 0 384,779 2.17 2.17 13.3% 13.3% Fee      

 

 A-1-18

 

 

ANNEX A-1

 

      UPFRONT ESCROW(18)   MONTHLY ESCROW(19)
                               
      Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other Other Upfront   Monthly Capex Monthly Envir. Monthly TI/LC
Loan # Seller(1) Property Name Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)   Reserve ($) Reserve ($) Reserve ($)
1 GACC Moffett Place Building 4 0 0 0 0 499,913 0 0 30,293,713 Free Rent Reserve: 17,046,036; Outstanding TI/LC Reserve: 13,247,677   0 0 0
2 GACC U-Haul SAC Portfolios 14, 15, 17 116,711 333,269 0 0 985,823 0 0 0     Springing 0 0
2.01 GACC U-Haul of Medford                          
2.02 GACC U-Haul Center of Salisbury                          
2.03 GACC U-Haul Center North Rancho                          
2.04 GACC U-Haul Lincoln Park                          
2.05 GACC U-Haul of Inwood                          
2.06 GACC U-Haul Ctr Albany                          
2.07 GACC U-Haul Storage Black Rock                          
2.08 GACC U-Haul Center of Rockville                          
2.09 GACC U-Haul Storage Ivar Avenue                          
2.10 GACC U-Haul Center of Round Rock                          
2.11 GACC U-Haul Storage Glendora                          
2.12 GACC U-Haul Center Texas Avenue                          
2.13 GACC U-Haul Storage Tarrant Road                          
2.14 GACC U-Haul Storage Hulen                          
2.15 GACC U-Haul Ctr Beaumont                          
2.16 GACC U-Haul Storage Waxahachie                          
2.17 GACC U-Haul Center of Olathe                          
2.18 GACC U-Haul Kings Highway                          
2.19 GACC U-Haul Storage I-30                          
2.20 GACC U-Haul Storage Laurelwood                          
2.21 GACC U-Haul Ctr Downtown                          
2.22 GACC U-Haul Storage Business Avenue                          
3 JPMCB Station Place III 8,628 0 0 0 0 0 0 415,973 Service Reserve: 300,000; Outstanding TI/LC Reserve: 115,972.94   8,628 0 0
4 JPMCB Treeview Industrial Portfolio 71,924 0 0 66,013 735,171 0 0 764,981 Outstanding TI/LC Reserve: 620,455; Free Rent Reserve: 144,525   71,924 0 66,013
4.01 JPMCB Eastgate                          
4.02 JPMCB 1405 Worldwide                          
4.03 JPMCB 1200 Worldwide                          
4.04 JPMCB Landmark                          
4.05 JPMCB 100 Corporate Lakes                          
4.06 JPMCB Design Road                          
4.07 JPMCB 2055 Global Way                          
4.08 JPMCB Sabre Street                          
4.09 JPMCB 2205 Global Way                          
4.10 JPMCB 1280 Corporate Lakes                          
4.11 JPMCB 11 Boulden Circle                          
4.12 JPMCB 1300 Corporate Lakes                          
4.13 JPMCB 7 Boulden Circle                          
4.14 JPMCB 2 Boulden Circle                          
5 GACC AHIP Northeast Portfolio I 0 34,800 0 0 404,271 0 0 4,519,224 PIP Reserve   Springing 0 0
5.01 GACC Hilton Garden Inn - Baltimore White Marsh                          
5.02 GACC Homewood Suites - Allentown West Fogelsville                          
5.03 GACC Courtyard by Marriott - Wall at Monmouth Shores                          
5.04 GACC SpringHill Suites - Arundel Mills BWI Airport                          
5.05 GACC Homewood Suites - Dover Rockaway                          
6 JPMCB First Stamford Place 0 0 0 0 2,486,098 0 0 9,387,178 Outstanding TI/LC Reserve: 5,248,949; Free Rent Reserve: 4,138,229   15,458 0 168,848
7 JPMCB 521-523 East 72nd Street 0 0 0 0 380,472 9,647 0 1,231,285 Outstanding TI/LC Reserve   Springing 0 Springing
8 JPMCB Gateway Net Lease Portfolio 0 0 0 0 0 0 0 10,720,000 Earnout Reserve   Springing 0 Springing
8.01 JPMCB BAE Facility                          
8.02 JPMCB FedEx Ground (Stratford)                          
8.03 JPMCB FedEx (Baltimore)                          
8.04 JPMCB Harman Becker                          
8.05 JPMCB GE Aviation (Lafayette)                          
8.06 JPMCB GoDaddy                          
8.07 JPMCB Carrier                          
8.08 JPMCB Emerus                          
8.09 JPMCB Cardinal Health                          
8.10 JPMCB Tyco Electronics                          
8.11 JPMCB FCA/Caterpillar                          
8.12 JPMCB FedEx Ground (Staunton)                          
8.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park                          
8.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park                          
8.15 JPMCB T-Mobile Call Center                          
8.16 JPMCB Sikorsky Aircraft R&D Facility                          
8.17 JPMCB Vatterott College                          
8.18 JPMCB Comcast                          
8.19 JPMCB Alfa Laval Plant                          
8.20 JPMCB LKQ (New Braunfels)                          
8.21 JPMCB Hitachi                          
8.22 JPMCB Cameron International                          
8.23 JPMCB Alliance Data Systems Office                          
8.24 JPMCB Synchrony Financial                          
8.25 JPMCB Baxalta (Barry Pointe)                          
8.26 JPMCB Baxalta (Casselberry)                          
8.27 JPMCB Baxalta (Mounds View)                          
8.28 JPMCB Baxalta (Grand Rapids)                          
8.29 JPMCB Gerdau                          
8.30 JPMCB Baxalta (Wausau)                          
8.31 JPMCB Baxalta (Springfield)                          
8.32 JPMCB LKQ (Salisbury)                          
8.33 JPMCB Baxalta (Ankeny)                          
8.34 JPMCB H&E Equipment Services (San Antonio)                          
8.35 JPMCB H&E Equipment Services (New Orleans)                          
8.36 JPMCB GE Aviation (Pompano)                          
8.37 JPMCB Saint-Gobain Warehouse                          
8.38 JPMCB H&E Equipment Services (Columbia)                          
8.39 JPMCB H&E Equipment Services (Yukon)                          
8.40 JPMCB LKQ (Toledo)                          
8.41 JPMCB H&E Equipment Services (Greer)                          
9 JPMCB Starwood Capital Group Hotel Portfolio 0 0 0 0 0 0 0 12,268,991 Larkspur Capital Work Reserve: 6,385,000; Capital Work Reserve: 5,883,911   4% of Gross Revenues 0 0
9.01 JPMCB Larkspur Landing Sunnyvale                          
9.02 JPMCB Larkspur Landing Milpitas                          
9.03 JPMCB Larkspur Landing Campbell                          
9.04 JPMCB Larkspur Landing San Francisco                          

 

 A-1-19

 

 

ANNEX A-1

 

      UPFRONT ESCROW(18)   MONTHLY ESCROW(19)
                               
      Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other Other Upfront   Monthly Capex Monthly Envir. Monthly TI/LC
Loan # Seller(1) Property Name Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)   Reserve ($) Reserve ($) Reserve ($)
9.05 JPMCB Larkspur Landing Pleasanton                          
9.06 JPMCB Larkspur Landing Bellevue                          
9.07 JPMCB Larkspur Landing Sacramento                          
9.08 JPMCB Hampton Inn Ann Arbor North                          
9.09 JPMCB Larkspur Landing Hillsboro                          
9.10 JPMCB Larkspur Landing Renton                          
9.11 JPMCB Holiday Inn Arlington Northeast Rangers Ballpark                          
9.12 JPMCB Residence Inn Toledo Maumee                          
9.13 JPMCB Residence Inn Williamsburg                          
9.14 JPMCB Hampton Inn Suites Waco South                          
9.15 JPMCB Holiday Inn Louisville Airport Fair Expo                          
9.16 JPMCB Courtyard Tyler                          
9.17 JPMCB Hilton Garden Inn Edison Raritan Center                          
9.18 JPMCB Hilton Garden Inn St Paul Oakdale                          
9.19 JPMCB Residence Inn Grand Rapids West                          
9.20 JPMCB Peoria, AZ Residence Inn                          
9.21 JPMCB Hampton Inn Suites Bloomington Normal                          
9.22 JPMCB Courtyard Chico                          
9.23 JPMCB Hampton Inn Suites Kokomo                          
9.24 JPMCB Hampton Inn Suites South Bend                          
9.25 JPMCB Courtyard Wichita Falls                          
9.26 JPMCB Hampton Inn Morehead                          
9.27 JPMCB Residence Inn Chico                          
9.28 JPMCB Courtyard Lufkin                          
9.29 JPMCB Hampton Inn Carlisle                          
9.30 JPMCB Springhill Suites Williamsburg                          
9.31 JPMCB Fairfield Inn Bloomington                          
9.32 JPMCB Waco Residence Inn                          
9.33 JPMCB Holiday Inn Express Fishers                          
9.34 JPMCB Larkspur Landing Folsom                          
9.35 JPMCB Springhill Suites Chicago Naperville Warrenville                          
9.36 JPMCB Holiday Inn Express & Suites Paris                          
9.37 JPMCB Toledo Homewood Suites                          
9.38 JPMCB Grand Rapids Homewood Suites                          
9.39 JPMCB Cheyenne Fairfield Inn and Suites                          
9.40 JPMCB Fairfield Inn Laurel                          
9.41 JPMCB Courtyard Akron Stow                          
9.42 JPMCB Larkspur Landing Roseville                          
9.43 JPMCB Towneplace Suites Bloomington                          
9.44 JPMCB Hampton Inn Danville                          
9.45 JPMCB Holiday Inn Norwich                          
9.46 JPMCB Hampton Inn Suites Longview North                          
9.47 JPMCB Springhill Suites Peoria Westlake                          
9.48 JPMCB Hampton Inn Suites Buda                          
9.49 JPMCB Shawnee Hampton Inn                          
9.50 JPMCB Racine Fairfield Inn                          
9.51 JPMCB Hampton Inn Selinsgrove Shamokin Dam                          
9.52 JPMCB Holiday Inn Express & Suites Terrell                          
9.53 JPMCB Westchase Homewood Suites                          
9.54 JPMCB Holiday Inn Express & Suites Tyler South                          
9.55 JPMCB Holiday Inn Express & Suites Huntsville                          
9.56 JPMCB Hampton Inn Sweetwater                          
9.57 JPMCB Comfort Suites Buda Austin South                          
9.58 JPMCB Fairfield Inn & Suites Weatherford                          
9.59 JPMCB Holiday Inn Express & Suites Altus                          
9.60 JPMCB Comfort Inn & Suites Paris                          
9.61 JPMCB Hampton Inn Suites Decatur                          
9.62 JPMCB Holiday Inn Express & Suites Texarkana East                          
9.63 JPMCB Mankato Fairfield Inn                          
9.64 JPMCB Candlewood Suites Texarkana                          
9.65 JPMCB Country Inn & Suites Houston Intercontinental Airport East                          
10 GACC General Motors Building 0 0 0 107,946,183 0 0 0 161,161,013 Free Rent Reserve   0 0 0
11 GACC IRG Portfolio 0 1,235,564 0 500,000 100,625 0 0 0     32,301 0 44,583
11.01 GACC HBP Euclid                          
11.02 GACC LMA Massillon & Building E                          
11.03 GACC LMA Building D                          
11.04 GACC NRR Commerce                          
11.05 GACC Rockside Commerce                          
12 JPMCB Villas at San Gabriel 4,950 0 0 0 267,689 9,557 0 0     4,950 0 0
13 JPMCB 150 Blackstone River Road 32,500 0 0 0 108,000 39,700 0 898,831 Free Rent Reserve: 577,991; Existing TI/LC Reserve: 220,840; Mezzanine Loan Fee Reserve: 100,000   5,165 0 Springing
14 GACC Sheraton DFW 0 83,444 0 0 263,550 0 0 1,914,000 PIP Reserve   4% of Gross Revenues 0 0
15 JPMCB 245 Park Avenue 47,738 0 0 0 0 227,000 0 11,431,608 Outstanding Rollover/Free Rent Reserve   47,738 0 Springing
16 GACC Walgreens Witkoff Portfolio 0 0 0 0 0 0 0 0     Springing 0 0
16.01 GACC Worcester                          
16.02 GACC New Bedford                          
16.03 GACC Staten Island                          
16.04 GACC Windham                          
16.05 GACC Yarmouth                          
16.06 GACC Hampstead                          
16.07 GACC Woodbury                          
17 GACC Preston Plaza 0 25,013 0 0 431,365 0 0 358,318 Approved Leasing Expenses Reserve: 228,345; Free Rent Reserve: 129,972.98   4,317 0 37,772
18 GACC Capital Centers II & III 496,762 0 0 2,730,693 326,287 0 0 620,811 Free Rent Reserve   13,259 0 66,296
18.01 GACC Capital Center II                          
18.02 GACC Capital Center III                          
19 GACC Lightstone Portfolio 0 0 0 0 125,000 208,517 0 2,408,000 PIP Reserve   1% of Gross Revenues 0 0
19.01 GACC Hampton Inn & Suites Ft. Myers Beach                          
19.02 GACC aloft Rogers Bentonville                          
19.03 GACC Residence Inn Baton Rouge Siegen Lane                          
19.04 GACC Courtyard Baton Rouge Siegen Lane                          
19.05 GACC TownePlace Suites New Orleans Metairie                          
19.06 GACC Fairfield Inn & Suites Jonesboro                          
19.07 GACC TownePlace Suites Fayetteville North Springdale                          
20 GACC 18301 Von Karman 0 0 0 39,933 0 0 0 0     Springing 0 Springing
21 JPMCB Fullerton Plaza 5,371 13,750 0 8,130 42,979 0 0 0     5,371 0 8,130
22 JPMCB Torre Plaza 1,107 0 0 0 141,459 0 0 2,812,415 Free Rent Reserve: 1,705,165; Outstanding TI/LC Reserve: 1,107,250   1,107 0 0

 

 A-1-20

 

 

ANNEX A-1

 

      UPFRONT ESCROW(18)   MONTHLY ESCROW(19)
                               
      Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other Other Upfront   Monthly Capex Monthly Envir. Monthly TI/LC
Loan # Seller(1) Property Name Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)   Reserve ($) Reserve ($) Reserve ($)
23 GACC Covance Business Center 0 0 0 0 0 0 0 0     8,739 0 Springing
24 GACC Best Western Plus Truckee 0 5,000 0 0 37,784 40,900 0 155,000 Seasonality Reserve   4% of Gross Revenues 0 0
25 GACC 18401 Von Karman 0 0 0 220,503 0 0 0 0     Springing 0 Springing
26 JPMCB Staybridge Suites St. Petersburg 16,396 0 0 0 152,507 0 0 157,474 PIP Reserve   4% of Gross Revenues 0 0
27 JPMCB Mural Lofts 1,000 0 0 0 30,340 0 0 500,000 Accretive Reserve   1,000 0 0
28 GACC EIP Logistics Portfolio 1,946,981 762,775 0 1,000,000 114,604 139,040 0 0     Springing 0 20,000
28.01 GACC Mercury Paper, Inc.                          
28.02 GACC Precision Park                          
29 GACC Haggen Food & Pharmacy 0 0 0 0 0 0 0 0     Springing 0 0
30 JPMCB Home2 Suites Amarillo 11,280 0 0 0 86,495 4,580 0 0     4% of Gross Revenues 0 0
31 JPMCB Hampton Inn & Suites Rome 10,806 0 0 0 115,373 13,443 0 0     4% of Gross Revenues 0 0
32 JPMCB Preston Trail Atrium 2,076 0 0 900,000 221,009 0 0 434,381 Spec Reserve: 300,000; Outstanding TI/LC Reserve: 76,132; Free Rent Reserve: 58,249   2,076 0 Springing
33 GACC CVS New Orleans 0 0 0 0 0 0 0 0     Springing 0 Springing
34 GACC Bay Bridge Industrial Center 0 25,875 0 92,567 0 0 0 28,483 Free Rent Reserve   Springing 0 0
35 JPMCB Bank of America Building 585 0 0 3,654 31,821 14,041 0 0     585 0 3,654
36 GACC Wells Fargo Financial Center 0 24,553 0 175,000 59,181 0 0 39,100 Free Rent Reserve   680 0 2,720
37 GACC 1250 Mockingbird 0 0 0 100,000 116,248 2,083 0 0     1,760 0 8,310
38 JPMCB The Grove at 43rd Apartments 1,667 0 0 0 94,715 0 0 0     1,667 0 0
39 GACC Brittmoore Industrial Park 43,200 9,900 0 200,000 51,149 0 0 0     Springing 0 Springing
40 GACC 11th & Kissling 100,000 5,625 0 0 16,670 5,250 0 250,000 Collateral Reserve   600 0 0
41 GACC PPHC Manufacturing Facility 0 0 0 0 0 0 0 0     Springing 0 0

 

 A-1-21

 

 

ANNEX A-1

 

      MONTHLY ESCROW(19)   RESERVE CAPS(20)
                           
      Monthly RE Tax Monthly Ins. Monthly Other Other Monthly   CapEx Envir. TI/LC RE Tax Insur. Debt Service
Loan # Seller(1) Property Name Reserve ($) Reserve ($) Reserve ($) Description ($)    Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)
1 GACC Moffett Place Building 4 71,416 Springing 0                
2 GACC U-Haul SAC Portfolios 14, 15, 17 Springing Springing 0     116,711          
2.01 GACC U-Haul of Medford                      
2.02 GACC U-Haul Center of Salisbury                      
2.03 GACC U-Haul Center North Rancho                      
2.04 GACC U-Haul Lincoln Park                      
2.05 GACC U-Haul of Inwood                      
2.06 GACC U-Haul Ctr Albany                      
2.07 GACC U-Haul Storage Black Rock                      
2.08 GACC U-Haul Center of Rockville                      
2.09 GACC U-Haul Storage Ivar Avenue                      
2.10 GACC U-Haul Center of Round Rock                      
2.11 GACC U-Haul Storage Glendora                      
2.12 GACC U-Haul Center Texas Avenue                      
2.13 GACC U-Haul Storage Tarrant Road                      
2.14 GACC U-Haul Storage Hulen                      
2.15 GACC U-Haul Ctr Beaumont                      
2.16 GACC U-Haul Storage Waxahachie                      
2.17 GACC U-Haul Center of Olathe                      
2.18 GACC U-Haul Kings Highway                      
2.19 GACC U-Haul Storage I-30                      
2.20 GACC U-Haul Storage Laurelwood                      
2.21 GACC U-Haul Ctr Downtown                      
2.22 GACC U-Haul Storage Business Avenue                      
3 JPMCB Station Place III Springing Springing Springing Rollover Reserve   310,592          
4 JPMCB Treeview Industrial Portfolio 136,297 Springing 0     2,589,264   2,376,468      
4.01 JPMCB Eastgate                      
4.02 JPMCB 1405 Worldwide                      
4.03 JPMCB 1200 Worldwide                      
4.04 JPMCB Landmark                      
4.05 JPMCB 100 Corporate Lakes                      
4.06 JPMCB Design Road                      
4.07 JPMCB 2055 Global Way                      
4.08 JPMCB Sabre Street                      
4.09 JPMCB 2205 Global Way                      
4.10 JPMCB 1280 Corporate Lakes                      
4.11 JPMCB 11 Boulden Circle                      
4.12 JPMCB 1300 Corporate Lakes                      
4.13 JPMCB 7 Boulden Circle                      
4.14 JPMCB 2 Boulden Circle                      
5 GACC AHIP Northeast Portfolio I 45,000 Springing 0                
5.01 GACC Hilton Garden Inn - Baltimore White Marsh                      
5.02 GACC Homewood Suites - Allentown West Fogelsville                      
5.03 GACC Courtyard by Marriott - Wall at Monmouth Shores                      
5.04 GACC SpringHill Suites - Arundel Mills BWI Airport                      
5.05 GACC Homewood Suites - Dover Rockaway                      
6 JPMCB First Stamford Place 334,939 Springing 0     556,493          
7 JPMCB 521-523 East 72nd Street 190,236 4,823 0                
8 JPMCB Gateway Net Lease Portfolio Springing Springing Springing Ground Lease Reserve   2,648,472   7,945,415      
8.01 JPMCB BAE Facility                      
8.02 JPMCB FedEx Ground (Stratford)                      
8.03 JPMCB FedEx (Baltimore)                      
8.04 JPMCB Harman Becker                      
8.05 JPMCB GE Aviation (Lafayette)                      
8.06 JPMCB GoDaddy                      
8.07 JPMCB Carrier                      
8.08 JPMCB Emerus                      
8.09 JPMCB Cardinal Health                      
8.10 JPMCB Tyco Electronics                      
8.11 JPMCB FCA/Caterpillar                      
8.12 JPMCB FedEx Ground (Staunton)                      
8.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park                      
8.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park                      
8.15 JPMCB T-Mobile Call Center                      
8.16 JPMCB Sikorsky Aircraft R&D Facility                      
8.17 JPMCB Vatterott College                      
8.18 JPMCB Comcast                      
8.19 JPMCB Alfa Laval Plant                      
8.20 JPMCB LKQ (New Braunfels)                      
8.21 JPMCB Hitachi                      
8.22 JPMCB Cameron International                      
8.23 JPMCB Alliance Data Systems Office                      
8.24 JPMCB Synchrony Financial                      
8.25 JPMCB Baxalta (Barry Pointe)                      
8.26 JPMCB Baxalta (Casselberry)                      
8.27 JPMCB Baxalta (Mounds View)                      
8.28 JPMCB Baxalta (Grand Rapids)                      
8.29 JPMCB Gerdau                      
8.30 JPMCB Baxalta (Wausau)                      
8.31 JPMCB Baxalta (Springfield)                      
8.32 JPMCB LKQ (Salisbury)                      
8.33 JPMCB Baxalta (Ankeny)                      
8.34 JPMCB H&E Equipment Services (San Antonio)                      
8.35 JPMCB H&E Equipment Services (New Orleans)                      
8.36 JPMCB GE Aviation (Pompano)                      
8.37 JPMCB Saint-Gobain Warehouse                      
8.38 JPMCB H&E Equipment Services (Columbia)                      
8.39 JPMCB H&E Equipment Services (Yukon)                      
8.40 JPMCB LKQ (Toledo)                      
8.41 JPMCB H&E Equipment Services (Greer)                      
9 JPMCB Starwood Capital Group Hotel Portfolio Springing Springing Springing Ground Rent Reserve; Capital Work Reserve              
9.01 JPMCB Larkspur Landing Sunnyvale                      
9.02 JPMCB Larkspur Landing Milpitas                      
9.03 JPMCB Larkspur Landing Campbell                      
9.04 JPMCB Larkspur Landing San Francisco                      

 

 A-1-22

 

 

ANNEX A-1

 

      MONTHLY ESCROW(19)   RESERVE CAPS(20)
                           
      Monthly RE Tax Monthly Ins. Monthly Other Other Monthly   CapEx Envir. TI/LC RE Tax Insur. Debt Service
Loan # Seller(1) Property Name Reserve ($) Reserve ($) Reserve ($) Description ($)    Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)
9.05 JPMCB Larkspur Landing Pleasanton                      
9.06 JPMCB Larkspur Landing Bellevue                      
9.07 JPMCB Larkspur Landing Sacramento                      
9.08 JPMCB Hampton Inn Ann Arbor North                      
9.09 JPMCB Larkspur Landing Hillsboro                      
9.10 JPMCB Larkspur Landing Renton                      
9.11 JPMCB Holiday Inn Arlington Northeast Rangers Ballpark                      
9.12 JPMCB Residence Inn Toledo Maumee                      
9.13 JPMCB Residence Inn Williamsburg                      
9.14 JPMCB Hampton Inn Suites Waco South                      
9.15 JPMCB Holiday Inn Louisville Airport Fair Expo                      
9.16 JPMCB Courtyard Tyler                      
9.17 JPMCB Hilton Garden Inn Edison Raritan Center                      
9.18 JPMCB Hilton Garden Inn St Paul Oakdale                      
9.19 JPMCB Residence Inn Grand Rapids West                      
9.20 JPMCB Peoria, AZ Residence Inn                      
9.21 JPMCB Hampton Inn Suites Bloomington Normal                      
9.22 JPMCB Courtyard Chico                      
9.23 JPMCB Hampton Inn Suites Kokomo                      
9.24 JPMCB Hampton Inn Suites South Bend                      
9.25 JPMCB Courtyard Wichita Falls                      
9.26 JPMCB Hampton Inn Morehead                      
9.27 JPMCB Residence Inn Chico                      
9.28 JPMCB Courtyard Lufkin                      
9.29 JPMCB Hampton Inn Carlisle                      
9.30 JPMCB Springhill Suites Williamsburg                      
9.31 JPMCB Fairfield Inn Bloomington                      
9.32 JPMCB Waco Residence Inn                      
9.33 JPMCB Holiday Inn Express Fishers                      
9.34 JPMCB Larkspur Landing Folsom                      
9.35 JPMCB Springhill Suites Chicago Naperville Warrenville                      
9.36 JPMCB Holiday Inn Express & Suites Paris                      
9.37 JPMCB Toledo Homewood Suites                      
9.38 JPMCB Grand Rapids Homewood Suites                      
9.39 JPMCB Cheyenne Fairfield Inn and Suites                      
9.40 JPMCB Fairfield Inn Laurel                      
9.41 JPMCB Courtyard Akron Stow                      
9.42 JPMCB Larkspur Landing Roseville                      
9.43 JPMCB Towneplace Suites Bloomington                      
9.44 JPMCB Hampton Inn Danville                      
9.45 JPMCB Holiday Inn Norwich                      
9.46 JPMCB Hampton Inn Suites Longview North                      
9.47 JPMCB Springhill Suites Peoria Westlake                      
9.48 JPMCB Hampton Inn Suites Buda                      
9.49 JPMCB Shawnee Hampton Inn                      
9.50 JPMCB Racine Fairfield Inn                      
9.51 JPMCB Hampton Inn Selinsgrove Shamokin Dam                      
9.52 JPMCB Holiday Inn Express & Suites Terrell                      
9.53 JPMCB Westchase Homewood Suites                      
9.54 JPMCB Holiday Inn Express & Suites Tyler South                      
9.55 JPMCB Holiday Inn Express & Suites Huntsville                      
9.56 JPMCB Hampton Inn Sweetwater                      
9.57 JPMCB Comfort Suites Buda Austin South                      
9.58 JPMCB Fairfield Inn & Suites Weatherford                      
9.59 JPMCB Holiday Inn Express & Suites Altus                      
9.60 JPMCB Comfort Inn & Suites Paris                      
9.61 JPMCB Hampton Inn Suites Decatur                      
9.62 JPMCB Holiday Inn Express & Suites Texarkana East                      
9.63 JPMCB Mankato Fairfield Inn                      
9.64 JPMCB Candlewood Suites Texarkana                      
9.65 JPMCB Country Inn & Suites Houston Intercontinental Airport East                      
10 GACC General Motors Building Springing Springing 0                
11 GACC IRG Portfolio 100,625 Springing 0     1,000,000   2,000,000      
11.01 GACC HBP Euclid                      
11.02 GACC LMA Massillon & Building E                      
11.03 GACC LMA Building D                      
11.04 GACC NRR Commerce                      
11.05 GACC Rockside Commerce                      
12 JPMCB Villas at San Gabriel 81,046 4,779 Springing Prepaid Rent Reserve   158,400          
13 JPMCB 150 Blackstone River Road 54,000 9,910 Springing G3 Tenant Reserve              
14 GACC Sheraton DFW 37,650 Springing 0                
15 JPMCB 245 Park Avenue 3,878,518 113,500 0                
16 GACC Walgreens Witkoff Portfolio Springing Springing 0                
16.01 GACC Worcester                      
16.02 GACC New Bedford                      
16.03 GACC Staten Island                      
16.04 GACC Windham                      
16.05 GACC Yarmouth                      
16.06 GACC Hampstead                      
16.07 GACC Woodbury                      
17 GACC Preston Plaza 61,624 Springing 0     155,405          
18 GACC Capital Centers II & III 65,257 Springing 0                
18.01 GACC Capital Center II                      
18.02 GACC Capital Center III                      
19 GACC Lightstone Portfolio 59,532 Springing Springing PIP Reserve              
19.01 GACC Hampton Inn & Suites Ft. Myers Beach                      
19.02 GACC aloft Rogers Bentonville                      
19.03 GACC Residence Inn Baton Rouge Siegen Lane                      
19.04 GACC Courtyard Baton Rouge Siegen Lane                      
19.05 GACC TownePlace Suites New Orleans Metairie                      
19.06 GACC Fairfield Inn & Suites Jonesboro                      
19.07 GACC TownePlace Suites Fayetteville North Springdale                      
20 GACC 18301 Von Karman Springing Springing 0                
21 JPMCB Fullerton Plaza 42,978 Springing 0         350,000      
22 JPMCB Torre Plaza 70,730 Springing 0                

 

 A-1-23

 

 

ANNEX A-1

 

      MONTHLY ESCROW(19)   RESERVE CAPS(20)
                           
      Monthly RE Tax Monthly Ins. Monthly Other Other Monthly   CapEx Envir. TI/LC RE Tax Insur. Debt Service
Loan # Seller(1) Property Name Reserve ($) Reserve ($) Reserve ($) Description ($)    Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)
23 GACC Covance Business Center Springing Springing 0                
24 GACC Best Western Plus Truckee 7,557 Springing Springing Seasonality Reserve              
25 GACC 18401 Von Karman Springing Springing Springing Above Standard Tenant Improvement Obligations Reserve              
26 JPMCB Staybridge Suites St. Petersburg 19,063 Springing Springing PIP Reserve; DSCR Cure Deposit Reserve              
27 JPMCB Mural Lofts 4,334 Springing Springing Condominium Assessments Reserve              
28 GACC EIP Logistics Portfolio 25,421 11,587 Springing Occupancy Reserve   350,000   2,000,000      
28.01 GACC Mercury Paper, Inc.                      
28.02 GACC Precision Park                      
29 GACC Haggen Food & Pharmacy Springing Springing Springing Repavement Reserve              
30 JPMCB Home2 Suites Amarillo 8,650 4,580 Springing PIP Reserve   270,720          
31 JPMCB Hampton Inn & Suites Rome 11,537 2,241 Springing PIP Reserve              
32 JPMCB Preston Trail Atrium 27,626 Springing 0     74,752   750,000      
33 GACC CVS New Orleans Springing Springing 0                
34 GACC Bay Bridge Industrial Center Springing Springing Springing Roof Replacement Reserve              
35 JPMCB Bank of America Building 10,607 2,808 0                
36 GACC Wells Fargo Financial Center 6,576 Springing 0         300,000      
37 GACC 1250 Mockingbird 14,531 2,083 0         350,000      
38 JPMCB The Grove at 43rd Apartments 11,839 Springing 0                
39 GACC Brittmoore Industrial Park 6,394 Springing 0     43,200   200,000      
40 GACC 11th & Kissling 3,334 583 0                
41 GACC PPHC Manufacturing Facility Springing Springing 0                

 

 A-1-24

 

 

ANNEX A-1

 

      RESERVE CAPS(20)     LARGEST TENANT (3), (21), (22), (23)   2nd LARGEST TENANT (21), (22), (23)   3rd LARGEST TENANT (3), (21), (23)
                                 
      Other   Single     Lease       Lease       Lease
Loan # Seller(1) Property Name  Reserve Cap ($)   Tenant Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration   3rd Largest Tenant Unit Size Expiration
1 GACC Moffett Place Building 4     Yes Google 314,352 11/30/28                
2 GACC U-Haul SAC Portfolios 14, 15, 17     No                      
2.01 GACC U-Haul of Medford     No                      
2.02 GACC U-Haul Center of Salisbury     No                      
2.03 GACC U-Haul Center North Rancho     No                      
2.04 GACC U-Haul Lincoln Park     No                      
2.05 GACC U-Haul of Inwood     No                      
2.06 GACC U-Haul Ctr Albany     No                      
2.07 GACC U-Haul Storage Black Rock     No                      
2.08 GACC U-Haul Center of Rockville     No                      
2.09 GACC U-Haul Storage Ivar Avenue     No                      
2.10 GACC U-Haul Center of Round Rock     No                      
2.11 GACC U-Haul Storage Glendora     No                      
2.12 GACC U-Haul Center Texas Avenue     No                      
2.13 GACC U-Haul Storage Tarrant Road     No                      
2.14 GACC U-Haul Storage Hulen     No                      
2.15 GACC U-Haul Ctr Beaumont     No                      
2.16 GACC U-Haul Storage Waxahachie     No                      
2.17 GACC U-Haul Center of Olathe     No                      
2.18 GACC U-Haul Kings Highway     No                      
2.19 GACC U-Haul Storage I-30     No                      
2.20 GACC U-Haul Storage Laurelwood     No                      
2.21 GACC U-Haul Ctr Downtown     No                      
2.22 GACC U-Haul Storage Business Avenue     No                      
3 JPMCB Station Place III Rollover Reserve: 12,571,800; Service Reserve: 300,000   No U.S. Securities and Exchange Commission 209,530 02/28/21   Kaiser Foundation Health Plan, Inc. 206,875 06/30/24   American Chemistry Council 93,168 12/31/25
4 JPMCB Treeview Industrial Portfolio     Various                      
4.01 JPMCB Eastgate     No FedEx Ground 150,980 10/31/20   FedEx Express 49,020 08/31/21        
4.02 JPMCB 1405 Worldwide     Yes Wayfair 525,000 03/31/19                
4.03 JPMCB 1200 Worldwide     Yes Newgistics, Inc. 520,000 10/31/18                
4.04 JPMCB Landmark     No Medline Industries, Inc. 190,000 06/30/19   The Martin-Brower Company, LLC 88,504 08/31/22   Patriot Supply Store, Inc. 50,213 01/31/18
4.05 JPMCB 100 Corporate Lakes     Yes DSV Solutions, LLC 346,614 09/30/18                
4.06 JPMCB Design Road     Yes K & M Tire. Inc. 201,600 11/30/21                
4.07 JPMCB 2055 Global Way     No Monoprice, Inc. 103,690 07/31/18   Answers in Genesis, Inc. 103,532 06/30/19        
4.08 JPMCB Sabre Street     No Reeds Home Delivery, Inc. 30,421 08/31/20   Pan American Ceramics Inc. 24,083 04/30/21   U’SAgain, LLC 15,789 11/30/17
4.09 JPMCB 2205 Global Way     No Cascades Paperboard Int’l, Inc. 114,400 12/31/18   Airway Technologies, Inc. 70,400 01/31/20        
4.10 JPMCB 1280 Corporate Lakes     No Tower Sales, Inc. 54,187 04/30/21   First Atlanta Flooring, LLC 28,120 08/31/24        
4.11 JPMCB 11 Boulden Circle     No Business Move Solutions 52,295 09/30/19   Christiana Care Health Service 43,200 03/31/20   Mishimoto 27,021 10/31/18
4.12 JPMCB 1300 Corporate Lakes     No Grand Import 93,746 02/28/25                
4.13 JPMCB 7 Boulden Circle     Yes RESOURCE INT’L INC. 82,118 02/28/24                
4.14 JPMCB 2 Boulden Circle     No Accredo Health Group, Inc. 34,950 10/31/19   Qualicon Diagnostics LLC 26,888 11/30/17        
5 GACC AHIP Northeast Portfolio I     No                      
5.01 GACC Hilton Garden Inn - Baltimore White Marsh     No                      
5.02 GACC Homewood Suites - Allentown West Fogelsville     No                      
5.03 GACC Courtyard by Marriott - Wall at Monmouth Shores     No                      
5.04 GACC SpringHill Suites - Arundel Mills BWI Airport     No                      
5.05 GACC Homewood Suites - Dover Rockaway     No                      
6 JPMCB First Stamford Place     No Legg Mason & Co., LLC 137,583 09/30/24   Odyssey Reinsurance Company 101,619 09/30/22   Partner Reinsurance Company of The U.S. 56,690 01/31/29
7 JPMCB 521-523 East 72nd Street     No HSS Properties Corporation 78,999 05/31/31   East River Medical Imaging 11,610 05/31/31   East River David Cleaners 500 11/14/21
8 JPMCB Gateway Net Lease Portfolio     Yes                      
8.01 JPMCB BAE Facility     Yes BAE Systems 333,750 08/31/25                
8.02 JPMCB FedEx Ground (Stratford)     Yes FedEx 225,198 06/30/26                
8.03 JPMCB FedEx (Baltimore)     Yes FedEx 306,016 12/31/31                
8.04 JPMCB Harman Becker     Yes Harman 188,042 10/31/30                
8.05 JPMCB GE Aviation (Lafayette)     Yes GE Aviation 306,406 09/13/30                
8.06 JPMCB GoDaddy     Yes GoDaddy 150,000 05/31/25                
8.07 JPMCB Carrier     Yes Carrier 517,000 09/30/26                
8.08 JPMCB Emerus     Yes Emerus 95,640 12/31/26                
8.09 JPMCB Cardinal Health     Yes Cardinal Health 275,951 04/30/30                
8.10 JPMCB Tyco Electronics     Yes TE Connectivity 176,648 04/30/24                
8.11 JPMCB FCA/Caterpillar     Yes FCA LLC 300,000 08/31/22                
8.12 JPMCB FedEx Ground (Staunton)     Yes FedEx 225,198 03/31/26                
8.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park     Yes QuadPackaging 205,000 12/16/21                
8.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park     Yes QuadPackaging 218,000 12/16/21                
8.15 JPMCB T-Mobile Call Center     Yes T-Mobile 66,500 02/28/25                
8.16 JPMCB Sikorsky Aircraft R&D Facility     Yes Sikorsky Aircraft 150,975 01/31/19                
8.17 JPMCB Vatterott College     Yes Vatterott College 90,000 12/31/24                
8.18 JPMCB Comcast     Yes Comcast 57,260 06/30/20                
8.19 JPMCB Alfa Laval Plant     Yes Alfa Laval 180,252 12/31/21                
8.20 JPMCB LKQ (New Braunfels)     Yes LKQ Corporation 98,771 01/31/34                
8.21 JPMCB Hitachi     Yes Hitachi 72,056 04/30/22                
8.22 JPMCB Cameron International     Yes Cameron 75,000 12/14/23                
8.23 JPMCB Alliance Data Systems Office     Yes Alliance Data 100,800 07/31/24                
8.24 JPMCB Synchrony Financial     Yes Synchrony Financial 67,775 05/31/25                
8.25 JPMCB Baxalta (Barry Pointe)     Yes Baxalta 16,686 08/31/32                
8.26 JPMCB Baxalta (Casselberry)     Yes Baxalta 16,694 10/31/32                
8.27 JPMCB Baxalta (Mounds View)     Yes Baxalta 16,694 11/30/30                
8.28 JPMCB Baxalta (Grand Rapids)     Yes Baxalta 16,694 11/30/30                
8.29 JPMCB Gerdau     Yes Gerdau 46,976 03/31/25                
8.30 JPMCB Baxalta (Wausau)     Yes Baxalta 16,694 10/31/30                
8.31 JPMCB Baxalta (Springfield)     Yes Baxalta 16,694 11/30/30                
8.32 JPMCB LKQ (Salisbury)     Yes LKQ Corporation 205,100 08/06/30                
8.33 JPMCB Baxalta (Ankeny)     Yes Baxalta 16,694 11/30/30                
8.34 JPMCB H&E Equipment Services (San Antonio)     Yes H&E Equipment Services 26,535 11/30/30                
8.35 JPMCB H&E Equipment Services (New Orleans)     Yes H&E Equipment Services 18,808 12/31/30                
8.36 JPMCB GE Aviation (Pompano)     Yes GE Aviation 30,892 08/14/22                
8.37 JPMCB Saint-Gobain Warehouse     Yes Saint-Gobain 102,950 09/01/24                
8.38 JPMCB H&E Equipment Services (Columbia)     Yes H&E Equipment Services 19,380 12/31/30                
8.39 JPMCB H&E Equipment Services (Yukon)     Yes H&E Equipment Services 19,608 06/30/30                
8.40 JPMCB LKQ (Toledo)     Yes LKQ Corporation 207,998 06/17/27                
8.41 JPMCB H&E Equipment Services (Greer)     Yes H&E Equipment Services 19,608 11/30/30                
9 JPMCB Starwood Capital Group Hotel Portfolio     No                      
9.01 JPMCB Larkspur Landing Sunnyvale     No                      
9.02 JPMCB Larkspur Landing Milpitas     No                      
9.03 JPMCB Larkspur Landing Campbell     No                      
9.04 JPMCB Larkspur Landing San Francisco     No                      

 

 A-1-25

 

 

ANNEX A-1

 

      RESERVE CAPS(20)     LARGEST TENANT (3), (21), (22), (23)   2nd LARGEST TENANT (21), (22), (23)   3rd LARGEST TENANT (3), (21), (23)
                                 
      Other   Single     Lease       Lease       Lease
Loan # Seller(1) Property Name  Reserve Cap ($)   Tenant Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration   3rd Largest Tenant Unit Size Expiration
9.05 JPMCB Larkspur Landing Pleasanton     No                      
9.06 JPMCB Larkspur Landing Bellevue     No                      
9.07 JPMCB Larkspur Landing Sacramento     No                      
9.08 JPMCB Hampton Inn Ann Arbor North     No                      
9.09 JPMCB Larkspur Landing Hillsboro     No                      
9.10 JPMCB Larkspur Landing Renton     No                      
9.11 JPMCB Holiday Inn Arlington Northeast Rangers Ballpark     No                      
9.12 JPMCB Residence Inn Toledo Maumee     No                      
9.13 JPMCB Residence Inn Williamsburg     No                      
9.14 JPMCB Hampton Inn Suites Waco South     No                      
9.15 JPMCB Holiday Inn Louisville Airport Fair Expo     No                      
9.16 JPMCB Courtyard Tyler     No                      
9.17 JPMCB Hilton Garden Inn Edison Raritan Center     No                      
9.18 JPMCB Hilton Garden Inn St Paul Oakdale     No                      
9.19 JPMCB Residence Inn Grand Rapids West     No                      
9.20 JPMCB Peoria, AZ Residence Inn     No                      
9.21 JPMCB Hampton Inn Suites Bloomington Normal     No                      
9.22 JPMCB Courtyard Chico     No                      
9.23 JPMCB Hampton Inn Suites Kokomo     No                      
9.24 JPMCB Hampton Inn Suites South Bend     No                      
9.25 JPMCB Courtyard Wichita Falls     No                      
9.26 JPMCB Hampton Inn Morehead     No                      
9.27 JPMCB Residence Inn Chico     No                      
9.28 JPMCB Courtyard Lufkin     No                      
9.29 JPMCB Hampton Inn Carlisle     No                      
9.30 JPMCB Springhill Suites Williamsburg     No                      
9.31 JPMCB Fairfield Inn Bloomington     No                      
9.32 JPMCB Waco Residence Inn     No                      
9.33 JPMCB Holiday Inn Express Fishers     No                      
9.34 JPMCB Larkspur Landing Folsom     No                      
9.35 JPMCB Springhill Suites Chicago Naperville Warrenville     No                      
9.36 JPMCB Holiday Inn Express & Suites Paris     No                      
9.37 JPMCB Toledo Homewood Suites     No                      
9.38 JPMCB Grand Rapids Homewood Suites     No                      
9.39 JPMCB Cheyenne Fairfield Inn and Suites     No                      
9.40 JPMCB Fairfield Inn Laurel     No                      
9.41 JPMCB Courtyard Akron Stow     No                      
9.42 JPMCB Larkspur Landing Roseville     No                      
9.43 JPMCB Towneplace Suites Bloomington     No                      
9.44 JPMCB Hampton Inn Danville     No                      
9.45 JPMCB Holiday Inn Norwich     No                      
9.46 JPMCB Hampton Inn Suites Longview North     No                      
9.47 JPMCB Springhill Suites Peoria Westlake     No                      
9.48 JPMCB Hampton Inn Suites Buda     No                      
9.49 JPMCB Shawnee Hampton Inn     No                      
9.50 JPMCB Racine Fairfield Inn     No                      
9.51 JPMCB Hampton Inn Selinsgrove Shamokin Dam     No                      
9.52 JPMCB Holiday Inn Express & Suites Terrell     No                      
9.53 JPMCB Westchase Homewood Suites     No                      
9.54 JPMCB Holiday Inn Express & Suites Tyler South     No                      
9.55 JPMCB Holiday Inn Express & Suites Huntsville     No                      
9.56 JPMCB Hampton Inn Sweetwater     No                      
9.57 JPMCB Comfort Suites Buda Austin South     No                      
9.58 JPMCB Fairfield Inn & Suites Weatherford     No                      
9.59 JPMCB Holiday Inn Express & Suites Altus     No                      
9.60 JPMCB Comfort Inn & Suites Paris     No                      
9.61 JPMCB Hampton Inn Suites Decatur     No                      
9.62 JPMCB Holiday Inn Express & Suites Texarkana East     No                      
9.63 JPMCB Mankato Fairfield Inn     No                      
9.64 JPMCB Candlewood Suites Texarkana     No                      
9.65 JPMCB Country Inn & Suites Houston Intercontinental Airport East     No                      
10 GACC General Motors Building     No Weil, Gotshal & Manges 489,867 08/31/34   Aramis 299,895 03/31/20   Perella Weinberg 130,155 01/31/22
11 GACC IRG Portfolio     No                      
11.01 GACC HBP Euclid     No Eaton Corporation 458,638 02/28/31   Tremco Incorporated 298,175 11/30/27   Turbine Engine Components 219,474 11/30/20
11.02 GACC LMA Massillon & Building E     No Meggitt Aircraft Braking 462,726 12/31/30   Step2 Company 224,856 05/19/23   Greenstar Mid-America 192,000 05/14/22
11.03 GACC LMA Building D     No Trelleborg Wheel Systems 219,382 10/31/23   Imperial Electric 126,925 12/31/20   Huntington National Bank 67,600 12/31/17
11.04 GACC NRR Commerce     No Kellogg Sales Company 173,711 05/31/19   Cattron-Theimeg, Inc. 82,289 10/31/24        
11.05 GACC Rockside Commerce     No Keystone Automotive 151,796 05/31/20   Wellsville Carpet Town 70,627 01/31/18   DAR-TECH, Inc. 69,516 06/23/20
12 JPMCB Villas at San Gabriel     No                      
13 JPMCB 150 Blackstone River Road     No Imperial Distribution 325,323 01/31/33   G3 Enterprises Inc. 228,009 09/30/24   Mid-States Packaging, Inc. 66,337 06/14/27
14 GACC Sheraton DFW     No                      
15 JPMCB 245 Park Avenue     No Société Générale 562,347 10/31/32   JPMorgan Chase Bank, National Association 225,438 10/31/22   Major League Baseball 220,565 10/31/22
16 GACC Walgreens Witkoff Portfolio     Various                      
16.01 GACC Worcester     Yes Walgreens 13,354 04/30/32                
16.02 GACC New Bedford     Yes Walgreens 15,272 04/30/32                
16.03 GACC Staten Island     Yes Walgreens 11,056 08/31/31                
16.04 GACC Windham     No Walgreens 13,987 08/31/32   Little Caesars 1,344 04/30/22        
16.05 GACC Yarmouth     Yes Walgreens 9,996 06/30/32                
16.06 GACC Hampstead     Yes Walgreens 15,035 05/30/32                
16.07 GACC Woodbury     Yes Walgreens 13,650 09/30/32                
17 GACC Preston Plaza     No Sovereign Bank 27,428 02/28/21   Slater & Matsil LLP 26,640 04/30/24   The Ayco Company 25,741 12/31/24
18 GACC Capital Centers II & III     No                      
18.01 GACC Capital Center II     No Travelers Insurance 72,588 12/31/21   Verizon 40,285 03/31/18   Institute For Business & Tech 31,360 07/31/19
18.02 GACC Capital Center III     No BlueCross BlueShield 54,161 12/31/20   Wells Fargo 53,742 09/30/19   Corelogic Real Estate Solution 28,180 08/31/19
19 GACC Lightstone Portfolio     No                      
19.01 GACC Hampton Inn & Suites Ft. Myers Beach     No                      
19.02 GACC aloft Rogers Bentonville     No                      
19.03 GACC Residence Inn Baton Rouge Siegen Lane     No                      
19.04 GACC Courtyard Baton Rouge Siegen Lane     No                      
19.05 GACC TownePlace Suites New Orleans Metairie     No                      
19.06 GACC Fairfield Inn & Suites Jonesboro     No                      
19.07 GACC TownePlace Suites Fayetteville North Springdale     No                      
20 GACC 18301 Von Karman     No Golden State Foods 54,370 02/28/25   Faris Lee Investments 17,495 03/31/22   Caladrius Biosciences 16,111 05/17/21
21 JPMCB Fullerton Plaza     No Bob’s Discount Furniture 36,513 03/31/23   TJ Maxx 35,676 07/31/21   OfficeMax 29,962 04/30/23
22 JPMCB Torre Plaza     Yes Amazon 88,580 02/28/25                

 

 A-1-26

 

 

ANNEX A-1

 

      RESERVE CAPS(20)     LARGEST TENANT (3), (21), (22), (23)   2nd LARGEST TENANT (21), (22), (23)   3rd LARGEST TENANT (3), (21), (23)
                                 
      Other   Single     Lease       Lease       Lease
Loan # Seller(1) Property Name  Reserve Cap ($)   Tenant Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration   3rd Largest Tenant Unit Size Expiration
23 GACC Covance Business Center     Yes Covance 333,600 12/31/25                
24 GACC Best Western Plus Truckee 155,000   No                      
25 GACC 18401 Von Karman     No RSM McGladrey 27,879 08/31/21   IBI Group 10,781 07/31/18   Fragomen, Del Rey, Bernsen 10,503 08/31/23
26 JPMCB Staybridge Suites St. Petersburg     No                      
27 JPMCB Mural Lofts     No                      
28 GACC EIP Logistics Portfolio     Various                      
28.01 GACC Mercury Paper, Inc.     Yes  Mercury Paper, Inc. 407,248 07/31/24                
28.02 GACC Precision Park     No  Amtrol 228,088 04/30/20    Anvil International 204,868 03/31/22   Regency Transportation 60,000 02/01/22
29 GACC Haggen Food & Pharmacy     Yes Haggen Food & Pharmacy 74,607 12/31/29                
30 JPMCB Home2 Suites Amarillo     No                      
31 JPMCB Hampton Inn & Suites Rome     No                      
32 JPMCB Preston Trail Atrium     No PrimeLending 17,284 07/31/18   Executive Workspace-Preston Trail, LLC 14,762 08/31/21   Suntex Ventures,LLC 14,419 10/31/21
33 GACC CVS New Orleans     Yes CVS 13,600 01/01/42                
34 GACC Bay Bridge Industrial Center     No WYSE Logistics, Inc. 32,620 12/31/18   Antique & Art Exchange 23,026 05/31/20   Sports Basement, Inc. 21,741 05/31/22
35 JPMCB Bank of America Building     No Associa Property Management 6,426 07/31/21   Bank of America 4,506 08/01/21   Hurricane Grill & Wings 4,500 12/31/32
36 GACC Wells Fargo Financial Center     No Frontline Tech 19,300 12/31/21   Wells Fargo 5,140 06/30/19   LRS Restaurants 3,437 06/30/27
37 GACC 1250 Mockingbird     No WellMed Medical Management, Inc. 29,275 07/31/22   Genesis 10 16,077 02/29/20   State of Texas (Attn. General) 14,135 03/31/22
38 JPMCB The Grove at 43rd Apartments     No                      
39 GACC Brittmoore Industrial Park     No Chris Ransome and Associates 9,600 05/31/22   Eurocharged Performance 8,400 08/31/21   The Shop Houston, LLC 6,000 03/31/22
40 GACC 11th & Kissling     No                      
41 GACC PPHC Manufacturing Facility     Yes Fleetwood Metal Industries, LLC 114,000 02/28/37                

 

 A-1-27

 

 

ANNEX A-1

 

        4th LARGEST TENANT (3),(21), (23)   5th LARGEST TENANT (21), (23)          
                               
            Lease       Lease   Loan   Lockbox Lockbox
Loan # Seller(1) Property Name   4th Largest Tenant Unit Size Expiration   5th Largest Tenant Unit Size Expiration   Purpose Principal / Carveout Guarantor(24)  (Y/N)  Type(25)
1 GACC Moffett Place Building 4                   Refinance Paul Guarantor LLC Yes Hard
2 GACC U-Haul SAC Portfolios 14, 15, 17                   Refinance Blackwater Investments, Inc. Yes Soft
2.01 GACC U-Haul of Medford                          
2.02 GACC U-Haul Center of Salisbury                          
2.03 GACC U-Haul Center North Rancho                          
2.04 GACC U-Haul Lincoln Park                          
2.05 GACC U-Haul of Inwood                          
2.06 GACC U-Haul Ctr Albany                           
2.07 GACC U-Haul Storage Black Rock                          
2.08 GACC U-Haul Center of Rockville                          
2.09 GACC U-Haul Storage Ivar Avenue                          
2.10 GACC U-Haul Center of Round Rock                          
2.11 GACC U-Haul Storage Glendora                          
2.12 GACC U-Haul Center Texas Avenue                          
2.13 GACC U-Haul Storage Tarrant Road                          
2.14 GACC U-Haul Storage Hulen                          
2.15 GACC U-Haul Ctr Beaumont                          
2.16 GACC U-Haul Storage Waxahachie                          
2.17 GACC U-Haul Center of Olathe                          
2.18 GACC U-Haul Kings Highway                          
2.19 GACC U-Haul Storage I-30                          
2.20 GACC U-Haul Storage Laurelwood                          
2.21 GACC U-Haul Ctr Downtown                          
2.22 GACC U-Haul Storage Business Avenue                          
3 JPMCB Station Place III   Pritchard Industries, Inc. 833 12/31/18           Refinance Seven Hundred 2nd Street Holdings Mezz LLC Yes Hard
4 JPMCB Treeview Industrial Portfolio                   Refinance Treeview Income Properties Holdco LLC Yes Hard
4.01 JPMCB Eastgate                          
4.02 JPMCB 1405 Worldwide                          
4.03 JPMCB 1200 Worldwide                          
4.04 JPMCB Landmark                          
4.05 JPMCB 100 Corporate Lakes                          
4.06 JPMCB Design Road                          
4.07 JPMCB 2055 Global Way                          
4.08 JPMCB Sabre Street   Ly Brothers Corporation 13,561 02/28/21                  
4.09 JPMCB 2205 Global Way                          
4.10 JPMCB 1280 Corporate Lakes                          
4.11 JPMCB 11 Boulden Circle                          
4.12 JPMCB 1300 Corporate Lakes                          
4.13 JPMCB 7 Boulden Circle                          
4.14 JPMCB 2 Boulden Circle                          
5 GACC AHIP Northeast Portfolio I                   Acquisition American Hotel Income Properties REIT Inc. Yes Hard
5.01 GACC Hilton Garden Inn - Baltimore White Marsh                          
5.02 GACC Homewood Suites - Allentown West Fogelsville                          
5.03 GACC Courtyard by Marriott - Wall at Monmouth Shores                          
5.04 GACC SpringHill Suites - Arundel Mills BWI Airport                          
5.05 GACC Homewood Suites - Dover Rockaway                          
6 JPMCB First Stamford Place   Elizabeth Arden, Inc. 39,775 10/31/21   Ernst & Young U.S. LLP 35,661 05/31/20   Refinance Empire State Realty OP, L.P. Yes Hard
7 JPMCB 521-523 East 72nd Street                   Refinance Sheldon H. Solow Yes Hard
8 JPMCB Gateway Net Lease Portfolio                   Acquisition ETCL Venture LP Yes Hard
8.01 JPMCB BAE Facility                          
8.02 JPMCB FedEx Ground (Stratford)                          
8.03 JPMCB FedEx (Baltimore)                          
8.04 JPMCB Harman Becker                          
8.05 JPMCB GE Aviation (Lafayette)                          
8.06 JPMCB GoDaddy                          
8.07 JPMCB Carrier                          
8.08 JPMCB Emerus                          
8.09 JPMCB Cardinal Health                          
8.10 JPMCB Tyco Electronics                          
8.11 JPMCB FCA/Caterpillar                          
8.12 JPMCB FedEx Ground (Staunton)                          
8.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park                          
8.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park                          
8.15 JPMCB T-Mobile Call Center                          
8.16 JPMCB Sikorsky Aircraft R&D Facility                          
8.17 JPMCB Vatterott College                          
8.18 JPMCB Comcast                          
8.19 JPMCB Alfa Laval Plant                          
8.20 JPMCB LKQ (New Braunfels)                          
8.21 JPMCB Hitachi                          
8.22 JPMCB Cameron International                          
8.23 JPMCB Alliance Data Systems Office                          
8.24 JPMCB Synchrony Financial                          
8.25 JPMCB Baxalta (Barry Pointe)                          
8.26 JPMCB Baxalta (Casselberry)                          
8.27 JPMCB Baxalta (Mounds View)                          
8.28 JPMCB Baxalta (Grand Rapids)                          
8.29 JPMCB Gerdau                          
8.30 JPMCB Baxalta (Wausau)                          
8.31 JPMCB Baxalta (Springfield)                          
8.32 JPMCB LKQ (Salisbury)                          
8.33 JPMCB Baxalta (Ankeny)                          
8.34 JPMCB H&E Equipment Services (San Antonio)                          
8.35 JPMCB H&E Equipment Services (New Orleans)                          
8.36 JPMCB GE Aviation (Pompano)                          
8.37 JPMCB Saint-Gobain Warehouse                          
8.38 JPMCB H&E Equipment Services (Columbia)                          
8.39 JPMCB H&E Equipment Services (Yukon)                          
8.40 JPMCB LKQ (Toledo)                          
8.41 JPMCB H&E Equipment Services (Greer)                          
9 JPMCB Starwood Capital Group Hotel Portfolio                   Refinance SCG Hotel Investors Holdings, L.P. Yes Soft Springing
9.01 JPMCB Larkspur Landing Sunnyvale                          
9.02 JPMCB Larkspur Landing Milpitas                          
9.03 JPMCB Larkspur Landing Campbell                          
9.04 JPMCB Larkspur Landing San Francisco                          

 

 A-1-28

 

 

ANNEX A-1

 

        4th LARGEST TENANT (3),(21), (23)   5th LARGEST TENANT (21), (23)          
                               
            Lease       Lease   Loan   Lockbox Lockbox
Loan # Seller(1) Property Name   4th Largest Tenant Unit Size Expiration   5th Largest Tenant Unit Size Expiration   Purpose Principal / Carveout Guarantor(24)  (Y/N)  Type(25)
9.05 JPMCB Larkspur Landing Pleasanton                          
9.06 JPMCB Larkspur Landing Bellevue                          
9.07 JPMCB Larkspur Landing Sacramento                          
9.08 JPMCB Hampton Inn Ann Arbor North                          
9.09 JPMCB Larkspur Landing Hillsboro                          
9.10 JPMCB Larkspur Landing Renton                          
9.11 JPMCB Holiday Inn Arlington Northeast Rangers Ballpark                          
9.12 JPMCB Residence Inn Toledo Maumee                          
9.13 JPMCB Residence Inn Williamsburg                          
9.14 JPMCB Hampton Inn Suites Waco South                          
9.15 JPMCB Holiday Inn Louisville Airport Fair Expo                          
9.16 JPMCB Courtyard Tyler                          
9.17 JPMCB Hilton Garden Inn Edison Raritan Center                          
9.18 JPMCB Hilton Garden Inn St Paul Oakdale                          
9.19 JPMCB Residence Inn Grand Rapids West                          
9.20 JPMCB Peoria, AZ Residence Inn                          
9.21 JPMCB Hampton Inn Suites Bloomington Normal                          
9.22 JPMCB Courtyard Chico                          
9.23 JPMCB Hampton Inn Suites Kokomo                          
9.24 JPMCB Hampton Inn Suites South Bend                          
9.25 JPMCB Courtyard Wichita Falls                          
9.26 JPMCB Hampton Inn Morehead                          
9.27 JPMCB Residence Inn Chico                          
9.28 JPMCB Courtyard Lufkin                          
9.29 JPMCB Hampton Inn Carlisle                          
9.30 JPMCB Springhill Suites Williamsburg                          
9.31 JPMCB Fairfield Inn Bloomington                          
9.32 JPMCB Waco Residence Inn                          
9.33 JPMCB Holiday Inn Express Fishers                          
9.34 JPMCB Larkspur Landing Folsom                          
9.35 JPMCB Springhill Suites Chicago Naperville Warrenville                          
9.36 JPMCB Holiday Inn Express & Suites Paris                          
9.37 JPMCB Toledo Homewood Suites                          
9.38 JPMCB Grand Rapids Homewood Suites                          
9.39 JPMCB Cheyenne Fairfield Inn and Suites                          
9.40 JPMCB Fairfield Inn Laurel                          
9.41 JPMCB Courtyard Akron Stow                          
9.42 JPMCB Larkspur Landing Roseville                          
9.43 JPMCB Towneplace Suites Bloomington                          
9.44 JPMCB Hampton Inn Danville                          
9.45 JPMCB Holiday Inn Norwich                          
9.46 JPMCB Hampton Inn Suites Longview North                          
9.47 JPMCB Springhill Suites Peoria Westlake                          
9.48 JPMCB Hampton Inn Suites Buda                          
9.49 JPMCB Shawnee Hampton Inn                          
9.50 JPMCB Racine Fairfield Inn                          
9.51 JPMCB Hampton Inn Selinsgrove Shamokin Dam                          
9.52 JPMCB Holiday Inn Express & Suites Terrell                          
9.53 JPMCB Westchase Homewood Suites                          
9.54 JPMCB Holiday Inn Express & Suites Tyler South                          
9.55 JPMCB Holiday Inn Express & Suites Huntsville                          
9.56 JPMCB Hampton Inn Sweetwater                          
9.57 JPMCB Comfort Suites Buda Austin South                          
9.58 JPMCB Fairfield Inn & Suites Weatherford                          
9.59 JPMCB Holiday Inn Express & Suites Altus                          
9.60 JPMCB Comfort Inn & Suites Paris                          
9.61 JPMCB Hampton Inn Suites Decatur                          
9.62 JPMCB Holiday Inn Express & Suites Texarkana East                          
9.63 JPMCB Mankato Fairfield Inn                          
9.64 JPMCB Candlewood Suites Texarkana                          
9.65 JPMCB Country Inn & Suites Houston Intercontinental Airport East                          
10 GACC General Motors Building   Apple 105,748 01/31/34   BAMCO 105,579 05/31/35   Refinance Boston Properties Limited Partnership, 767 LLC, Sungate Fifth Avenue LLC Yes Hard
11 GACC IRG Portfolio                   Refinance Stuart Lichter, Christopher Semarjian Yes Hard
11.01 GACC HBP Euclid   Premium Steel Sales 100,000 12/31/17   North American Plastics 70,097 06/30/22          
11.02 GACC LMA Massillon & Building E                          
11.03 GACC LMA Building D   Simply Canvas, Inc. 43,621 12/31/19   Prospect Mold & Die 22,350 01/31/19          
11.04 GACC NRR Commerce                          
11.05 GACC Rockside Commerce   HSN Catalog Services 30,000 05/31/20   Suntwist Corp. 29,602 11/30/18          
12 JPMCB Villas at San Gabriel                   Refinance Brad J. Zucker Yes Springing
13 JPMCB 150 Blackstone River Road                   Refinance Tracy Harpin, Charles S. Giroux, Tracy P. Goodman Yes Hard
14 GACC Sheraton DFW                   Acquisition Robert E. Buccini, Christopher F. Buccini, David B. Pollin Yes Hard
15 JPMCB 245 Park Avenue   Angelo Gordon 113,405 05/31/26   Rabobank 109,657 09/30/26   Acquisition 181 West Madison Holding LLC Yes Hard
16 GACC Walgreens Witkoff Portfolio                   Refinance Steven C. Witkoff Yes Hard
16.01 GACC Worcester                          
16.02 GACC New Bedford                          
16.03 GACC Staten Island                          
16.04 GACC Windham                          
16.05 GACC Yarmouth                          
16.06 GACC Hampstead                          
16.07 GACC Woodbury                          
17 GACC Preston Plaza   Texas Health Surgery Center 13,831 07/31/27   Progressive 11,932 02/28/22   Acquisition Gulf United Investments Corporation Yes Hard
18 GACC Capital Centers II & III                   Refinance Gracie Investing, LLC Yes Hard
18.01 GACC Capital Center II   Superior Vision Services 28,091 08/31/28   California Student Aid Commission 26,273 03/31/21          
18.02 GACC Capital Center III   Renaissance Food Group, LLC 26,528 06/30/19   Exam Works Inc 15,326 04/30/20          
19 GACC Lightstone Portfolio                   Acquisition Phoenix American Hospitality, LLC, American Hospitality Properties Fund I, LLC, American Hospitality Properties Fund III, LLC, W.L. Nelson Yes Hard
19.01 GACC Hampton Inn & Suites Ft. Myers Beach                          
19.02 GACC aloft Rogers Bentonville                          
19.03 GACC Residence Inn Baton Rouge Siegen Lane                          
19.04 GACC Courtyard Baton Rouge Siegen Lane                          
19.05 GACC TownePlace Suites New Orleans Metairie                          
19.06 GACC Fairfield Inn & Suites Jonesboro                          
19.07 GACC TownePlace Suites Fayetteville North Springdale                          
20 GACC 18301 Von Karman   Greenlaw Management 10,595 04/30/19   ArcBest 6,689 11/30/21   Recapitalization RSFC Holdings, LLC, HSFC Holdings, LLC Yes Hard
21 JPMCB Fullerton Plaza   Party City 11,569 01/31/19   Lane Bryant 4,000 01/31/22   Refinance Somerset Eagle Corp. Yes Hard
22 JPMCB Torre Plaza                   Acquisition HGGP Capital VIII, LLC, HGGP Capital IX, LLC, HGGP Capital XI, LLC Yes Hard

 

 A-1-29

 

 

ANNEX A-1

 

        4th LARGEST TENANT (3),(21), (23)   5th LARGEST TENANT (21), (23)          
                               
            Lease       Lease   Loan   Lockbox Lockbox
Loan # Seller(1) Property Name   4th Largest Tenant Unit Size Expiration   5th Largest Tenant Unit Size Expiration   Purpose Principal / Carveout Guarantor(24)  (Y/N)  Type(25)
23 GACC Covance Business Center                   Refinance NRFC NNN Holdings LLC Yes Hard
24 GACC Best Western Plus Truckee                   Refinance Juan Llaca Yes Hard
25 GACC 18401 Von Karman   Envisage Consulting, LLC 7,464 08/31/22   Harbottle Law Group 7,335 12/31/19   Recapitalization RSFC Holdings, LLC, HSFC Holdings, LLC Yes Hard
26 JPMCB Staybridge Suites St. Petersburg                   Acquisition TH Investment Holdings II, LLC Yes Hard
27 JPMCB Mural Lofts                   Refinance Eric Blumenfeld Yes Soft
28 GACC EIP Logistics Portfolio                   Acquisition/Refinance Bruce Levine, Donald A. Levine, Lewis Heafitz Yes Hard
28.01 GACC Mercury Paper, Inc.                          
28.02 GACC Precision Park    BSM Pump Corp. 42,607 09/30/21                  
29 GACC Haggen Food & Pharmacy                   Refinance Myles P. Friel Yes Springing
30 JPMCB Home2 Suites Amarillo                   Refinance Mansukhbhai Patel, Bradresh Desai Yes Hard
31 JPMCB Hampton Inn & Suites Rome                   Refinance Narendra V. Patel, Babubhai G. Patel Yes Springing
32 JPMCB Preston Trail Atrium   Mode Transportation, LLC 13,632 06/30/18   SearchDex, Inc. 10,143 05/31/21   Refinance Byron C. Cook Yes Hard
33 GACC CVS New Orleans                   Acquisition Persis Corporation Yes Springing
34 GACC Bay Bridge Industrial Center   Cuyana 17,291 07/31/22   Dish Co. SF 12,206 10/31/18   Refinance Peter Sullivan Associates, Inc. Yes Springing
35 JPMCB Bank of America Building   OTB NYS Off Track Betting 4,153 07/31/33   Gilman and Ciocia 3,600 07/31/20   Refinance Angelo Balbo Yes Springing
36 GACC Wells Fargo Financial Center   J&M Associates 3,200 12/31/19   Medi Winter Park, LLC 2,989 08/31/20   Acquisition Israel Lewin, Spencer Enslein Yes Springing
37 GACC 1250 Mockingbird   Dallas County Community College District 10,357 06/30/21   Comerica Bank 9,760 10/31/21   Refinance Ben A. Dalby, Ben A. Dalby and Karen I. Dalby, as trustees of the Dalby Family Trust, dated February 17, 1988, as Amended Yes Springing
38 JPMCB The Grove at 43rd Apartments                   Refinance Scott Leichtenberg Yes Springing
39 GACC Brittmoore Industrial Park   2R Millwork 3,000 05/31/18   D&D Tech Systems 3,000 02/28/18   Refinance John Able Yes Springing
40 GACC 11th & Kissling                   Refinance Ray K. Shahani Yes Springing
41 GACC PPHC Manufacturing Facility                   Recapitalization AG Net Lease III Corp., AG Net Lease III (SO) Corp. Yes Hard

 

 A-1-30

 

 

ANNEX A-1

 

        Pari Passu Debt   Additional Debt(27)   Total Debt
      Cash Management(25)   Pari Passu Pari Passu Pari Passu Total Cut-off         Additional       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
Loan # Seller(1) Property Name (Y/N) (Y/N)(26) 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 %
1 GACC Moffett Place Building 4 In Place Yes Yes 70,000,000 57,000,000 127,000,000   No Yes Mezzanine Loan 98,000,000 5.65000   225,000,000 1.16 72.7%
2 GACC U-Haul SAC Portfolios 14, 15, 17 Springing Yes Yes 68,859,925 59,878,195 128,738,120   No No NAP NAP NAP   128,738,120 1.63 60.5%
2.01 GACC U-Haul of Medford                             1.63 60.5%
2.02 GACC U-Haul Center of Salisbury                             1.63 60.5%
2.03 GACC U-Haul Center North Rancho                             1.63 60.5%
2.04 GACC U-Haul Lincoln Park                             1.63 60.5%
2.05 GACC U-Haul of Inwood                             1.63 60.5%
2.06 GACC U-Haul Ctr Albany                             1.63 60.5%
2.07 GACC U-Haul Storage Black Rock                             1.63 60.5%
2.08 GACC U-Haul Center of Rockville                             1.63 60.5%
2.09 GACC U-Haul Storage Ivar Avenue                             1.63 60.5%
2.10 GACC U-Haul Center of Round Rock                             1.63 60.5%
2.11 GACC U-Haul Storage Glendora                             1.63 60.5%
2.12 GACC U-Haul Center Texas Avenue                             1.63 60.5%
2.13 GACC U-Haul Storage Tarrant Road                             1.63 60.5%
2.14 GACC U-Haul Storage Hulen                             1.63 60.5%
2.15 GACC U-Haul Ctr Beaumont                             1.63 60.5%
2.16 GACC U-Haul Storage Waxahachie                             1.63 60.5%
2.17 GACC U-Haul Center of Olathe                             1.63 60.5%
2.18 GACC U-Haul Kings Highway                             1.63 60.5%
2.19 GACC U-Haul Storage I-30                             1.63 60.5%
2.20 GACC U-Haul Storage Laurelwood                             1.63 60.5%
2.21 GACC U-Haul Ctr Downtown                             1.63 60.5%
2.22 GACC U-Haul Storage Business Avenue                             1.63 60.5%
3 JPMCB Station Place III Springing Yes Yes 64,000,000 126,000,000 190,000,000   Yes No Permitted Mezzanine NAP NAP   190,000,000 3.00 47.6%
4 JPMCB Treeview Industrial Portfolio Springing Yes No 60,000,000 65,000,000 125,000,000   No No NAP NAP NAP   125,000,000 1.83 64.5%
4.01 JPMCB Eastgate                             1.83 64.5%
4.02 JPMCB 1405 Worldwide                             1.83 64.5%
4.03 JPMCB 1200 Worldwide                             1.83 64.5%
4.04 JPMCB Landmark                             1.83 64.5%
4.05 JPMCB 100 Corporate Lakes                             1.83 64.5%
4.06 JPMCB Design Road                             1.83 64.5%
4.07 JPMCB 2055 Global Way                             1.83 64.5%
4.08 JPMCB Sabre Street                             1.83 64.5%
4.09 JPMCB 2205 Global Way                             1.83 64.5%
4.10 JPMCB 1280 Corporate Lakes                             1.83 64.5%
4.11 JPMCB 11 Boulden Circle                             1.83 64.5%
4.12 JPMCB 1300 Corporate Lakes                             1.83 64.5%
4.13 JPMCB 7 Boulden Circle                             1.83 64.5%
4.14 JPMCB 2 Boulden Circle                             1.83 64.5%
5 GACC AHIP Northeast Portfolio I Springing Yes Yes 55,000,000 14,600,000 69,600,000   No No NAP NAP NAP   69,600,000 2.06 56.1%
5.01 GACC Hilton Garden Inn - Baltimore White Marsh                             2.06 56.1%
5.02 GACC Homewood Suites - Allentown West Fogelsville                             2.06 56.1%
5.03 GACC Courtyard by Marriott - Wall at Monmouth Shores                             2.06 56.1%
5.04 GACC SpringHill Suites - Arundel Mills BWI Airport                             2.06 56.1%
5.05 GACC Homewood Suites - Dover Rockaway                             2.06 56.1%
6 JPMCB First Stamford Place Springing Yes No 54,800,000 109,200,000 164,000,000   No Yes Mezzanine Loan 16,000,000 6.25000   180,000,000 1.73 63.2%
7 JPMCB 521-523 East 72nd Street Springing Yes Yes 50,000,000 35,000,000 85,000,000   Yes No Permitted Mezzanine NAP NAP   85,000,000 1.93 59.0%
8 JPMCB Gateway Net Lease Portfolio Springing Yes No 50,000,000 303,000,000 353,000,000   No Yes B-Note 170,000,000 5.40000   523,000,000 2.04 66.6%
8.01 JPMCB BAE Facility                             2.04 66.6%
8.02 JPMCB FedEx Ground (Stratford)                             2.04 66.6%
8.03 JPMCB FedEx (Baltimore)                             2.04 66.6%
8.04 JPMCB Harman Becker                             2.04 66.6%
8.05 JPMCB GE Aviation (Lafayette)                             2.04 66.6%
8.06 JPMCB GoDaddy                             2.04 66.6%
8.07 JPMCB Carrier                             2.04 66.6%
8.08 JPMCB Emerus                             2.04 66.6%
8.09 JPMCB Cardinal Health                             2.04 66.6%
8.10 JPMCB Tyco Electronics                             2.04 66.6%
8.11 JPMCB FCA/Caterpillar                             2.04 66.6%
8.12 JPMCB FedEx Ground (Staunton)                             2.04 66.6%
8.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park                             2.04 66.6%
8.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park                             2.04 66.6%
8.15 JPMCB T-Mobile Call Center                             2.04 66.6%
8.16 JPMCB Sikorsky Aircraft R&D Facility                             2.04 66.6%
8.17 JPMCB Vatterott College                             2.04 66.6%
8.18 JPMCB Comcast                             2.04 66.6%
8.19 JPMCB Alfa Laval Plant                             2.04 66.6%
8.20 JPMCB LKQ (New Braunfels)                             2.04 66.6%
8.21 JPMCB Hitachi                             2.04 66.6%
8.22 JPMCB Cameron International                             2.04 66.6%
8.23 JPMCB Alliance Data Systems Office                             2.04 66.6%
8.24 JPMCB Synchrony Financial                             2.04 66.6%
8.25 JPMCB Baxalta (Barry Pointe)                             2.04 66.6%
8.26 JPMCB Baxalta (Casselberry)                             2.04 66.6%
8.27 JPMCB Baxalta (Mounds View)                             2.04 66.6%
8.28 JPMCB Baxalta (Grand Rapids)                             2.04 66.6%
8.29 JPMCB Gerdau                             2.04 66.6%
8.30 JPMCB Baxalta (Wausau)                             2.04 66.6%
8.31 JPMCB Baxalta (Springfield)                             2.04 66.6%
8.32 JPMCB LKQ (Salisbury)                             2.04 66.6%
8.33 JPMCB Baxalta (Ankeny)                             2.04 66.6%
8.34 JPMCB H&E Equipment Services (San Antonio)                             2.04 66.6%
8.35 JPMCB H&E Equipment Services (New Orleans)                             2.04 66.6%
8.36 JPMCB GE Aviation (Pompano)                             2.04 66.6%
8.37 JPMCB Saint-Gobain Warehouse                             2.04 66.6%
8.38 JPMCB H&E Equipment Services (Columbia)                             2.04 66.6%
8.39 JPMCB H&E Equipment Services (Yukon)                             2.04 66.6%
8.40 JPMCB LKQ (Toledo)                             2.04 66.6%
8.41 JPMCB H&E Equipment Services (Greer)                             2.04 66.6%
9 JPMCB Starwood Capital Group Hotel Portfolio Springing Yes No 46,817,500 530,452,500 577,270,000   Yes No Permitted Mezzanine NAP NAP   577,270,000 2.72 60.4%
9.01 JPMCB Larkspur Landing Sunnyvale                             2.72 60.4%
9.02 JPMCB Larkspur Landing Milpitas                             2.72 60.4%
9.03 JPMCB Larkspur Landing Campbell                             2.72 60.4%
9.04 JPMCB Larkspur Landing San Francisco                             2.72 60.4%

 

 A-1-31

 

 

ANNEX A-1

 

        Pari Passu Debt   Additional Debt(27)   Total Debt
      Cash Management(25)   Pari Passu Pari Passu Pari Passu Total Cut-off         Additional       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
Loan # Seller(1) Property Name (Y/N) (Y/N)(26) 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 %
9.05 JPMCB Larkspur Landing Pleasanton                             2.72 60.4%
9.06 JPMCB Larkspur Landing Bellevue                             2.72 60.4%
9.07 JPMCB Larkspur Landing Sacramento                             2.72 60.4%
9.08 JPMCB Hampton Inn Ann Arbor North                             2.72 60.4%
9.09 JPMCB Larkspur Landing Hillsboro                             2.72 60.4%
9.10 JPMCB Larkspur Landing Renton                             2.72 60.4%
9.11 JPMCB Holiday Inn Arlington Northeast Rangers Ballpark                             2.72 60.4%
9.12 JPMCB Residence Inn Toledo Maumee                             2.72 60.4%
9.13 JPMCB Residence Inn Williamsburg                             2.72 60.4%
9.14 JPMCB Hampton Inn Suites Waco South                             2.72 60.4%
9.15 JPMCB Holiday Inn Louisville Airport Fair Expo                             2.72 60.4%
9.16 JPMCB Courtyard Tyler                             2.72 60.4%
9.17 JPMCB Hilton Garden Inn Edison Raritan Center                             2.72 60.4%
9.18 JPMCB Hilton Garden Inn St Paul Oakdale                             2.72 60.4%
9.19 JPMCB Residence Inn Grand Rapids West                             2.72 60.4%
9.20 JPMCB Peoria, AZ Residence Inn                             2.72 60.4%
9.21 JPMCB Hampton Inn Suites Bloomington Normal                             2.72 60.4%
9.22 JPMCB Courtyard Chico                             2.72 60.4%
9.23 JPMCB Hampton Inn Suites Kokomo                             2.72 60.4%
9.24 JPMCB Hampton Inn Suites South Bend                             2.72 60.4%
9.25 JPMCB Courtyard Wichita Falls                             2.72 60.4%
9.26 JPMCB Hampton Inn Morehead                             2.72 60.4%
9.27 JPMCB Residence Inn Chico                             2.72 60.4%
9.28 JPMCB Courtyard Lufkin                             2.72 60.4%
9.29 JPMCB Hampton Inn Carlisle                             2.72 60.4%
9.30 JPMCB Springhill Suites Williamsburg                             2.72 60.4%
9.31 JPMCB Fairfield Inn Bloomington                             2.72 60.4%
9.32 JPMCB Waco Residence Inn                             2.72 60.4%
9.33 JPMCB Holiday Inn Express Fishers                             2.72 60.4%
9.34 JPMCB Larkspur Landing Folsom                             2.72 60.4%
9.35 JPMCB Springhill Suites Chicago Naperville Warrenville                             2.72 60.4%
9.36 JPMCB Holiday Inn Express & Suites Paris                             2.72 60.4%
9.37 JPMCB Toledo Homewood Suites                             2.72 60.4%
9.38 JPMCB Grand Rapids Homewood Suites                             2.72 60.4%
9.39 JPMCB Cheyenne Fairfield Inn and Suites                             2.72 60.4%
9.40 JPMCB Fairfield Inn Laurel                             2.72 60.4%
9.41 JPMCB Courtyard Akron Stow                             2.72 60.4%
9.42 JPMCB Larkspur Landing Roseville                             2.72 60.4%
9.43 JPMCB Towneplace Suites Bloomington                             2.72 60.4%
9.44 JPMCB Hampton Inn Danville                             2.72 60.4%
9.45 JPMCB Holiday Inn Norwich                             2.72 60.4%
9.46 JPMCB Hampton Inn Suites Longview North                             2.72 60.4%
9.47 JPMCB Springhill Suites Peoria Westlake                             2.72 60.4%
9.48 JPMCB Hampton Inn Suites Buda                             2.72 60.4%
9.49 JPMCB Shawnee Hampton Inn                             2.72 60.4%
9.50 JPMCB Racine Fairfield Inn                             2.72 60.4%
9.51 JPMCB Hampton Inn Selinsgrove Shamokin Dam                             2.72 60.4%
9.52 JPMCB Holiday Inn Express & Suites Terrell                             2.72 60.4%
9.53 JPMCB Westchase Homewood Suites                             2.72 60.4%
9.54 JPMCB Holiday Inn Express & Suites Tyler South                             2.72 60.4%
9.55 JPMCB Holiday Inn Express & Suites Huntsville                             2.72 60.4%
9.56 JPMCB Hampton Inn Sweetwater                             2.72 60.4%
9.57 JPMCB Comfort Suites Buda Austin South                             2.72 60.4%
9.58 JPMCB Fairfield Inn & Suites Weatherford                             2.72 60.4%
9.59 JPMCB Holiday Inn Express & Suites Altus                             2.72 60.4%
9.60 JPMCB Comfort Inn & Suites Paris                             2.72 60.4%
9.61 JPMCB Hampton Inn Suites Decatur                             2.72 60.4%
9.62 JPMCB Holiday Inn Express & Suites Texarkana East                             2.72 60.4%
9.63 JPMCB Mankato Fairfield Inn                             2.72 60.4%
9.64 JPMCB Candlewood Suites Texarkana                             2.72 60.4%
9.65 JPMCB Country Inn & Suites Houston Intercontinental Airport East                             2.72 60.4%
10 GACC General Motors Building Springing Yes No 45,200,000 1,424,800,000 1,470,000,000   No Yes B-Note 830,000,000 3.43000   2,300,000,000 2.77 47.9%
11 GACC IRG Portfolio Springing Yes Yes 44,890,511 27,433,090 72,323,602   No No NAP NAP NAP   72,323,602 1.46 68.9%
11.01 GACC HBP Euclid                             1.46 68.9%
11.02 GACC LMA Massillon & Building E                             1.46 68.9%
11.03 GACC LMA Building D                             1.46 68.9%
11.04 GACC NRR Commerce                             1.46 68.9%
11.05 GACC Rockside Commerce                             1.46 68.9%
12 JPMCB Villas at San Gabriel Springing No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP
13 JPMCB 150 Blackstone River Road In Place No NAP NAP NAP NAP   No Yes Mezzanine Loan 7,000,000 8.50000   42,000,000 1.37 70.0%
14 GACC Sheraton DFW Springing No NAP NAP NAP NAP   No Yes Mezzanine Loan 4,500,000 11.00000   38,415,785 1.77 83.5%
15 JPMCB 245 Park Avenue Springing Yes No 32,000,000 1,048,000,000 1,080,000,000   No Yes Mezzanine Loans (568,000,000)/Subordinate Debt (120,000,000) 688,000,000 5.28990   1,768,000,000 1.42 80.0%
16 GACC Walgreens Witkoff Portfolio In Place Yes Yes 32,000,000 16,150,000 48,150,000   No No NAP NAP NAP   48,150,000 1.10 78.3%
16.01 GACC Worcester                             1.10 78.3%
16.02 GACC New Bedford                             1.10 78.3%
16.03 GACC Staten Island                             1.10 78.3%
16.04 GACC Windham                             1.10 78.3%
16.05 GACC Yarmouth                             1.10 78.3%
16.06 GACC Hampstead                             1.10 78.3%
16.07 GACC Woodbury                             1.10 78.3%
17 GACC Preston Plaza Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP
18 GACC Capital Centers II & III Springing Yes Yes 26,928,867 21,443,357 48,372,224   No No NAP NAP NAP   48,372,224 1.74 68.8%
18.01 GACC Capital Center II                             1.74 68.8%
18.02 GACC Capital Center III                             1.74 68.8%
19 GACC Lightstone Portfolio Springing Yes No 25,000,000 40,000,000 65,000,000   No No NAP NAP NAP   65,000,000 2.13 61.6%
19.01 GACC Hampton Inn & Suites Ft. Myers Beach                             2.13 61.6%
19.02 GACC aloft Rogers Bentonville                             2.13 61.6%
19.03 GACC Residence Inn Baton Rouge Siegen Lane                             2.13 61.6%
19.04 GACC Courtyard Baton Rouge Siegen Lane                             2.13 61.6%
19.05 GACC TownePlace Suites New Orleans Metairie                             2.13 61.6%
19.06 GACC Fairfield Inn & Suites Jonesboro                             2.13 61.6%
19.07 GACC TownePlace Suites Fayetteville North Springdale                             2.13 61.6%
20 GACC 18301 Von Karman Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP
21 JPMCB Fullerton Plaza Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP
22 JPMCB Torre Plaza In Place Yes No 20,000,000 25,000,000 45,000,000   No No NAP NAP NAP   45,000,000 2.20 66.5%

 

 A-1-32

 

 

ANNEX A-1

 

        Pari Passu Debt   Additional Debt(27)   Total Debt
      Cash Management(25)   Pari Passu Pari Passu Pari Passu Total Cut-off         Additional       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
Loan # Seller(1) Property Name (Y/N) (Y/N)(26) 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 %
23 GACC Covance Business Center Springing Yes Yes 15,185,000 10,000,000 25,185,000   No No NAP NAP NAP   25,185,000 1.56 73.0%
24 GACC Best Western Plus Truckee Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP
25 GACC 18401 Von Karman Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP
26 JPMCB Staybridge Suites St. Petersburg Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP
27 JPMCB Mural Lofts Springing No NAP NAP NAP NAP   No Yes B-Note 4,000,000 8.95000   16,500,000 1.10 77.5%
28 GACC EIP Logistics Portfolio Springing Yes No 12,000,000 29,000,000 41,000,000   No No NAP NAP NAP   41,000,000 1.37 70.8%
28.01 GACC Mercury Paper, Inc.                             1.37 70.8%
28.02 GACC Precision Park                             1.37 70.8%
29 GACC Haggen Food & Pharmacy Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP
30 JPMCB Home2 Suites Amarillo Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP
31 JPMCB Hampton Inn & Suites Rome Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP
32 JPMCB Preston Trail Atrium Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP
33 GACC CVS New Orleans Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP
34 GACC Bay Bridge Industrial Center Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP
35 JPMCB Bank of America Building Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP
36 GACC Wells Fargo Financial Center Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP
37 GACC 1250 Mockingbird Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP
38 JPMCB The Grove at 43rd Apartments Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP
39 GACC Brittmoore Industrial Park Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP
40 GACC 11th & Kissling Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP
41 GACC PPHC Manufacturing Facility In Place No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP

 

 A-1-33

 

 

ANNEX A-1

 

      Total Debt   HOTEL OPERATING STATISTICS  
      Total Debt                                  
       UW NOI   2014 2014 2014 2015 2015 2015 2016 2016 2016 Most Recent Most Recent Most Recent UW UW UW  
Loan # Seller(1) Property Name  Debt Yield %   Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #
1 GACC Moffett Place Building 4 6.9%                                 1
2 GACC U-Haul SAC Portfolios 14, 15, 17 10.2%                                 2
2.01 GACC U-Haul of Medford 10.2%                                 2.01
2.02 GACC U-Haul Center of Salisbury 10.2%                                 2.02
2.03 GACC U-Haul Center North Rancho 10.2%                                 2.03
2.04 GACC U-Haul Lincoln Park 10.2%                                 2.04
2.05 GACC U-Haul of Inwood 10.2%                                 2.05
2.06 GACC U-Haul Ctr Albany 10.2%                                 2.06
2.07 GACC U-Haul Storage Black Rock 10.2%                                 2.07
2.08 GACC U-Haul Center of Rockville 10.2%                                 2.08
2.09 GACC U-Haul Storage Ivar Avenue 10.2%                                 2.09
2.10 GACC U-Haul Center of Round Rock 10.2%                                 2.10
2.11 GACC U-Haul Storage Glendora 10.2%                                 2.11
2.12 GACC U-Haul Center Texas Avenue 10.2%                                 2.12
2.13 GACC U-Haul Storage Tarrant Road 10.2%                                 2.13
2.14 GACC U-Haul Storage Hulen 10.2%                                 2.14
2.15 GACC U-Haul Ctr Beaumont 10.2%                                 2.15
2.16 GACC U-Haul Storage Waxahachie 10.2%                                 2.16
2.17 GACC U-Haul Center of Olathe 10.2%                                 2.17
2.18 GACC U-Haul Kings Highway 10.2%                                 2.18
2.19 GACC U-Haul Storage I-30 10.2%                                 2.19
2.20 GACC U-Haul Storage Laurelwood 10.2%                                 2.20
2.21 GACC U-Haul Ctr Downtown 10.2%                                 2.21
2.22 GACC U-Haul Storage Business Avenue 10.2%                                 2.22
3 JPMCB Station Place III 11.9%                                 3
4 JPMCB Treeview Industrial Portfolio 9.2%                                 4
4.01 JPMCB Eastgate 9.2%                                 4.01
4.02 JPMCB 1405 Worldwide 9.2%                                 4.02
4.03 JPMCB 1200 Worldwide 9.2%                                 4.03
4.04 JPMCB Landmark 9.2%                                 4.04
4.05 JPMCB 100 Corporate Lakes 9.2%                                 4.05
4.06 JPMCB Design Road 9.2%                                 4.06
4.07 JPMCB 2055 Global Way 9.2%                                 4.07
4.08 JPMCB Sabre Street 9.2%                                 4.08
4.09 JPMCB 2205 Global Way 9.2%                                 4.09
4.10 JPMCB 1280 Corporate Lakes 9.2%                                 4.10
4.11 JPMCB 11 Boulden Circle 9.2%                                 4.11
4.12 JPMCB 1300 Corporate Lakes 9.2%                                 4.12
4.13 JPMCB 7 Boulden Circle 9.2%                                 4.13
4.14 JPMCB 2 Boulden Circle 9.2%                                 4.14
5 GACC AHIP Northeast Portfolio I 14.0%   77.1% 121.55 93.73 80.8% 125.84 101.67 84.0% 127.16 106.80 84.0% 127.47 107.02 82.4% 126.66 104.34 5
5.01 GACC Hilton Garden Inn - Baltimore White Marsh 14.0%   71.3% 123.70 88.14 78.0% 130.77 101.97 81.4% 132.73 108.10 82.2% 131.53 108.13 80.1% 131.14 105.04 5.01
5.02 GACC Homewood Suites - Allentown West Fogelsville 14.0%   85.8% 118.92 102.04 87.7% 126.15 110.64 90.3% 132.12 119.25 89.1% 133.67 119.10 88.4% 129.91 114.84 5.02
5.03 GACC Courtyard by Marriott - Wall at Monmouth Shores 14.0%   71.9% 123.67 88.91 76.1% 127.49 97.00 79.1% 130.33 103.06 78.7% 130.61 102.84 77.4% 129.05 99.90 5.03
5.04 GACC SpringHill Suites - Arundel Mills BWI Airport 14.0%   80.8% 119.49 96.55 83.1% 120.93 100.53 86.2% 116.05 100.03 85.9% 115.75 99.45 84.5% 118.35 100.03 5.04
5.05 GACC Homewood Suites - Dover Rockaway 14.0%   77.9% 122.10 95.15 80.1% 122.98 98.51 83.9% 124.46 104.42 84.5% 126.35 106.70 82.3% 124.67 102.57 5.05
6 JPMCB First Stamford Place 11.5%                                 6
7 JPMCB 521-523 East 72nd Street 7.8%                                 7
8 JPMCB Gateway Net Lease Portfolio 9.5%                                 8
8.01 JPMCB BAE Facility 9.5%                                 8.01
8.02 JPMCB FedEx Ground (Stratford) 9.5%                                 8.02
8.03 JPMCB FedEx (Baltimore) 9.5%                                 8.03
8.04 JPMCB Harman Becker 9.5%                                 8.04
8.05 JPMCB GE Aviation (Lafayette) 9.5%                                 8.05
8.06 JPMCB GoDaddy 9.5%                                 8.06
8.07 JPMCB Carrier 9.5%                                 8.07
8.08 JPMCB Emerus 9.5%                                 8.08
8.09 JPMCB Cardinal Health 9.5%                                 8.09
8.10 JPMCB Tyco Electronics 9.5%                                 8.10
8.11 JPMCB FCA/Caterpillar 9.5%                                 8.11
8.12 JPMCB FedEx Ground (Staunton) 9.5%                                 8.12
8.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park 9.5%                                 8.13
8.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park 9.5%                                 8.14
8.15 JPMCB T-Mobile Call Center 9.5%                                 8.15
8.16 JPMCB Sikorsky Aircraft R&D Facility 9.5%                                 8.16
8.17 JPMCB Vatterott College 9.5%                                 8.17
8.18 JPMCB Comcast 9.5%                                 8.18
8.19 JPMCB Alfa Laval Plant 9.5%                                 8.19
8.20 JPMCB LKQ (New Braunfels) 9.5%                                 8.20
8.21 JPMCB Hitachi 9.5%                                 8.21
8.22 JPMCB Cameron International 9.5%                                 8.22
8.23 JPMCB Alliance Data Systems Office 9.5%                                 8.23
8.24 JPMCB Synchrony Financial 9.5%                                 8.24
8.25 JPMCB Baxalta (Barry Pointe) 9.5%                                 8.25
8.26 JPMCB Baxalta (Casselberry) 9.5%                                 8.26
8.27 JPMCB Baxalta (Mounds View) 9.5%                                 8.27
8.28 JPMCB Baxalta (Grand Rapids) 9.5%                                 8.28
8.29 JPMCB Gerdau 9.5%                                 8.29
8.30 JPMCB Baxalta (Wausau) 9.5%                                 8.30
8.31 JPMCB Baxalta (Springfield) 9.5%                                 8.31
8.32 JPMCB LKQ (Salisbury) 9.5%                                 8.32
8.33 JPMCB Baxalta (Ankeny) 9.5%                                 8.33
8.34 JPMCB H&E Equipment Services (San Antonio) 9.5%                                 8.34
8.35 JPMCB H&E Equipment Services (New Orleans) 9.5%                                 8.35
8.36 JPMCB GE Aviation (Pompano) 9.5%                                 8.36
8.37 JPMCB Saint-Gobain Warehouse 9.5%                                 8.37
8.38 JPMCB H&E Equipment Services (Columbia) 9.5%                                 8.38
8.39 JPMCB H&E Equipment Services (Yukon) 9.5%                                 8.39
8.40 JPMCB LKQ (Toledo) 9.5%                                 8.40
8.41 JPMCB H&E Equipment Services (Greer) 9.5%                                 8.41
9 JPMCB Starwood Capital Group Hotel Portfolio 12.4%   73.7% 112.28 82.80 74.8% 116.76 87.29 74.7% 119.48 89.23 74.6% 119.07 88.81 74.6% 118.83 88.67 9
9.01 JPMCB Larkspur Landing Sunnyvale 12.4%   87.2% 162.16 141.34 88.5% 179.70 158.96 84.9% 197.69 167.79 83.8% 199.55 167.27 83.8% 199.55 167.27 9.01
9.02 JPMCB Larkspur Landing Milpitas 12.4%   88.9% 135.66 120.55 87.7% 157.13 137.80 86.2% 171.70 148.04 85.7% 172.92 148.13 85.7% 172.92 148.13 9.02
9.03 JPMCB Larkspur Landing Campbell 12.4%   85.6% 139.34 119.29 88.3% 154.90 136.80 86.5% 167.19 144.58 84.3% 166.46 140.39 84.3% 166.46 140.39 9.03
9.04 JPMCB Larkspur Landing San Francisco 12.4%   83.2% 152.77 127.14 89.5% 159.49 142.80 86.6% 166.87 144.45 84.9% 164.49 139.70 84.9% 164.49 139.70 9.04

 

 A-1-34

 

 

ANNEX A-1

 

      Total Debt   HOTEL OPERATING STATISTICS  
      Total Debt                                  
       UW NOI   2014 2014 2014 2015 2015 2015 2016 2016 2016 Most Recent Most Recent Most Recent UW UW UW  
Loan # Seller(1) Property Name  Debt Yield %   Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #
9.05 JPMCB Larkspur Landing Pleasanton 12.4%   83.4% 108.10 90.12 85.4% 125.20 106.98 84.3% 137.65 116.11 82.9% 137.21 113.71 82.9% 137.21 113.71 9.05
9.06 JPMCB Larkspur Landing Bellevue 12.4%   80.6% 114.57 92.37 81.8% 122.12 99.93 78.5% 129.69 101.77 78.8% 128.35 101.18 78.8% 128.35 101.18 9.06
9.07 JPMCB Larkspur Landing Sacramento 12.4%   81.3% 107.26 87.15 82.1% 111.13 91.25 82.7% 110.53 91.41 83.0% 110.73 91.90 83.0% 110.73 91.90 9.07
9.08 JPMCB Hampton Inn Ann Arbor North 12.4%   78.4% 125.10 98.08 75.0% 130.36 97.72 75.9% 136.29 103.44 73.9% 136.53 100.96 73.9% 136.53 100.96 9.08
9.09 JPMCB Larkspur Landing Hillsboro 12.4%   70.6% 105.54 74.53 77.5% 109.87 85.10 76.2% 114.55 87.32 74.1% 115.72 85.79 74.1% 115.72 85.79 9.09
9.10 JPMCB Larkspur Landing Renton 12.4%   81.9% 103.92 85.11 80.4% 114.37 91.99 79.4% 116.22 92.30 80.3% 117.03 93.97 80.3% 117.03 93.97 9.10
9.11 JPMCB Holiday Inn Arlington Northeast Rangers Ballpark 12.4%   69.8% 111.45 77.85 75.0% 115.49 86.64 76.4% 116.90 89.34 78.3% 115.33 90.31 78.3% 115.33 90.31 9.11
9.12 JPMCB Residence Inn Toledo Maumee 12.4%   84.4% 117.89 99.44 79.9% 120.41 96.24 80.4% 122.83 98.78 81.7% 123.56 101.00 81.7% 123.56 101.00 9.12
9.13 JPMCB Residence Inn Williamsburg 12.4%   69.6% 126.36 87.99 71.4% 127.00 90.74 74.8% 134.93 100.88 73.0% 133.55 97.54 73.0% 133.55 97.54 9.13
9.14 JPMCB Hampton Inn Suites Waco South 12.4%   77.1% 113.39 87.39 79.3% 116.45 92.40 78.5% 119.42 93.74 77.7% 120.72 93.84 77.7% 120.72 93.84 9.14
9.15 JPMCB Holiday Inn Louisville Airport Fair Expo 12.4%   73.1% 118.24 86.42 77.6% 126.05 97.86 74.5% 136.79 101.84 72.9% 135.94 99.11 72.9% 135.94 99.11 9.15
9.16 JPMCB Courtyard Tyler 12.4%   71.0% 117.53 83.49 64.3% 119.42 76.74 60.2% 107.94 65.03 58.8% 107.32 63.11 58.8% 107.32 63.11 9.16
9.17 JPMCB Hilton Garden Inn Edison Raritan Center 12.4%   69.9% 115.60 80.78 76.7% 121.63 93.29 76.0% 128.01 97.32 78.1% 126.40 98.76 78.1% 126.40 98.76 9.17
9.18 JPMCB Hilton Garden Inn St Paul Oakdale 12.4%   78.5% 124.15 97.41 80.7% 127.55 102.97 80.8% 134.69 108.78 80.0% 134.01 107.19 80.0% 134.01 107.19 9.18
9.19 JPMCB Residence Inn Grand Rapids West 12.4%   77.8% 114.12 88.82 75.6% 122.15 92.29 77.9% 127.84 99.60 72.6% 129.34 93.96 72.6% 129.34 93.96 9.19
9.20 JPMCB Peoria, AZ Residence Inn 12.4%   86.3% 104.20 89.89 84.6% 112.87 95.52 81.2% 121.31 98.45 80.8% 120.72 97.54 80.8% 120.72 97.54 9.20
9.21 JPMCB Hampton Inn Suites Bloomington Normal 12.4%   67.4% 120.58 81.28 73.8% 115.52 85.27 70.9% 111.80 79.30 70.8% 111.57 78.95 70.8% 111.57 78.95 9.21
9.22 JPMCB Courtyard Chico 12.4%   81.3% 108.81 88.47 75.4% 121.67 91.71 84.8% 127.41 108.09 84.6% 129.64 109.64 84.6% 129.64 109.64 9.22
9.23 JPMCB Hampton Inn Suites Kokomo 12.4%   79.3% 111.70 88.60 77.8% 116.99 91.02 78.9% 121.85 96.18 77.9% 121.77 94.88 77.9% 121.77 94.88 9.23
9.24 JPMCB Hampton Inn Suites South Bend 12.4%   65.6% 123.96 81.34 63.8% 124.82 79.64 69.1% 126.33 87.25 69.9% 126.11 88.19 69.9% 126.11 88.19 9.24
9.25 JPMCB Courtyard Wichita Falls 12.4%   70.7% 104.36 73.80 72.4% 108.93 78.89 73.9% 111.24 82.18 77.4% 109.53 84.74 77.4% 109.53 84.74 9.25
9.26 JPMCB Hampton Inn Morehead 12.4%   64.4% 105.89 68.20 60.7% 111.29 67.53 65.2% 109.84 71.60 66.6% 108.23 72.10 66.6% 108.23 72.10 9.26
9.27 JPMCB Residence Inn Chico 12.4%   81.6% 106.47 86.84 86.6% 120.75 104.58 86.6% 129.06 111.80 88.0% 129.19 113.64 88.0% 129.19 113.64 9.27
9.28 JPMCB Courtyard Lufkin 12.4%   72.8% 105.10 76.47 74.8% 111.11 83.10 67.7% 106.19 71.94 64.9% 104.79 68.01 64.9% 104.79 68.01 9.28
9.29 JPMCB Hampton Inn Carlisle 12.4%   72.5% 125.07 90.63 77.5% 124.63 96.57 77.7% 126.65 98.42 76.1% 126.65 96.34 76.1% 126.65 96.34 9.29
9.30 JPMCB Springhill Suites Williamsburg 12.4%   68.2% 102.55 69.89 69.5% 104.07 72.32 71.9% 107.72 77.49 71.7% 105.82 75.89 71.7% 105.82 75.89 9.30
9.31 JPMCB Fairfield Inn Bloomington 12.4%   60.5% 100.40 60.74 61.3% 94.16 57.69 84.4% 90.65 76.55 87.1% 89.99 78.38 87.1% 89.99 78.38 9.31
9.32 JPMCB Waco Residence Inn 12.4%   78.5% 116.05 91.07 84.9% 119.31 101.24 82.7% 130.33 107.73 82.0% 132.95 108.98 82.0% 132.95 108.98 9.32
9.33 JPMCB Holiday Inn Express Fishers 12.4%   59.3% 106.29 63.05 61.5% 109.46 67.36 65.7% 112.09 73.61 67.1% 111.18 74.59 67.1% 111.18 74.59 9.33
9.34 JPMCB Larkspur Landing Folsom 12.4%   78.5% 107.46 84.41 85.0% 108.44 92.17 85.4% 108.82 92.96 86.4% 107.99 93.35 86.4% 107.99 93.35 9.34
9.35 JPMCB Springhill Suites Chicago Naperville Warrenville 12.4%   67.2% 99.41 66.77 69.1% 101.39 70.07 66.0% 101.84 67.21 67.1% 102.88 69.04 66.9% 102.88 68.85 9.35
9.36 JPMCB Holiday Inn Express & Suites Paris 12.4%   69.6% 99.50 69.21 69.6% 104.51 72.69 72.5% 103.96 75.34 72.6% 104.27 75.65 72.6% 104.27 75.65 9.36
9.37 JPMCB Toledo Homewood Suites 12.4%   78.3% 113.34 88.78 80.3% 111.83 89.76 82.0% 120.93 99.14 82.2% 123.31 101.33 82.2% 123.31 101.33 9.37
9.38 JPMCB Grand Rapids Homewood Suites 12.4%   84.2% 108.27 91.17 88.6% 119.59 105.93 86.9% 123.19 107.09 84.1% 124.56 104.80 84.1% 124.56 104.80 9.38
9.39 JPMCB Cheyenne Fairfield Inn and Suites 12.4%   86.1% 119.16 102.65 80.1% 123.44 98.83 77.3% 120.66 93.31 74.6% 118.88 88.74 74.6% 118.88 88.74 9.39
9.40 JPMCB Fairfield Inn Laurel 12.4%   71.0% 96.49 68.52 76.0% 97.56 74.15 78.2% 97.20 76.01 79.9% 97.48 77.87 79.9% 97.48 77.87 9.40
9.41 JPMCB Courtyard Akron Stow 12.4%   75.7% 115.07 87.06 72.8% 116.95 85.16 69.2% 118.60 82.05 65.9% 118.14 77.88 65.9% 118.14 77.88 9.41
9.42 JPMCB Larkspur Landing Roseville 12.4%   79.1% 94.06 74.39 80.6% 103.26 83.26 78.2% 105.46 82.44 79.5% 106.46 84.60 79.5% 106.46 84.60 9.42
9.43 JPMCB Towneplace Suites Bloomington 12.4%   70.9% 93.84 66.52 72.6% 89.93 65.27 85.8% 89.97 77.20 89.1% 90.13 80.30 89.1% 90.13 80.30 9.43
9.44 JPMCB Hampton Inn Danville 12.4%   73.1% 121.35 88.66 72.0% 122.36 88.07 77.7% 124.08 96.44 80.0% 124.27 99.39 80.0% 124.27 99.39 9.44
9.45 JPMCB Holiday Inn Norwich 12.4%   50.5% 122.68 61.92 53.1% 123.41 65.50 57.2% 130.53 74.61 56.7% 131.41 74.49 56.7% 131.41 74.49 9.45
9.46 JPMCB Hampton Inn Suites Longview North 12.4%   77.9% 119.20 92.84 73.8% 121.91 90.02 63.1% 109.81 69.28 63.8% 106.52 67.99 63.8% 106.52 67.99 9.46
9.47 JPMCB Springhill Suites Peoria Westlake 12.4%   68.4% 104.98 71.84 64.6% 105.89 68.38 60.5% 102.23 61.81 63.3% 100.19 63.47 63.3% 100.19 63.47 9.47
9.48 JPMCB Hampton Inn Suites Buda 12.4%   80.5% 113.92 91.76 81.1% 126.29 102.38 74.3% 131.43 97.64 74.5% 128.83 95.97 74.5% 128.83 95.97 9.48
9.49 JPMCB Shawnee Hampton Inn 12.4%   76.0% 106.65 81.08 75.6% 104.80 79.21 76.7% 106.41 81.65 77.6% 105.70 81.98 77.6% 105.70 81.98 9.49
9.50 JPMCB Racine Fairfield Inn 12.4%   69.4% 101.79 70.63 72.1% 105.40 76.02 67.9% 115.33 78.36 68.6% 115.68 79.34 68.6% 115.68 79.34 9.50
9.51 JPMCB Hampton Inn Selinsgrove Shamokin Dam 12.4%   68.7% 112.08 76.96 69.1% 113.85 78.65 73.4% 115.75 84.98 75.6% 117.11 88.57 75.6% 117.11 88.57 9.51
9.52 JPMCB Holiday Inn Express & Suites Terrell 12.4%   75.2% 99.87 75.06 81.7% 97.79 79.93 82.1% 102.53 84.22 84.0% 102.02 85.71 84.0% 102.02 85.71 9.52
9.53 JPMCB Westchase Homewood Suites 12.4%   80.1% 154.38 123.61 82.1% 149.62 122.91 68.0% 132.38 90.03 63.4% 131.07 83.14 63.6% 131.07 83.37 9.53
9.54 JPMCB Holiday Inn Express & Suites Tyler South 12.4%   75.1% 108.96 81.78 62.2% 107.69 66.96 62.8% 100.00 62.82 65.9% 98.22 64.70 65.9% 98.22 64.70 9.54
9.55 JPMCB Holiday Inn Express & Suites Huntsville 12.4%   89.2% 122.71 109.46 77.0% 129.06 99.34 64.7% 115.31 74.55 65.5% 111.81 73.27 65.5% 111.81 73.27 9.55
9.56 JPMCB Hampton Inn Sweetwater 12.4%   81.2% 106.34 86.30 74.2% 101.47 75.33 67.3% 96.20 64.79 62.9% 94.90 59.73 62.9% 94.90 59.73 9.56
9.57 JPMCB Comfort Suites Buda Austin South 12.4%   70.3% 95.32 66.97 77.5% 95.88 74.31 75.6% 99.48 75.24 76.8% 98.28 75.46 76.8% 98.28 75.46 9.57
9.58 JPMCB Fairfield Inn & Suites Weatherford 12.4%   54.3% 74.72 40.57 58.3% 78.26 45.61 58.8% 81.60 47.96 63.4% 81.60 51.72 63.4% 81.60 51.72 9.58
9.59 JPMCB Holiday Inn Express & Suites Altus 12.4%   63.2% 84.59 53.44 66.5% 79.17 52.65 68.0% 83.13 56.57 67.4% 83.76 56.47 67.4% 83.76 56.47 9.59
9.60 JPMCB Comfort Inn & Suites Paris 12.4%   64.1% 76.85 49.30 62.9% 82.16 51.64 67.6% 83.44 56.45 67.4% 83.63 56.40 67.4% 83.63 56.40 9.60
9.61 JPMCB Hampton Inn Suites Decatur 12.4%   69.8% 91.92 64.19 68.5% 89.41 61.28 63.9% 88.62 56.64 64.6% 88.11 56.94 64.6% 88.11 56.94 9.61
9.62 JPMCB Holiday Inn Express & Suites Texarkana East 12.4%   55.5% 69.55 38.59 64.0% 71.83 45.94 66.1% 75.07 49.60 66.5% 75.50 50.18 66.5% 75.50 50.18 9.62
9.63 JPMCB Mankato Fairfield Inn 12.4%   60.4% 80.09 48.35 63.7% 83.54 53.19 57.9% 91.78 53.16 58.0% 93.96 54.49 58.0% 93.96 54.49 9.63
9.64 JPMCB Candlewood Suites Texarkana 12.4%   55.3% 53.79 29.73 66.0% 57.72 38.11 77.7% 54.39 42.25 75.0% 54.70 41.04 75.0% 54.70 41.04 9.64
9.65 JPMCB Country Inn & Suites Houston Intercontinental Airport East 12.4%   71.5% 80.42 57.50 70.6% 83.51 59.00 70.5% 92.01 64.84 54.1% 87.69 47.48 70.6% 83.51 59.00 9.65
10 GACC General Motors Building 9.9%                                 10
11 GACC IRG Portfolio 11.0%                                 11
11.01 GACC HBP Euclid 11.0%                                 11.01
11.02 GACC LMA Massillon & Building E 11.0%                                 11.02
11.03 GACC LMA Building D 11.0%                                 11.03
11.04 GACC NRR Commerce 11.0%                                 11.04
11.05 GACC Rockside Commerce 11.0%                                 11.05
12 JPMCB Villas at San Gabriel NAP                                 12
13 JPMCB 150 Blackstone River Road 7.9%                                 13
14 GACC Sheraton DFW 13.8%         72.8% 122.49 89.11 78.8% 127.59 100.52 78.4% 129.29 101.38 78.4% 129.29 101.38 14
15 JPMCB 245 Park Avenue 6.5%                                 15
16 GACC Walgreens Witkoff Portfolio 7.1%                                 16
16.01 GACC Worcester 7.1%                                 16.01
16.02 GACC New Bedford 7.1%                                 16.02
16.03 GACC Staten Island 7.1%                                 16.03
16.04 GACC Windham 7.1%                                 16.04
16.05 GACC Yarmouth 7.1%                                 16.05
16.06 GACC Hampstead 7.1%                                 16.06
16.07 GACC Woodbury 7.1%                                 16.07
17 GACC Preston Plaza NAP                                 17
18 GACC Capital Centers II & III 12.3%                                 18
18.01 GACC Capital Center II 12.3%                                 18.01
18.02 GACC Capital Center III 12.3%                                 18.02
19 GACC Lightstone Portfolio 14.8%   68.0% 104.88 71.31 71.8% 108.66 77.98 76.0% 114.56 87.12 77.5% 115.84 89.74 73.9% 114.32 84.52 19
19.01 GACC Hampton Inn & Suites Ft. Myers Beach 14.8%   75.8% 108.46 82.16 81.0% 119.48 96.79 78.6% 127.91 100.58 78.4% 125.72 98.55 78.0% 125.50 97.89 19.01
19.02 GACC aloft Rogers Bentonville 14.8%   61.2% 117.23 71.79 56.4% 124.94 70.41 58.5% 128.18 75.02 58.2% 129.42 75.27 58.2% 128.51 74.74 19.02
19.03 GACC Residence Inn Baton Rouge Siegen Lane 14.8%   62.7% 106.53 66.75 75.0% 100.28 75.22 85.7% 114.75 98.29 89.6% 119.58 107.19 79.0% 115.00 90.85 19.03
19.04 GACC Courtyard Baton Rouge Siegen Lane 14.8%   68.5% 104.73 71.70 71.6% 105.96 75.83 80.3% 109.58 88.01 82.6% 112.56 93.01 78.0% 110.00 85.80 19.04
19.05 GACC TownePlace Suites New Orleans Metairie 14.8%   70.9% 107.24 76.07 74.5% 109.31 81.47 81.3% 106.54 86.59 81.6% 104.42 85.15 78.0% 104.42 81.45 19.05
19.06 GACC Fairfield Inn & Suites Jonesboro 14.8%   74.8% 96.01 71.77 76.9% 102.72 79.03 80.3% 111.67 89.67 82.3% 116.30 95.67 78.5% 115.00 90.28 19.06
19.07 GACC TownePlace Suites Fayetteville North Springdale 14.8%   63.0% 86.50 54.48 69.5% 92.84 64.53 69.7% 101.67 70.81 72.6% 102.93 74.75 70.0% 101.00 70.70 19.07
20 GACC 18301 Von Karman NAP                                 20
21 JPMCB Fullerton Plaza NAP                                 21
22 JPMCB Torre Plaza 8.9%                                 22

 

 A-1-35

 

 

ANNEX A-1

 

      Total Debt   HOTEL OPERATING STATISTICS  
      Total Debt                                  
       UW NOI   2014 2014 2014 2015 2015 2015 2016 2016 2016 Most Recent Most Recent Most Recent UW UW UW  
Loan # Seller(1) Property Name  Debt Yield %   Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #
23 GACC Covance Business Center 9.9%                                 23
24 GACC Best Western Plus Truckee NAP   40.3% 132.99 53.59 44.7% 153.40 68.57 60.6% 155.08 93.99 65.1% 155.20 100.99 65.1% 155.20 100.99 24
25 GACC 18401 Von Karman NAP                                 25
26 JPMCB Staybridge Suites St. Petersburg NAP         80.7% 117.55 94.86 78.6% 136.82 107.61 77.3% 137.13 105.95 77.3% 137.13 105.95 26
27 JPMCB Mural Lofts 6.8%                                 27
28 GACC EIP Logistics Portfolio 10.5%                                 28
28.01 GACC Mercury Paper, Inc. 10.5%                                 28.01
28.02 GACC Precision Park 10.5%                                 28.02
29 GACC Haggen Food & Pharmacy NAP                                 29
30 JPMCB Home2 Suites Amarillo NAP               89.0% 108.13 96.24 89.4% 112.70 100.75 89.4% 112.70 100.75 30
31 JPMCB Hampton Inn & Suites Rome NAP                     76.5% 128.48 98.34 76.5% 128.48 98.34 31
32 JPMCB Preston Trail Atrium NAP                                 32
33 GACC CVS New Orleans NAP                                 33
34 GACC Bay Bridge Industrial Center NAP                                 34
35 JPMCB Bank of America Building NAP                                 35
36 GACC Wells Fargo Financial Center NAP                                 36
37 GACC 1250 Mockingbird NAP                                 37
38 JPMCB The Grove at 43rd Apartments NAP                                 38
39 GACC Brittmoore Industrial Park NAP                                 39
40 GACC 11th & Kissling NAP                                 40
41 GACC PPHC Manufacturing Facility NAP                                 41

 

 A-1-36

 

  

  JPMDB Commercial Mortgage Securities 2017-C7
   
  Footnotes to Annex A-1
   
(1) “JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; and “GACC” denotes German American Capital Corporation, as Mortgage Loan Seller.

With respect to Loan No. 1, Moffett Place Building 4, the whole loan was co-originated by Deutsche Bank AG, acting through its New York Branch and Wells Fargo Bank, National Association.

With respect to Loan No. 3, Station Place III, the whole loan was co-originated by JPMCB and Citi Real Estate Funding Inc.

With respect to Loan No. 6, First Stamford Place, the whole loan was co-originated by JPMCB and Wells Fargo Bank, National Association.

With respect to Loan No. 8, Gateway Net Lease Portfolio, the whole loan was co-originated by JPMCB and Bank of America, N.A.

With respect to Loan No. 9, Starwood Capital Group Hotel Portfolio, the whole loan was co-originated by JPMCB, Barclays Bank PLC, Bank of America, N.A. and Deutsche Bank AG, acting through its New York Branch.

With respect to Loan No. 10, General Motors Building, the whole loan was co-originated by Morgan Stanley Bank, N.A., Citigroup Global Markets Realty Corp., Deutsche Bank AG, acting through its New York Branch and Wells Fargo Bank, National Association.
 
With respect to Loan No. 15, 245 Park Avenue, the whole loan was co-originated by JPMCB, Natixis Real Estate Capital LLC, Société Générale, Deutsche Bank AG, acting through its New York Branch and Barclays Bank PLC.

With respect to Loan No. 28, EIP Logistics Portfolio, such mortgage loan was originated by and acquired from Cantor Commercial Real Estate Lending, L.P.

With respect to Loan No. 33, CVS New Orleans, such mortgage loan was originated by and acquired from Cantor Commercial Real Estate Lending, L.P.

With respect to Loan No. 40, 11th & Kissling, such mortgage loan was originated by and acquired from Cantor Commercial Real Estate Lending, L.P.
   
(2) Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.

With respect to Loan No. 7, 521-523 East 72nd Street, the mortgaged property includes a total of 99,316 square feet of rentable area, which consists of 90,609 square feet of medical office space, 8,207 square feet of multifamily space (consisting of 10 units) and 500 square feet of retail space. The square footage shown in Units above excludes the multifamily units.

With respect to Loan No. 21, Fullerton Plaza, McDonald’s Corporation owns its improvements but not the underlying land, which is ground leased from the borrower.
   
(3) In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy. UW Revenues ($), UW NOI ($) and UW NCF ($) are generally calculated by the Mortgage Loan Seller in accordance with its underwriting guidelines. UW NOI ($) and UW NCF ($) may include contractual or market rent escalations and, in the case of certain tenants, may be based on the average rent paid by the tenant through either the term of the related lease or the mortgage loan. Please see “Description of the Mortgage Pool—Certain Calculations and Definitions” for additional information.

With respect to Loan No. 1, Moffett Place Building 4, the sole tenant at the mortgaged property, Google, is leasing the mortgaged property under a lease that commenced on August 1, 2017, but is currently building out its space and has free rent through October 2018. At origination, the borrower reserved $17,046,036 with

 

 A-1-37

 

 

  respect to the free rent in a rent concession reserve and $13,247,677 in an outstanding tenant improvements and leasing commissions reserve.

With respect to Loan No. 3, Station Place III, the Largest Tenant, the U.S. Securities and Exchange Commission, has issued a request for proposal to lease 1,274,000 square feet of space with offers due in November 2017. If the (a) tenant does not either (i) exercise its renewal option or (ii) enter into a new lease or an amendment of the existing lease that is on substantially the same terms as those set forth in the renewal provisions in the current lease, in each case prior to 12 months prior to the expiration date of the current lease or (b) if the tenant “goes dark”, vacates or abandons 75% or more of its premises, a cash sweep event will be triggered under the loan documents.

With respect to Loan No. 6, First Stamford Place, the 3rd Largest Tenant, Partner Reinsurance Company of The U.S., has taken possession of its space but has not commenced paying rent.
   
  With respect to Loan Nos. 8.25 and 8.26, Gateway Net Lease Portfolio – Baxalta (Barry Pointe) and Gateway Net Lease Portfolio – Baxalta (Casselberry), at origination, the borrowers were required to deposit $10,720,000 into a reserve account to be disbursed in accordance with certain conditions provided in the loan documents. The sole tenant at each such mortgaged property, Baxalta, has a signed lease but has not taken occupancy or commenced paying rent. The tenants are currently constructing their improvements and are expected to open for business in the fourth quarter of 2017.

With respect to Loan No. 10, General Motors Building, the Largest Tenant, Weil, Gotshal & Manges, has a lease for 1,890 square feet that begins in April 2018. The 4th Largest Tenant, Apple, is temporarily occupying the space expected to be occupied by Under Armour once its lease commences while the Apple cube space and expansion is under construction. Apple is obligated to vacate its temporary space by December 31, 2018 and has the right to terminate its entire lease if its space is not delivered by February 3, 2020, subject to force majeure. Apple leases 2,754 square feet of storage space through December 31, 2018 and 102,994 square feet through January 1, 2034. Apple has 17 months of free rent, equal to $9,562,500, on its 21,907 square feet of expansion space that commenced in August 2017. Under Armour has entered into a lease for approximately 2.5% of net rentable square footage at the mortgaged property, and is the 2nd largest tenant by underwritten rent (approximately 11.3% of underwritten rent), but is not yet in occupancy or required to pay rent.  Under Armour’s lease commences upon the substantial completion of the landlord’s work, which is projected to be January 1, 2019. Under Armour has the right to terminate its lease if its space is not delivered by July 1, 2019; provided that the failure to deliver the space is not due to tenant caused delays or force majeure. Under Armour has a free rent period, equal to $30,000,000, beginning July 2018 through June 2020. In lieu of depositing the free rent reserves for Apple and Under Armour at origination, the borrower delivered to the lender a guaranty (a “BPLP Guaranty”) under which a borrower sponsor, Boston Properties Limited Partnership, provided a payment guaranty, that in part, guarantees the amount of free rent for Apple and Under Armour. In addition, the BPLP Guaranty guarantees the gap rent between the rent that Apple is currently paying to occupy the space that is expected to be occupied by Under Armour, and the rent Under Armour will be required to pay once its lease commences.

With respect to Loan No. 13, 150 Blackstone River Road, the Largest Tenant, Imperial Distribution, has taken possession of its space but has not commenced paying rent.

With respect to Loan No. 14, Sheraton DFW, approximately 36.2% of UW Revenues ($) is attributable to the food and beverage revenues at the mortgaged property.
   
  With respect to Loan No. 15, 245 Park Avenue, the 3rd Largest Tenant, Major League Baseball (“MLB”), has announced that it plans to vacate its space at the end of its lease term in October 2022 and that it has executed a lease at another location and intends to move in to such location in 2019. If MLB does not renew its lease 12 months before its lease expiration date or if MLB vacates or abandons all or substantially all of its premises, a cash sweep event will be triggered under the loan documents. Additionally, Occupancy % includes HNA Capital USA LLC (an affiliate of the loan sponsor) and MIO Partners, together representing approximately 2.7% of the remeasured net rentable square feet, which have executed leases but have not yet taken occupancy.
   
(4) With respect to all mortgage loans, with the exceptions of the mortgage loans listed below, the Current LTV % and the Maturity LTV % are based on the “as-is” Appraisal Value ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met.

 

 A-1-38

 

 

  With respect to Loan No. 1, Moffett Place Building 4, the appraisal’s “as-stabilized” value of $309,500,000 for the mortgaged property, effective November 1, 2018, was used, which assumes proposed improvements have been completed and that the mortgaged property is fully leased to stabilized occupancy. At loan origination, the borrower reserved approximately $30.3 million in outstanding tenant improvements and free rent associated with the lease of the sole tenant, Google. The “as-is” appraised value for the mortgaged property is $269,100,000, which results in a Current LTV % of 47.2% and a Maturity LTV % of 42.9%.

With respect to Loan No. 5, AHIP Northeast Portfolio I, the Appraised Value ($) represents the “as complete” value of $124,000,000 for the mortgaged properties, effective on various dates, which assumes the completion of the required property improvement plan (“PIP”) at each mortgaged property. At loan origination, the borrower reserved $4,519,224.31, the estimated aggregate cost of the PIPs. The “as-is” appraised value for all of the mortgaged properties is $113,000,000, which results in a Current LTV % of 61.6% and a Maturity LTV % of 56.4%.

With respect to Loan Nos. 8.25 and 8.26, Gateway Net Lease Portfolio – Baxalta (Barry Pointe) and Gateway Net Lease Portfolio – Baxalta (Casselberry), the property’s Appraised Value ($) represents the “As Complete” value of $8,250,000 and $7,850,000, respectively, which assumes the mortgaged property is 100% leased upon completion of the construction. The Baxalta (Barry Pointe) property’s “as-is” appraised value as of February 27, 2017 is $1,375,000. The Baxalta (Casselberry) Property’s “as-is” appraised value as of February 22, 2017 is $1,850,000. According to the borrower sponsor, each mortgaged property is expected to open for business in the fourth quarter of 2017. The aggregate “as-is” appraised value of the portfolio as of February and March 2017, is $769,115,000, which does not include the two properties under construction, which results in a Current LTV % and Maturity LTV % of 45.9% and 45.9%, respectively.
   
  With respect to Loan No. 9, Starwood Capital Group Hotel Portfolio, the Appraised Value ($), reflects the value attributed to the aggregate value of the Starwood Capital Group Hotel Portfolio as a whole. The sum of the value of each of the individual mortgaged properties on an individual basis is $889.2 million, and the value of the portfolio as a whole is $956.0 million. The sum of the value of each individual property of $889.2 million is based on the “As-Renovated” value for the mortgaged properties identified as Residence Inn Grand Rapids West, Hampton Inn Morehead, Courtyard Lufkin, Waco Residence Inn, Toledo Homewood Suites, Grand Rapids Homewood Suites, Westchase Homewood Suites, Shawnee Hampton Inn and Racine Fairfield Inn. The “As-Renovated” value assumes that a potential buyer would need to undertake a renovation following an acquisition in order to meet current brand standards and/or maintain the mortgaged property in competitive condition. The sum of the value of each of individual mortgaged property’s ‘as-is” appraised value as of April 23, 2017 is $884.7 million, which results in a Current LTV % and Maturity LTV % of 65.3% and 65.3%, respectively.

With respect to Loan No. 12, Villas at San Gabriel, the property’s Appraised Value ($) represents the “As Complete” value of $64,700,000, which assumes the mortgaged property is 100% leased upon completion of construction. The “as-is” appraised value as of July 28, 2017, for the mortgaged property is $62,400,000, which results in a Current LTV % of 68.9% and a Maturity LTV % of 63.4%.

With respect to Loan No. 19, Lightstone Portfolio, the Appraised Value ($) represents the “As Complete” value for each mortgaged property other than the Hampton Inn & Suites Ft. Myers Beach mortgaged property, effective on June 1, 2018, which assumes the completion of the required PIP at each mortgaged property. At loan origination, the borrowers reserved $2,408,000, the aggregate estimated cost of the PIPs, in full. The sum of the “as-is” appraised value for all of the mortgaged properties is $101,000,000, which results in a Current LTV % of 64.4% and a Maturity LTV % of 56.6%.
   
(5) For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), and Maturity/ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.
   
(6) With respect to Loan Nos. 1, 2, 3, 4, 5, 6, 7, 8, 9, 10, 11, 15, 16, 18, 19, 22, 23, 27 and 28, Moffett Place Building 4, U-Haul SAC Portfolios 14, 15, 17, Station Place III, Treeview Industrial Portfolio, AHIP Northeast Portfolio I, First Stamford Place, 521-523 East 72nd Street, Gateway Net Lease Portfolio, Starwood Capital Group Hotel Portfolio, General Motors Building, IRG Portfolio, 245 Park Avenue, Walgreens Witkoff Portfolio, Capital Centers II and III, Lightstone Portfolio, Torre Plaza, Covance Business Center, Mural Lofts and EIP Logistics Portfolio, the mortgage loans are part of larger split whole loans, which consist of the mortgage loan and one or more pari passu and/or subordinate components. Please see “Description of the Mortgage Pool—The Whole Loans” for additional information.

 

 A-1-39

 

 

(7) Each number identifies a group of related borrowers.

With respect to Loan No. 8, Gateway Net Lease Portfolio, the loan has 42 borrowers, each of which is a single purpose bankruptcy remote Delaware limited liability company.

With respect to Loan No. 9, Starwood Capital Group Hotel Portfolio, the loan has 128 borrowers, 92 of which are single purpose Delaware limited liability companies and 36 single purpose limited partnerships, each structured to be bankruptcy remote.

With respect to Loan No. 38, The Grove at 43rd Apartments, the borrowers own the mortgaged property as tenants-in-common.
   
(8) For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee Fee Rate (including the Certificate Administrator Fee Rate), the Senior Trust Advisor Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”).
   
(9) For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.
   
(10) With respect to all mortgage loans, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.
   
(11) With respect to Loan No. 3, Station Place III, the first payment date for the mortgage loan is December 1, 2017. On the Closing Date, JPMCB will deposit sufficient funds to pay the interest associated with the interest due for the November payment for the related mortgage loan. First Payment Date, Seasoning, Prepayment Provision (Payments), Rem. Term and IO Period are inclusive of the additional November payment funded by JPMCB on the Closing Date.
   
(12) With respect to Loan No. 2, U-Haul SAC Portfolios 14, 15, 17, the mortgage loan has an ARD feature with an anticipated repayment date of September 6, 2027, with an increase in the interest rate equal to the greater of (i) 6.7025% per annum and (ii) the 10-year treasury yield as of the Anticipated Repayment Date plus 4.520%, until the Final Mat Date of September 6, 2037.

With respect to Loan No. 16, Walgreens Witkoff Portfolio, the mortgage loan has an ARD feature with an anticipated repayment date of September 8, 2027, with an increase in the interest rate equal to the greater of (i) 8.04000% per annum and (ii) the 10-year swap yield as of the ARD plus 5.95000%, until the Final Mat. Date of September 8, 2031.

With respect to Loan No. 41, PPHC Manufacturing Facility, the mortgage loan has an ARD feature with an anticipated repayment date of September 6, 2027, with an increase in the interest rate equal to the greater of (i) 6.55000% per annum and (ii) the sum of (x) the bid side yield to maturity for the “on the run” US Treasury note with a 10-year maturity plus (y) the mid-market 10-year swap spread plus 2.30000%, until the Final Mat. Date of September 6, 2035.
   
(13) The “L” component of the prepayment provision represents lockout payments.
The “Def” component of the prepayment provision represents defeasance payments.
The “YM” component of the prepayment provision represents yield maintenance payments.
The “O” Component of the prepayment provision represents the free payments including the Maturity Date.

In the case of certain mortgage loans, the loan documents permit the related borrower to prepay a portion of the mortgage loan in connection with partial releases of collateral, to cure a cash sweep period triggered by certain events or circumstances or to meet certain financial metrics contained in the related loan documents.

With respect to Loan No. 1, Moffett Place Building 4, the lockout period is required to be at least 26 payments beginning with and including the first payment date of September 6, 2017. Defeasance of the full $127.0 million Moffett Place Building 4 Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) August 3, 2020. The assumed lockout period of 26 months is based on the expected closing date of the JPMDB 2017-C7 securitization in October 2017. The actual lockout period may be longer.

 

 A-1-40

 

 

  With respect to Loan No. 2, U-Haul SAC Portfolios 14, 15, 17, the lockout period is required to be at least 25 payments beginning with and including the first payment date of October 6, 2017. Defeasance of the full $129.0 million U-Haul SAC Portfolios 14, 15, 17 Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) October 6, 2021. The assumed lockout period of 25 months is based on the expected closing date of the JPMDB 2017-C7 securitization in October 2017. The actual lockout period may be longer. In addition, provided no event of default has occurred and is continuing, the borrower has the option to prepay the whole loan in whole but not in part with payment of a yield maintenance premium if the defeasance period has not expired by October 6, 2021.
   
  With respect to Loan No. 3, Station Place III, inclusive of the interest to be deposited by JPMCB for the November 2017 payment date, the defeasance lockout period will be at least 24 payments beginning with and including November 1, 2017. Defeasance of the full $190.0 million Station Place III Whole Loan is permitted at any time prior to the open period and after the earlier to occur of (i) the date that is two years after the closing date of the securitization that includes the last note to be securitized and (ii) December 1, 2021. The assumed lockout period of 24 months is based on the expected closing date of the JPMDB 2017-C7 securitization in October 2017. The actual lockout period may be longer. The borrower is also permitted to prepay the Station Place III Whole Loan on or after December 1, 2019 with the payment of a yield maintenance premium.

With respect to Loan No. 5, AHIP Northeast Portfolio I, the lockout period is required to be at least 27 payments beginning with and including the first payment date of August 6, 2017. Defeasance of the full $69.6 million AHIP Northeast Portfolio I Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) June 22, 2020. The assumed lockout period of 27 months is based on the expected closing date of the JPMDB 2017-C7 securitization in October 2017. The actual lockout period may be longer.

With respect to Loan No. 7, 521-523 East 72nd Street, the lockout period will be at least 26 payments beginning with and including the first payment date of September 1, 2017. Defeasance of the full $85.0 million 521-523 East 72nd Street Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of any securitization that holds any promissory note evidencing all or a portion of the 521-523 East 72nd Street Whole Loan and (ii) July 6, 2020.

With respect to Loan No. 8, Gateway Net Lease Portfolio, the lockout period will be at least 24 payments beginning with and including the first payment date of July 5, 2017. Defeasance of the full $523.0 million Gateway Net Lease Portfolio Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the final securitization that includes the last note to be securitized and (ii) May 19, 2020. The assumed lockout period of 24 months is based on the expected JPMDB 2017-C7 securitization closing date in October 2017. The actual lockout period may be longer.
   
  With respect to Loan No. 10, General Motors Building, the lockout period will be at least 28 payment dates beginning with and including the first payment date of July 9, 2017. Defeasance of the full $2.3 billion General Motors Building Whole Loan is permitted after the date that is the earlier of (i) June 7, 2020 and (ii) two years from the closing date of the securitization that includes the last note to be securitized. The assumed lockout period of 28 payments is based on the expected JPMDB 2017-C7 securitization closing date in October 2017. The actual lockout period may be longer.

With respect to Loan No. 11, IRG Portfolio, the lockout period is required to be at least 26 payments beginning with and including the first payment date of September 6, 2017. Defeasance of the full $72.5 million IRG Portfolio Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) July 21, 2020. The assumed lockout period of 26 months is based on the expected closing date of the JPMDB 2017-C7 securitization in October 2017. The actual lockout period may be longer.

With respect to Loan No. 15, 245 Park Avenue, the lockout period is required to be at least 28 payments beginning with and including the first payment on July 1, 2017. Defeasance of the full $1.2 billion 245 Park Avenue Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the final securitization that includes the last note to be securitized and (ii) July 1, 2020. The assumed lockout period of 28 months is based on the expected JPMDB 2017-C7 securitization closing date in October 2017. The actual lockout period may be longer.

With respect to Loan No. 16, Walgreens Witkoff Portfolio, the lockout period is required to be at least 25 payments beginning with and including the first payment date of October 8, 2017. Defeasance of the full $48.15

 

 A-1-41

 

 

  million Walgreens Witkoff Portfolio Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) September 8, 2020. The assumed lockout period of 25 months is based on the expected closing date of the JPMDB 2017-C7 securitization in October 2017. The actual lockout period may be longer.

With respect to Loan No. 18, Capital Centers II & III, the lockout period is required to be at least 26 payments beginning with and including the first payment date of September 6, 2017. Defeasance of the full $48.5 million Capital Centers II & III Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) July 11, 2020. The assumed lockout period of 26 months is based on the expected closing date of the JPMDB 2017-C7 securitization in October 2017. The actual lockout period may be longer.

With respect to Loan No. 23, Covance Business Center, the lockout period is required to be at least 24 payments beginning with and including the first payment date of November 6, 2017. Defeasance of the full $25.185 million Covance Business Center Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) September 8, 2020. The assumed lockout period of 24 months is based on the expected closing date of the JPMDB 2017-C7 securitization in October 2017. The actual lockout period may be longer.

With respect to Loan No. 27, Mural Lofts, the lockout period is required to be at least 26 payments beginning with and including the Closing Date. Defeasance of the full $16.5 million Mural Lofts Whole Loan is permitted at any time after the date that is two years after the closing date of the securitization that includes the last note to be securitized (the “Mural Lofts REMIC Prohibition Period”). If the Mural Lofts REMIC Prohibition Period has not expired by September 1, 2021, the borrower is also permitted prepay the Mural Lofts Whole Loan with the payment of a yield maintenance premium. The assumed lockout period of 26 months for defeasance is based on the expected JPMDB 2017-C7 securitization closing date in October 2017. The actual lockout period may be longer.
   
(14) With respect to some mortgage loans, historical financial information may not be available due to the when the properties were constructed, renovated and/or acquired.

With respect to Loan No. 1, Moffett Place Building 4, the mortgaged property was constructed in 2017 and there are no Historical Financials.

With respect to Loan No. 8, Gateway Net Lease Portfolio, each of the mortgaged properties are leased to single tenants under triple net leases and/or are recently constructed and there are no Historical Financials.

With respect to Loan No. 12, Villas at San Gabriel, the mortgaged property was constructed in 2017 and there are no Historical Financials.

With respect to Loan No. 13, 150 Blackstone River Road, the mortgaged property was constructed in 2017 and there are no Historical Financials.

With respect to Loan No. 14, Sheraton DFW, the mortgaged property underwent a substantial renovation in 2014 and there are no Historical Financials for 2014.

With respect to Loan No. 27, Mural Lofts, the mortgaged property was stabilized in February 2017 and limited Historical Financials were provided to the mortgage loan seller.
   
  With respect to Loan No. 29, Haggen Food & Pharmacy, the mortgaged property was acquired by the borrower in December 2014, and no Historical Financials were provided to the mortgage loan seller before 2016.

With respect to Loan No. 30, Home2 Suites Amarillo, the mortgaged property was constructed in 2015 and limited Historical Financials were provided to the mortgage loan seller.

With respect to Loan No. 31, Hampton Inn & Suites Rome, the mortgaged property was constructed in 2016 and limited Historical Financials were provided to the mortgage loan seller.

With respect to Loan No. 33, CVS New Orleans, the mortgaged property was constructed in 2016, and no Historical Financials were provided to the mortgage loan seller.

 

 A-1-42

 

 

  With respect to Loan No. 38, The Grove at 43rd Apartments, the mortgaged property was acquired by the borrower in 2014 and renovated during 2015, and no Historical Financials were provided to the mortgage loan seller.

With respect to Loan No. 39, Brittmoore Industrial Park, the mortgaged property was acquired by the borrower in 2016 and full 2016 Historical Financials and 2014 Historical Financials were not provided.

With respect to Loan No. 41, PPHC Manufacturing Facility, the mortgaged property has been occupied by the sole tenant, Fleetwood Metal Industries, LLC, since 2005 under an absolute triple net lease, and Historical Financials are therefore not available. 
   
(15) With respect to all hotel properties, the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these properties are the same.

With respect to Loan No. 1, Moffett Place Building 4, the common areas from the larger Moffett Place complex, which are not part of the mortgaged property, are currently included within the mortgaged property’s tax parcel. No separate tax parcel endorsement was obtained at origination, but the title insurer is committed to issue the endorsement when a separate assessor parcel number is issued for the mortgaged property. The tax reserve was sized on the basis of a future, separate tax parcel (excluding the common areas).

With respect to Loan No. 7, 521-523 East 72nd Street, the mortgaged property includes five multifamily units that are subject to rent control laws.

With respect to Loan No. 13, 150 Blackstone River Road, the mortgaged property benefits from a Tax Increment Financing Agreement between the City of Worcester, Massachusetts, and the borrower, pursuant to which the borrower pledged to make a capital investment of approximately $26,000,000 and create a minimum of 300 jobs between the years 2017 and 2020, among other covenants, and in exchange the City will grant the borrower a 15-year tax exemption (the “TIF Plan”), effective from July 1, 2017 through June 30, 2032, on the anticipated difference in value between the 2015 assessed value of $10,240,400 and the new assessed property value due to significant property improvements estimated to be $31,450,400, for an estimated difference of $21,210,000. The TIF Plan provides for an exemption of 50% commencing in 2018 through and including 2028, an exemption of 40% for the years 2029 and 2030 and an exemption of 30% in the year 2031. The mortgage loan was underwritten based on the full tax exemption. Please see “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the Prospectus for additional information.
   
  With respect to Loan No. 27, Mural Lofts, the mortgaged property was rehabilitated in a manner that qualifies it for certain historic tax credits (the “Historic Tax Credits”) pursuant to the Internal Revenue Code of 1986 and applicable treasury regulations, and the mortgaged property was “placed in service” for purposes of the Historic Tax Credits on October 30, 2015. The Historic Tax Credits were approved in the original amount of $2,880,706 and were claimed by the borrower for the year ended December 31, 2015. The Historic Tax Credits may become subject to recapture through October 30, 2020. In addition, the mortgaged property also benefits from a real estate tax abatement program provided by the City of Philadelphia. The tax abatement program has a term of 10 years and expires on December 31, 2025. Under the tax abatement program, the annual real estate tax assessment for the remaining abatement period has been fixed at $51,490. The projected unabated real estate tax assessment for the year 2018 is $114,708, which is expected to increase by 3% annually. The projected unabated tax amount for the final year of the tax abatement is expected to be $141,077. The aggregate projected tax abatement for the remaining eight years of the program equals $608,105. Real estate taxes were underwritten based on the ten-year average of the abated tax amount. Please see “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the Prospectus for additional information.

With respect to Loan No. 40, 11th & Kissling, the mortgaged property is subject to rent control ordinances of the City of San Francisco, California, that limit annual rent increases on current tenants at the mortgaged property to 60% of the annual increase in CPI but in no event shall the annual increase be greater than 7% of current rent.
   
(16) The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan.
   
(17) In the case of certain mortgage loans, all or a portion of the Title Type consists of a leasehold interest.

With respect to Loan No. 6, First Stamford Place, the mortgaged property consists of 100% of the units in a condominium regime. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium Interests” for additional information.

 

 A-1-43

 

 

  With respect to Loan No. 8.18, Gateway Net Lease Portfolio – Comcast, the mortgaged property consists of one unit in a condominium with a total of three units. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium Interests” for additional information.

With respect to Loan No. 27, Mural Lofts, the mortgaged property consists of one unit in a condominium with a total of two units. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium Interests” for additional information.
   
(18) Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents.

With respect to Loan No. 8, Gateway Net Lease Portfolio, at origination the borrowers were required to deposit $10,720,000 into the Upfront Other Reserve ($) in connection with the two mortgaged properties under construction, Baxalta (Barry Pointe) and Baxalta (Casselberry). Please see “Description of the Mortgage Pool—Redevelopment, Renovation and Expansion” in the Prospectus for further details.

With respect to Loan No. 10, General Motors Building, in lieu of certain required reserve deposits, one of the borrower sponsors, Boston Properties Limited Partnership, provided lender with a guaranty of the payment of (i) $107,946,183 in lieu of borrower making a deposit into the outstanding TI/LC reserve and (ii) $161,161,013 in lieu of borrower making a deposit in such amount into a reserve for gap and/or free rent.

With respect to Loan No. 26, Staybridge Suites St. Petersburg, the borrower is permitted to deliver a letter of credit in lieu of a cash deposit into the Upfront Capex Reserve ($).

With respect to Loan No. 27, Mural Lofts, at origination the borrower was required to deposit $500,000 into the Upfront Other Reserve ($) in connection with the construction of the penthouse apartment at the mortgaged property. The reserve is required to be released upon satisfaction of the following conditions, among others: (i) there is no uncured default or event of default existing; (ii) the lender receives evidence that the construction has been completed and the penthouse has been leased to one or more tenant(s) in occupancy, without any rent inducements; and (iii) the debt service coverage ratio (as calculated in the loan documents) based on the trailing three-month period is equal to or greater than 1.15x.
   
(19) Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being trigger in the respective mortgage loan documents.

With respect to Loan No. 4, Treeview Industrial Portfolio, upon a release of an individual property pursuant to the loan documents, the Monthly Capex Reserve ($) and Monthly TI/LC Reserve ($) are required to be reduced by an amount equal to 1/12 of the product of the square footage for the applicable individual property multiplied by (i) with respect to the Monthly Capex Reserve ($), $0.29 and (ii) with respect to the Monthly TI/LC Reserve ($), $0.25.

With respect to Loan No. 5, AHIP Northeast Portfolio I, unless the borrowers deliver a letter of credit, beginning on July 6, 2019, the borrowers are required to deposit an amount equal to the greater of (i) the aggregate of 1/12 of 4.0% of estimated annual rents for each mortgaged property and (ii) the aggregate of the then-current amount required by the franchise agreements.

With respect to Loan No. 9, Starwood Capital Group Hotel Portfolio, the borrowers are required each month to deposit an amount equal to the greater of (i) 4% of the gross income from operations for the calendar month which is two months prior to the applicable payment date and (ii) the amount of the deposit, if any, then required by franchisor on account of FF&E under the franchise agreement for the applicable individual mortgaged property into the Monthly Other Reserve ($). In the event that at any time during the term of the loan any franchisor requires new capital work, as defined in the loan documents, and borrowers do not elect to provide a capital work guaranty, borrowers are required to deposit within five business days of such election an amount reasonably determined by the lender and equal to (x) 100% of the total costs of such new capital work for FF&E into the Monthly Other Reserve ($) or (y) provide a letter of credit in an amount equal to 100% of the estimated cost of such new capital work less any amounts then on deposit in the Monthly Other Reserve ($) for FF&E, which does not include any amount on deposit relating to capital work at the Larkspur Landing properties.

 

 A-1-44

 

 

  With respect to Loan No. 12, Villas at San Gabriel, on each date on which the borrower delivers an updated prepaid rent schedule, if such schedule indicates that the aggregate amount of prepaid rents is in excess of 5.0% of the annual rents due under leases at the property, the borrower is required to reserve into the Monthly Other Reserve ($) an amount equal to such excess with the lender.

With respect to Loan No. 13, 150 Blackstone River Road, on each payment date commencing on the payment date occurring in October 2022 and terminating upon the occurrence of either (i) with respect to an extension of the lease for the Second Largest Tenant, G3 Enterprises Inc., in accordance with the loan documents, the delivery of a renewal agreement, and (ii) with respect to a re-tenanting of the G3 Enterprises space in accordance with the loan documents, the replacement tenant(s) being in occupancy and open for business in the entire space (a “G3 Tenant Reserve Deposit Termination Event”), the borrower is required to deposit the sum of approximately $38,729 into the Monthly Other Reserve ($) for tenant improvements and leasing commissions obligations that may be incurred by the borrower in connection with the renewal of the G3 Enterprises lease or the replacement of G3 Enterprises, in each case in accordance with the loan documents. The lender has the right, from time to time, to (i) increase the amount of the deposit and/or (ii) require the borrower to make a payment into the reserve in an amount reasonably determined by the lender, such that amounts on deposit in the reserve are sufficient to pay for tenant improvements and leasing commissions obligations that may be incurred by the borrower in connection with the foregoing.

With respect to Loan No. 15, 245 Park Avenue, the deposits into the Monthly TI/LC Reserve ($) are required to commence on May 1, 2025 in the amount of $446,775. In addition, the loan documents permit the borrower to deliver a letter of credit in accordance with the loan documents in lieu of any cash reserve.

With respect to Loan No. 19.01, Lightstone Portfolio - Hampton Inn & Suites Ft. Myers Beach, the borrower is required to initiate a cash sweep of all available cash into a PIP reserve commencing on the date which is 18 months prior to the date the PIP work is scheduled to commence at the mortgaged property if there are not sufficient funds in the FF&E reserve to pay for the PIP costs.
   
  With respect to Loan No. 20, 18301 Von Karman, the borrower is required to deposit $27,831 into the TI/LC Reserve ($) on each payment date beginning on January 1, 2019 through and including December 1, 2019. After such date, the borrower is not required to deposit any amount into the TI/LC Reserve unless during a trigger period.

With respect to Loan No. 21, Fullerton Plaza, following the occurrence of any of the following events related to Bob’s Discount Furniture, OfficeMax, Party City or TJ Maxx, the borrower is also required to deposit all excess cash flow after payment of debt service, required reserves and operating expenses into the Monthly TI/LC Reserve ($), to be held by the lender for tenant improvement and leasing commission obligations incurred following the origination date: (i) any failure to satisfy the lease renewal criteria set forth in the loan documents on or before the date that is six months (or, with respect to TJ Maxx, nine months) prior to expiration of the related lease; (ii) the borrower receives any notice of intent not to renew or to terminate the related lease; (iii) the related tenant terminates the applicable lease; (iv) the tenant goes dark, vacates or abandons the leased premises; or (v) the bankruptcy or insolvency of the related tenant (each, a “Fullerton Plaza Tenant Trigger Event”).

With respect to Loan No. 24, Best Western Plus Truckee, at loan origination, the borrower deposited $155,000 and on each payment date occurring in June through September and on each payment date occurring in December through March, the borrower is required to deposit $37,500 per month (subject to adjustment from time to time by the lender), subject to a cap of $155,000, into the seasonal working capital reserve account.  Amounts on deposit in the seasonal working capital reserve account may be used for the payment of debt service, reserve funds and operating expenses on payment dates in April through May and October through November if insufficient funds exist from operations to cover such items.
   
  With respect to Loan No. 29, Haggen Food & Pharmacy, the borrower is required to pay $75,000 to the tenant (i) if the tenant commences the replacement or improvement of the asphalt surfaces or (ii) if the borrower initiates a sale or transfer of the mortgaged property.

With respect to Loan No. 34, Bay Bridge Industrial Center, the borrower is required under the loan documents to replace the roof of the mortgaged property by August 6, 2020, which repair work was estimated in the property condition assessment to cost approximately $310,000. In the event the borrower fails to provide evidence reasonably satisfactory to the lender of commencement of the roof replacement by August 1, 2019, the lender will be required to sweep all available funds into a reserve account until the earlier to occur of (i) the date on

 

 A-1-45

 

 

  which funds on deposit in the reserve account equal $400,000 or (ii) the date on which the lender receives evidence reasonably acceptable to it that such roof work has been completed in accordance with the loan documents.
   
(20) Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.

With respect to Loan No. 3, Station Place III, in the event Kaiser Permanente and/or SEC (x) fails to enter into a renewal or amendment of the existing lease or a new lease or (y) “goes dark” on 75% or more of its premises (the “Kaiser Permanente Trigger Event” and the “SEC Trigger Event”, respectively), triggering the requirement for the borrower to commence making monthly deposits into the Monthly TI/LC Reserve ($) of all amounts remaining in the lockbox account and/or the cash management account after payment of all required monthly payments, the aggregate amount in the Monthly TI/LC Reserve ($) may not exceed (i) with respect to Kaiser Permanente Trigger Event, $60.00 per square foot of the unrenewed, “dark”, vacated or abandoned space currently leased by Kaiser Permanente, and (ii) with respect to SEC Trigger Event, $60.00 per square foot of the unrenewed, “dark”, vacated or abandoned space currently leased by SEC.

With respect to Loan No. 4, Treeview Industrial Portfolio, (i) the Monthly Capex Reserve ($) is subject to a cap of 36 times the then-current Monthly Capex Reserve ($) for all individual properties, and (ii) the Monthly TI/LC Reserve ($) at any given time (exclusive of lease termination fees) is subject to a cap of the sum of (x) 36 times the then-current Monthly TI/LC Reserve ($) and (y) if a cash sweep period then exists, the amount of excess cash flow deposited in the Monthly TI/LC Reserve ($) during such cash sweep period pursuant to the cash management agreement.

With respect to Loan No. 17, Preston Plaza, beginning on the payment date in September 2020, funds in the TI/LC Reserve will be subject to a TI/LC Reserve Cap ($) of $900,000.
   
  With respect to Loan No. 21, Fullerton Plaza, the Reserve Cap ($) for the Monthly TI/LC Reserve ($) excludes any excess cash flow deposited into the reserve following a Fullerton Plaza Tenant Trigger Event. A Fullerton Plaza Tenant Trigger Event may be cured by the borrower in accordance with the loan documents, which includes depositing an amount equal to the following individual caps on the excess cash flow funds required to be deposited into the Monthly TI/LC Reserve ($): (i) with respect to Bob’s Discount Furniture, $730,260; (ii) with respect to OfficeMax, $599,240; (iii) with respect to Party City, $231,380; and (iv) with respect to TJ Maxx, $891,900.

With respect to Loan No. 30, Home2 Suites Amarillo, the Monthly CapEx Reserve ($) is subject to a cap of the greater of (i) $270,720 and (ii) an amount equal to two (2) years of FF&E Monthly Deposits (which equals 4.0% of the gross income from operations of the mortgaged property) based on the most recent trailing 12-month period.
   
(21) With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any Mortgaged Property. In some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.

With respect to Loan No. 6, First Stamford Place, the Largest Tenant, Legg Mason & Co., LLC, subleases 47,015 square feet of its space to United Rentals, Inc. and 10,884 square feet of its space to Northern Fund, each through September 2024. The 2nd Largest Tenant, Odyssey Reinsurance Company, subleases 3,259 square feet of its space to Fresh Nation LLC through May 2018.

With respect to Loan No. 10, General Motors Building, the 2nd Largest Tenant, Aramis, subleases 9,725 square feet to GF Capital Management. The 4th Largest Tenant, Apple, is temporarily occupying the space expected to be occupied by Under Armour once its lease commences in January 2019. Contractual rent has been underwritten for Under Armour based on the rent due date as of January 2019 when the lease is expected to commence. BPLP provided a payment guaranty for the gap rent between the rent Apple is currently paying to occupy its temporary space and the rent that will be due under Under Armour’s lease once such lease commences.

With respect to Loan No. 15, 245 Park Avenue, the Largest Tenant, Société Générale, subleases a portion of its space to Brunswick Group and MIO Partners. The 2nd Largest Tenant, JPMCB, subleases a portion of its space

 

 A-1-46

 

 

  to Société Générale. Additionally, the 2nd Largest Tenant subleases a portion of its space to Houlihan Lokey Inc., The Nemec Agency, Pierpont Capital Holdings LLC and JLL. The 3rd Largest Tenant, MLB, subleases a portion of its space to National Bank of Australia, Houlihan Lokey Inc. and Anthos USA Inc.

With respect to Loan No. 16.03, Walgreens Witkoff Portfolio – Staten Island, the sole tenant at the mortgaged property, Walgreens, has gone “dark” and subleases the mortgaged property on a short term basis. Walgreens is required to continue paying rent under its lease with the borrower for 100% of the NRA at the Mortgaged Property.

With respect to Loan No. 16.07, Walgreens Witkoff Portfolio – Woodbury, the mortgaged property is subleased by the sole tenant, Walgreens to RiteAid pursuant to a sublease.

With respect to Loan No. 18.01, Capital Centers II & III – Capital Center II, the 5th Largest Tenant, Institute for Business & Tech, has gone “dark”. The tenant is continuing to pay rent, and its lease expires in July 2019.

With respect to Loan No. 29, Haggen Food & Pharmacy, the sole tenant, Haggen Food & Pharmacy, is permitted to sublease up to (less than approximately 5,000 square feet) without the lender’s consent. Haggen Food & Pharmacy currently subleases portions of the mortgaged property to Starbucks and Alaska USA Bank. Haggen Food & Pharmacy is responsible for paying rent under its lease with the borrower for 100% for the NRA at the Mortgaged Property.

With respect to Loan No. 32, Preston Trail Atrium, the Largest Tenant, PrimeLending, is currently marketing its space for sublease. The tenant is still in occupancy of its space and paying rent under its lease as of the Cut-off Date.

With respect to Loan No. 37, 1250 Mockingbird, Career Education Corp., a tenant that previously occupied 44,292 square feet of space at the Mortgaged Property, has gone “dark,” and subleases 10,357 square feet of the premises to Dallas County Community College District. In addition, 19,990 square feet of the premises was severed from the prior lease and leased to the Largest Tenant, WellMed Medical Management,Inc., and the remaining approximately 13,945 square feet is currently vacant. Career Education Corp. is required to continue paying rent under its lease on the “dark” space and for the sub-leased space. The “dark” space was underwritten as vacant.
   
(22) In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates.

With respect to Loan No. 10, General Motors Building, the Largest Tenant, Weil, Gotshal & Manges, leases 389,843 square feet of space that expire on August 31, 2034 and 100,024 square feet of space that expire on August 31, 2019. The 4th Largest Tenant, Apple, leases 2,754 square feet of storage space through December 31, 2018 and 102,994 square feet through January 1, 2034.

With respect to Loan No. 11, IRG Portfolio, the Largest Tenant at the LMA Massillon & Building E mortgaged property, Meggitt Aircraft Braking, leases 456,726 square feet of space that expire on December 31, 2030 and 6,000 square feet of space that expire on December 31, 2021.

With respect to Loan No. 15, 245 Park Avenue, the leased area for the 2nd Largest Tenant, JPMCB, includes 17,813 contractual square feet of retail space.

With respect to Loan No. 16, Walgreens Witkoff Portfolio, the expiration date for Walgreens, the Largest Tenant at the Hampstead, Windham, Worcester, New Bedford, Woodbury, Staten Island and Yarmouth mortgaged properties, reflects the date of the tenant’s option to terminate the lease. The Largest Tenant at the Worcester mortgaged property has an actual lease expiration date of April 30, 2082; the Largest Tenant at the New Bedford mortgaged property has an actual lease expiration date of June 30, 2082; the Largest Tenant at the Staten Island mortgaged property has an actual lease expiration date of August 31, 2055; the Largest Tenant at the Windham mortgaged property has an actual lease expiration date of August 31, 2082; the Largest Tenant at the Yarmouth mortgaged property has an actual lease expiration date of July 31, 2082; the Largest Tenant at the Hampstead mortgaged property has an actual lease expiration date of May 31, 2082 and the Largest Tenant at the Woodbury mortgaged property has an actual lease expiration date of September 30, 2082.
   
  With respect to Loan No. 17, Preston Plaza, the Largest Tenant, Sovereign Bank, leases 22,292 square feet of space that expire on February 28, 2021 and 5,136 square feet of space that expires on February 28, 2020. The

 

 A-1-47

 

 

  5th Largest Tenant, Progressive, leases 8,988 square feet that expire February 28, 2022 and 2,944 square feet on December 31, 2020.

With respect to Loan No. 37, 1250 Mockingbird, the Largest Tenant, WellMed Medical Management, Inc., leases 19,990 square feet of space that expires on July 31, 2022 and 9,285 square feet of space that expires on July 31, 2019.
   
(23) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. Certain tenants may have the right to reduce or abate rent or terminate all or a portion of their leased spaces for a breach or violation of co-tenancy provisions in the related leases.

With respect to Loan No. 6, First Stamford Place, Largest Tenant, Legg Mason & Co., LLC, has the right to contract its space by not less than 20,000 square feet and up to 30,000 square feet by February 28, 2019 with 19 months’ notice and payment of a termination fee equal to unamortized leasing costs plus brokerage fee to re-lease the space. The 3rd Largest Tenant, Partner Reinsurance Company of The U.S., has the right terminate its lease on January 31, 2027, with 12 months’ notice and payment of a termination fee.

With respect to Loan No. 8.07, Gateway Net Lease Portfolio—Carrier, the Largest Tenant, Carrier, has the right to terminate its lease on October 1, 2019 or October 1, 2021, with six months’ notice. With respect to Loan No. 8.11, Gateway Net Lease Portfolio—FCA/Caterpillar, the Largest Tenant, FCA LLC, has the right to terminate its lease if the related service agreement for the property is terminated and not assumed by a transferee permitted under the related lease, with the payment of a termination fee. With respect to Loan No. 8.16, Gateway Net Lease Portfolio—Sikorsky Aircraft R&D Facility, the Largest Tenant, Sikorsky Aircraft, has the right to terminate its lease with 12 months’ notice and the payment of a termination fee. With respect to Loan No. 8.37, Gateway Net Lease Portfolio—Saint-Gobain Warehouse, the Largest Tenant, Saint-Gobain, has the right to terminate its lease at any time if the tenant’s annual sales have fallen by at least 20.0% compared to the annual sales for the first 12 months of the lease term.
   
  With respect to the Loan No. 10, General Motors Building, the Largest Tenant, Weil, Gotshal & Manges, has the right to terminate (a) its 20,791 square feet of below grade storage space, at any time, by providing at least 12 months’ prior written notice and payment of the landlord’s unamortized costs, and (b) either (i) its 38,900 square feet of space on the 22nd floor or (ii) its 39,900 square feet of space on the 32nd floor, on or after August 31, 2022, by providing at least 12 months’ prior written notice and payment of the landlord’s unamortized costs.  Additionally, the 4th Largest Tenant, Apple, may terminate its lease if its renovated space is not delivered by February 3, 2020, subject to force majeure.

With respect to Loan No. 11.01, IRG Portfolio – HBP Euclid, the Largest Tenant, Eaton Corporation, has the right to terminate its lease on either March 1, 2022 or March 1, 2024 with one year’s notice and payment of a termination fee.

With respect to Loan No. 15, 245 Park Avenue, the Largest Tenant, Société Générale, has the right to terminate either the highest full floor leased to the tenant or the highest two full floors (if such floors are contiguous) under either the related sublease described above or under its direct lease with the borrower, with notice by May 1, 2021.

With respect to Loan No. 17, Preston Plaza, the Largest Tenant, Sovereign Bank, has the right to terminate its lease on April 30, 2019 with notice no later than July 31, 2018 and the payment of a termination fee. The 3rd Largest Tenant, The Ayco Company, has a one-time right to terminate its lease on June 30, 2021 with 12 months’ notice and payment of a termination fee. The 5th Largest Tenant, Progressive, has a one-time right to terminate 8,988 square feet of its space on March 13, 2020 with nine months’ notice and payment of a termination fee. The 5th Largest Tenant, Progressive, has a one-time right to terminate 2,944 square feet of its space with nine months’ notice and the payment of a termination fee.

With respect to Loan No. 18.01, Capital Centers II & III – Capital Center II, the Largest Tenant, Travelers Insurance, has a one-time option to reduce its leased premises by up to 20% in no more than two blocks of space, by providing at least 9 months’ prior written notice to the borrower and upon payment of a contraction fee. In addition, the Largest Tenant at the Capital Center III, BlueCross BlueShield, has the right to terminate its lease on December 31, 2018 with nine months’ notice and the payment of a termination fee.

 

 A-1-48

 

 

  With respect to Loan No. 20, 18301 Von Karman, the Largest Tenant, Golden State Foods, has the right to terminate its lease on December 31, 2023 with nine months’ notice and the payment of a termination fee.

With respect to Loan No. 22, Torre Plaza, the Largest Tenant, Amazon, has the right to terminate its lease if the tenant receives rent abatements for more than 180 days because more than 75 parking spaces available to the tenant in the adjacent parking facility and under a parking easement located on a nearby property become unavailable for the tenant’s use, resulting in a material portion of the premises becoming unusable or not reasonably accessible.

With respect to Loan No. 23, Covance Business Center, the sole tenant, Covance, has the right to terminate its lease on December 31, 2021 with 12 months’ notice and the payment of a termination fee.

With respect to Loan No. 25, 18401 Von Karman, the 4th Largest Tenant, Envisage Consulting, LLC, has the right to terminate its lease on May 1, 2020 with nine months’ notice and the payment of a termination fee.
   
  With respect to Loan No. 35, Bank of America Building, the 4th Largest Tenant, OTB NYS Off Track Betting, has the right to terminate the lease at any time with a 90 days’ prior written notice.

With respect to Loan No. 36, Wells Fargo Financial Center, the Largest Tenant, Frontline Tech, has the right to terminate its lease at any time after July 31, 2020 with six months’ notice.

With respect to Loan No. 37, 1250 Mockingbird, the 2nd Largest Tenant, Genesis 10, has the right to terminate its lease on October 31, 2018 with 120 days’ notice.
   
(24) In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes or due to the number of parties serving as the Principal / Carveout Guarantor. In the case of certain mortgage loans, the loan documents permit the borrower to replace the Principal / Carveout Guarantor upon satisfaction of certain terms and conditions in the related loan documents.

With respect to Loan No. 3, Station Place III, there is no Principal / Carveout Guarantor for the mortgage loan and the borrower is the sole party liable for breaches or violations of the nonrecourse carveout provisions in the loan documents and the environmental indemnity. In addition, the borrower has provided an environmental insurance policy.

With respect to Loan No. 8, Gateway Net Lease Portfolio, there is no Principal / Carveout Guarantor for the mortgage loan, and the borrowers are the sole parties liable for breaches or violations of the nonrecourse carve-out provisions in the loan documents and the environmental indemnity. In addition, upon a distribution of the $10,720,000 held escrow in connection with the two mortgaged properties under construction, Baxalta (Barry Pointe) and Baxalta (Casselberry), both ETCL Barry Pointe Plasma, LLC and ETCL Casselberry Plasma, LLC, each a Delaware limited liability company are required to deliver a joinder agreement, which will provide that such entity is added to, and bound by the loan documents as a borrower.

With respect to Loan No. 9, Starwood Capital Group Hotel Portfolio, the liability of the Principal / Carveout Guarantor with respect to breaches or violations of the full recourse carve-out provisions in the loan documents related to bankruptcy or insolvency actions is capped at 20% of the Starwood Capital Group Hotel Portfolio Whole Loan at the time of the occurrence of such action plus reasonable third party costs and expenses actually incurred by the lender in connection with the enforcement of any rights under the guaranty or the loan documents.
   
  With respect to Loan No. 10, General Motors Building, the loan documents do not require a nonrecourse Principal Carveout Guarantor or environmental indemnitor. Only the single purpose entity borrower, 767 Fifth Partners LLC, is liable for customary nonrecourse carve-outs. The mortgaged property is covered against certain environmental matters by a pollution legal liability-type environmental insurance policy issued by Chartis Specialty Insurance Company (a member company of American International Group Inc.) with limits of $20 million per incident and $40 million in the aggregate, subject to a $50,000 deductible. American International Group Inc. has an S&P rating of “BBB+”. The policy period ends September 15, 2018.  Upon expiration of the existing policy, the loan documents require the borrower to provide a replacement policy, issued by an insurer having an minimum A.M. Best’s rating of “A-/VIII” that is maintained and renewed annually with a combined single limit of $5 million and a deductible no greater than $100,000.

With respect to Loan No. 20, 18301 Von Karman, there is no Principal Carveout Guarantor. Only the related borrower is liable for customary nonrecourse carve-outs.

 

 A-1-49

 

 

   
  With respect to Loan No. 21, Fullerton Plaza, the liability of the Principal / Carveout Guarantor is limited to (i) any losses arising from the borrower’s failure to comply with a “No Further Remediation Letter” provided by the Illinois Environmental Protection Agency and any costs and expenses related to such compliance, and (ii) the full amount of the mortgage loan for certain bankruptcy and insolvency actions. In addition, the Principal / Carveout Guarantor is not a party to the environmental indemnity, and the borrower has provided an environmental insurance policy.

With respect to Loan No. 25, 18401 Von Karman, there is no Principal / Carveout Guarantor. Only the related borrower is liable for customary nonrecourse carve-outs.

With respect to Loan No. 38, The Grove at 43rd Apartments, James E. Mahoney is liable under his guaranty solely for certain bankruptcy and insolvency actions of P&C Scottino LLC or its single purpose entity principal (if any) (individually and collectively, the “Mahoney Borrower”) or actions to partition the mortgaged property by the Mahoney Borrower.
   
(25) The classification of the lockbox and cash management types is described in the Preliminary Prospectus. See “Description of the Mortgage Pool—Lockbox Accounts” for further details.
   
(26) With respect to Loan No. 19, Lightstone Portfolio, the related whole loan will initially be serviced by the master servicer and special servicer pursuant to the pooling and servicing agreement for this transaction. From and after the date on which the related lead servicing Companion Loan is securitized, it is anticipated that the related Whole Loan will be serviced under and by the master servicer and special servicer designated in the related pooling and servicing agreement entered into in connection with such securitization.
   
(27) Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Existing Mezzanine Debt,” “—Future Mezzanine Debt” and “—Preferred Equity” and “Certain Legal Aspects of the Mortgage Loans” in the prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.

With respect to Loan No. 26, Staybridge Suites St. Petersburg, in connection with the borrower’s acquisition of the mortgaged property, Six Continents Hotels, Inc., an affiliate of the franchisor, committed $750,000 in unsecured “key money” (the “Key Money Debt”) for renovations required by the franchise agreement. Please see “Description of the Mortgage Pool—Additional Indebtedness—Other Indebtedness” for additional information regarding the Key Money Debt.

 

 A-1-50