FWP 1 n1160_anxa1-x3.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-206361-13
     

 

 

 

     
 

 

Free Writing Prospectus dated [January 31], 2018

 

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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    Unit of      Occupancy Appraised Appraisal Current
Loan # Seller Property Name Street Address City State Zip Code County Properties Type Subtype Year Built Renovated Units  Measure Occupancy % Date Value ($) Date LTV %
1 CREFI Central Park of Lisle 4225 Naperville Road & 3333 Warrenville Road Lisle IL 60532 DuPage 1 Office Suburban 1991, 2001 2015 693,606 Square Feet 84.2% 10/18/17 135,000,000 11/03/17 58.9%
2 JPMCB Promenade Shops at Aventura 20401 Biscayne Boulevard Aventura FL 33180 Miami-Dade 1 Retail Anchored 1989   291,834 Square Feet 99.2% 12/08/17 108,250,000 12/01/17 64.7%
3 GACC Apple Campus 3 222 North Wolfe Road Sunnyvale CA 94085 Santa Clara 1 Office Suburban 2017   882,657 Square Feet 100.0% 02/06/18 773,600,000 06/01/19 44.0%
4 JPMCB EOS 21 140 South Van Dorn Street Alexandria VA 22304 Alexandria City 1 Multifamily Mid-Rise 1963, 1967 2012 1,180 Units 97.3% 09/30/17 231,400,000 11/21/17 64.8%
5 GACC Rochester Hotel Portfolio Various Rochester MN Various Olmsted 4 Hotel Various Various Various 1,222 Rooms 58.4% 10/31/17 210,000,000 11/01/17 66.7%
5.01 GACC Rochester Marriott 101 1st Avenue Southwest Rochester MN 55902 Olmsted 1 Hotel Full Service 1989 2016 202 Rooms 71.0% 10/31/17 71,000,000 11/01/17  
5.02 GACC Kahler Grand 20 2nd Avenue Southwest Rochester MN 55902 Olmsted 1 Hotel Full Service 1926-1968 2010 660 Rooms 49.4% 10/31/17 83,000,000 11/01/17  
5.03 GACC Kahler Inn & Suites 9 3rd Avenue Northwest Rochester MN 55901 Olmsted 1 Hotel Select Service 1971, 1979, 1988 2010 271 Rooms 65.9% 10/31/17 35,000,000 11/01/17  
5.04 GACC Residence Inn Rochester 441 West Center Street Rochester MN 55902 Olmsted 1 Hotel Extended Stay 2004 2013 89 Rooms 73.6% 10/31/17 21,000,000 11/01/17  
6 GACC InterContinental San Francisco 888 Howard Street San Francisco CA 94103 San Francisco 1 Hotel Full Service 2008 2017-2018 550 Rooms 87.0% 10/31/17 261,900,000 07/17/17 41.9%
7 GACC Sentinel Square II 1050 First Street Northeast Washington DC 20002 District of Columbia 1 Office CBD 2017   280,363 Square Feet 94.1% 12/31/17 172,000,000 04/01/19 59.7%
8 CREFI The Woods 4300 The Woods Drive San Jose CA 95136 Santa Clara 1 Multifamily Garden 1981-2003 2017 1,841 Units 94.7% 10/01/17 675,500,000 10/10/17 29.6%
9 JPMCB 600 Clipper 600 Clipper Drive Belmont CA 94002 San Mateo 1 Office Suburban 1995, 2000 2017 158,596 Square Feet 100.0% 02/01/18 94,020,000 11/13/17 57.8%
10 GACC Worldwide Plaza 825 Eighth Avenue New York NY 10019 New York 1 Office CBD 1987 1996 2,049,553 Square Feet 98.4% 06/30/17 1,740,000,000 10/01/17 35.4%
11 CREFI 64 Wooster Street 64 Wooster Street New York NY 10012 New York 1 Mixed Use Office/Retail 1900 2014 55,500 Square Feet 100.0% 12/13/17 80,000,000 11/01/17 60.0%
12 GACC Hotel Indigo & Austin 810 Red River Street & 805 Neches Street Austin TX 78701 Travis 1 Hotel Select Service 2016   305 Rooms 64.2% 10/31/17 66,000,000 04/25/18 68.2%
13 CREFI Braddock Metro Center 1320-1340 Braddock Place Alexandria VA 22314 Alexandria City 1 Office Suburban 1986   315,589 Square Feet 92.4% 11/01/17 111,140,000 11/03/17 66.8%
14 CREFI BlueLinx Portfolio Various Various Various Various Various 4 Industrial Warehouse/Distribution Various Various 2,307,835 Square Feet 100.0% 02/06/18 111,450,000 Various 64.2%
14.01 CREFI BlueLinx Frederick 4300 Georgia Pacific Boulevard Frederick MD 21704 Frederick 1 Industrial Warehouse/Distribution 1996   680,252 Square Feet 100.0% 02/06/18 38,000,000 12/21/17  
14.02 CREFI BlueLinx Bellingham 419 Maple Street Bellingham MA 02019 Norfolk 1 Industrial Warehouse/Distribution 1988 2006 489,950 Square Feet 100.0% 02/06/18 36,900,000 12/20/17  
14.03 CREFI BlueLinx Lawrenceville 200 Hosea Road Lawrenceville GA 30046 Gwinnett 1 Industrial Warehouse/Distribution 1996   585,637 Square Feet 100.0% 02/06/18 22,400,000 12/21/17  
14.04 CREFI BlueLinx Butner 1712 East D Street Butner NC 27509 Granville 1 Industrial Warehouse/Distribution 1996   551,996 Square Feet 100.0% 02/06/18 14,150,000 12/20/17  
15 GACC Marina Heights State Farm 300-600 East Rio Salado Parkway Tempe AZ 85281 Maricopa 1 Office Suburban 2015-2017   2,031,293 Square Feet 99.5% 12/07/17 960,000,000 11/20/17 58.3%
16 CREFI Red Building 750 North San Vicente Boulevard West Hollywood CA 90069 Los Angeles 1 Office CBD 2013   411,547 Square Feet 74.3% 12/18/17 286,700,000 10/27/17 27.9%
17 JPMCB 599 Broadway 599 Broadway New York NY 10012 New York 1 Retail Unanchored 1917 2010 42,000 Square Feet 100.0% 02/01/18 150,000,000 12/06/17 50.0%
18 JPMCB Lehigh Valley Mall 250 Lehigh Valley Mall Whitehall PA 18052 Lehigh 1 Retail Super Regional Mall 1976 2006 545,233 Square Feet 83.9% 10/12/17 445,000,000 09/04/17 44.8%
19 JPMCB Atrium Center 300 Boylston Street Chestnut Hill MA 02467 Middlesex 1 Mixed Use Office/Retail 1986 2017 293,120 Square Feet 100.0% 12/01/17 215,000,000 09/08/17 53.5%
20 GACC Signature Place Condominiums 600 West Grove Parkway Tempe AZ 85283 Maricopa 1 Multifamily Garden 1996 2016 300 Units 95.3% 12/31/17 48,000,000 11/02/17 63.5%
21 JPMCB 90 Hudson 90 Hudson Street Jersey City NJ 07302 Hudson 1 Office CBD 1999   431,658 Square Feet 97.5% 09/01/17 216,000,000 08/25/17 60.2%
22 JPMCB Marriott Charlotte City Center 100 West Trade Street Charlotte NC 28202 Mecklenburg 1 Hotel Full Service 1984 2016 446 Rooms 73.0% 11/30/17 170,000,000 05/01/17 60.6%
23 GACC Two Harbor Point Square 100 Washington Boulevard Stamford CT 06902 Fairfield 1 Office CBD 2010   140,082 Square Feet 94.3% 09/01/17 80,000,000 10/06/17 61.9%
24 CREFI One Parkway North Fee One Parkway North Boulevard Deerfield IL 60015 Lake 1 Other Leased Fee 1988 2014-2017 257,394 Square Feet NAP NAP 33,000,000 12/05/17 74.2%
25 CREFI Village Green of Waterford 950 Village Green Lane Waterford MI 48328 Oakland 1 Multifamily Garden 1974 2014 405 Units 96.8% 11/30/17 32,800,000 11/21/19 72.0%
26 GACC Gateway Plaza 25350-25360 Magic Mountain Parkway Santa Clarita CA 91355 Los Angeles 1 Office Suburban 2006   98,856 Square Feet 91.8% 11/29/17 33,200,000 11/02/17 70.8%
27 CREFI 32 East Shopping Center 700 Eastgate Drive South Cincinnati OH 45245 Clermont 1 Retail Anchored 1990 2017 188,912 Square Feet 100.0% 01/01/18 29,500,000 11/25/17 72.9%
28 CREFI Hilton Garden Inn - Atlanta Airport North 3437 Bobby Brown Parkway East Point GA 30344 Fulton 1 Hotel Full Service 2009 2016 174 Rooms 80.2% 11/30/17 30,000,000 10/09/17 66.6%
29 GACC 220 Northwest 8th Avenue 220 Northwest 8th Avenue Portland OR 97209 Multnomah 1 Office CBD 1901 2012-2017 66,935 Square Feet 100.0% 02/06/18 30,800,000 01/01/18 63.3%
30 GACC Corporate Plaza 6450 & 6480 Rockside Woods Boulevard Independence OH 44131 Cuyahoga 1 Office Suburban 1989, 1991 2013-2015 228,506 Square Feet 86.4% 12/04/17 24,750,000 10/10/17 72.7%
31 JPMCB Residence Inn Augusta 1116 Marks Church Road Augusta GA 30909 Richmond 1 Hotel Extended Stay 2015   124 Rooms 79.0% 11/30/17 26,200,000 01/01/18 66.8%
32 JPMCB Towers at University Town Center 6515 Belcrest Road Hyattsville MD 20782 Prince Georges 1 Multifamily Student 2006   910 Beds 99.2% 10/05/17 72,500,000 11/13/17 63.4%
33 GACC Fairfield Portfolio Various Various NC Various Various 2 Hotel Limited Service Various Various 172 Rooms 71.8% 09/30/17 22,500,000 11/01/18 64.4%
33.01 GACC Fairfield Inn & Suites - Greensboro 4308 Big Tree Way Greensboro NC 27409 Guilford 1 Hotel Limited Service 2007 2015 98 Rooms 70.1% 09/30/17 12,800,000 11/01/18  
33.02 GACC Fairfield Inn & Suites - High Point 10141 North Main Street Archdale NC 27263 Randolph 1 Hotel Limited Service 2004 2012 74 Rooms 74.0% 09/30/17 9,700,000 11/01/18  
34 GACC Sabre Center II 6001 Broken Sound Parkway Northwest Boca Raton FL 33487 Palm Beach 1 Office Suburban 1988 2014 103,229 Square Feet 91.5% 11/01/17 18,900,000 11/15/17 71.4%
35 JPMCB Beacon - Criterion 100 Clifton Place Jersey City NJ 07304 Hudson 1 Multifamily High-Rise 1934 2015 271 Units 95.2% 08/30/17 102,700,000 08/15/17 37.0%
36 CREFI Holiday Inn Express New Orleans 334 O’Keefe Avenue New Orleans LA 70112 Orleans 1 Hotel Limited Service 1999 2014-2015 129 Rooms 72.5% 10/31/17 23,700,000 01/01/19 54.4%
37 JPMCB Lost Tree Financial Center 11300 US Highway 1 Palm Beach Gardens FL 33408 Palm Beach 1 Office Suburban 1985 2017 57,167 Square Feet 93.9% 12/14/17 17,200,000 12/08/17 72.7%
38 GACC Coral Club Apartments 5909 Fondren Road Houston TX 77036 Harris 1 Multifamily Garden 1969 2017 220 Units 95.9% 11/07/17 15,720,000 10/27/17 74.8%
39 JPMCB Beacon - Hague 88 Clifton Place Jersey City NJ 07304 Hudson 1 Multifamily High-Rise 1928 2016 241 Units 93.8% 08/30/17 87,800,000 08/15/17 37.1%
40 CREFI Sam’s Club Atlanta 2901 Clairmont Road Atlanta GA 30329 DeKalb 1 Retail Freestanding 1999   129,562 Square Feet 100.0% 02/06/18 15,500,000 10/03/17 69.9%
41 CREFI Marshall’s Plaza 1400 Oaklawn Avenue Cranston RI 02920 Providence 1 Retail Anchored 1980 1992 129,941 Square Feet 95.4% 12/04/17 15,800,000 12/10/17 68.2%
42 JPMCB Beacon - Paramount 126 Clifton Place Jersey City NJ 07304 Hudson 1 Multifamily High-Rise 1939 2013 231 Units 95.2% 08/30/17 84,000,000 08/15/17 33.0%
43 JPMCB Hampton Inn Albuquerque University 2300 Carlisle Boulevard Northeast Albuquerque NM 87110 Bernalillo 1 Hotel Limited Service 1999   126 Rooms 80.9% 10/31/17 13,200,000 06/01/18 71.8%
44 GACC 564 6th Street 564 6th Street San Francisco CA 94103 San Francisco 1 Office CBD 1929 2013 17,500 Square Feet 100.0% 02/06/18 14,300,000 11/17/17 62.9%
45 GACC Homewood Commons 146 Wildwood Parkway Homewood AL 35209 Jefferson 1 Retail Anchored 1995   174,791 Square Feet 91.4% 11/14/17 12,350,000 10/30/17 68.8%
46 JPMCB Beacon - Mercury / Garage 20 Beacon Way and 44 Beacon Place Jersey City NJ 07304 Hudson 1 Multifamily High-Rise 1934, 2013 2012 126 Units 94.4% 08/30/17 67,100,000 08/15/17 33.9%
47 GACC Centre Point Plaza 1229-1271 North Brightleaf Boulevard Smithfield NC 27577 Johnston 1 Retail Anchored 1989   159,259 Square Feet 98.1% 12/07/17 10,950,000 01/13/17 72.1%
48 CREFI Amsdell Georgia Portfolio Various Various GA Various Various 3 Self Storage Self Storage Various   170,010 Square Feet 80.3% 12/01/17 10,300,000 11/06/17 74.8%
48.01 CREFI Compass Self Storage Conyers 1144 Sigman Road Northeast Conyers GA 30012 Rockdale 1 Self Storage Self Storage 1999   39,200 Square Feet 88.8% 12/01/17 4,250,000 11/06/17  
48.02 CREFI McDonough-Henry Self Storage 230 McDonough Parkway McDonough GA 30253 Henry 1 Self Storage Self Storage 2002   72,130 Square Feet 77.8% 12/01/17 3,800,000 11/06/17  
48.03 CREFI American Self Storage Center 3464 Stone Mountain Highway Snellville GA 30078 Gwinnett 1 Self Storage Self Storage 1985   58,680 Square Feet 77.8% 12/01/17 2,250,000 11/06/17  
49 JPMCB Beacon - Orpheum 24 Beacon Way Jersey City NJ 07304 Hudson 1 Multifamily High-Rise 1930 2013 158 Units 93.7% 08/30/17 58,800,000 08/15/17 36.0%
50 GACC Four Points Nashville Airport 800 Royal Parkway Nashville TN 37214 Davidson 1 Hotel Select Service 1999 2015 101 Rooms 71.4% 09/30/17 12,200,000 08/17/17 58.6%
51 GACC Nelson Duffie Mobile Home Parks Various Various TX Various Various 2 Manufactured Housing Manufactured Housing Various   174 Pads 95.4% 01/11/17 9,520,000 11/07/17 74.6%
51.01 GACC Riverside Mobile Home Park 7275 State Highway 29 East Georgetown TX 78626 Williamson 1 Manufactured Housing Manufactured Housing 1980   113 Pads 95.6% 01/11/17 6,150,000 11/07/17  
51.02 GACC Oaks Mobile Home Park 1011 Uhland Road San Marcos TX 78666 Hays 1 Manufactured Housing Manufactured Housing 1989   61 Pads 95.1% 01/11/17 3,370,000 11/07/17  
52 GACC Steeplechase Plaza 8585 Southwest Highway 200 Ocala FL 34481 Marion 1 Retail Anchored 1993, 2017   95,161 Square Feet 100.0% 11/17/17 10,175,000 10/07/17 68.1%
53 JPMCB Beacon - Tower 56 Beacon Place Jersey City NJ 07304 Hudson 1 Multifamily High-Rise 1930 2014 128 Units 95.3% 08/30/17 40,400,000 08/15/17 36.6%
54 JPMCB Holiday Inn Express Glenwood Springs Aspen Area 501 West 1st Street Glenwood Springs CO 81601 Garfield 1 Hotel Limited Service 1998   65 Rooms 67.9% 10/31/17 7,150,000 10/01/18 59.7%
55 CREFI 5657 Copley Drive 5657 Copley Drive San Diego CA 92111 San Diego 1 Office Suburban 2007   18,434 Square Feet 100.0% 02/06/18 6,950,000 11/29/17 60.0%
56 CREFI WAG Lawrenceville 2365 Buford Drive Lawrenceville GA 30043 Gwinnett 1 Retail Freestanding 2001   14,490 Square Feet 100.0% 02/06/18 5,500,000 11/29/17 67.5%
57 CREFI Rite Aid Johnstown 300 Market Street Johnstown PA 15901 Cambria 1 Retail Freestanding 2016   11,115 Square Feet 100.0% 02/06/18 4,900,000 12/01/17 54.7%

 

A-1-1 

 

ANNEX A-1

                                       
        Original   Current           Net              
      Original Balance Current   Balance % of Initial Crossed Related   Interest   Admin. Mortgage   Monthly Debt Annual Debt   First   Partial IO Partial IO Loan
Loan # Seller Property Name Balance ($) per Unit ($) Balance ($) per Unit ($) Pool Balance Loan Borrower Rate % Fee % Rate % Accrual Type Service ($) Service ($) Note Date Payment Date Last IO Payment First P&I Payment
1 CREFI Central Park of Lisle 79,500,000 115 79,500,000 115 5.3% No No 4.35360 0.01305 4.34055 Actual/360 292,431.92 3,509,183.04 12/14/17 02/06/18    
2 JPMCB Promenade Shops at Aventura 70,000,000 240 70,000,000 240 4.6% No No 4.66900 0.01305 4.65595 Actual/360 361,743.33 4,340,919.96 01/10/18 03/01/18    
3 GACC Apple Campus 3 68,000,000 385 68,000,000 385 4.5% No No 3.36498 0.01050 3.35448 Actual/360 193,330.45 2,319,965.40 12/14/17 02/06/18    
4 JPMCB EOS 21 60,000,000 127,119 60,000,000 127,119 4.0% No No 3.88000 0.01805 3.86195 Actual/360 196,694.44 2,360,333.28 11/30/17 01/01/18    
5 GACC Rochester Hotel Portfolio 60,000,000 114,566 60,000,000 114,566 4.0% No No 4.74100 0.01305 4.72795 Actual/360 341,759.90 4,101,118.80 11/06/17 12/06/17 11/06/20 12/06/20
5.01 GACC Rochester Marriott 22,821,429   22,821,429   1.5%                        
5.02 GACC Kahler Grand 21,642,857   21,642,857   1.4%                        
5.03 GACC Kahler Inn & Suites 9,107,143   9,107,143   0.6%                        
5.04 GACC Residence Inn Rochester 6,428,571   6,428,571   0.4%                        
6 GACC InterContinental San Francisco 60,000,000 200,000 59,922,671 199,742 4.0% No No 4.14500 0.01305 4.13195 Actual/360 291,487.46 3,497,849.52 12/22/17 02/06/18    
7 GACC Sentinel Square II 57,660,000 366 57,660,000 366 3.8% No No 3.24200 0.01305 3.22895 Actual/360 157,941.68 1,895,300.16 12/29/17 02/06/18    
8 CREFI The Woods 57,500,000 108,637 57,500,000 108,637 3.8% No No 2.94050 0.02800 2.91250 Actual/360 142,855.89 1,714,270.68 12/01/17 01/06/18    
9 JPMCB 600 Clipper 54,300,000 342 54,300,000 342 3.6% No No 3.71700 0.01305 3.70395 Actual/360 170,530.28 2,046,363.36 12/28/17 02/01/18    
10 GACC Worldwide Plaza 50,000,000 301 50,000,000 301 3.3% No No 3.60454 0.00925 3.59529 Actual/360 152,275.24 1,827,302.88 10/18/17 12/06/17    
11 CREFI 64 Wooster Street 48,000,000 865 48,000,000 865 3.2% No No 4.39000 0.01305 4.37695 Actual/360 178,038.89 2,136,466.68 12/13/17 02/06/18    
12 GACC Hotel Indigo & Austin 45,000,000 147,541 45,000,000 147,541 3.0% No No 4.92000 0.01305 4.90695 Actual/360 239,374.36 2,872,492.32 08/01/17 09/01/17 08/01/19 09/01/19
13 CREFI Braddock Metro Center 44,200,000 235 44,200,000 235 2.9% No Yes - Group 1 4.57000 0.01305 4.55695 Actual/360 225,797.04 2,709,564.48 01/19/18 03/06/18 02/06/23 03/06/23
14 CREFI BlueLinx Portfolio 42,900,000 31 42,900,000 31 2.8% No No 4.47000 0.01305 4.45695 Actual/360 162,021.98 1,944,263.76 01/10/18 03/06/18    
14.01 CREFI BlueLinx Frederick 14,820,000   14,820,000   1.0%                        
14.02 CREFI BlueLinx Bellingham 13,991,250   13,991,250   0.9%                        
14.03 CREFI BlueLinx Lawrenceville 8,580,000   8,580,000   0.6%                        
14.04 CREFI BlueLinx Butner 5,508,750   5,508,750   0.4%                        
15 GACC Marina Heights State Farm 41,000,000 276 41,000,000 276 2.7% No No 3.55950 0.00925 3.55025 Actual/360 123,305.36 1,479,664.32 12/07/17 02/06/18    
16 CREFI Red Building 40,000,000 194 40,000,000 194 2.7% No No 4.38583 0.01305 4.37278 Actual/360 148,224.64 1,778,695.68 12/18/17 02/06/18    
17 JPMCB 599 Broadway 40,000,000 1,786 40,000,000 1,786 2.7% No No 4.11800 0.01305 4.10495 Actual/360 139,173.15 1,670,077.80 01/19/18 03/01/18    
18 JPMCB Lehigh Valley Mall 35,500,000 367 35,355,560 365 2.3% No No 4.05600 0.01050 4.04550 Actual/360 170,630.54 2,047,566.48 10/13/17 12/01/17    
19 JPMCB Atrium Center 35,000,000 392 35,000,000 392 2.3% No No 3.90000 0.02050 3.87950 Actual/360 115,329.86 1,383,958.32 12/15/17 02/01/18    
20 GACC Signature Place Condominiums 30,500,000 101,667 30,500,000 101,667 2.0% No No 4.45000 0.01305 4.43695 Actual/360 153,634.22 1,843,610.64 12/14/17 02/06/18 01/06/22 02/06/22
21 JPMCB 90 Hudson 30,000,000 301 30,000,000 301 2.0% No No 4.14000 0.01050 4.12950 Actual/360 104,937.50 1,259,250.00 10/17/17 12/01/17    
22 JPMCB Marriott Charlotte City Center 30,000,000 230,942 30,000,000 230,942 2.0% No No 4.53000 0.01050 4.51950 Actual/360 114,822.92 1,377,875.04 06/01/17 07/01/17    
23 GACC Two Harbor Point Square 24,750,000 353 24,750,000 353 1.6% No No 4.21690 0.01050 4.20640 Actual/360 121,276.01 1,455,312.12 11/17/17 01/06/18 12/06/22 01/06/23
24 CREFI One Parkway North Fee 24,500,000 95 24,500,000 95 1.6% No Yes - Group 1 4.28200 0.01305 4.26895 Actual/360 88,638.39 1,063,660.68 12/27/17 02/06/18    
25 CREFI Village Green of Waterford 23,600,000 58,272 23,600,000 58,272 1.6% No No 5.03000 0.04055 4.98945 Actual/360 127,122.96 1,525,475.52 01/10/18 03/06/18 02/06/21 03/06/21
26 GACC Gateway Plaza 23,500,000 238 23,500,000 238 1.6% No No 4.39000 0.01305 4.37695 Actual/360 117,540.04 1,410,480.48 12/01/17 01/06/18 12/06/22 01/06/23
27 CREFI 32 East Shopping Center 21,500,000 114 21,500,000 114 1.4% No No 4.62000 0.01305 4.60695 Actual/360 110,475.67 1,325,708.04 01/19/18 03/06/18 02/06/19 03/06/19
28 CREFI Hilton Garden Inn - Atlanta Airport North 20,000,000 114,943 19,967,553 114,756 1.3% No No 4.71000 0.01305 4.69695 Actual/360 113,563.82 1,362,765.84 12/29/17 02/06/18    
29 GACC 220 Northwest 8th Avenue 19,500,000 291 19,500,000 291 1.3% No No 4.04200 0.01305 4.02895 Actual/360 93,568.76 1,122,825.12 12/01/17 01/06/18 12/06/22 01/06/23
30 GACC Corporate Plaza 18,000,000 79 18,000,000 79 1.2% No No 4.57000 0.02805 4.54195 Actual/360 91,953.55 1,103,442.60 12/15/17 02/06/18 01/06/21 02/06/21
31 JPMCB Residence Inn Augusta 17,500,000 141,129 17,500,000 141,129 1.2% No No 5.68400 0.01305 5.67095 Actual/360 101,392.71 1,216,712.52 01/18/18 03/01/18    
32 JPMCB Towers at University Town Center 15,000,000 50,549 15,000,000 50,549 1.0% No No 4.77500 0.01305 4.76195 Actual/360 78,473.29 941,679.48 12/18/17 02/01/18 01/01/21 02/01/21
33 GACC Fairfield Portfolio 14,490,000 84,244 14,490,000 84,244 1.0% No No 5.68478 0.01305 5.67173 Actual/360 82,500.05 990,000.59 01/24/18 03/06/18    
33.01 GACC Fairfield Inn & Suites - Greensboro 8,680,000   8,680,000   0.6%                        
33.02 GACC Fairfield Inn & Suites - High Point 5,810,000   5,810,000   0.4%                        
34 GACC Sabre Center II 13,500,000 131 13,500,000 131 0.9% No No 4.55000 0.01305 4.53695 Actual/360 68,804.17 825,650.04 12/21/17 02/06/18 01/06/21 02/06/21
35 JPMCB Beacon - Criterion 13,305,255 140,149 13,305,255 140,149 0.9% No Yes - Group 2 3.78100 0.00925 3.77175 Actual/360 42,504.90 510,058.80 12/28/17 02/01/18    
36 CREFI Holiday Inn Express New Orleans 12,900,000 100,000 12,900,000 100,000 0.9% No No 4.93000 0.01305 4.91695 Actual/360 68,699.17 824,390.04 12/19/17 02/06/18 01/06/20 02/06/20
37 JPMCB Lost Tree Financial Center 12,500,000 219 12,500,000 219 0.8% No No 4.69300 0.06055 4.63245 30/360 64,777.14 777,325.68 01/11/18 03/01/18    
38 GACC Coral Club Apartments 11,790,000 53,591 11,762,093 53,464 0.8% No No 4.54000 0.01305 4.52695 Actual/360 60,018.74 720,224.88 11/29/17 01/06/18    
39 JPMCB Beacon - Hague 11,420,588 135,272 11,420,588 135,272 0.8% No Yes - Group 2 3.78100 0.00925 3.77175 Actual/360 36,484.15 437,809.80 12/28/17 02/01/18    
40 CREFI Sam’s Club Atlanta 10,850,000 84 10,837,837 84 0.7% No No 4.77000 0.01305 4.75695 Actual/360 56,729.61 680,755.32 12/28/17 02/06/18    
41 CREFI Marshall’s Plaza 10,775,000 83 10,775,000 83 0.7% No No 4.40000 0.01305 4.38695 Actual/360 53,956.99 647,483.88 12/28/17 02/06/18 01/06/21 02/06/21
42 JPMCB Beacon - Paramount 9,703,725 119,912 9,703,725 119,912 0.6% No Yes - Group 2 3.78100 0.00925 3.77175 Actual/360 30,999.47 371,993.64 12/28/17 02/01/18    
43 JPMCB Hampton Inn Albuquerque University 9,500,000 75,397 9,482,984 75,262 0.6% No Yes - Group 3 5.71000 0.01305 5.69695 Actual/360 55,198.26 662,379.12 11/21/17 01/01/18    
44 GACC 564 6th Street 9,000,000 514 9,000,000 514 0.6% No No 4.44000 0.08055 4.35945 Actual/360 33,762.50 405,150.00 12/15/17 02/06/18    
45 GACC Homewood Commons 8,500,000 49 8,500,000 49 0.6% No No 4.55800 0.04305 4.51495 Actual/360 43,361.68 520,340.16 11/20/17 01/06/18 12/06/20 01/06/21
46 JPMCB Beacon - Mercury / Garage 7,968,529 180,528 7,968,529 180,528 0.5% No Yes - Group 2 3.78100 0.00925 3.77175 Actual/360 25,456.22 305,474.64 12/28/17 02/01/18    
47 GACC Centre Point Plaza 8,000,000 50 7,898,390 50 0.5% No No 4.92800 0.01305 4.91495 Actual/360 42,594.39 511,132.68 02/22/17 04/06/17    
48 CREFI Amsdell Georgia Portfolio 7,700,000 45 7,700,000 45 0.5% No No 4.95000 0.06055 4.88945 Actual/360 41,100.29 493,203.48 01/10/18 03/06/18 02/06/21 03/06/21
48.01 CREFI Compass Self Storage Conyers 3,200,000   3,200,000   0.2%                        
48.02 CREFI McDonough-Henry Self Storage 2,900,000   2,900,000   0.2%                        
48.03 CREFI American Self Storage Center 1,600,000   1,600,000   0.1%                        
49 JPMCB Beacon - Orpheum 7,417,020 134,001 7,417,020 134,001 0.5% No Yes - Group 2 3.78100 0.00925 3.77175 Actual/360 23,694.37 284,332.44 12/28/17 02/01/18    
50 GACC Four Points Nashville Airport 7,160,000 70,891 7,144,426 70,737 0.5% No No 4.91000 0.01305 4.89695 Actual/360 38,043.56 456,522.72 11/13/17 01/06/18    
51 GACC Nelson Duffie Mobile Home Parks 7,100,000 40,805 7,100,000 40,805 0.5% No No 4.85000 0.01305 4.83695 Actual/360 37,466.12 449,593.44 01/25/18 03/06/18    
51.01 GACC Riverside Mobile Home Park 4,600,000   4,600,000   0.3%                        
51.02 GACC Oaks Mobile Home Park 2,500,000   2,500,000   0.2%                        
52 GACC Steeplechase Plaza 6,950,000 73 6,933,438 73 0.5% No No 4.51000 0.01305 4.49695 Actual/360 35,255.94 423,071.28 11/21/17 01/06/18    
53 JPMCB Beacon - Tower 5,184,882 115,629 5,184,882 115,629 0.3% No Yes - Group 2 3.78100 0.00925 3.77175 Actual/360 16,563.60 198,763.20 12/28/17 02/01/18    
54 JPMCB Holiday Inn Express Glenwood Springs Aspen Area 4,280,000 65,846 4,271,107 65,709 0.3% No Yes - Group 3 5.10500 0.01305 5.09195 Actual/360 23,251.40 279,016.80 12/01/17 01/01/18    
55 CREFI 5657 Copley Drive 4,170,000 226 4,170,000 226 0.3% No No 4.46000 0.01305 4.44695 Actual/360 15,713.76 188,565.12 12/28/17 02/06/18    
56 CREFI WAG Lawrenceville 3,719,000 257 3,714,840 256 0.2% No No 4.78000 0.01305 4.76695 Actual/360 19,467.37 233,608.44 01/03/18 02/06/18    
57 CREFI Rite Aid Johnstown 2,678,000 241 2,678,000 241 0.2% No No 4.77000 0.01305 4.75695 Actual/360 14,002.02 168,024.24 01/02/18 02/06/18 01/06/23 02/06/23

 

A-1-2 

 

ANNEX A-1

                                 
      Rem. Rem.     Payment Grace Period Grace Period     Final   Maturity/ARD   Maturity Prepayment
Loan # Seller Property Name Term  Amort I/O Period Seasoning Due Date  (Late Payment)  (Default) Maturity Date ARD Loan Mat Date Balance ($)   LTV % Provision (Payments)
1 CREFI Central Park of Lisle 59 0 60 1 6 0 0 01/06/23 No   79,500,000   58.9% L(25),Def(30),O(5)
2 JPMCB Promenade Shops at Aventura 120 360 0 0 1 0 5 02/01/28 No   56,907,717   52.6% L(25),Grtr1%orYM(91),O(4)
3 GACC Apple Campus 3 119 0 120 1 6 0 0 01/06/28 Yes 04/06/31 68,000,000   44.0% L(25),Def(88),O(7)
4 JPMCB EOS 21 82 0 84 2 1 0 5 (Twice per year) 12/01/24 No   60,000,000   64.8% L(26),Def(55),O(3)
5 GACC Rochester Hotel Portfolio 117 300 36 3 6 0 0 11/06/27 No   49,902,187   55.4% L(27),Def(88),O(5)
5.01 GACC Rochester Marriott                     18,980,653      
5.02 GACC Kahler Grand                     18,000,432      
5.03 GACC Kahler Inn & Suites                     7,574,439      
5.04 GACC Residence Inn Rochester                     5,346,663      
6 GACC InterContinental San Francisco 119 359 0 1 6 0 0 01/06/28 No   47,903,536   33.5% L(24),Grtr1%orYM(92),O(4)
7 GACC Sentinel Square II 59 0 60 1 6 0 0 01/06/23 No   57,660,000   59.7% L(25),Def(31),O(4)
8 CREFI The Woods 58 0 60 2 6 0 0 12/06/22 No   57,500,000   29.6% L(26),DeforGrtr1%orYM(27),O(7)
9 JPMCB 600 Clipper 119 0 120 1 1 0 0 01/01/28 No   54,300,000   57.8% L(24),Grtr1%orYM(89),O(7)
10 GACC Worldwide Plaza 117 0 120 3 6 0 0 11/06/27 No   50,000,000   35.4% L(27),Def(88),O(5)
11 CREFI 64 Wooster Street 119 0 120 1 6 0 0 01/06/28 No   48,000,000   60.0% L(25),Def(90),O(5)
12 GACC Hotel Indigo & Austin 114 360 24 6 1 0 5 08/01/27 No   38,859,880   58.9% L(30),Def(86),O(4)
13 CREFI Braddock Metro Center 120 360 60 0 6 0 0 02/06/28 No   40,489,568   61.2% L(24),DeforGrtr1%orYM(92),O(4)
14 CREFI BlueLinx Portfolio 60 0 60 0 6 0 0 02/06/23 No   42,900,000   64.2% L(24),Def(32),O(4)
14.01 CREFI BlueLinx Frederick                     14,820,000      
14.02 CREFI BlueLinx Bellingham                     13,991,250      
14.03 CREFI BlueLinx Lawrenceville                     8,580,000      
14.04 CREFI BlueLinx Butner                     5,508,750      
15 GACC Marina Heights State Farm 119 0 120 1 6 0 0 01/06/28 Yes 01/06/33 41,000,000   58.3% L(11),Grtr1%orYM(102),O(7)
16 CREFI Red Building 119 0 120 1 6 0 0 01/06/28 No   40,000,000   27.9% L(25),Def(89),O(6)
17 JPMCB 599 Broadway 120 0 120 0 1 0 0 02/01/28 No   40,000,000   50.0% L(24),Def(93),O(3)
18 JPMCB Lehigh Valley Mall 117 357 0 3 1 0 0 11/01/27 No   28,253,287   35.8% L(27),Def(86),O(7)
19 JPMCB Atrium Center 119 0 120 1 1 0 0 01/01/28 No   35,000,000   53.5% L(13),Grtr1%orYM(103),O(4)
20 GACC Signature Place Condominiums 119 360 48 1 6 0 0 01/06/28 No   27,288,524   56.9% L(25),Def(91),O(4)
21 JPMCB 90 Hudson 117 0 120 3 1 0 0 11/01/27 No   30,000,000   60.2% L(25),Grtr1%orYM(2),DeforGrtr1%orYM(90),O(3)
22 JPMCB Marriott Charlotte City Center 52 0 60 8 1 0 0 06/01/22 No   30,000,000   60.6% L(32),Def(21),O(7)
23 GACC Two Harbor Point Square 118 360 60 2 6 0 0 12/06/27 No   22,543,624   56.4% Grtr1%orYM(26),DeforGrtr1%orYM(88),O(6)
24 CREFI One Parkway North Fee 119 0 120 1 6 0 0 01/06/28 No   24,500,000   74.2% L(25),DeforGrtr1%orYM(91),O(4)
25 CREFI Village Green of Waterford 120 360 36 0 6 0 0 02/06/28 No   20,900,157   63.7% L(24),Def(92),O(4)
26 GACC Gateway Plaza 118 360 60 2 6 0 0 12/06/27 No   21,466,098   64.7% L(24),Grtr1%orYM(89),O(7)
27 CREFI 32 East Shopping Center 120 360 12 0 6 0 0 02/06/28 No   17,946,198   60.8% L(24),DeforGrtr1%orYM(93),O(3)
28 CREFI Hilton Garden Inn - Atlanta Airport North 119 299 0 1 6 0 0 01/06/28 No   14,791,919   49.3% L(25),Def(91),O(4)
29 GACC 220 Northwest 8th Avenue 118 360 60 2 6 0 0 12/06/27 No   17,709,550   57.5% L(26),Def(90),O(4)
30 GACC Corporate Plaza 119 360 36 1 6 0 0 01/06/28 No   15,778,993   63.8% L(25),Def(91),O(4)
31 JPMCB Residence Inn Augusta 120 360 0 0 1 0 0 02/01/28 No   14,696,833   56.1% L(24),Def(93),O(3)
32 JPMCB Towers at University Town Center 119 360 36 1 1 0 0 01/01/28 No   13,210,254   55.9% L(25),Grtr1%orYM(92),O(3)
33 GACC Fairfield Portfolio 120 360 0 0 6 0 0 02/06/28 No   12,352,334   54.9% L(24),Def(92),O(4)
33.01 GACC Fairfield Inn & Suites - Greensboro                     7,399,466      
33.02 GACC Fairfield Inn & Suites - High Point                     4,952,868      
34 GACC Sabre Center II 119 360 36 1 6 0 0 01/06/28 No   11,828,826   62.6% L(25),Def(91),O(4)
35 JPMCB Beacon - Criterion 59 0 60 1 1 0 0 01/01/23 No   13,305,255   37.0% L(24),Grtr1%orYM(29),O(7)
36 CREFI Holiday Inn Express New Orleans 59 360 24 1 6 0 0 01/06/23 No   12,321,787   52.0% L(25),DeforGrtr1%orYM(31),O(4)
37 JPMCB Lost Tree Financial Center 120 360 0 0 1 0 0 02/01/28 No   10,072,409   58.6% L(25),Grtr1%orYM(92),O(3)
38 GACC Coral Club Apartments 118 358 0 2 6 0 0 12/06/27 No   9,544,312   60.7% L(26),Def(90),O(4)
39 JPMCB Beacon - Hague 59 0 60 1 1 0 0 01/01/23 No   11,420,588   37.1% L(24),Grtr1%orYM(29),O(7)
40 CREFI Sam’s Club Atlanta 119 359 0 1 6 0 0 01/06/28 No   8,851,294   57.1% L(25),Def(91),O(4)
41 CREFI Marshall’s Plaza 119 360 36 1 6 0 0 01/06/28 No   9,408,464   59.5% L(25),Def(90),O(5)
42 JPMCB Beacon - Paramount 59 0 60 1 1 0 0 01/01/23 No   9,703,725   33.0% L(24),Grtr1%orYM(29),O(7)
43 JPMCB Hampton Inn Albuquerque University 118 358 0 2 1 0 0 12/01/27 No   7,986,184   60.5% L(26),Def(91),O(3)
44 GACC 564 6th Street 119 0 120 1 6 0 0 01/06/28 No   9,000,000   62.9% L(25),Def(91),O(4)
45 GACC Homewood Commons 118 360 36 2 6 0 0 12/06/27 No   7,449,455   60.3% L(26),Def(90),O(4)
46 JPMCB Beacon - Mercury / Garage 59 0 60 1 1 0 0 01/01/23 No   7,968,529   33.9% L(24),Grtr1%orYM(29),O(7)
47 GACC Centre Point Plaza 109 349 0 11 6 0 0 03/06/27 No   6,562,054   59.9% L(35),Def(81),O(4)
48 CREFI Amsdell Georgia Portfolio 120 360 36 0 6 0 0 02/06/28 No   6,807,245   66.1% L(24),Def(92),O(4)
48.01 CREFI Compass Self Storage Conyers                     2,828,985      
48.02 CREFI McDonough-Henry Self Storage                     2,563,767      
48.03 CREFI American Self Storage Center                     1,414,492      
49 JPMCB Beacon - Orpheum 59 0 60 1 1 0 0 01/01/23 No   7,417,020   36.0% L(24),Grtr1%orYM(29),O(7)
50 GACC Four Points Nashville Airport 118 358 0 2 6 0 0 12/06/27 No   5,868,678   48.1% L(26),Def(90),O(4)
51 GACC Nelson Duffie Mobile Home Parks 120 360 0 0 6 0 0 02/06/28 No   5,807,082   61.0% L(24),Def(91),O(5)
51.01 GACC Riverside Mobile Home Park                     3,762,335      
51.02 GACC Oaks Mobile Home Park                     2,044,747      
52 GACC Steeplechase Plaza 118 358 0 2 6 0 0 12/06/27 No   5,620,424   55.2% L(26),Def(90),O(4)
53 JPMCB Beacon - Tower 59 0 60 1 1 0 0 01/01/23 No   5,184,882   36.6% L(24),Grtr1%orYM(29),O(7)
54 JPMCB Holiday Inn Express Glenwood Springs Aspen Area 118 358 0 2 1 0 0 12/01/27 No   3,530,481   49.4% L(26),Def(91),O(3)
55 CREFI 5657 Copley Drive 119 0 120 1 6 0 0 01/06/28 No   4,170,000   60.0% L(25),Def(92),O(3)
56 CREFI WAG Lawrenceville 119 359 0 1 6 0 0 01/06/28 No   3,034,927   55.2% L(25),Def(91),O(4)
57 CREFI Rite Aid Johnstown 119 360 60 1 6 0 0 01/06/28 No   2,460,989   50.2% L(25),Def(91),O(4)

 

A-1-3 

 

ANNEX A-1

 

      HISTORICAL FINANCIALS
                               
      2014 2014 2014 2015 2015 2015 2016 2016 2016 Most Recent Most Recent Most Recent  
Loan # Seller Property Name Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($)  Revenues ($)  Total Expenses ($) NOI ($) As of
1 CREFI Central Park of Lisle 13,493,166 6,875,848 6,617,319 15,832,978 6,864,982 8,967,996 16,557,917 6,805,365 9,752,552 16,702,928 7,011,814 9,691,114 10/31/17
2 JPMCB Promenade Shops at Aventura 7,238,881 2,141,619 5,097,263 7,618,490 2,095,118 5,523,372 7,974,316 2,088,457 5,885,859 8,301,702 2,133,301 6,168,400 12/31/17
3 GACC Apple Campus 3                          
4 JPMCB EOS 21 19,300,345 9,836,620 9,463,724 20,102,693 9,456,168 10,646,525 20,613,669 9,683,481 10,930,188 20,888,540 9,747,002 11,141,538 09/30/17
5 GACC Rochester Hotel Portfolio 55,273,885 37,239,343 18,034,542 53,401,673 35,171,246 18,230,427 50,784,977 34,182,827 16,602,150 53,183,313 36,352,376 16,830,937 10/31/17
5.01 GACC Rochester Marriott 14,996,235 9,800,876 5,195,359 15,149,227 9,696,257 5,452,970 14,701,586 9,533,258 5,168,328 15,999,093 9,865,112 6,133,981 10/31/17
5.02 GACC Kahler Grand 26,364,589 18,869,997 7,494,592 24,156,924 17,148,646 7,008,278 22,864,086 16,400,066 6,464,020 23,472,734 17,485,858 5,986,876 10/31/17
5.03 GACC Kahler Inn & Suites 9,721,455 6,231,735 3,489,720 9,897,879 6,007,663 3,890,216 9,108,767 5,876,995 3,231,772 9,532,268 6,505,102 3,027,166 10/31/17
5.04 GACC Residence Inn Rochester 4,191,606 2,336,735 1,854,871 4,197,643 2,318,680 1,878,963 4,110,538 2,372,509 1,738,029 4,179,218 2,496,305 1,682,913 10/31/17
6 GACC InterContinental San Francisco 70,400,289 53,277,488 17,122,801 75,295,061 55,443,169 19,851,892 75,967,817 56,038,569 19,929,248 73,980,500 56,194,208 17,786,292 10/31/17
7 GACC Sentinel Square II                          
8 CREFI The Woods 38,029,205 12,891,180 25,138,025 41,350,694 13,735,060 27,615,634 43,763,265 13,881,922 29,881,343 45,252,611 15,408,547 29,844,064 09/30/17
9 JPMCB 600 Clipper                          
10 GACC Worldwide Plaza 117,970,886 49,895,080 68,075,807 124,125,445 51,403,142 72,722,303 135,449,920 52,275,875 83,174,046 133,945,503 52,948,250 80,997,253 06/30/17
11 CREFI 64 Wooster Street 3,105,420 464,064 2,641,356 3,278,754 534,596 2,744,158 3,889,813 621,880 3,267,933 3,860,561 646,301 3,214,260 09/30/17
12 GACC Hotel Indigo & Austin                   13,664,147 8,057,000 5,607,147 10/31/17
13 CREFI Braddock Metro Center 9,207,736 3,280,521 5,927,215 10,073,030 3,295,063 6,777,967 10,583,492 3,281,792 7,301,701 10,594,580 3,199,105 7,395,475 10/31/17
14 CREFI BlueLinx Portfolio                          
14.01 CREFI BlueLinx Frederick                          
14.02 CREFI BlueLinx Bellingham                          
14.03 CREFI BlueLinx Lawrenceville                          
14.04 CREFI BlueLinx Butner                          
15 GACC Marina Heights State Farm                          
16 CREFI Red Building       564,980 4,023,138 -3,458,158 4,409,802 4,266,665 143,137 9,325,747 5,832,097 3,493,650 09/30/17
17 JPMCB 599 Broadway 5,070,560 0 5,070,560 5,088,429 0 5,088,429 5,006,143 0 5,006,143 5,121,552 0 5,121,552 12/31/17
18 JPMCB Lehigh Valley Mall 36,249,140 9,763,361 26,485,779 36,151,146 9,508,909 26,642,237 36,598,789 9,104,230 27,494,559 35,447,338 9,071,090 26,376,248 08/31/17
19 JPMCB Atrium Center                          
20 GACC Signature Place Condominiums 3,305,800 1,343,636 1,962,164 3,546,926 1,336,757 2,210,169       3,791,168 1,505,954 2,285,214 10/31/17
21 JPMCB 90 Hudson 12,772,926 5,968,527 6,804,399 12,801,822 6,874,589 5,927,234 14,583,373 6,926,876 7,656,497 17,523,356 6,269,492 11,253,864 08/31/17
22 JPMCB Marriott Charlotte City Center 31,918,103 21,478,547 10,439,556 21,077,342 17,943,131 3,134,211 27,952,972 21,440,455 6,512,516 38,143,721 25,249,161 12,894,561 11/30/17
23 GACC Two Harbor Point Square       6,614,751 2,707,642 3,907,109 7,239,818 2,768,193 4,471,625 8,461,434 2,860,897 5,600,537 08/31/17
24 CREFI One Parkway North Fee                          
25 CREFI Village Green of Waterford 3,264,953 1,578,161 1,686,792 3,388,377 1,545,619 1,842,758 3,594,729 1,499,984 2,094,745 3,784,790 1,409,211 2,375,579 11/30/17
26 GACC Gateway Plaza 2,023,960 879,915 1,144,045 2,580,506 914,300 1,666,206 2,812,395 968,056 1,844,339 3,140,805 1,005,531 2,135,274 10/31/17
27 CREFI 32 East Shopping Center             1,245,518 300,759 944,759 1,985,066 532,297 1,452,768 11/30/17
28 CREFI Hilton Garden Inn - Atlanta Airport North 6,830,161 4,354,512 2,475,649 7,039,711 4,578,086 2,461,625 7,167,265 4,705,915 2,461,350 7,315,275 4,815,414 2,499,861 11/30/17
29 GACC 220 Northwest 8th Avenue             1,614,290 145,854 1,468,436 1,937,694 138,561 1,799,133 09/30/17
30 GACC Corporate Plaza 3,936,788 2,004,073 1,932,715 4,102,767 1,974,649 2,128,118 4,250,330 1,839,746 2,410,584 4,394,401 1,924,827 2,469,573 08/31/17
31 JPMCB Residence Inn Augusta             4,628,788 2,442,917 2,185,871 4,908,528 2,852,282 2,056,246 11/30/17
32 JPMCB Towers at University Town Center 8,728,359 5,896,981 2,831,378 9,147,129 5,208,909 3,938,221 9,750,923 5,585,915 4,165,008 10,473,746 5,342,185 5,131,562 12/31/17
33 GACC Fairfield Portfolio 4,526,005 2,522,956 2,003,049 4,640,391 2,545,371 2,095,020 4,661,542 2,580,328 2,081,213 4,782,530 2,727,337 2,055,193 09/30/17
33.01 GACC Fairfield Inn & Suites - Greensboro 2,697,478 1,433,602 1,263,877 2,666,780 1,442,201 1,224,579 2,721,889 1,393,563 1,328,327 2,685,333 1,492,488 1,192,845 09/30/17
33.02 GACC Fairfield Inn & Suites - High Point 1,828,526 1,089,354 739,172 1,973,611 1,103,170 870,441 1,939,652 1,186,765 752,887 2,097,197 1,234,849 862,348 09/30/17
34 GACC Sabre Center II       1,466,326 999,336 466,990 1,695,462 1,009,091 686,371 2,204,890 1,044,814 1,160,076 10/31/17
35 JPMCB Beacon - Criterion             5,301,607 2,313,172 2,988,435 6,558,622 2,519,385 4,039,238 08/31/17
36 CREFI Holiday Inn Express New Orleans             4,648,121 2,926,687 1,721,434 4,786,600 3,066,324 1,720,276 10/31/17
37 JPMCB Lost Tree Financial Center 964,972 697,268 267,703 999,772 664,854 334,918 1,156,846 662,746 494,101 1,590,142 747,526 842,616 11/30/17
38 GACC Coral Club Apartments 1,846,197 984,457 861,740 1,998,307 1,076,825 921,482 2,107,097 1,169,850 937,247 2,220,215 1,131,691 1,088,524 09/30/17
39 JPMCB Beacon - Hague             2,360,214 1,586,844 773,370 5,475,293 2,447,612 3,027,682 08/31/17
40 CREFI Sam’s Club Atlanta 1,408,339 0 1,408,339 1,408,339 0 1,408,339 1,302,486 0 1,302,486 1,239,338 0 1,239,338 11/30/17
41 CREFI Marshall’s Plaza 2,114,993 789,891 1,325,102 2,243,279 854,451 1,388,827 2,327,984 786,202 1,541,782 2,226,656 794,748 1,431,909 09/30/17
42 JPMCB Beacon - Paramount             5,302,650 2,018,726 3,283,924 5,380,724 2,009,647 3,371,076 08/31/17
43 JPMCB Hampton Inn Albuquerque University 2,972,418 1,984,797 987,621 3,103,071 2,114,805 988,266 2,982,895 2,075,442 907,453 3,229,088 2,242,823 986,265 10/31/17
44 GACC 564 6th Street 807,792 67,403 740,389 807,792 72,457 735,335 827,991 145,516 682,475 856,672 91,375 765,297 09/30/17
45 GACC Homewood Commons       843,175 323,657 519,518 680,326 180,604 499,722 1,183,461 373,156 810,305 09/30/17
46 JPMCB Beacon - Mercury / Garage             3,849,059 1,500,936 2,348,123 4,153,487 1,445,947 2,707,540 08/31/17
47 GACC Centre Point Plaza 1,414,913 399,929 1,014,984 1,320,205 400,512 919,693 1,345,724 394,764 950,960 1,183,619 264,722 918,897 10/31/17
48 CREFI Amsdell Georgia Portfolio       923,460 472,317 451,143 1,154,757 541,102 613,655 1,235,421 545,664 689,757 10/31/17
48.01 CREFI Compass Self Storage Conyers       293,788 96,360 197,428 422,892 192,504 230,388 492,494 207,443 285,051 10/31/17
48.02 CREFI McDonough-Henry Self Storage       414,413 279,874 134,539 470,978 227,174 243,804 458,909 232,396 226,512 10/31/17
48.03 CREFI American Self Storage Center       215,260 96,083 119,177 260,887 121,423 139,464 284,018 105,825 178,193 10/31/17
49 JPMCB Beacon - Orpheum             3,901,792 1,537,879 2,363,914 3,978,987 1,497,465 2,481,522 08/31/17
50 GACC Four Points Nashville Airport       2,503,210 1,843,120 660,090 3,696,311 2,724,535 971,776 3,772,158 2,638,137 1,134,021 09/30/17
51 GACC Nelson Duffie Mobile Home Parks       721,525 261,726 459,799 925,318 293,752 631,566 968,999 310,260 658,739 10/31/17
51.01 GACC Riverside Mobile Home Park                          
51.02 GACC Oaks Mobile Home Park                          
52 GACC Steeplechase Plaza 567,389 187,070 380,319 665,339 210,988 454,351 793,837 234,350 559,487 859,139 250,504 608,635 08/31/17
53 JPMCB Beacon - Tower             2,805,267 1,170,917 1,634,350 2,880,304 1,142,794 1,737,510 08/31/17
54 JPMCB Holiday Inn Express Glenwood Springs Aspen Area 1,434,965 1,009,909 425,056 1,678,943 1,205,641 473,302 1,871,428 1,385,612 485,816 1,933,802 1,403,829 529,973 10/31/17
55 CREFI 5657 Copley Drive             518,159 110,529 407,630 535,011 116,191 418,820 11/30/17
56 CREFI WAG Lawrenceville 342,000 10,260 331,740 342,000 10,260 331,740 342,000 10,260 331,740 342,000 10,260 331,740 10/31/17
57 CREFI Rite Aid Johnstown                   328,670 0 328,670 12/31/17

 

A-1-4 

 

ANNEX A-1

                                     
      UW                              
      Economic UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF   Ground Lease Ground Lease Franchise    
Loan # Seller Property Name Occupancy % Revenues ($) Expenses ($) NOI ($)  Items ($) NCF ($)  NOI DSCR DSCR Debt Yield %  Debt Yield % Title Type  Expiration  Extension Terms Expiration Date PML %  
1 CREFI Central Park of Lisle 87.3% 17,454,537 7,402,305 10,052,232 1,006,531 9,045,701 2.86 2.58 12.6% 11.4% Fee          
2 JPMCB Promenade Shops at Aventura 95.0% 8,252,584 2,246,266 6,006,318 396,536 5,609,782 1.38 1.29 8.6% 8.0% Fee          
3 GACC Apple Campus 3 99.0% 46,190,545 4,804,932 41,385,613 176,531 41,209,082 3.57 3.55 12.2% 12.1% Fee       9%  
4 JPMCB EOS 21 93.8% 20,888,540 9,582,304 11,306,236 297,360 11,008,876 1.92 1.87 7.5% 7.3% Fee          
5 GACC Rochester Hotel Portfolio 58.4% 53,040,505 36,019,617 17,020,888 2,652,025 14,368,863 1.78 1.50 12.2% 10.3% Fee          
5.01 GACC Rochester Marriott 71.0% 15,961,504 9,794,712 6,166,792 798,075 5,368,717         Fee     11/6/2030    
5.02 GACC Kahler Grand 49.4% 23,335,384 17,188,687 6,146,697 1,166,769 4,979,928         Fee     10/17/2018    
5.03 GACC Kahler Inn & Suites 65.9% 9,563,555 6,519,673 3,043,882 478,178 2,565,704         Fee     10/17/2018    
5.04 GACC Residence Inn Rochester 73.6% 4,180,061 2,516,545 1,663,516 209,003 1,454,513         Fee     10/26/2024    
6 GACC InterContinental San Francisco 87.0% 73,981,123 56,353,105 17,628,017 2,959,245 14,668,773 2.75 2.29 16.0% 13.4% Fee     2/29/2028 14%  
7 GACC Sentinel Square II 94.3% 13,947,826 4,756,435 9,191,391 70,091 9,121,300 2.72 2.70 9.0% 8.9% Fee          
8 CREFI The Woods 91.6% 45,252,611 14,939,344 30,313,267 460,250 29,853,017 5.08 5.01 15.2% 14.9% Fee       14%  
9 JPMCB 600 Clipper 95.0% 9,842,561 2,952,768 6,889,793 398,778 6,491,015 3.37 3.17 12.7% 12.0% Fee       7%  
10 GACC Worldwide Plaza 95.0% 141,343,932 54,051,285 87,292,647 2,270,872 85,021,775 3.88 3.77 14.2% 13.8% Fee          
11 CREFI 64 Wooster Street 95.0% 3,986,351 733,591 3,252,760 178,885 3,073,875 1.52 1.44 6.8% 6.4% Fee          
12 GACC Hotel Indigo & Austin 64.2% 13,664,147 8,144,924 5,519,223 546,566 4,972,657 1.92 1.73 12.3% 11.1% Fee     8/1/2037    
13 CREFI Braddock Metro Center 92.6% 10,490,116 3,420,015 7,070,100 309,848 6,760,253 1.55 1.49 9.5% 9.1% Fee          
14 CREFI BlueLinx Portfolio 92.5% 12,023,790 3,373,690 8,650,101 690,121 7,959,979 2.67 2.46 12.1% 11.1% Fee          
14.01 CREFI BlueLinx Frederick 92.5% 4,224,554 1,242,085 2,982,469 203,015 2,779,454         Fee          
14.02 CREFI BlueLinx Bellingham 92.5% 4,207,598 1,409,692 2,797,906 148,139 2,649,767         Fee          
14.03 CREFI BlueLinx Lawrenceville 92.5% 2,106,890 352,719 1,754,171 175,576 1,578,595         Fee          
14.04 CREFI BlueLinx Butner 92.5% 1,484,749 369,194 1,115,555 163,392 952,163         Fee          
15 GACC Marina Heights State Farm 98.7% 83,160,015 19,826,859 63,333,156 195,923 63,137,233 3.13 3.12 11.3% 11.3% Leasehold 08/16/12 One, min 25 - max 99 year option      
16 CREFI Red Building 74.2% 18,925,660 6,074,849 12,850,810 1,059,997 11,790,813 3.61 3.31 16.1% 14.7% Fee       9%  
17 JPMCB 599 Broadway 97.0% 5,670,671 170,120 5,500,551 8,907 5,491,643 1.76 1.75 7.3% 7.3% Fee          
18 JPMCB Lehigh Valley Mall 92.3% 33,855,087 8,922,902 24,932,185 1,005,356 23,926,829 2.16 2.07 12.5% 12.0% Fee          
19 JPMCB Atrium Center 95.0% 13,100,668 3,634,080 9,466,588 161,216 9,305,372 2.08 2.05 8.2% 8.1% Fee          
20 GACC Signature Place Condominiums 92.8% 4,025,068 1,581,041 2,444,027 75,000 2,369,027 1.33 1.28 8.0% 7.8% Fee          
21 JPMCB 90 Hudson 95.0% 19,495,184 7,604,532 11,890,653 733,819 11,156,834 2.18 2.04 9.1% 8.6% Fee          
22 JPMCB Marriott Charlotte City Center 73.5% 38,398,103 25,326,107 13,071,996 0 13,071,996 2.76 2.76 12.7% 12.7% Fee     12/31/2042    
23 GACC Two Harbor Point Square 91.0% 8,505,541 2,900,766 5,604,774 410,329 5,194,446 1.93 1.78 11.3% 10.5% Fee          
24 CREFI One Parkway North Fee 100.0% 1,838,100 36,762 1,801,338 0 1,801,338 1.69 1.69 7.4% 7.4% Fee          
25 CREFI Village Green of Waterford 94.8% 3,784,790 1,459,162 2,325,628 109,350 2,216,278 1.52 1.45 9.9% 9.4% Fee          
26 GACC Gateway Plaza 91.9% 3,085,330 970,813 2,114,517 81,639 2,032,878 1.50 1.44 9.0% 8.7% Fee       12%  
27 CREFI 32 East Shopping Center 95.0% 2,965,864 574,484 2,391,380 182,574 2,208,807 1.80 1.67 11.1% 10.3% Fee          
28 CREFI Hilton Garden Inn - Atlanta Airport North 80.2% 7,315,275 4,941,566 2,373,709 292,611 2,081,098 1.74 1.53 11.9% 10.4% Fee     12/31/2029    
29 GACC 220 Northwest 8th Avenue 97.0% 2,388,071 335,548 2,052,523 168,676 1,883,847 1.83 1.68 10.5% 9.7% Fee       15%  
30 GACC Corporate Plaza 86.7% 4,317,003 1,991,800 2,325,203 108,483 2,216,720 2.11 2.01 12.9% 12.3% Fee          
31 JPMCB Residence Inn Augusta 79.0% 4,908,528 2,904,880 2,003,648 0 2,003,648 1.65 1.65 11.4% 11.4% Fee     8/31/2035    
32 JPMCB Towers at University Town Center 91.5% 10,141,347 5,526,346 4,615,001 136,500 4,478,501 1.60 1.55 10.0% 9.7% Fee          
33 GACC Fairfield Portfolio 71.8% 4,782,530 2,812,000 1,970,530 191,301 1,779,229 1.99 1.80 13.6% 12.3% Fee          
33.01 GACC Fairfield Inn & Suites - Greensboro 70.1% 2,685,333 1,548,915 1,136,418 107,413 1,029,005         Fee     1/24/2033    
33.02 GACC Fairfield Inn & Suites - High Point 74.0% 2,097,197 1,263,085 834,112 83,888 750,224         Fee     1/24/2033    
34 GACC Sabre Center II 91.8% 2,719,402 1,120,857 1,598,545 199,232 1,399,313 1.94 1.69 11.8% 10.4% Fee          
35 JPMCB Beacon - Criterion 92.2% 6,835,749 2,381,849 4,453,900 67,750 4,386,150 3.06 3.01 11.7% 11.5% Fee          
36 CREFI Holiday Inn Express New Orleans 72.8% 4,872,473 3,168,441 1,704,032 194,899 1,509,133 2.07 1.83 13.2% 11.7% Fee     6/30/2024    
37 JPMCB Lost Tree Financial Center 93.0% 1,831,029 604,082 1,226,947 98,253 1,128,695 1.58 1.45 9.8% 9.0% Fee          
38 GACC Coral Club Apartments 93.3% 2,317,690 1,189,421 1,128,269 30,500 1,097,769 1.57 1.52 9.6% 9.3% Fee          
39 JPMCB Beacon - Hague 89.8% 5,807,946 2,160,228 3,647,717 60,250 3,587,467 2.92 2.87 11.2% 11.0% Fee          
40 CREFI Sam’s Club Atlanta 97.0% 1,202,158 56,473 1,145,684 43,292 1,102,393 1.68 1.62 10.6% 10.2% Leasehold 07/10/25 3, 10-year extensions through July 10, 2055      
41 CREFI Marshall’s Plaza 94.0% 2,354,927 906,165 1,448,762 127,580 1,321,182 2.24 2.04 13.4% 12.3% Fee          
42 JPMCB Beacon - Paramount 90.4% 5,546,230 1,910,262 3,635,968 57,750 3,578,218 3.42 3.37 13.1% 12.9% Fee          
43 JPMCB Hampton Inn Albuquerque University 80.9% 3,229,088 2,245,723 983,365 0 983,365 1.48 1.48 10.4% 10.4% Fee     11/30/2033    
44 GACC 564 6th Street 95.0% 963,828 141,862 821,966 2,625 819,341 2.03 2.02 9.1% 9.1% Fee       19%  
45 GACC Homewood Commons 87.0% 1,460,767 410,071 1,050,697 43,758 1,006,938 2.02 1.94 12.4% 11.8% Fee          
46 JPMCB Beacon - Mercury / Garage 87.7% 4,384,457 1,393,253 2,991,204 57,000 2,934,204 3.43 3.36 13.2% 12.9% Fee          
47 GACC Centre Point Plaza 95.0% 1,373,600 391,556 982,044 121,037 861,007 1.92 1.68 12.4% 10.9% Fee          
48 CREFI Amsdell Georgia Portfolio 80.6% 1,235,421 589,841 645,580 22,942 622,638 1.31 1.26 8.4% 8.1% Fee          
48.01 CREFI Compass Self Storage Conyers 87.6% 492,494 204,618 287,877 5,290 282,587         Fee          
48.02 CREFI McDonough-Henry Self Storage 79.3% 458,909 229,153 229,756 9,733 220,022         Fee          
48.03 CREFI American Self Storage Center 73.5% 284,018 156,070 127,948 7,918 120,030         Fee          
49 JPMCB Beacon - Orpheum 90.7% 4,033,009 1,448,562 2,584,447 39,500 2,544,947 3.18 3.14 12.2% 12.0% Fee          
50 GACC Four Points Nashville Airport 71.4% 3,835,661 2,747,987 1,087,674 153,427 934,247 2.38 2.05 15.2% 13.1% Fee     8/5/2034    
51 GACC Nelson Duffie Mobile Home Parks 95.0% 964,115 322,846 641,270 8,700 632,570 1.43 1.41 9.0% 8.9% Fee          
51.01 GACC Riverside Mobile Home Park                     Fee          
51.02 GACC Oaks Mobile Home Park                     Fee          
52 GACC Steeplechase Plaza 95.0% 1,021,717 216,385 805,332 79,968 725,364 1.90 1.71 11.6% 10.5% Fee          
53 JPMCB Beacon - Tower 92.0% 2,935,894 1,079,257 1,856,636 32,000 1,824,636 3.27 3.22 12.5% 12.3% Fee          
54 JPMCB Holiday Inn Express Glenwood Springs Aspen Area 67.9% 1,933,802 1,407,007 526,795 0 526,795 1.89 1.89 12.3% 12.3% Fee     11/30/2032    
55 CREFI 5657 Copley Drive 95.0% 582,971 173,722 409,249 23,506 385,744 2.17 2.05 9.8% 9.3% Fee       5%  
56 CREFI WAG Lawrenceville 97.8% 344,405 19,179 325,226 2,174 323,052 1.39 1.38 8.8% 8.7% Fee          
57 CREFI Rite Aid Johnstown 95.0% 328,551 17,174 311,378 1,667 309,712 1.85 1.84 11.6% 11.6% Fee          

 

A-1-5 

 

ANNEX A-1

 

      UPFRONT ESCROW   MONTHLY ESCROW
                                       
      Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other Other Upfront   Monthly Capex Monthly Envir. Monthly TI/LC Monthly RE Tax Monthly Ins. Monthly Other Other Monthly
Loan # Seller Property Name Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)   Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)
1 CREFI Central Park of Lisle 3,672,605 74,750 0 0 1,149,594 23,934 0 2,924,266 Unfunded Obligations Reserve   11,560 0 72,277 191,599 Springing 0  
2 JPMCB Promenade Shops at Aventura 3,648 0 214,000 24,320 261,235 127,205 0 0     3,648 0 24,320 65,309 42,402 Springing Major Tenant Reserve
3 GACC Apple Campus 3 0 0 0 2,979,839 0 0 0 42,800,076 Free Rent Reserve: 42,706,326; Punchlist Reserve: 93,750   Springing 0 0 249,368 Springing Springing Lease Sweep Reserve
4 JPMCB EOS 21 0 186,208 0 0 0 0 0 0     0 0 0 Springing Springing 0  
5 GACC Rochester Hotel Portfolio 0 45,563 0 0 496,816 335,774 0 300,000 Seasonality Reserve   Borrower is required to deposit the greater of (i) 5.0% of the projected rents for each property’s hotel operations for the prior month, (ii) the amount due under the management agreement and (iii) the amount due under the franchise agreement for FF&E Work 0 0 248,408 33,894 500,000 Seasonality Reserve: Springing; PIP Reserve: Springing; Renovation Reserve: 500,000
5.01 GACC Rochester Marriott                                  
5.02 GACC Kahler Grand                                  
5.03 GACC Kahler Inn & Suites                                  
5.04 GACC Residence Inn Rochester                                  
6 GACC InterContinental San Francisco 0 0 0 0 0 44,350 0 10,000,000 Window Replacement Reserve   Springing 0 0 Springing Springing 0  
7 GACC Sentinel Square II 0 0 0 0 0 0 0 19,093,311 Free Rent Reserve: 18,493,311; GSA Funds: 600,000   Springing 0 Springing Springing Springing 0  
8 CREFI The Woods 0 0 0 0 0 0 0 0     Springing 0 0 Springing Springing 0  
9 JPMCB 600 Clipper 4,626 27,375 0 4,147,500 0 0 0 5,071,085 Free Rent Reserve   4,626 0 0 Springing Springing 0  
10 GACC Worldwide Plaza 0 0 0 0 0 0 0 0     Springing 0 Springing Springing Springing Springing Cravath, Swaine & Moore LLP Reserve
11 CREFI 64 Wooster Street 0 0 0 300,000 85,369 53,304 0 257,409 Free Rent Reserve   925 0 Springing 42,685 4,846 0  
12 GACC Hotel Indigo & Austin 2,700,000 0 0 0 365,188 0 0 300,000 PIP Reserve   The greatest of (i) 2.0% of prior month’s gross revenues through and including 8/1/2018, 3.0% of prior month’s gross revenues beginning 9/1/2018 through and including 8/1/2019, 4.0% of prior month’s gross revenues thereafter, (ii) the amount required under the Management Agreement and (iii) the amount required under the Franchise Agreement for FF&E 0 0 52,170 8,875 Springing Seasonality Reserve; PIP Reserve; Low Debt Service Cure Reserve: Springing
13 CREFI Braddock Metro Center 0 0 0 0 381,274 0 0 27,805,730 USDA Lease Reserve   6,049 0 19,724 95,318 Springing 0  
14 CREFI BlueLinx Portfolio 0 6,875 0 0 0 0 0 206,875 Additional Property Reserve   Springing 0 Springing Springing Springing 0  
14.01 CREFI BlueLinx Frederick                                  
14.02 CREFI BlueLinx Bellingham                                  
14.03 CREFI BlueLinx Lawrenceville                                  
14.04 CREFI BlueLinx Butner                                  
15 GACC Marina Heights State Farm 0 0 0 0 0 0 0 0     Springing 0 Springing Springing Springing 0  
16 CREFI Red Building 0 0 0 0 192,071 88,901 0 4,627,845 Free Rent Shortfall Reserve: 3,874,436; Unfunded Obligations Reserve: 753,409   6,859 0 Springing 192,071 8,082 0  
17 JPMCB 599 Broadway 0 0 0 0 0 0 0 0     0 0 0 Springing Springing 0  
18 JPMCB Lehigh Valley Mall 0 0 0 0 0 0 0 651,533 Outstanding TI/LC Reserve: 443,000; Tenant Rent Holdback Reserve: 208,533   Springing 0 81,785 Springing Springing Springing Release Parcel Reserve
19 JPMCB Atrium Center 0 0 0 0 0 0 0 23,558,259 Outstanding TI Reserve: 21,161,047; Free Rent Reserve: 2,397,212   0 0 0 Springing Springing Springing Life Time Fitness Reserve
20 GACC Signature Place Condominiums 0 0 0 0 130,863 8,290 0 0     6,250 0 0 26,173 1,304 0  
21 JPMCB 90 Hudson 0 198,000 0 0 0 100,000 0 291,238 Lord Abbett CAM Reserve   Springing 0 Springing Springing Springing Springing Tenant Trigger Reserve; Partial Termination Reserve
22 JPMCB Marriott Charlotte City Center 0 0 0 0 0 0 0 10,000,000 Performance Holdback Reserve   Springing 0 0 Springing Springing 0  
23 GACC Two Harbor Point Square 0 0 0 0 80,167 4,333 0 163,858 Unfunded Obligations Reserve: 154,346; Declarations Assessment Reserve: 6,548; WPCA Assessment Reserve: 2,964   2,335 0 20,833 80,167 Springing 1,482 WPCA Assessment Reserve: 1,482; Declaration Assessment Reserve: Springing
24 CREFI One Parkway North Fee 0 0 0 0 0 0 0 0     0 0 0 Springing Springing Springing Additional Reserve
25 CREFI Village Green of Waterford 1,836,000 0 0 0 66,954 19,072 0 0     9,113 0 0 22,318 9,536 0  
26 GACC Gateway Plaza 0 0 0 360,000 91,839 8,233 0 171,717 Free Rent Reserve   1,565 0 8,238 30,613 Springing 0  
27 CREFI 32 East Shopping Center 0 8,740 0 707,393 40,763 0 0 70,423 Free Rent Reserve   2,991 0 15,743 20,381 Springing 0  
28 CREFI Hilton Garden Inn - Atlanta Airport North 0 7,000 0 0 0 82,513 0 0     1/12 of 2% of Gross Revenues (initially estimated at $12,192) 0 0 40,904 8,251 Springing PIP Reserve; Seasonality Reserve
29 GACC 220 Northwest 8th Avenue 0 15,625 0 0 7,693 0 0 0     2,901 0 11,156 3,846 Springing 0  
30 GACC Corporate Plaza 750,000 74,625 0 2,000,000 0 0 0 147,215 Free Rent Reserve   3,774 0 20,833 35,613 Springing Springing Free Rent Reserve
31 JPMCB Residence Inn Augusta 16,365 0 0 0 28,810 0 0 0     4% of Gross Revenues 0 0 20,000 Springing Springing PIP Reserve
32 JPMCB Towers at University Town Center 11,375 0 0 0 291,420 0 0 5,185,517 Planned Capital Improvements Reserve: 5,083,948; Prepaid Rent Reserve: 101,569   11,375 0 0 116,810 Springing 0  
33 GACC Fairfield Portfolio 0 0 0 0 51,905 4,696 0 1,984,176 PIP Reserve: 1,834,176; Seasonality Reserve: 150,000   4% of projected Rents 0 0 8,651 4,696 Springing Seasonality Reserve
33.01 GACC Fairfield Inn & Suites - Greensboro                                  
33.02 GACC Fairfield Inn & Suites - High Point                                  
34 GACC Sabre Center II 0 0 0 0 56,023 0 0 144,715 Free Rent Reserve   1,548 0 15,054 22,231 Springing 0  
35 JPMCB Beacon - Criterion 0 0 0 0 207,000 0 0 4,102,472 Put Option Reserve: 1,818,058; Priority Return Reserve: 1,181,738; PNC Operating Distribution Reserve: 1,047,049; Incremental HTC Required Property Insurance Reserve: 55,627   5,646 0 0 68,620 Springing 0  
36 CREFI Holiday Inn Express New Orleans 0 5,040 0 0 265,935 16,257 0 230,339 PIP Reserve   1/12 of 2% of Gross Revenues (initially estimated at $7,978) 0 0 22,161 8,129 Springing Seasonality Reserve
37 JPMCB Lost Tree Financial Center 953 0 0 7,875 52,744 0 0 513,433 Outstanding TI/LC Reserve   953 0 7,875 13,186 Springing 0  
38 GACC Coral Club Apartments 300,000 61,875 0 0 0 43,920 0 0     5,500 0 0 19,155 6,274 0  
39 JPMCB Beacon - Hague 0 0 0 0 215,000 0 0 3,789,857 Put Option Reserve: 1,588,923; Priority Return Reserve: 1,244,656; PNC Operating Distribution Reserve: 883,326; Incremental HTC Required Property Insurance Reserve: 72,952   5,021 0 0 70,166 Springing 0  
40 CREFI Sam’s Club Atlanta 0 0 0 0 0 0 0 0     0 0 3,158 Springing Springing Springing Ground Lease Reserve
41 CREFI Marshall’s Plaza 0 0 0 0 0 14,121 0 0     1,624 0 6,497 37,173 2,017 0  
42 JPMCB Beacon - Paramount 0 0 0 0 156,000 0 0 3,354,087 Put Option Reserve: 2,047,058; PNC Operating Distribution Reserve: 722,587; Priority Return Reserve: 568,627; Incremental HTC Required Property Insurance Reserve: 15,815   4,813 0 0 51,555 Springing 0  
43 JPMCB Hampton Inn Albuquerque University 10,595 0 0 0 11,425 2,707 0 2,000,000 PIP Reserve   4% of Gross Revenues 0 0 5,712 2,707 Springing PIP Reserve
44 GACC 564 6th Street 0 0 0 0 18,498 4,425 0 0     219 0 Springing 4,837 369 0  
45 GACC Homewood Commons 0 42,500 0 500,000 34,879 6,197 0 5,416 Free Rent Reserve   2,813 0 Springing 11,626 3,099 0  
46 JPMCB Beacon - Mercury / Garage 0 0 0 0 120,000 0 0 0     4,750 0 0 29,082 Springing 0  
47 GACC Centre Point Plaza 31,852 295,901 0 200,000 75,175 21,564 0 0     Springing 0 Springing 12,529 1,960 0  
48 CREFI Amsdell Georgia Portfolio 0 0 0 0 36,488 0 0 500,000 Economic Holdback Reserve   1,912 0 0 9,122 Springing 0  
48.01 CREFI Compass Self Storage Conyers                                  
48.02 CREFI McDonough-Henry Self Storage                                  
48.03 CREFI American Self Storage Center                                  
49 JPMCB Beacon - Orpheum 0 0 0 0 111,000 0 0 2,182,497 Put Option Reserve: 1,592,263; PNC Operating Distribution Reserve: 309,180; Priority Return Reserve: 265,377; Incremental HTC Required Property Insurance Reserve: 15,678   3,292 0 0 36,934 Springing 0  
50 GACC Four Points Nashville Airport 0 8,125 0 0 0 0 0 60,000 Seasonality Reserve   The greatest of (i) 2.0% of prior month’s gross revenues through and including 12/6/2018, 3.0% of prior month’s gross revenues beginning 1/6/2019 through and including 12/6/2020, 4.0% of prior month’s gross revenues thereafter, (ii) the amount required under the Management Agreement and (iii) the amount required under the Franchise Agreement for FF&E 0 0 13,117 Springing Springing Seasonality Reserve
51 GACC Nelson Duffie Mobile Home Parks 25,800 0 0 0 6,144 25,489 0 0     Springing 0 0 3,072 1,961 0  
51.01 GACC Riverside Mobile Home Park                                  
51.02 GACC Oaks Mobile Home Park                                  
52 GACC Steeplechase Plaza 0 0 0 250,000 6,544 0 0 0     1,586 0 Springing 6,544 Springing 0  
53 JPMCB Beacon - Tower 0 0 0 0 81,000 0 0 1,983,984 Put Option Reserve: 1,235,451; PNC Operating Distribution Reserve: 377,199; Priority Return Reserve: 370,635; Incremental HTC Required Property Insurance Reserve: 698   2,667 0 0 26,840 Springing 0  
54 JPMCB Holiday Inn Express Glenwood Springs Aspen Area 6,435 0 0 0 37,481 1,148 0 1,450,000 PIP Reserve   4% of Gross Revenues 0 0 5,335 1,148 Springing PIP Reserve; Seasonality Reserve
55 CREFI 5657 Copley Drive 0 0 0 0 0 903 0 163,356 Unfunded Tenant Improvement Reserve: 92,170; Free Rent Reserve: 71,186   230 0 0 Springing 452 0  
56 CREFI WAG Lawrenceville 0 123,750 0 0 0 1,846 0 0     181 0 Springing Springing 1,846 0  
57 CREFI Rite Aid Johnstown 0 0 0 0 0 640 0 0     Springing 0 Springing Springing 640 0  

 

A-1-6 

 

ANNEX A-1

 

        RESERVE CAPS     LARGEST TENANT   2nd LARGEST TENANT   3rd LARGEST TENANT
                                               
        CapEx Envir. TI/LC RE Tax Insur. Debt Service Other   Single     Lease       Lease       Lease
Loan # Seller Property Name    Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)   Tenant Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration   3rd Largest Tenant Unit Size Expiration
1 CREFI Central Park of Lisle   277,442       23,934       No Armour-Eckrich Meats LLC 96,007 11/30/27   CA Technologies 72,925 04/30/25   EMC Corporation 43,879 12/31/23
2 JPMCB Promenade Shops at Aventura   131,325   875,502       An amount equal to $20.00 multiplied by the leasable area at the Property that is subject to the Nordstrom Lease   No Marshalls 48,385 01/31/19   Winn Dixie 35,922 03/31/19   Nordstrom Rack 34,707 03/31/21
3 GACC Apple Campus 3             30,892,995 30,892,995   Yes Apple 882,657 02/28/31                
4 JPMCB EOS 21                   No                      
5 GACC Rochester Hotel Portfolio               Seasonality Reserve: 300,000; PIP Reserve: 1,800,000   No                      
5.01 GACC Rochester Marriott                   No                      
5.02 GACC Kahler Grand                   No                      
5.03 GACC Kahler Inn & Suites                   No                      
5.04 GACC Residence Inn Rochester                   No                      
6 GACC InterContinental San Francisco                   No                      
7 GACC Sentinel Square II                   No District of Columbia 164,110 02/28/29   Federal Election Commission 99,677 11/30/32        
8 CREFI The Woods                   No                      
9 JPMCB 600 Clipper                   Yes Volkswagen Group of America 158,596 12/31/25                
10 GACC Worldwide Plaza   2,500,000   10,000,000       42,286,860   No Nomura Holding America Inc. 819,906 09/30/33   Cravath, Swaine & Moore LLP 617,135 08/31/24   Mercury Parking LLC 131,971 11/30/27
11 CREFI 64 Wooster Street       300,000           No GCU New York 13,500 03/31/29   Harbinger Group 12,000 11/30/18   Steven Meisel 6,000 11/30/23
12 GACC Hotel Indigo & Austin                   No                      
13 CREFI Braddock Metro Center                   No GSA (United States Department of Agriculture) 131,000 05/31/33   Alexandria City School Board 84,693 05/31/29   Close Up Foundation 13,594 12/31/21
14 CREFI BlueLinx Portfolio                   Yes                      
14.01 CREFI BlueLinx Frederick                   Yes BlueLinx Corporation 680,252 12/31/32                
14.02 CREFI BlueLinx Bellingham                   Yes BlueLinx Corporation 489,950 12/31/32                
14.03 CREFI BlueLinx Lawrenceville                   Yes BlueLinx Corporation 585,637 12/31/32                
14.04 CREFI BlueLinx Butner                   Yes BlueLinx Corporation 551,996 12/31/32                
15 GACC Marina Heights State Farm                   No State Farm 1,973,248 12/31/42   Mountainside Fitness 17,485 03/31/27   Compass 16,800 12/31/31
16 CREFI Red Building       3,966,820           No WeWork 69,534 01/31/30   Whalerock Industries 36,163 10/31/26   Gaumont Television USA 30,388 07/31/27
17 JPMCB 599 Broadway                   Yes 599 Broadway JS, LLC (Jeff Sutton) 42,000 02/28/57                
18 JPMCB Lehigh Valley Mall   327,140   2,994,258           No Bob’s Discount Furniture 30,204 03/31/28   Barnes & Noble 29,874 01/31/23   Modell’s Sporting Goods 13,882 01/31/22
19 JPMCB Atrium Center               4,500,000   No Dana Farber Cancer Institute 143,750 04/30/33   Life Time Fitness 116,524 11/30/37   CCRM 17,936 05/31/32
20 GACC Signature Place Condominiums                   No                      
21 JPMCB 90 Hudson   172,663   2,589,948       Tenant Trigger Reserve: An amount which, when added to the amounts in the Tenant Trigger Reserve Account and the Partial Termination Reserve Account, is equal to the number of rentable square feet comprising the Tenant Sweep Space multiplied by $50.00   No Lord Abbett 261,350 12/31/24   Charles Komar & Sons 159,341 12/31/31        
22 JPMCB Marriott Charlotte City Center                   No                      
23 GACC Two Harbor Point Square                   No X.L. Global Services, Inc. 47,838 09/30/22   Structured Portfolio Management, L.L.C. 23,919 11/30/22   McKinsey & Company, Inc. 23,919 07/31/21
24 CREFI One Parkway North Fee                   No                      
25 CREFI Village Green of Waterford                   No                      
26 GACC Gateway Plaza   93,913   300,000           No State Of California 25,306 03/31/24   Regus 14,379 05/31/24   North LA County Regional Center 11,080 05/31/21
27 CREFI 32 East Shopping Center                   No Burlington Coat Factory 45,901 02/28/30   Stein Mart, Inc. 25,500 03/31/27   Michaels Stores, Inc. 23,957 02/28/20
28 CREFI Hilton Garden Inn - Atlanta Airport North                   No                      
29 GACC 220 Northwest 8th Avenue   110,000   401,610           Yes WeWork 66,935 06/30/32                
30 GACC Corporate Plaza   226,498   3,000,000           No United States of America General Services Administration (IRS) 36,301 09/15/24   Rental Concepts, Inc. d/b/a Fleet Response 24,148 08/31/21   United States of America General Services Administration (Secret Service) 15,373 09/30/20
31 JPMCB Residence Inn Augusta   620,000               No                      
32 JPMCB Towers at University Town Center                   No                      
33 GACC Fairfield Portfolio               200,000   No                      
33.01 GACC Fairfield Inn & Suites - Greensboro                   No                      
33.02 GACC Fairfield Inn & Suites - High Point                   No                      
34 GACC Sabre Center II       620,000           No Globaltech 11,673 09/30/24   Trilogy Educational 11,112 11/30/22   HCL America Inc 6,921 10/31/22
35 JPMCB Beacon - Criterion                   No                      
36 CREFI Holiday Inn Express New Orleans                   No                      
37 JPMCB Lost Tree Financial Center       378,000           No Ameriprise Holdings, Inc. 14,185 01/31/25   Otter Creek 5,099 07/31/21   Lowry Research Corporation 5,009 03/31/28
38 GACC Coral Club Apartments   198,000               No                      
39 JPMCB Beacon - Hague                   No                      
40 CREFI Sam’s Club Atlanta                   Yes Sam’s Club 129,562 05/31/26                
41 CREFI Marshall’s Plaza       389,823           No Bob’s Stores 41,114 01/31/28   Marshalls 28,000 01/31/26   Toni & Guy Hairdressing Academy 12,020 07/31/20
42 JPMCB Beacon - Paramount                   No                      
43 JPMCB Hampton Inn Albuquerque University                   No                      
44 GACC 564 6th Street                   Yes City and County of San Francisco 17,500 06/30/26                
45 GACC Homewood Commons   101,275   500,000           No Restaurant Depot 52,091 06/30/23   Altitude Trampoline Park 30,000 12/31/23   Dirt Cheap 30,000 05/31/20
46 JPMCB Beacon - Mercury / Garage                   No                      
47 GACC Centre Point Plaza       200,000           No Belk, Inc. 58,801 12/31/22   Burke’s Outlet Stores, LLC 32,230 01/31/21   Dollar Tree Stores, Inc. 21,000 05/31/20
48 CREFI Amsdell Georgia Portfolio   68,838               No                      
48.01 CREFI Compass Self Storage Conyers                   No                      
48.02 CREFI McDonough-Henry Self Storage                   No                      
48.03 CREFI American Self Storage Center                   No                      
49 JPMCB Beacon - Orpheum                   No                      
50 GACC Four Points Nashville Airport               150,000   No                      
51 GACC Nelson Duffie Mobile Home Parks   25,800               No                      
51.01 GACC Riverside Mobile Home Park                   No                      
51.02 GACC Oaks Mobile Home Park                   No                      
52 GACC Steeplechase Plaza   76,129   250,000           No Bealls Outlet 23,750 04/30/28   Save-a-Lot 16,200 02/28/21   Thrift Store 12,000 06/16/27
53 JPMCB Beacon - Tower                   No                      
54 JPMCB Holiday Inn Express Glenwood Springs Aspen Area                   No                      
55 CREFI 5657 Copley Drive                   Yes Mr. Copy, Inc. 18,434 02/28/25                
56 CREFI WAG Lawrenceville                   Yes Walgreens 14,490 12/31/29                
57 CREFI Rite Aid Johnstown                   Yes Rite Aid 11,115 01/31/37                

 

A-1-7 

 

ANNEX A-1

 

        4th LARGEST TENANT   5th LARGEST TENANT             Pari Passu Debt  
                                    Pari Passu Pari Passu Pari Passu Total Cut-off  
            Lease       Lease   Loan   Lockbox Lockbox Cash Pari Passu Note Control Piece  In Trust Piece Non Trust Date Pari  
Loan # Seller Property Name   4th Largest Tenant Unit Size Expiration   5th Largest Tenant Unit Size Expiration   Purpose Principal / Carveout Guarantor  (Y/N)  Type Management (Y/N)  (Y/N) Cut-Off Balance Cut-Off Balance Passu Debt  
1 CREFI Central Park of Lisle   Kantar LLC 43,400 01/31/25   Lifestart 37,137 04/30/22   Acquisition Lincoln Property Company Commercial, Inc. Yes Hard Springing No NAP NAP NAP NAP  
2 JPMCB Promenade Shops at Aventura   Michaels Stores, Inc. 21,213 03/01/20   Olympia Gym 15,914 03/31/25   Refinance Andrew D. Gumberg Yes Hard In Place No NAP NAP NAP NAP  
3 GACC Apple Campus 3                   Refinance Paul Guarantor LLC Yes Hard In Place Yes No 68,000,000 272,000,000 340,000,000  
4 JPMCB EOS 21                   Acquisition CIM SMA I-B Investments, LLC Yes Soft Springing Yes Yes 60,000,000 90,000,000 150,000,000  
5 GACC Rochester Hotel Portfolio                   Refinance Javon R. Bea, Vita E. Bea Yes Hard Springing Yes Yes 60,000,000 80,000,000 140,000,000  
5.01 GACC Rochester Marriott                                        
5.02 GACC Kahler Grand                                        
5.03 GACC Kahler Inn & Suites                                        
5.04 GACC Residence Inn Rochester                                        
6 GACC InterContinental San Francisco                   Refinance CDC San Francisco LLC Yes Springing Springing Yes Yes 59,922,671 49,935,559 109,858,230  
7 GACC Sentinel Square II                   Acquisition Hana Alternative Asset Management Co., Ltd. Yes Hard In Place Yes Yes 57,660,000 45,000,000 102,660,000  
8 CREFI The Woods                   Refinance Arcadia Development Co. Yes Springing Springing Yes No 57,500,000 142,500,000 200,000,000  
9 JPMCB 600 Clipper                   Acquisition Gemini-Rosemont Realty LLC Yes Hard Springing No NAP NAP NAP NAP  
10 GACC Worldwide Plaza   WNET.ORG and THIRTEEN 102,709 08/31/26   Rubenstein Associates, Inc. 68,432 04/30/31   Refinance SL Green Operating Partnership, L.P., RXR Real Estate Value Added Fund - Fund III LP, RXR RE VAF - Fund III Parallel A LP, RXR RE VAF - Fund III Parallel B LP, RXR RE VAF - Fund III Parallel B (REIT) LP, RXR RE VAF - Fund III Parallel C LP, RXR RE VAF - Fund III Parallel D LP Yes Hard Springing Yes No 50,000,000 566,286,000 616,286,000  
11 CREFI 64 Wooster Street   Kaleidoscope 6,000 07/31/26   Moulton Dermatology 3,000 01/31/27   Refinance Esshagh Dario Zar Yes Hard Springing No NAP NAP NAP NAP  
12 GACC Hotel Indigo & Austin                   Acquisition The David and Angella Nazarian Family Trust, dated May 18, 1994, David Nazarian Yes Hard Springing No NAP NAP NAP NAP  
13 CREFI Braddock Metro Center   Gifts in Kind International / Good360 12,968 12/31/21   Phase2 Technology, LLC 11,348 12/31/21   Acquisition Kawa Capital Partners LLC, Kawa Investments LLC Yes Hard Springing Yes Yes 44,200,000 30,000,000 74,200,000  
14 CREFI BlueLinx Portfolio                   Acquisition Michael W. Brennan, Scott D. McKibben, Samuel A. Mandarino, Robert G. Vanecko, Eduardo E. Paneque, Allen Crosswell, Greenwood Holding Company LLC, William T. MacMane, Brad O’Halloran Yes Springing Springing Yes Yes 42,900,000 28,600,000 71,500,000  
14.01 CREFI BlueLinx Frederick                                        
14.02 CREFI BlueLinx Bellingham                                        
14.03 CREFI BlueLinx Lawrenceville                                        
14.04 CREFI BlueLinx Butner                                        
15 GACC Marina Heights State Farm   Honor Health 5,736 07/31/27           Acquisition Transwestern Investment Group, Corporate Properties Trust III, L.P. Yes Hard Springing Yes No 41,000,000 519,000,000 560,000,000  
16 CREFI Red Building   Clique Media 28,346 01/31/26   Abrams Artist Agency 26,668 01/31/28   Refinance Charles Steven Cohen Yes Hard Springing Yes Yes 40,000,000 40,000,000 80,000,000  
17 JPMCB 599 Broadway                   Refinance Arthur Cornfeld, Alan Fisher, David Topping Yes Hard Springing Yes Yes 40,000,000 35,000,000 75,000,000  
18 JPMCB Lehigh Valley Mall   Pottery Barn 13,011 01/31/20   New York & Company 11,306 03/31/18   Refinance Simon Property Group, L.P., Pennsylvania Real Estate Investment Trust Yes Hard Springing Yes No 35,355,560 163,830,696 199,186,256  
19 JPMCB Atrium Center   Boylston Street Dental 8,725 04/30/33   Newton - Wellesley Hospital 6,185 12/31/27   Recapitalization NAP Yes Hard Springing Yes No 35,000,000 80,000,000 115,000,000  
20 GACC Signature Place Condominiums                   Refinance Janet LePage, Jim Szabo, Tony Quattrin, Robert Tanaka, David Steele Yes Soft Springing No NAP NAP NAP NAP  
21 JPMCB 90 Hudson                   Refinance SSC V, L.P. Yes Hard Springing Yes No 30,000,000 100,000,000 130,000,000  
22 JPMCB Marriott Charlotte City Center                   Acquisition Carey Watermark Investors 2 Incorporated Yes Soft Springing Yes No 30,000,000 73,000,000 103,000,000  
23 GACC Two Harbor Point Square   Castleton Commodities 16,574 05/31/27   Insight Global 7,345 04/30/22   Refinance Harbor Point Holding Company LLC Yes Hard In Place Yes No 24,750,000 24,750,000 49,500,000  
24 CREFI One Parkway North Fee                   Acquisition Kawa Capital Partners LLC Yes Hard Springing No NAP NAP NAP NAP  
25 CREFI Village Green of Waterford                   Acquisition Shawn Stafford Yes Springing Springing No NAP NAP NAP NAP  
26 GACC Gateway Plaza   Poole & Shaffery, LLP 9,229 04/30/22   California United Bank 6,953 05/31/27   Refinance Thomas R. Von Der Ahe, Thomas R. Von Der Ahe, Jr. Yes Hard Springing No NAP NAP NAP NAP  
27 CREFI 32 East Shopping Center   HomeGoods 21,000 04/30/26   Ulta 10,243 06/30/26   Acquisition Robert L. Stark Yes Hard Springing No NAP NAP NAP NAP  
28 CREFI Hilton Garden Inn - Atlanta Airport North                   Refinance Ramesh S. Patel Yes Springing Springing No NAP NAP NAP NAP  
29 GACC 220 Northwest 8th Avenue                   Acquisition Philip Barach, Barach Family Living Trust Dated February 11, 2008 Yes Hard Springing No NAP NAP NAP NAP  
30 GACC Corporate Plaza   Advizex Technologies, LLC. 13,359 06/30/21   EMC Corporation 13,030 11/30/18   Acquisition Brad Coven, Joseph Greenberg Yes Hard Springing No NAP NAP NAP NAP  
31 JPMCB Residence Inn Augusta                   Refinance Dilipkumar Patel, Bipin Hira Yes Hard Springing No NAP NAP NAP NAP  
32 JPMCB Towers at University Town Center                   Acquisition Harold Rosenblum Yes Soft In Place Yes Yes 15,000,000 31,000,000 46,000,000  
33 GACC Fairfield Portfolio                   Acquisition Hiren Patel, Balkrishna Patel Yes Hard In Place No NAP NAP NAP NAP  
33.01 GACC Fairfield Inn & Suites - Greensboro                                        
33.02 GACC Fairfield Inn & Suites - High Point                                        
34 GACC Sabre Center II   Broadsoft 6,650 11/30/22   Beacon Group, Inc. 5,637 01/31/21   Refinance Marla Steinman Yes Springing Springing No NAP NAP NAP NAP  
35 JPMCB Beacon - Criterion                   Refinance BLT Real Estate JV8 LLC Yes Soft In Place Yes No 13,305,255 24,675,200 37,980,455  
36 CREFI Holiday Inn Express New Orleans                   Acquisition JMI Realty, LLC Yes Hard Springing No NAP NAP NAP NAP  
37 JPMCB Lost Tree Financial Center   Williams, Leininger & Cosby, P.A. 4,981 11/30/25   Center for Discovery 4,563 09/30/21   Refinance Charles M. Bayer, Jr. Yes Springing Springing No NAP NAP NAP NAP  
38 GACC Coral Club Apartments                   Refinance Shyam H. Hingorani Yes Springing Springing No NAP NAP NAP NAP  
39 JPMCB Beacon - Hague                   Refinance BLT Real Estate JV8 LLC Yes Soft In Place Yes No 11,420,588 21,180,000 32,600,588  
40 CREFI Sam’s Club Atlanta                   Refinance Mohannad Malas, The Mohannad & Rana Malas Family Trust Yes Springing Springing No NAP NAP NAP NAP  
41 CREFI Marshall’s Plaza   Dollar Tree 10,013 02/28/23   Lakeshore Learning Store 7,500 10/31/18   Acquisition Jon Goldberg, Leo Bernstein Yes Springing Springing No NAP NAP NAP NAP  
42 JPMCB Beacon - Paramount                   Refinance BLT Real Estate JV8 LLC Yes Soft In Place Yes No 9,703,725 17,996,000 27,699,725  
43 JPMCB Hampton Inn Albuquerque University                   Refinance Anthony Jon Sherman Yes Hard Springing No NAP NAP NAP NAP  
44 GACC 564 6th Street                   Refinance Guardian Commercial Real Estate, L.P. Yes Hard Springing No NAP NAP NAP NAP  
45 GACC Homewood Commons   Planet Fitness 20,000 02/28/25   AT&T Mobility 10,000 03/31/19   Acquisition K. Lawrence Gragg, Blake R. Berg, Mark C. Ibanez Yes Springing Springing No NAP NAP NAP NAP  
46 JPMCB Beacon - Mercury / Garage                   Refinance BLT Real Estate JV8 LLC Yes Soft In Place Yes No 7,968,529 14,778,000 22,746,529  
47 GACC Centre Point Plaza   Aaron’s, Inc. 10,150 12/31/19   Hibbett Sporting Goods, Inc. 5,200 08/31/19   Acquisition Mark M. Salomon, Patricia Ostermeier Yes Springing Springing No NAP NAP NAP NAP  
48 CREFI Amsdell Georgia Portfolio                   Acquisition/Recapitalization Robert J. Amsdell, Barry L. Amsdell Yes Springing Springing No NAP NAP NAP NAP  
48.01 CREFI Compass Self Storage Conyers                                        
48.02 CREFI McDonough-Henry Self Storage                                        
48.03 CREFI American Self Storage Center                                        
49 JPMCB Beacon - Orpheum                   Refinance BLT Real Estate JV8 LLC Yes Soft In Place Yes No 7,417,020 13,755,200 21,172,220  
50 GACC Four Points Nashville Airport                   Refinance Nimesh Patel, Nitesh Patel Yes Springing Springing No NAP NAP NAP NAP  
51 GACC Nelson Duffie Mobile Home Parks                   Refinance Richard R. Nelson III, John C. Duffie Yes Springing Springing No NAP NAP NAP NAP  
51.01 GACC Riverside Mobile Home Park                                        
51.02 GACC Oaks Mobile Home Park                                        
52 GACC Steeplechase Plaza   Davita 9,995 11/30/27   Ace 7,500 09/30/24   Refinance Timothy J. O’Neill, Jr. Yes Springing Springing No NAP NAP NAP NAP  
53 JPMCB Beacon - Tower                   Refinance BLT Real Estate JV8 LLC Yes Soft In Place Yes No 5,184,882 9,615,600 14,800,482  
54 JPMCB Holiday Inn Express Glenwood Springs Aspen Area                   Acquisition Anthony Jon Sherman Yes Hard Springing No NAP NAP NAP NAP  
55 CREFI 5657 Copley Drive                   Acquisition Roy Doumani Yes Hard Springing No NAP NAP NAP NAP  
56 CREFI WAG Lawrenceville                   Acquisition David Feldman Yes Springing Springing No NAP NAP NAP NAP  
57 CREFI Rite Aid Johnstown                   Acquisition Thomas Anderson Yes Springing Springing No NAP NAP NAP NAP  

 

A-1-8 

 

ANNEX A-1

                                                           
      Additional Debt   Total Debt   HOTEL OPERATING STATISTICS  
            Additional       Total Debt   Total Debt                                  
      Addit Debt Addit Debt Additional Debt Cut off Additional Debt   Total Debt  UW NCF Total Debt  UW NOI   2014 2014 2014 2015 2015 2015 2016 2016 2016 Most Recent Most Recent Most Recent UW UW UW  
Loan # Seller Property Name Permitted (Y/N)  Exist (Y/N) Debt Type(s) Date Balance Interest Rate    Cut-off Balance  DSCR Current LTV %  Debt Yield %   Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #
1 CREFI Central Park of Lisle No Yes B-Note 14,350,000 7.60000   93,850,000 1.96 69.5% 10.7%                                 1
2 JPMCB Promenade Shops at Aventura Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP                                 2
3 GACC Apple Campus 3 No Yes Senior Mezzanine Loan ($117,500,000)/Junior Mezzanine Loan ($117,500,000) 235,000,000 5.31000   575,000,000 1.70 74.3% 7.2%                                 3
4 JPMCB EOS 21 Yes No Permitted Mezzanine NAP NAP   150,000,000 1.87 64.8% 7.5%                                 4
5 GACC Rochester Hotel Portfolio No No NAP NAP NAP   140,000,000 1.50 66.7% 12.2%   64.5% 146.36 94.42 60.7% 148.67 90.20 57.2% 149.43 85.44 58.4% 152.43 88.99 58.4% 152.43 88.99 5
5.01 GACC Rochester Marriott               1.50 66.7% 12.2%   68.9% 227.62 156.79 67.5% 231.88 156.46 66.8% 229.20 153.18 71.0% 241.32 171.41 71.0% 241.32 171.41 5.01
5.02 GACC Kahler Grand               1.50 66.7% 12.2%   58.7% 129.07 75.75 52.8% 127.58 67.40 49.8% 126.51 63.01 49.4% 127.51 62.94 49.4% 127.51 62.94 5.02
5.03 GACC Kahler Inn & Suites               1.50 66.7% 12.2%   70.0% 121.06 84.72 69.3% 124.46 86.21 62.7% 125.82 78.94 65.9% 122.85 80.99 65.9% 122.85 80.99 5.03
5.04 GACC Residence Inn Rochester               1.50 66.7% 12.2%   81.1% 148.96 120.84 77.2% 156.74 120.99 73.0% 161.41 117.78 73.6% 162.35 119.49 73.6% 162.35 119.49 5.04
6 GACC InterContinental San Francisco Yes No Permitted Mezzanine NAP NAP   109,858,230 2.29 41.9% 16.0%   87.0% 284.77 247.69 87.7% 299.96 263.04 88.5% 300.43 265.85 87.0% 296.19 257.77 87.0% 296.19 257.77 6
7 GACC Sentinel Square II No No NAP NAP NAP   102,660,000 2.70 59.7% 9.0%                                 7
8 CREFI The Woods No No NAP NAP NAP   200,000,000 5.01 29.6% 15.2%                                 8
9 JPMCB 600 Clipper No No NAP NAP NAP   NAP NAP NAP NAP                                 9
10 GACC Worldwide Plaza Yes Yes B-Notes (323,714,000)/Mezzanine Loans (260,000,000)/Permitted Mezzanine/Permitted Debt-like Preferred Equity 583,714,000 4.38412   1,200,000,000 1.75 69.0% 7.3%                                 10
11 CREFI 64 Wooster Street No No NAP NAP NAP   NAP NAP NAP NAP                                 11
12 GACC Hotel Indigo & Austin Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP                     64.2% 173.64 111.42 64.2% 173.64 111.42 12
13 CREFI Braddock Metro Center No No NAP NAP NAP   74,200,000 1.49 66.8% 9.5%                                 13
14 CREFI BlueLinx Portfolio No No NAP NAP NAP   71,500,000 2.46 64.2% 12.1%                                 14
14.01 CREFI BlueLinx Frederick               2.46 64.2% 12.1%                                 14.01
14.02 CREFI BlueLinx Bellingham               2.46 64.2% 12.1%                                 14.02
14.03 CREFI BlueLinx Lawrenceville               2.46 64.2% 12.1%                                 14.03
14.04 CREFI BlueLinx Butner               2.46 64.2% 12.1%                                 14.04
15 GACC Marina Heights State Farm No No NAP NAP NAP   560,000,000 3.12 58.3% 11.3%                                 15
16 CREFI Red Building Yes Yes B-Note (51,000,000)/C-Note (65,000,000)/Permitted Mezzanine 116,000,000 5.67026   196,000,000 1.15 68.4% 6.6%                                 16
17 JPMCB 599 Broadway Yes No Permitted Mezzanine NAP NAP   75,000,000 1.75 50.0% 7.3%                                 17
18 JPMCB Lehigh Valley Mall No No NAP NAP NAP   199,186,256 2.07 44.8% 12.5%                                 18
19 JPMCB Atrium Center No No NAP NAP NAP   115,000,000 2.05 53.5% 8.2%                                 19
20 GACC Signature Place Condominiums No No NAP NAP NAP   NAP NAP NAP NAP                                 20
21 JPMCB 90 Hudson No No NAP NAP NAP   130,000,000 2.04 60.2% 9.1%                                 21
22 JPMCB Marriott Charlotte City Center No No NAP NAP NAP   103,000,000 2.76 60.6% 12.7%   76.4% 183.15 139.92 56.5% 195.99 110.81 67.7% 205.66 139.26 73.0% 223.00 162.82 73.5% 223.00 163.90 22
23 GACC Two Harbor Point Square No Yes Mezzanine Loan 11,500,000 9.75000   61,000,000 1.28 76.3% 9.2%                                 23
24 CREFI One Parkway North Fee No No NAP NAP NAP   NAP NAP NAP NAP                                 24
25 CREFI Village Green of Waterford No No NAP NAP NAP   NAP NAP NAP NAP                                 25
26 GACC Gateway Plaza No No NAP NAP NAP   NAP NAP NAP NAP                                 26
27 CREFI 32 East Shopping Center No No NAP NAP NAP   NAP NAP NAP NAP                                 27
28 CREFI Hilton Garden Inn - Atlanta Airport North No No NAP NAP NAP   NAP NAP NAP NAP   79.6% 110.17 87.73 85.4% 108.18 92.41 82.8% 112.25 92.90 80.2% 117.25 94.08 80.2% 117.25 94.08 28
29 GACC 220 Northwest 8th Avenue No No NAP NAP NAP   NAP NAP NAP NAP                                 29
30 GACC Corporate Plaza No No NAP NAP NAP   NAP NAP NAP NAP                                 30
31 JPMCB Residence Inn Augusta No No NAP NAP NAP   NAP NAP NAP NAP               72.9% 136.76 99.71 79.0% 134.26 106.03 79.0% 134.26 106.03 31
32 JPMCB Towers at University Town Center No No NAP NAP NAP   46,000,000 1.55 63.4% 10.0%                                 32
33 GACC Fairfield Portfolio No Yes Mezzanine Loan 1,260,000 12.00000   15,750,000 1.54 70.0% 12.5%   71.7% 99.11 71.05 71.0% 102.96 73.08 71.1% 103.06 73.31 71.7% 105.22 75.48 71.7% 105.22 75.48 33
33.01 GACC Fairfield Inn & Suites - Greensboro               1.54 70.0% 12.5%   72.5% 102.27 74.15 71.0% 103.81 73.71 72.2% 104.11 75.18 70.1% 106.15 74.36 70.1% 106.15 74.36 33.01
33.02 GACC Fairfield Inn & Suites - High Point               1.54 70.0% 12.5%   70.6% 94.81 66.94 70.9% 101.83 72.25 69.7% 101.60 70.82 74.0% 104.05 76.96 74.0% 104.05 76.96 33.02
34 GACC Sabre Center II No No NAP NAP NAP   NAP NAP NAP NAP                                 34
35 JPMCB Beacon - Criterion No Yes Subordinate Debt (23,707,545.10)/Mezzanine Loan (15,339,000) 39,046,545 5.63913   77,027,000 1.19 75.0% 5.8%                                 35
36 CREFI Holiday Inn Express New Orleans No No NAP NAP NAP   NAP NAP NAP NAP               69.8% 129.75 90.54 72.5% 129.03 93.51 72.8% 130.80 95.29 36
37 JPMCB Lost Tree Financial Center No No NAP NAP NAP   NAP NAP NAP NAP                                 37
38 GACC Coral Club Apartments No No NAP NAP NAP   NAP NAP NAP NAP                                 38
39 JPMCB Beacon - Hague No Yes Subordinate Debt (20,349,411.76)/Mezzanine Loan (11,959,000) 32,308,412 5.53182   64,909,000 1.17 73.9% 5.6%                                 39
40 CREFI Sam’s Club Atlanta No No NAP NAP NAP   NAP NAP NAP NAP                                 40
41 CREFI Marshall’s Plaza No No NAP NAP NAP   NAP NAP NAP NAP                                 41
42 JPMCB Beacon - Paramount No Yes Subordinate Debt (17,290,274.51)/Mezzanine Loan (14,686,000) 31,976,275 5.95339   59,676,000 1.20 71.0% 6.1%                                 42
43 JPMCB Hampton Inn Albuquerque University No No NAP NAP NAP   NAP NAP NAP NAP   76.6% 84.08 64.42 76.2% 88.01 67.05 73.4% 87.70 64.42 80.9% 86.60 70.04 80.9% 86.60 70.04 43
44 GACC 564 6th Street No No NAP NAP NAP   NAP NAP NAP NAP                                 44
45 GACC Homewood Commons No No NAP NAP NAP   NAP NAP NAP NAP                                 45
46 JPMCB Beacon - Mercury / Garage No Yes Subordinate Debt (14,198,470.59)/Mezzanine Loan (11,750,000) 25,948,471 5.92284   48,695,000 1.21 72.6% 6.1%                                 46
47 GACC Centre Point Plaza No No NAP NAP NAP   NAP NAP NAP NAP                                 47
48 CREFI Amsdell Georgia Portfolio No No NAP NAP NAP   NAP NAP NAP NAP                                 48
48.01 CREFI Compass Self Storage Conyers               NAP NAP NAP                                 48.01
48.02 CREFI McDonough-Henry Self Storage               NAP NAP NAP                                 48.02
48.03 CREFI American Self Storage Center               NAP NAP NAP                                 48.03
49 JPMCB Beacon - Orpheum No Yes Subordinate Debt (13,215,780.39)/Mezzanine Loan (9,433,000) 22,648,780 5.75100   43,821,000 1.19 74.5% 5.9%                                 49
50 GACC Four Points Nashville Airport No No NAP NAP NAP   NAP NAP NAP NAP         61.5% 100.87 62.04 68.9% 127.89 88.17 71.4% 131.00 93.47 71.4% 131.01 93.47 50
51 GACC Nelson Duffie Mobile Home Parks No No NAP NAP NAP   NAP NAP NAP NAP                                 51
51.01 GACC Riverside Mobile Home Park               NAP NAP NAP                                 51.01
51.02 GACC Oaks Mobile Home Park               NAP NAP NAP                                 51.02
52 GACC Steeplechase Plaza No No NAP NAP NAP   NAP NAP NAP NAP                                 52
53 JPMCB Beacon - Tower No Yes Subordinate Debt (9,238,517.65)/Mezzanine Loan (6,833,000) 16,071,518 5.79202   30,872,000 1.21 76.4% 6.0%                                 53
54 JPMCB Holiday Inn Express Glenwood Springs Aspen Area No No NAP NAP NAP   NAP NAP NAP NAP   61.2% 98.41 60.19 63.9% 110.50 70.64 66.9% 117.22 78.45 67.9% 119.76 81.29 67.9% 119.76 81.29 54
55 CREFI 5657 Copley Drive No No NAP NAP NAP   NAP NAP NAP NAP                                 55
56 CREFI WAG Lawrenceville No No NAP NAP NAP   NAP NAP NAP NAP                                 56
57 CREFI Rite Aid Johnstown No No NAP NAP NAP   NAP NAP NAP NAP                                 57

 

A-1-9