FWP 1 n1658_x2-anxa1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226123-04
     

 

     
     
 

 

Free Writing Prospectus dated June [3], 2019

 

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 (800) 408-1016 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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
  Loan # Seller Property Name Street Address City State Zip Code County Properties Type Subtype
  1 LCM Brooklyn Renaissance Plaza 335 Adams Street Brooklyn NY 11201 Kings 1 Office CBD
  2 LCM Hyde Park Multifamily Portfolio Various Chicago IL Various Cook 42 Multifamily Various
  2.01 LCM 5452-5466 South Ellis Avenue 5452-5466 South Ellis Avenue Chicago IL 60615 Cook 1 Multifamily Garden
  2.02 LCM 5339-5345 South Woodlawn Avenue 5339-5345 South Woodlawn Avenue Chicago IL 60615 Cook 1 Multifamily Mid-Rise
  2.03 LCM 5335-5345 South Kimbark Avenue 5335-5345 South Kimbark Avenue Chicago IL 60615 Cook 1 Multifamily Garden
  2.04 LCM 5715-5725 South Kimbark Avenue 5715-5725 South Kimbark Avenue Chicago IL 60637 Cook 1 Multifamily Garden
  2.05 LCM 5034-5046 South Woodlawn Avenue 5034-5046 South Woodlawn Avenue Chicago IL 60615 Cook 1 Multifamily Mid-Rise
  2.06 LCM 1509 East 57th Street 1509 East 57th Street Chicago IL 60637 Cook 1 Multifamily Garden
  2.07 LCM 5320-5326 South Drexel Avenue 5320-5326 South Drexel Avenue Chicago IL 60615 Cook 1 Multifamily Mid-Rise
  2.08 LCM 5237-5245 South Kenwood 5237-5245 South Kenwood Chicago IL 60615 Cook 1 Multifamily Garden
  2.09 LCM 5411-5421 South Ellis Avenue 5411-5421 South Ellis Avenue Chicago IL 60615 Cook 1 Multifamily Garden
  2.10 LCM 5300-5308 South Hyde Park Boulevard 5300-5308 South Hyde Park Boulevard Chicago IL 60615 Cook 1 Multifamily Garden
  2.11 LCM 5234-5244 South Ingleside Avenue 5234-5244 South Ingleside Avenue Chicago IL 60615 Cook 1 Multifamily Mid-Rise
  2.12 LCM 5415 South Woodlawn Avenue 5415 South Woodlawn Avenue Chicago IL 60615 Cook 1 Multifamily Garden
  2.13 LCM 5300-5308 South Greenwood Avenue 5300-5308 South Greenwood Avenue Chicago IL 60615 Cook 1 Multifamily Mid-Rise
  2.14 LCM 5201 South Greenwood Avenue 5201 South Greenwood Avenue Chicago IL 60615 Cook 1 Multifamily Garden
  2.15 LCM 5401-5409 South Cottage Grove Avenue 5401-5409 South Cottage Grove Avenue Chicago IL 60615 Cook 1 Multifamily Garden
  2.16 LCM 5120 South Hyde Park Boulevard 5120 South Hyde Park Boulevard Chicago IL 60615 Cook 1 Multifamily Mid-Rise
  2.17 LCM 5350-5358 South Maryland Avenue 5350-5358 South Maryland Avenue Chicago IL 60615 Cook 1 Multifamily Garden
  2.18 LCM 5400-5406 South Maryland Avenue 5400-5406 South Maryland Avenue Chicago IL 60615 Cook 1 Multifamily Garden
  2.19 LCM 5474-5480 South Hyde Park Boulevard 5474-5480 South Hyde Park Boulevard Chicago IL 60615 Cook 1 Multifamily Garden
  2.20 LCM 5528-5532 South Everett Avenue 5528-5532 South Everett Avenue Chicago IL 60637 Cook 1 Multifamily Mid-Rise
  2.21 LCM 5487-5491 South Hyde Park Boulevard 5487-5491 South Hyde Park Boulevard Chicago IL 60615 Cook 1 Multifamily Garden
  2.22 LCM 5400-5408 South Ingleside Avenue 5400-5408 South Ingleside Avenue Chicago IL 60615 Cook 1 Multifamily Garden
  2.23 LCM 5401-5403 South Woodlawn Avenue 5401-5403 South Woodlawn Avenue Chicago IL 60615 Cook 1 Multifamily Garden
  2.24 LCM 5301-5307 South Maryland Avenue 5301-5307 South Maryland Avenue Chicago IL 60615 Cook 1 Multifamily Garden
  2.25 LCM 5355-5361 South Cottage Grove Avenue 5355-5361 South Cottage Grove Avenue Chicago IL 60615 Cook 1 Multifamily Garden
  2.26 LCM 1515-1521 East 54th Street 1515-1521 East 54th Street Chicago IL 60615 Cook 1 Multifamily Garden
  2.27 LCM 5111-5113 South Kimbark Avenue 5111-5113 South Kimbark Avenue Chicago IL 60615 Cook 1 Multifamily Garden
  2.28 LCM 5507-5509 South Hyde Park Boulevard 5507-5509 South Hyde Park Boulevard Chicago IL 60637 Cook 1 Multifamily Garden
  2.29 LCM 5337 South Hyde Park Boulevard 5337 South Hyde Park Boulevard Chicago IL 60615 Cook 1 Multifamily Mid-Rise
  2.30 LCM 5202-5210 South Cornell Avenue 5202-5210 South Cornell Avenue Chicago IL 60615 Cook 1 Multifamily Mid-Rise
  2.31 LCM 5118-5120 South Greenwood Avenue 5118-5120 South Greenwood Avenue Chicago IL 60615 Cook 1 Multifamily Garden
  2.32 LCM 5335-5337 South Woodlawn Avenue 5335-5337 South Woodlawn Avenue Chicago IL 60615 Cook 1 Multifamily Garden
  2.33 LCM 5524-5526 South Everett Avenue 5524-5526 South Everett Avenue Chicago IL 60637 Cook 1 Multifamily Garden
  2.34 LCM 5401-5405 South Drexel Boulevard 5401-5405 South Drexel Boulevard Chicago IL 60615 Cook 1 Multifamily Garden
  2.35 LCM 5468-5470 South Hyde Park Boulevard 5468-5470 South Hyde Park Boulevard Chicago IL 60615 Cook 1 Multifamily Garden
  2.36 LCM 5218-5220 South Kimbark Avenue 5218-5220 South Kimbark Avenue Chicago IL 60615 Cook 1 Multifamily Garden
  2.37 LCM 5457-5459 South Blackstone Avenue 5457-5459 South Blackstone Avenue Chicago IL 60615 Cook 1 Multifamily Garden
  2.38 LCM 5336-5338 South Hyde Park Boulevard 5336-5338 South Hyde Park Boulevard Chicago IL 60615 Cook 1 Multifamily Garden
  2.39 LCM 5405-5407 South Woodlawn Avenue 5405-5407 South Woodlawn Avenue Chicago IL 60615 Cook 1 Multifamily Garden
  2.40 LCM 1018 East 54th Street 1018-1022 East 54th Street Chicago IL 60615 Cook 1 Multifamily Garden
  2.41 LCM 5128-5132 South Cornell Avenue 5128-5132 South Cornell Avenue Chicago IL 60615 Cook 1 Multifamily Garden
  2.42 LCM 5110 South Harper Avenue 5110 South Harper Avenue Chicago IL 60615 Cook 1 Other Parking
  3 LCM The Avenue 6220 Reese Road Davie FL 33314 Broward 1 Multifamily Garden
  4 JPMCB 3 Columbus Circle 3 Columbus Circle New York NY 10019 New York 1 Office CBD
  5 LCM Hampton Roads Office Portfolio Various Various VA Various Various 22 Office Suburban
  5.01 LCM 510 Independence Parkway 510 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban
  5.02 LCM 676 Independence Parkway 676 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban
  5.03 LCM 700 Independence Parkway 700 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban
  5.04 LCM 1309 Executive Boulevard 1309 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban
  5.05 LCM 1317 Executive Boulevard 1317 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban
  5.06 LCM 200 Golden Oak Court 200 Golden Oak Court Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban
  5.07 LCM 1301 Executive Boulevard 1301 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban
  5.08 LCM 505 Independence Parkway 505 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban
  5.09 LCM 1313 Executive Boulevard 1313 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban
  5.10 LCM 208 Golden Oak Court 208 Golden Oak Court Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban
  5.11 LCM 1305 Executive Boulevard 1305 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban
  5.12 LCM 500 Independence Parkway 500 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban
  5.13 LCM 501 Independence Parkway 501 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban
  5.14 LCM 1 Enterprise Parkway 1 Enterprise Parkway Hampton VA 23666 Hampton City 1 Office Suburban
  5.15 LCM 1457 Miller Store Road 1457 Miller Store Road Virginia Beach VA 23455 Virginia Beach City 1 Office Suburban
  5.16 LCM 2809 South Lynnhaven Road 2809 South Lynnhaven Road Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban
  5.17 LCM 22 Enterprise Parkway 22 Enterprise Parkway Hampton VA 23666 Hampton City 1 Office Suburban
  5.18 LCM 521 Butler Farm Road 521 Butler Farm Road Hampton VA 23666 Hampton City 1 Office Suburban
  5.19 LCM 21 Enterprise Parkway 21 Enterprise Parkway Hampton VA 23666 Hampton City 1 Office Suburban
  5.20 LCM 484 Viking Drive 484 Viking Drive Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban
  5.21 LCM 629 Phoenix Drive 629 Phoenix Drive Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban
  5.22 LCM 5 Manhattan Square 5 Manhattan Square Hampton VA 23666 Hampton City 1 Office Suburban
  6 JPMCB SWVP Portfolio Various Various Various Various Various 4 Hotel Full Service
  6.01 JPMCB InterContinental 444 Saint Charles Avenue New Orleans LA 70130 Orleans Parish 1 Hotel Full Service
  6.02 JPMCB DoubleTree Sunrise 13400 West Sunrise Boulevard Sunrise FL 33323 Broward 1 Hotel Full Service
  6.03 JPMCB DoubleTree Charlotte 6300 Morrison Boulevard Charlotte NC 28211 Mecklenburg 1 Hotel Full Service
  6.04 JPMCB DoubleTree RTP 4810 Page Creek Lane Durham NC 27703 Durham 1 Hotel Full Service
  7 LCM Terrace at Traverse Mountain 1702 West Traverse Parkway Lehi UT 84043 Utah 1 Retail Anchored
  8 LCM Peppertree Plaza 5400-5688 West Sample Road Margate FL 33073 Broward 1 Retail Anchored
  9 JPMCB Vie Portfolio Various Various Various Various Various 6 Multifamily Various
  9.01 JPMCB University Downs 120 15th Street Tuscaloosa AL 35401 Tuscaloosa 1 Multifamily Student Housing
  9.02 JPMCB Ella Lofts 817 Chestnut Street San Marcos TX 78666 Hays 1 Multifamily Student Housing
  9.03 JPMCB University View 2190 Northwest 4th Court Boca Raton FL 33431 Palm Beach 1 Multifamily Student Housing
  9.04 JPMCB Colonie 7 Bristol Court Amherst NY 14228 Erie 1 Multifamily Garden
  9.05 JPMCB Hillcrest Oakwood 1101 Fuller Avenue & 19700 14 Mile Road Big Rapids MI 49307 Mecosta 1 Multifamily Student Housing
  9.06 JPMCB Southgate 801 A Southgate Drive State College PA 16801 Centre 1 Multifamily Student Housing
  10 JPMCB Gateway Center 901 West Trade Street Charlotte NC 28202 Mecklenburg 1 Office CBD
  11 JPMCB L Street Marketplace 12200-12430 K Plaza Omaha NE 68137 Douglas 1 Retail Anchored
  12 LCM Lone Peak 3851 Thanksgiving Way Lehi UT 84043 Utah 1 Office Suburban
  13 JPMCB ICON Upper East Side Portfolio Various New York NY Various New York 19 Various Various
  13.01 JPMCB 244 East 78th Street 244 East 78th Street New York NY 10075 New York 1 Multifamily Mid-Rise
  13.02 JPMCB 332 East 71st Street 332 East 71st Street New York NY 10021 New York 1 Multifamily Mid-Rise
  13.03 JPMCB 323 East 78th Street 323 East 78th Street New York NY 10075 New York 1 Multifamily Mid-Rise
  13.04 JPMCB 513 East 82nd Street 513 East 82nd Street New York NY 10028 New York 1 Multifamily Mid-Rise
  13.05 JPMCB 502 East 73rd Street 502 East 73rd Street New York NY 10021 New York 1 Multifamily Mid-Rise
  13.06 JPMCB 1556 Second Avenue 1556 Second Avenue New York NY 10028 New York 1 Mixed Use Multifamily/Retail
  13.07 JPMCB 344 East 55th Street 344 East 55th Street New York NY 10022 New York 1 Mixed Use Multifamily/Retail
  13.08 JPMCB 228 East 84th Street 228 East 84th Street New York NY 10028 New York 1 Multifamily Mid-Rise
  13.09 JPMCB 419 East 82nd Street 419 East 82nd Street New York NY 10028 New York 1 Mixed Use Multifamily/Office
  13.10 JPMCB 340 East 81st Street 340 East 81st Street New York NY 10028 New York 1 Multifamily Mid-Rise
  13.11 JPMCB 338 East 55th Street 338 East 55th Street New York NY 10022 New York 1 Multifamily Mid-Rise
  13.12 JPMCB 409 East 81st Street 409 East 81st Street New York NY 10028 New York 1 Multifamily Mid-Rise
  13.13 JPMCB 322 East 74th Street 322 East 74th Street New York NY 10021 New York 1 Multifamily Mid-Rise
  13.14 JPMCB 443 East 78th Street 443 East 78th Street New York NY 10075 New York 1 Mixed Use Multifamily/Retail
  13.15 JPMCB 340 East 55th Street 340 East 55th Street New York NY 10022 New York 1 Multifamily Mid-Rise
  13.16 JPMCB 407 East 81st Street 407 East 81st Street New York NY 10028 New York 1 Multifamily Mid-Rise
  13.17 JPMCB 340 East 61st Street 340 East 61st Street New York NY 10065 New York 1 Multifamily Mid-Rise
  13.18 JPMCB 242 East 75th Street 242 East 75th Street New York NY 10021 New York 1 Multifamily Mid-Rise
  13.19 JPMCB 342 East 76th Street 342 East 76th Street New York NY 10021 New York 1 Multifamily Mid-Rise
  14 LCM NOV Headquarters 7909 Parkwood Circle Drive and 9720 & 9724 Beechnut Street Houston TX 77036 Harris 1 Office Suburban
  15 LCM 8200 Wilshire 8200 Wilshire Boulevard Beverly Hills CA 90211 Los Angeles 1 Office Suburban
  16 LCM Hollywood Station 4224 Northeast Halsey Street Portland OR 97213 Multnomah 1 Mixed Use Retail/Office
  17 JPMCB Legends at Kingsville II 1332 West King Avenue Kingsville TX 78363 Kleberg 1 Multifamily Student Housing
  18 LCM Foothill Corporate Centre I 27042 Towne Centre Drive Lake Forest CA 92610 Orange 1 Office Suburban
  19 LCM Ironwood Square 198, 202, 212, & 230 West Ironwood Drive Coeur d’Alene ID 83814 Kootenai 1 Retail Anchored
  20 JPMCB Greenleaf at Howell 5313 Route 9 North Howell NJ 07731 Monmouth 1 Retail Anchored
  21 LCM Parkway Lakes RV Park 100 Ogier Avenue Morgan Hill CA 95037 Santa Clara 1 Manufactured Housing Manufactured Housing
  22 LCM 24 Hour Fitness Miami Gardens 19371 Northwest 27th Avenue Miami Gardens FL 33056 Miami-Dade 1 Retail Freestanding
  23 JPMCB Township Plaza 4400 West Sample Road Coconut Creek FL 33073 Broward 1 Mixed Use Retail/Office
  24 LCM Deerfield Village Centre 775 Waukegan Road Deerfield IL 60015 Lake 1 Mixed Use Retail/Office
  25 LCM Rolling Hills Mobile Terrace & RV Park 20145 Northeast Sandy Boulevard Fairview OR 97024 Multnomah 1 Manufactured Housing Manufactured Housing
  26 LCM St. Louis & Memphis Parking Portfolio Various Various Various Various Various 2 Other Parking
  26.01 LCM St. Louis Shoe Surface Lot 1300 Spruce Street St. Louis MO 63103 St. Louis 1 Other Parking
  26.02 LCM Memphis Poplar Surface Lot 212 Poplar Avenue Memphis TN 38103 Shelby 1 Other Parking
  27 JPMCB Macon 57 Portfolio 1433, 1434, 1436, 1451 & 1463 Macon Street Aurora CO 80010 Arapahoe 1 Multifamily Garden
  28 JPMCB ICON 18 - 320-324 West 14th Street 320-324 West 14th Street New York NY 10014 New York 1 Mixed Use Multifamily/Retail
  29 JPMCB ICON 18 - 446-450 West 19th Street 446-450 West 19th Street New York NY 10011 New York 1 Multifamily Mid-Rise
  30 JPMCB ICON 18 - 57-59 Second Avenue 57-59 Second Avenue New York NY 10003 New York 1 Mixed Use Multifamily/Retail
  31 JPMCB ICON 18 - 43 West 27th Street 43 West 27th Street New York NY 10001 New York 1 Mixed Use Multifamily/Retail
  32 JPMCB ICON 18 - 59-61 East 3rd Street 59-61 East 3rd Street New York NY 10003 New York 1 Mixed Use Multifamily/Retail
  33 LCM Glen Willow MHC & RV Park 6155 Highway 162 Willows CA 95988 Glenn 1 Manufactured Housing Manufactured Housing
  34 JPMCB ICON 18 - 808 Lexington Avenue 808 Lexington Avenue New York NY 10065 New York 1 Mixed Use Multifamily/Retail
  35 JPMCB ICON 18 - 1384 First Avenue 1384 First Avenue New York NY 10021 New York 1 Mixed Use Multifamily/Retail
  36 JPMCB ICON 18 - 329 Union Street 329 Union Street Brooklyn NY 11231 Kings 1 Multifamily Mid-Rise
  37 JPMCB ICON 18 - 350 East 13th Street 350 East 13th Street New York NY 10003 New York 1 Mixed Use Multifamily/Retail
  38 JPMCB ICON 18 - 358 & 362 11th Street 358 & 362 11th Street Brooklyn NY 11215 Kings 1 Multifamily Mid-Rise
  39 JPMCB ICON 18 - 610 East 9th Street 610 East 9th Street New York NY 10009 New York 1 Multifamily Mid-Rise
  40 JPMCB ICON 18 - 316 West 14th Street 316 West 14th Street New York NY 10014 New York 1 Mixed Use Multifamily/Retail
  41 JPMCB ICON 18 - 402 East 12th Street 402 East 12th Street New York NY 10009 New York 1 Multifamily Mid-Rise
  42 JPMCB ICON 18 - 42 Sidney Place 42 Sidney Place Brooklyn NY 11201 Kings 1 Multifamily Mid-Rise
  43 JPMCB ICON 18 - 522 East 5th Street 522 East 5th Street New York NY 10009 New York 1 Multifamily Mid-Rise
  44 JPMCB ICON 18 - 106 Bedford Avenue 106 Bedford Avenue Brooklyn NY 11249 Kings 1 Multifamily Mid-Rise
  45 JPMCB ICON 18 - 295 DeGraw Street 295 DeGraw Street Brooklyn NY 11231 Kings 1 Multifamily Mid-Rise
  46 JPMCB ICON 18 - 413 South 5th Street 413 South 5th Street Brooklyn NY 11211 Kings 1 Multifamily Mid-Rise

 

 

 

 

ANNEX A-1

 

                            Original   Current  
          Year    Unit of   Occupancy Appraised Appraisal Current Original Balance Current   Balance % of Initial
  Loan # Seller Property Name Year Built Renovated Units  Measure Occupancy % Date Value ($) Date LTV % Balance ($) per Unit ($) Balance ($) per Unit ($) Pool Balance
  1 LCM Brooklyn Renaissance Plaza 1998 2019 289,180 Square Feet 88.5% 01/28/19 185,000,000 12/11/18 48.6% 65,000,000 311 64,920,607 311 9.3%
  2 LCM Hyde Park Multifamily Portfolio Various Various 839 Units 95.2% 02/28/19 176,385,000 12/03/18 60.5% 60,000,000 127,235 60,000,000 127,235 8.6%
  2.01 LCM 5452-5466 South Ellis Avenue 1913 2000 31 Units 100.0% 02/28/19 8,275,000 12/03/18   2,823,492   2,823,492   0.4%
  2.02 LCM 5339-5345 South Woodlawn Avenue 1912 Various 25 Units 100.0% 02/28/19 7,525,000 12/03/18   2,567,607   2,567,607   0.4%
  2.03 LCM 5335-5345 South Kimbark Avenue 1913 2000 25 Units 92.0% 02/28/19 7,250,000 12/03/18   2,473,770   2,473,770   0.4%
  2.04 LCM 5715-5725 South Kimbark Avenue 1911 2000 19 Units 100.0% 02/28/19 6,975,000 12/03/18   2,379,934   2,379,934   0.3%
  2.05 LCM 5034-5046 South Woodlawn Avenue 1920 2000 45 Units 93.3% 02/28/19 6,800,000 12/03/18   2,320,230   2,320,230   0.3%
  2.06 LCM 1509 East 57th Street 1888 2010 22 Units 77.3% 02/28/19 6,700,000 12/03/18   2,286,098   2,286,098   0.3%
  2.07 LCM 5320-5326 South Drexel Avenue 1923 2009 31 Units 96.8% 02/28/19 6,175,000 12/03/18   2,106,984   2,106,984   0.3%
  2.08 LCM 5237-5245 South Kenwood 1910 2000 19 Units 100.0% 02/28/19 6,100,000 12/03/18   2,081,361   2,081,361   0.3%
  2.09 LCM 5411-5421 South Ellis Avenue 1917 2000 31 Units 100.0% 02/28/19 5,975,000 12/03/18   2,038,721   2,038,721   0.3%
  2.10 LCM 5300-5308 South Hyde Park Boulevard 1912 2000 38 Units 92.1% 02/28/19 5,550,000 12/03/18   1,893,738   1,893,738   0.3%
  2.11 LCM 5234-5244 South Ingleside Avenue 1912 2010 23 Units 100.0% 02/28/19 5,475,000 12/03/18   1,868,115   1,868,115   0.3%
  2.12 LCM 5415 South Woodlawn Avenue 1927 Various 38 Units 89.5% 02/28/19 5,450,000 12/03/18   1,859,607   1,859,607   0.3%
  2.13 LCM 5300-5308 South Greenwood Avenue 1914 2000 25 Units 96.0% 02/28/19 5,425,000 12/03/18   1,851,049   1,851,049   0.3%
  2.14 LCM 5201 South Greenwood Avenue 1914 2000 24 Units 100.0% 02/28/19 4,750,000 12/03/18   1,620,738   1,620,738   0.2%
  2.15 LCM 5401-5409 South Cottage Grove Avenue 1914 2010 22 Units 100.0% 02/28/19 4,725,000 12/03/18   1,612,230   1,612,230   0.2%
  2.16 LCM 5120 South Hyde Park Boulevard 1923 2000 40 Units 100.0% 02/28/19 4,125,000 12/03/18   1,407,492   1,407,492   0.2%
  2.17 LCM 5350-5358 South Maryland Avenue 1915 2010 21 Units 95.2% 02/28/19 4,160,000 12/03/18   1,395,541   1,395,541   0.2%
  2.18 LCM 5400-5406 South Maryland Avenue 1897 2010 18 Units 83.3% 02/28/19 4,075,000 12/03/18   1,390,426   1,390,426   0.2%
  2.19 LCM 5474-5480 South Hyde Park Boulevard 1910 2000 29 Units 96.6% 02/28/19 4,050,000 12/03/18   1,381,918   1,381,918   0.2%
  2.20 LCM 5528-5532 South Everett Avenue 1912 2000 34 Units 100.0% 02/28/19 3,950,000 12/03/18   1,347,787   1,347,787   0.2%
  2.21 LCM 5487-5491 South Hyde Park Boulevard 1905 2018 7 Units 100.0% 02/28/19 3,900,000 12/03/18   1,330,721   1,330,721   0.2%
  2.22 LCM 5400-5408 South Ingleside Avenue 1916 2010 19 Units 100.0% 02/28/19 3,875,000 12/03/18   1,322,164   1,322,164   0.2%
  2.23 LCM 5401-5403 South Woodlawn Avenue 1899 2000 12 Units 100.0% 02/28/19 3,750,000 12/03/18   1,279,525   1,279,525   0.2%
  2.24 LCM 5301-5307 South Maryland Avenue 1897 2009 21 Units 95.2% 02/28/19 3,675,000 12/03/18   1,253,951   1,253,951   0.2%
  2.25 LCM 5355-5361 South Cottage Grove Avenue 1910 2010 21 Units 81.0% 02/28/19 3,650,000 12/03/18   1,245,394   1,245,394   0.2%
  2.26 LCM 1515-1521 East 54th Street 1916 2000 16 Units 93.8% 02/28/19 3,690,000 12/03/18   1,231,770   1,231,770   0.2%
  2.27 LCM 5111-5113 South Kimbark Avenue 1910 2011 8 Units 62.5% 02/28/19 3,570,000 12/03/18   1,204,476   1,204,476   0.2%
  2.28 LCM 5507-5509 South Hyde Park Boulevard 1906 2017 7 Units 100.0% 02/28/19 3,460,000 12/03/18   1,177,180   1,177,180   0.2%
  2.29 LCM 5337 South Hyde Park Boulevard 1919 2000 23 Units 100.0% 02/28/19 3,375,000 12/03/18   1,151,607   1,151,607   0.2%
  2.30 LCM 5202-5210 South Cornell Avenue 1907 2000 27 Units 96.3% 02/28/19 3,280,000 12/03/18   1,119,148   1,119,148   0.2%
  2.31 LCM 5118-5120 South Greenwood Avenue 1912 2011 6 Units 100.0% 02/28/19 2,990,000 12/03/18   1,013,410   1,013,410   0.1%
  2.32 LCM 5335-5337 South Woodlawn Avenue 1909 2000 6 Units 100.0% 02/28/19 2,880,000 12/03/18   969,049   969,049   0.1%
  2.33 LCM 5524-5526 South Everett Avenue 1910 2017 7 Units 85.7% 02/28/19 2,820,000 12/03/18   955,377   955,377   0.1%
  2.34 LCM 5401-5405 South Drexel Boulevard 1915 2010 13 Units 100.0% 02/28/19 2,525,000 12/03/18   861,541   861,541   0.1%
  2.35 LCM 5468-5470 South Hyde Park Boulevard 1903 2000 6 Units 100.0% 02/28/19 2,500,000 12/03/18   853,033   853,033   0.1%
  2.36 LCM 5218-5220 South Kimbark Avenue 1903 2000 6 Units 100.0% 02/28/19 2,520,000 12/03/18   849,590   849,590   0.1%
  2.37 LCM 5457-5459 South Blackstone Avenue 1908 2000 19 Units 94.7% 02/28/19 2,380,000 12/03/18   750,640   750,640   0.1%
  2.38 LCM 5336-5338 South Hyde Park Boulevard 1912 2000 19 Units 94.7% 02/28/19 2,050,000 12/03/18   699,492   699,492   0.1%
  2.39 LCM 5405-5407 South Woodlawn Avenue 1921 2000 18 Units 100.0% 02/28/19 1,850,000 12/03/18   631,230   631,230   0.1%
  2.40 LCM 1018 East 54th Street 1915 2000 9 Units 77.8% 02/28/19 1,760,000 12/03/18   593,705   593,705   0.1%
  2.41 LCM 5128-5132 South Cornell Avenue 1905 2000 9 Units 88.9% 02/28/19 1,550,000 12/03/18   518,656   518,656   0.1%
  2.42 LCM 5110 South Harper Avenue NAP   28 Spaces 100.0% 02/28/19 825,000 12/03/18   281,504   281,504   0.0%
  3 LCM The Avenue 2018   394 Units 93.9% 04/29/19 120,000,000 11/27/18 50.0% 60,000,000 152,284 60,000,000 152,284 8.6%
  4 JPMCB 3 Columbus Circle 1927 2010-2013 753,713 Square Feet 97.2% 01/01/19 1,080,000,000 01/01/19 45.4% 50,000,000 650 50,000,000 650 7.2%
  5 LCM Hampton Roads Office Portfolio Various   1,322,003 Square Feet 89.8% Various 185,200,000 01/07/19 71.7% 50,000,000 101 49,901,186 100 7.1%
  5.01 LCM 510 Independence Parkway 1999   97,081 Square Feet 89.4% 03/01/19 14,100,000 01/07/19   4,146,617   4,138,422   0.6%
  5.02 LCM 676 Independence Parkway 2008   73,345 Square Feet 100.0% 03/01/19 11,200,000 01/07/19   4,139,098   4,130,918   0.6%
  5.03 LCM 700 Independence Parkway 2001   96,807 Square Feet 96.8% 03/01/19 13,400,000 01/07/19   3,402,256   3,395,532   0.5%
  5.04 LCM 1309 Executive Boulevard 2001   49,870 Square Feet 100.0% 06/06/19 8,500,000 01/07/19   2,921,053   2,915,280   0.4%
  5.05 LCM 1317 Executive Boulevard 2007   73,583 Square Feet 89.7% 03/01/19 12,400,000 01/07/19   2,842,105   2,836,488   0.4%
  5.06 LCM 200 Golden Oak Court 1988   74,290 Square Feet 84.1% 03/01/19 10,900,000 01/07/19   2,729,323   2,723,929   0.4%
  5.07 LCM 1301 Executive Boulevard 2006   50,020 Square Feet 100.0% 03/01/19 8,100,000 01/07/19   2,657,895   2,652,642   0.4%
  5.08 LCM 505 Independence Parkway 2000   63,568 Square Feet 100.0% 03/01/19 8,500,000 01/07/19   2,635,338   2,630,130   0.4%
  5.09 LCM 1313 Executive Boulevard 2002   49,870 Square Feet 100.0% 06/06/19 8,500,000 01/07/19   2,390,977   2,386,252   0.3%
  5.10 LCM 208 Golden Oak Court 1989   63,825 Square Feet 94.6% 03/01/19 9,000,000 01/07/19   2,372,180   2,367,492   0.3%
  5.11 LCM 1305 Executive Boulevard 2002   49,865 Square Feet 100.0% 03/01/19 7,100,000 01/07/19   2,289,474   2,284,949   0.3%
  5.12 LCM 500 Independence Parkway 2001   51,000 Square Feet 100.0% 03/01/19 7,400,000 01/07/19   2,255,639   2,251,181   0.3%
  5.13 LCM 501 Independence Parkway 2000   63,474 Square Feet 83.9% 03/01/19 8,000,000 01/07/19   2,210,526   2,206,158   0.3%
  5.14 LCM 1 Enterprise Parkway 1987   63,029 Square Feet 86.7% 03/01/19 7,700,000 01/07/19   2,048,872   2,044,823   0.3%
  5.15 LCM 1457 Miller Store Road 1988   65,192 Square Feet 100.0% 03/01/19 6,100,000 01/07/19   1,902,256   1,898,496   0.3%
  5.16 LCM 2809 South Lynnhaven Road 1987   62,924 Square Feet 79.8% 03/01/19 9,500,000 01/07/19   1,639,098   1,635,858   0.2%
  5.17 LCM 22 Enterprise Parkway 1990   72,444 Square Feet 76.2% 03/01/19 8,900,000 01/07/19   1,556,391   1,553,315   0.2%
  5.18 LCM 521 Butler Farm Road 1989   44,651 Square Feet 100.0% 06/06/19 6,300,000 01/07/19   1,533,835   1,530,803   0.2%
  5.19 LCM 21 Enterprise Parkway 1998   75,915 Square Feet 63.6% 03/01/19 9,100,000 01/07/19   1,436,090   1,433,252   0.2%
  5.20 LCM 484 Viking Drive 1987   39,633 Square Feet 43.3% 03/01/19 5,400,000 01/07/19   1,421,053   1,418,244   0.2%
  5.21 LCM 629 Phoenix Drive 1996   24,549 Square Feet 100.0% 03/01/19 2,900,000 01/07/19   992,481   990,520   0.1%
  5.22 LCM 5 Manhattan Square 1999   17,068 Square Feet 100.0% 06/06/19 2,200,000 01/07/19   477,444   476,500   0.1%
  6 JPMCB SWVP Portfolio Various Various 1,192 Rooms 80.3% 01/31/19 335,600,000 10/16/18 59.6% 35,000,000 167,785 35,000,000 167,785 5.0%
  6.01 JPMCB InterContinental 1983 2013 484 Rooms 78.7% 01/31/19 170,000,000 10/12/18   18,602,500   18,602,500   2.7%
  6.02 JPMCB DoubleTree Sunrise 2001 2011 252 Rooms 87.2% 01/31/19 61,000,000 10/15/18   6,475,000   6,475,000   0.9%
  6.03 JPMCB DoubleTree Charlotte 1985 2012 207 Rooms 80.5% 01/31/19 50,000,000 10/11/18   5,250,000   5,250,000   0.8%
  6.04 JPMCB DoubleTree RTP 1988 2013 249 Rooms 76.1% 01/31/19 40,200,000 10/16/18   4,672,500   4,672,500   0.7%
  7 LCM Terrace at Traverse Mountain 2016-2018   117,097 Square Feet 90.0% 12/31/18 54,950,000 12/07/18 58.2% 32,000,000 273 32,000,000 273 4.6%
  8 LCM Peppertree Plaza 1980 2015 248,901 Square Feet 95.1% 05/01/19 46,600,000 12/04/18 68.3% 31,850,000 128 31,850,000 128 4.6%
  9 JPMCB Vie Portfolio Various   1,799 Various 90.0% Various 120,600,000 Various 62.5% 29,000,000 41,904 29,000,000 41,904 4.2%
  9.01 JPMCB University Downs 2011   430 Beds 86.0% 12/03/18 34,500,000 11/28/18   7,890,031   7,890,031   1.1%
  9.02 JPMCB Ella Lofts 2016   252 Beds 98.0% 12/05/18 22,300,000 11/27/18   5,785,766   5,785,766   0.8%
  9.03 JPMCB University View 2009   165 Beds 95.8% 12/11/18 21,600,000 12/03/18   5,520,329   5,520,329   0.8%
  9.04 JPMCB Colonie 1973   184 Units 97.8% 12/11/18 15,500,000 12/04/18   3,656,497   3,656,497   0.5%
  9.05 JPMCB Hillcrest Oakwood 1969, 2002   616 Beds 85.1% 12/11/18 17,200,000 12/05/18   3,623,798   3,623,798   0.5%
  9.06 JPMCB Southgate 1969   152 Units 92.1% 12/11/18 9,500,000 12/04/18   2,523,579   2,523,579   0.4%
  10 JPMCB Gateway Center 1987   310,745 Square Feet 91.0% 01/01/19 40,700,000 02/28/19 69.7% 28,350,000 91 28,350,000 91 4.1%
  11 JPMCB L Street Marketplace 2008   226,571 Square Feet 91.2% 04/01/19 35,900,000 03/01/20 73.8% 26,500,000 117 26,500,000 117 3.8%
  12 LCM Lone Peak 2018   125,374 Square Feet 89.3% 03/01/19 34,520,000 10/03/18 74.6% 25,750,000 205 25,750,000 205 3.7%
  13 JPMCB ICON Upper East Side Portfolio Various Various 350 Units 97.7% 04/11/19 201,300,000 Various 29.1% 25,000,000 167,143 25,000,000 167,143 3.6%
  13.01 JPMCB 244 East 78th Street 1910 2017 24 Units 91.7% 04/11/19 16,300,000 10/04/18   1,879,862   1,879,862   0.3%
  13.02 JPMCB 332 East 71st Street 1925 2011 20 Units 95.0% 04/11/19 12,900,000 10/04/18   1,534,140   1,534,140   0.2%
  13.03 JPMCB 323 East 78th Street 1910 2017 16 Units 100.0% 04/11/19 12,500,000 10/04/18   1,469,317   1,469,317   0.2%
  13.04 JPMCB 513 East 82nd Street 1910 2017 20 Units 95.0% 04/11/19 11,200,000 10/04/18   1,469,317   1,469,317   0.2%
  13.05 JPMCB 502 East 73rd Street 1910 2017 20 Units 95.0% 04/11/19 10,400,000 10/04/18   1,469,317   1,469,317   0.2%
  13.06 JPMCB 1556 Second Avenue 1910   7 Units 83.3% 04/11/19 10,300,000 10/04/18   1,469,317   1,469,317   0.2%
  13.07 JPMCB 344 East 55th Street 1940 2017 20 Units 100.0% 04/11/19 11,800,000 10/03/18   1,426,102   1,426,102   0.2%
  13.08 JPMCB 228 East 84th Street 1910 2015 18 Units 100.0% 04/11/19 11,600,000 10/04/18   1,382,887   1,382,887   0.2%
  13.09 JPMCB 419 East 82nd Street 1910   21 Units 100.0% 04/11/19 10,200,000 10/04/18   1,296,456   1,296,456   0.2%
  13.10 JPMCB 340 East 81st Street 1910 2018 16 Units 100.0% 04/11/19 9,900,000 10/04/18   1,296,456   1,296,456   0.2%
  13.11 JPMCB 338 East 55th Street 1950 2015 10 Units 100.0% 04/11/19 8,800,000 10/03/18   1,274,849   1,274,849   0.2%
  13.12 JPMCB 409 East 81st Street 1900 2018 20 Units 100.0% 04/11/19 10,000,000 10/04/18   1,231,634   1,231,634   0.2%
  13.13 JPMCB 322 East 74th Street 1910   20 Units 100.0% 04/11/19 10,500,000 10/04/18   1,210,026   1,210,026   0.2%
  13.14 JPMCB 443 East 78th Street 1924   21 Units 95.0% 04/11/19 9,600,000 10/04/18   1,210,026   1,210,026   0.2%
  13.15 JPMCB 340 East 55th Street 1920 2015 20 Units 95.0% 04/11/19 10,000,000 10/03/18   1,166,811   1,166,811   0.2%
  13.16 JPMCB 407 East 81st Street 1920 2018 20 Units 100.0% 04/11/19 9,800,000 10/04/18   1,123,596   1,123,596   0.2%
  13.17 JPMCB 340 East 61st Street 1910 2018 20 Units 100.0% 04/11/19 8,700,000 10/03/18   1,123,596   1,123,596   0.2%
  13.18 JPMCB 242 East 75th Street 1910 2015 20 Units 100.0% 04/11/19 8,900,000 10/04/18   1,037,165   1,037,165   0.1%
  13.19 JPMCB 342 East 76th Street 1910   17 Units 100.0% 04/11/19 7,900,000 10/04/18   929,127   929,127   0.1%
  14 LCM NOV Headquarters 1982 2009 337,019 Square Feet 100.0% 06/06/19 57,000,000 01/30/19 68.8% 20,000,000 116 20,000,000 116 2.9%
  15 LCM 8200 Wilshire 1979 2008 25,624 Square Feet 100.0% 06/06/19 27,500,000 01/08/19 60.9% 16,750,000 654 16,750,000 654 2.4%
  16 LCM Hollywood Station 2006   67,171 Square Feet 92.5% 04/01/19 21,900,000 03/01/19 69.5% 15,225,000 227 15,225,000 227 2.2%
  17 JPMCB Legends at Kingsville II 2016   306 Beds 90.8% 04/18/19 18,800,000 02/20/19 73.1% 13,750,000 44,935 13,735,388 44,887 2.0%
  18 LCM Foothill Corporate Centre I 1997, 1998 2018 83,218 Square Feet 89.6% 05/01/19 20,000,000 03/08/19 62.5% 12,500,000 150 12,500,000 150 1.8%
  19 LCM Ironwood Square 1989-1996 2019 105,586 Square Feet 93.8% 12/01/18 16,400,000 12/17/18 75.0% 12,300,000 116 12,300,000 116 1.8%
  20 JPMCB Greenleaf at Howell 2014-2017   227,045 Square Feet 100.0% 02/07/19 66,900,000 02/08/19 69.5% 10,000,000 205 10,000,000 205 1.4%
  21 LCM Parkway Lakes RV Park 1986   109 Pads 99.1% 01/24/19 17,300,000 01/17/19 56.2% 9,750,000 89,450 9,717,425 89,151 1.4%
  22 LCM 24 Hour Fitness Miami Gardens 2018   37,000 Square Feet 100.0% 06/06/19 12,200,000 02/01/21 62.3% 7,600,000 205 7,600,000 205 1.1%
  23 JPMCB Township Plaza 1989   66,266 Square Feet 89.2% 02/04/19 10,250,000 01/08/19 73.9% 7,575,000 114 7,575,000 114 1.1%
  24 LCM Deerfield Village Centre 2000   44,760 Square Feet 89.6% 04/17/19 10,300,000 01/30/19 63.1% 6,500,000 145 6,500,000 145 0.9%
  25 LCM Rolling Hills Mobile Terrace & RV Park 1972, 1982 2017 139 Pads 96.4% 02/13/19 11,250,000 01/09/19 54.9% 6,200,000 44,604 6,179,285 44,455 0.9%
  26 LCM St. Louis & Memphis Parking Portfolio Various   310 Spaces 100.0% 06/06/19 12,990,000 Various 42.3% 5,500,000 17,742 5,500,000 17,742 0.8%
  26.01 LCM St. Louis Shoe Surface Lot 1980   183 Spaces 100.0% 06/06/19 7,680,000 01/25/19   3,700,000   3,700,000   0.5%
  26.02 LCM Memphis Poplar Surface Lot 1977   127 Spaces 100.0% 06/06/19 5,310,000 02/26/19   1,800,000   1,800,000   0.3%
  27 JPMCB Macon 57 Portfolio 1962-1971 2018 57 Units 96.5% 03/01/19 6,650,000 02/12/19 69.9% 4,650,000 81,579 4,650,000 81,579 0.7%
  28 JPMCB ICON 18 - 320-324 West 14th Street 1900 2009 38 Units 100.0% 12/31/18 31,100,000 08/15/18 37.2% 3,819,049 304,088 3,819,049 304,088 0.5%
  29 JPMCB ICON 18 - 446-450 West 19th Street 1885 2009 38 Units 100.0% 12/31/18 31,300,000 08/17/18 30.6% 3,170,508 252,448 3,170,508 252,448 0.5%
  30 JPMCB ICON 18 - 57-59 Second Avenue 1920 2018 35 Units 100.0% 12/14/18 32,300,000 08/15/18 28.5% 3,042,033 262,980 3,042,033 262,980 0.4%
  31 JPMCB ICON 18 - 43 West 27th Street 1920 2014 17 Units 100.0% 12/31/18 31,900,000 08/17/18 28.2% 2,972,307 529,020 2,972,307 529,020 0.4%
  32 JPMCB ICON 18 - 59-61 East 3rd Street 1910 2018 52 Units 96.1% 12/14/18 25,000,000 08/15/18 27.4% 2,266,072 131,855 2,266,072 131,855 0.3%
  33 LCM Glen Willow MHC & RV Park 1964   86 Pads 98.8% 02/13/19 4,100,000 01/16/19 52.0% 2,140,000 24,884 2,133,230 24,805 0.3%
  34 JPMCB ICON 18 - 808 Lexington Avenue 1910 2018 4 Units 100.0% 12/31/18 14,200,000 08/16/18 37.1% 1,742,703 1,318,228 1,742,703 1,318,228 0.2%
  35 JPMCB ICON 18 - 1384 First Avenue 1910 2018 30 Units 96.0% 12/31/18 16,900,000 08/16/18 29.1% 1,623,750 163,766 1,623,750 163,766 0.2%
  36 JPMCB ICON 18 - 329 Union Street 1930 2017 21 Units 100.0% 12/31/18 12,000,000 08/15/18 34.9% 1,385,894 199,681 1,385,894 199,681 0.2%
  37 JPMCB ICON 18 - 350 East 13th Street 1900 2018 10 Units 100.0% 12/31/18 12,500,000 08/15/18 32.7% 1,349,016 408,173 1,349,016 408,173 0.2%
  38 JPMCB ICON 18 - 358 & 362 11th Street 1900 2017 17 Units 100.0% 12/31/18 13,300,000 08/15/18 30.0% 1,318,637 234,695 1,318,637 234,695 0.2%
  39 JPMCB ICON 18 - 610 East 9th Street 1900 2014 24 Units 100.0% 12/14/18 13,200,000 08/15/18 28.6% 1,249,447 157,519 1,249,447 157,519 0.2%
  40 JPMCB ICON 18 - 316 West 14th Street 1910 2009 22 Units 85.0% 12/31/18 10,800,000 08/17/18 34.4% 1,228,744 168,992 1,228,744 168,992 0.2%
  41 JPMCB ICON 18 - 402 East 12th Street 1900 2018 16 Units 100.0% 12/31/18 11,900,000 08/15/18 30.7% 1,207,464 228,340 1,207,464 228,340 0.2%
  42 JPMCB ICON 18 - 42 Sidney Place 1900 2017 14 Units 100.0% 12/14/18 10,500,000 08/15/18 30.4% 1,055,674 228,155 1,055,674 228,155 0.2%
  43 JPMCB ICON 18 - 522 East 5th Street 1900 2015 10 Units 100.0% 12/31/18 9,100,000 08/15/18 27.1% 815,544 246,760 815,544 246,760 0.1%
  44 JPMCB ICON 18 - 106 Bedford Avenue 1910 2018 8 Units 100.0% 12/31/18 6,200,000 08/16/18 34.1% 698,956 264,355 698,956 264,355 0.1%
  45 JPMCB ICON 18 - 295 DeGraw Street 1920 2017 8 Units 100.0% 12/31/18 5,600,000 08/15/18 29.6% 548,322 207,383 548,322 207,383 0.1%
  46 JPMCB ICON 18 - 413 South 5th Street 1910 2018 5 Units 100.0% 12/14/18 4,300,000 09/05/18 35.6% 505,879 306,129 505,879 306,129 0.1%

 

 

 

 

ANNEX A-1

 

                Net              
        Crossed Related   Interest   Admin. Mortgage   Monthly Debt Annual Debt   First   Partial IO Partial IO Loan
  Loan # Seller Property Name Loan Borrower Rate % Fee % Rate % Accrual Type Service ($) Service ($) Note Date Payment Date Last IO Payment First P&I Payment
  1 LCM Brooklyn Renaissance Plaza No No 4.39000 0.01735 4.37265 Actual/360 325,110.75 3,901,329.00 04/11/19 06/06/19    
  2 LCM Hyde Park Multifamily Portfolio No No 4.55400 0.01735 4.53665 Actual/360 230,862.50 2,770,350.00 01/30/19 03/06/19    
  2.01 LCM 5452-5466 South Ellis Avenue                        
  2.02 LCM 5339-5345 South Woodlawn Avenue                        
  2.03 LCM 5335-5345 South Kimbark Avenue                        
  2.04 LCM 5715-5725 South Kimbark Avenue                        
  2.05 LCM 5034-5046 South Woodlawn Avenue                        
  2.06 LCM 1509 East 57th Street                        
  2.07 LCM 5320-5326 South Drexel Avenue                        
  2.08 LCM 5237-5245 South Kenwood                        
  2.09 LCM 5411-5421 South Ellis Avenue                        
  2.10 LCM 5300-5308 South Hyde Park Boulevard                        
  2.11 LCM 5234-5244 South Ingleside Avenue                        
  2.12 LCM 5415 South Woodlawn Avenue                        
  2.13 LCM 5300-5308 South Greenwood Avenue                        
  2.14 LCM 5201 South Greenwood Avenue                        
  2.15 LCM 5401-5409 South Cottage Grove Avenue                        
  2.16 LCM 5120 South Hyde Park Boulevard                        
  2.17 LCM 5350-5358 South Maryland Avenue                        
  2.18 LCM 5400-5406 South Maryland Avenue                        
  2.19 LCM 5474-5480 South Hyde Park Boulevard                        
  2.20 LCM 5528-5532 South Everett Avenue                        
  2.21 LCM 5487-5491 South Hyde Park Boulevard                        
  2.22 LCM 5400-5408 South Ingleside Avenue                        
  2.23 LCM 5401-5403 South Woodlawn Avenue                        
  2.24 LCM 5301-5307 South Maryland Avenue                        
  2.25 LCM 5355-5361 South Cottage Grove Avenue                        
  2.26 LCM 1515-1521 East 54th Street                        
  2.27 LCM 5111-5113 South Kimbark Avenue                        
  2.28 LCM 5507-5509 South Hyde Park Boulevard                        
  2.29 LCM 5337 South Hyde Park Boulevard                        
  2.30 LCM 5202-5210 South Cornell Avenue                        
  2.31 LCM 5118-5120 South Greenwood Avenue                        
  2.32 LCM 5335-5337 South Woodlawn Avenue                        
  2.33 LCM 5524-5526 South Everett Avenue                        
  2.34 LCM 5401-5405 South Drexel Boulevard                        
  2.35 LCM 5468-5470 South Hyde Park Boulevard                        
  2.36 LCM 5218-5220 South Kimbark Avenue                        
  2.37 LCM 5457-5459 South Blackstone Avenue                        
  2.38 LCM 5336-5338 South Hyde Park Boulevard                        
  2.39 LCM 5405-5407 South Woodlawn Avenue                        
  2.40 LCM 1018 East 54th Street                        
  2.41 LCM 5128-5132 South Cornell Avenue                        
  2.42 LCM 5110 South Harper Avenue                        
  3 LCM The Avenue No No 4.99243 0.04610 4.94633 Actual/360 253,088.57 3,037,062.84 12/21/18 02/06/19    
  4 JPMCB 3 Columbus Circle No No 3.91400 0.01425 3.89975 Actual/360 165,348.38 1,984,180.56 03/12/19 04/11/19    
  5 LCM Hampton Roads Office Portfolio No No 5.30000 0.01735 5.28265 Actual/360 273,903.03 3,286,836.36 03/28/19 05/06/19    
  5.01 LCM 510 Independence Parkway                        
  5.02 LCM 676 Independence Parkway                        
  5.03 LCM 700 Independence Parkway                        
  5.04 LCM 1309 Executive Boulevard                        
  5.05 LCM 1317 Executive Boulevard                        
  5.06 LCM 200 Golden Oak Court                        
  5.07 LCM 1301 Executive Boulevard                        
  5.08 LCM 505 Independence Parkway                        
  5.09 LCM 1313 Executive Boulevard                        
  5.10 LCM 208 Golden Oak Court                        
  5.11 LCM 1305 Executive Boulevard                        
  5.12 LCM 500 Independence Parkway                        
  5.13 LCM 501 Independence Parkway                        
  5.14 LCM 1 Enterprise Parkway                        
  5.15 LCM 1457 Miller Store Road                        
  5.16 LCM 2809 South Lynnhaven Road                        
  5.17 LCM 22 Enterprise Parkway                        
  5.18 LCM 521 Butler Farm Road                        
  5.19 LCM 21 Enterprise Parkway                        
  5.20 LCM 484 Viking Drive                        
  5.21 LCM 629 Phoenix Drive                        
  5.22 LCM 5 Manhattan Square                        
  6 JPMCB SWVP Portfolio No No 4.95800 0.01300 4.94500 Actual/360 146,616.78 1,759,401.36 04/18/19 06/01/19    
  6.01 JPMCB InterContinental                        
  6.02 JPMCB DoubleTree Sunrise                        
  6.03 JPMCB DoubleTree Charlotte                        
  6.04 JPMCB DoubleTree RTP                        
  7 LCM Terrace at Traverse Mountain No No 4.90000 0.01735 4.88265 Actual/360 132,481.48 1,589,777.76 02/15/19 04/06/19    
  8 LCM Peppertree Plaza No No 4.90000 0.01735 4.88265 Actual/360 169,036.46 2,028,437.52 12/20/18 02/06/19 01/06/23 02/06/23
  9 JPMCB Vie Portfolio No No 5.15000 0.01735 5.13265 Actual/360 126,186.92 1,514,243.04 01/28/19 03/01/19    
  9.01 JPMCB University Downs                        
  9.02 JPMCB Ella Lofts                        
  9.03 JPMCB University View                        
  9.04 JPMCB Colonie                        
  9.05 JPMCB Hillcrest Oakwood                        
  9.06 JPMCB Southgate                        
  10 JPMCB Gateway Center No No 4.95000 0.01735 4.93265 Actual/360 118,567.97 1,422,815.64 03/19/19 05/01/19    
  11 JPMCB L Street Marketplace No No 4.70000 0.01735 4.68265 Actual/360 137,439.02 1,649,268.24 04/12/19 06/01/19 05/01/22 06/01/22
  12 LCM Lone Peak No No 5.06300 0.01735 5.04565 Actual/360 151,478.61 1,817,743.32 12/21/18 02/06/19 04/06/21 05/06/21
  13 JPMCB ICON Upper East Side Portfolio No Yes - Group 1 4.50000 0.01300 4.48700 Actual/360 95,052.08 1,140,624.96 04/17/19 06/01/19    
  13.01 JPMCB 244 East 78th Street                        
  13.02 JPMCB 332 East 71st Street                        
  13.03 JPMCB 323 East 78th Street                        
  13.04 JPMCB 513 East 82nd Street                        
  13.05 JPMCB 502 East 73rd Street                        
  13.06 JPMCB 1556 Second Avenue                        
  13.07 JPMCB 344 East 55th Street                        
  13.08 JPMCB 228 East 84th Street                        
  13.09 JPMCB 419 East 82nd Street                        
  13.10 JPMCB 340 East 81st Street                        
  13.11 JPMCB 338 East 55th Street                        
  13.12 JPMCB 409 East 81st Street                        
  13.13 JPMCB 322 East 74th Street                        
  13.14 JPMCB 443 East 78th Street                        
  13.15 JPMCB 340 East 55th Street                        
  13.16 JPMCB 407 East 81st Street                        
  13.17 JPMCB 340 East 61st Street                        
  13.18 JPMCB 242 East 75th Street                        
  13.19 JPMCB 342 East 76th Street                        
  14 LCM NOV Headquarters No No 4.63000 0.01735 4.61265 Actual/360 78,238.43 938,861.16 03/29/19 05/06/19    
  15 LCM 8200 Wilshire No No 4.80000 0.01735 4.78265 Actual/360 67,930.56 815,166.72 05/23/19 07/06/19    
  16 LCM Hollywood Station No No 4.46000 0.01735 4.44265 Actual/360 76,781.41 921,376.92 04/11/19 06/06/19 05/06/24 06/06/24
  17 JPMCB Legends at Kingsville II No No 5.00000 0.01735 4.98265 Actual/360 73,812.97 885,755.64 05/01/19 06/01/19    
  18 LCM Foothill Corporate Centre I No No 4.33000 0.01735 4.31265 Actual/360 62,079.32 744,951.84 05/07/19 07/06/19 06/06/24 07/06/24
  19 LCM Ironwood Square No No 4.87400 0.01735 4.85665 Actual/360 65,085.15 781,021.80 02/01/19 03/06/19 02/06/20 03/06/20
  20 JPMCB Greenleaf at Howell No No 5.10000 0.01300 5.08700 Actual/360 54,294.98 651,539.76 04/18/19 06/01/19 05/01/21 06/01/21
  21 LCM Parkway Lakes RV Park No Yes - Group 2 5.00000 0.01735 4.98265 Actual/360 52,340.11 628,081.32 02/26/19 04/06/19    
  22 LCM 24 Hour Fitness Miami Gardens No No 5.23200 0.01735 5.21465 Actual/360 33,596.22 403,154.64 12/26/18 02/06/19    
  23 JPMCB Township Plaza No No 5.15000 0.01735 5.13265 Actual/360 41,361.49 496,337.88 03/07/19 05/01/19 04/01/22 05/01/22
  24 LCM Deerfield Village Centre No No 4.99000 0.01735 4.97265 Actual/360 34,853.69 418,244.28 05/02/19 06/06/19 05/06/24 06/06/24
  25 LCM Rolling Hills Mobile Terrace & RV Park No Yes - Group 2 5.00000 0.01735 4.98265 Actual/360 33,282.94 399,395.28 02/26/19 04/06/19    
  26 LCM St. Louis & Memphis Parking Portfolio No No 5.38200 0.01735 5.36465 Actual/360 25,010.10 300,121.20 02/08/19 04/06/19    
  26.01 LCM St. Louis Shoe Surface Lot                        
  26.02 LCM Memphis Poplar Surface Lot                        
  27 JPMCB Macon 57 Portfolio No No 5.20000 0.01735 5.18265 Actual/360 25,533.66 306,403.92 03/15/19 05/01/19 04/01/20 05/01/20
  28 JPMCB ICON 18 - 320-324 West 14th Street No Yes - Group 1 5.26000 0.01300 5.24700 Actual/360 16,972.67 203,672.04 12/14/18 02/01/19    
  29 JPMCB ICON 18 - 446-450 West 19th Street No Yes - Group 1 5.25000 0.01300 5.23700 Actual/360 14,063.62 168,763.44 12/17/18 02/01/19    
  30 JPMCB ICON 18 - 57-59 Second Avenue No Yes - Group 1 5.26000 0.01300 5.24700 Actual/360 13,519.44 162,233.28 12/14/18 02/01/19    
  31 JPMCB ICON 18 - 43 West 27th Street No Yes - Group 1 5.26000 0.01300 5.24700 Actual/360 13,209.56 158,514.72 12/14/18 02/01/19    
  32 JPMCB ICON 18 - 59-61 East 3rd Street No Yes - Group 1 5.25000 0.01300 5.23700 Actual/360 10,051.76 120,621.12 12/18/18 02/01/19    
  33 LCM Glen Willow MHC & RV Park No Yes - Group 2 5.25000 0.01735 5.23265 Actual/360 11,817.16 141,805.92 02/26/19 04/06/19    
  34 JPMCB ICON 18 - 808 Lexington Avenue No Yes - Group 1 5.25000 0.01300 5.23700 Actual/360 7,730.22 92,762.64 12/18/18 02/01/19    
  35 JPMCB ICON 18 - 1384 First Avenue No Yes - Group 1 5.25000 0.01300 5.23700 Actual/360 7,202.57 86,430.84 12/18/18 02/01/19    
  36 JPMCB ICON 18 - 329 Union Street No Yes - Group 1 5.25000 0.01300 5.23700 Actual/360 6,147.50 73,770.00 12/17/18 02/01/19    
  37 JPMCB ICON 18 - 350 East 13th Street No Yes - Group 1 5.25000 0.01300 5.23700 Actual/360 5,983.91 71,806.92 12/17/18 02/01/19    
  38 JPMCB ICON 18 - 358 & 362 11th Street No Yes - Group 1 5.25000 0.01300 5.23700 Actual/360 5,849.16 70,189.92 12/17/18 02/01/19    
  39 JPMCB ICON 18 - 610 East 9th Street No Yes - Group 1 5.25000 0.01300 5.23700 Actual/360 5,542.25 66,507.00 12/17/18 02/01/19    
  40 JPMCB ICON 18 - 316 West 14th Street No Yes - Group 1 5.26000 0.01300 5.24700 Actual/360 5,460.80 65,529.60 12/14/18 02/01/19    
  41 JPMCB ICON 18 - 402 East 12th Street No Yes - Group 1 5.26000 0.01300 5.24700 Actual/360 5,366.23 64,394.76 12/14/18 02/01/19    
  42 JPMCB ICON 18 - 42 Sidney Place No Yes - Group 1 5.25000 0.01300 5.23700 Actual/360 4,682.72 56,192.64 12/18/18 02/01/19    
  43 JPMCB ICON 18 - 522 East 5th Street No Yes - Group 1 5.25000 0.01300 5.23700 Actual/360 3,617.56 43,410.72 12/17/18 02/01/19    
  44 JPMCB ICON 18 - 106 Bedford Avenue No Yes - Group 1 5.25000 0.01300 5.23700 Actual/360 3,100.40 37,204.80 12/17/18 02/01/19    
  45 JPMCB ICON 18 - 295 DeGraw Street No Yes - Group 1 5.26000 0.01300 5.24700 Actual/360 2,436.86 29,242.32 12/14/18 02/01/19    
  46 JPMCB ICON 18 - 413 South 5th Street No Yes - Group 1 5.26000 0.01300 5.24700 Actual/360 2,248.24 26,978.88 12/14/18 02/01/19    

 

 

 

 

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 LCM Brooklyn Renaissance Plaza 119 359 0 1 6 0 0 05/06/29 No 05/06/29 52,362,974   39.2% L(25),Def(91),O(4)
  2 LCM Hyde Park Multifamily Portfolio 116 0 120 4 6 0 0 02/06/29 No 02/06/29 60,000,000   60.5% L(28),Def(85),O(7)
  2.01 LCM 5452-5466 South Ellis Avenue                     2,823,492      
  2.02 LCM 5339-5345 South Woodlawn Avenue                     2,567,607      
  2.03 LCM 5335-5345 South Kimbark Avenue                     2,473,770      
  2.04 LCM 5715-5725 South Kimbark Avenue                     2,379,934      
  2.05 LCM 5034-5046 South Woodlawn Avenue                     2,320,230      
  2.06 LCM 1509 East 57th Street                     2,286,098      
  2.07 LCM 5320-5326 South Drexel Avenue                     2,106,984      
  2.08 LCM 5237-5245 South Kenwood                     2,081,361      
  2.09 LCM 5411-5421 South Ellis Avenue                     2,038,721      
  2.10 LCM 5300-5308 South Hyde Park Boulevard                     1,893,738      
  2.11 LCM 5234-5244 South Ingleside Avenue                     1,868,115      
  2.12 LCM 5415 South Woodlawn Avenue                     1,859,607      
  2.13 LCM 5300-5308 South Greenwood Avenue                     1,851,049      
  2.14 LCM 5201 South Greenwood Avenue                     1,620,738      
  2.15 LCM 5401-5409 South Cottage Grove Avenue                     1,612,230      
  2.16 LCM 5120 South Hyde Park Boulevard                     1,407,492      
  2.17 LCM 5350-5358 South Maryland Avenue                     1,395,541      
  2.18 LCM 5400-5406 South Maryland Avenue                     1,390,426      
  2.19 LCM 5474-5480 South Hyde Park Boulevard                     1,381,918      
  2.20 LCM 5528-5532 South Everett Avenue                     1,347,787      
  2.21 LCM 5487-5491 South Hyde Park Boulevard                     1,330,721      
  2.22 LCM 5400-5408 South Ingleside Avenue                     1,322,164      
  2.23 LCM 5401-5403 South Woodlawn Avenue                     1,279,525      
  2.24 LCM 5301-5307 South Maryland Avenue                     1,253,951      
  2.25 LCM 5355-5361 South Cottage Grove Avenue                     1,245,394      
  2.26 LCM 1515-1521 East 54th Street                     1,231,770      
  2.27 LCM 5111-5113 South Kimbark Avenue                     1,204,476      
  2.28 LCM 5507-5509 South Hyde Park Boulevard                     1,177,180      
  2.29 LCM 5337 South Hyde Park Boulevard                     1,151,607      
  2.30 LCM 5202-5210 South Cornell Avenue                     1,119,148      
  2.31 LCM 5118-5120 South Greenwood Avenue                     1,013,410      
  2.32 LCM 5335-5337 South Woodlawn Avenue                     969,049      
  2.33 LCM 5524-5526 South Everett Avenue                     955,377      
  2.34 LCM 5401-5405 South Drexel Boulevard                     861,541      
  2.35 LCM 5468-5470 South Hyde Park Boulevard                     853,033      
  2.36 LCM 5218-5220 South Kimbark Avenue                     849,590      
  2.37 LCM 5457-5459 South Blackstone Avenue                     750,640      
  2.38 LCM 5336-5338 South Hyde Park Boulevard                     699,492      
  2.39 LCM 5405-5407 South Woodlawn Avenue                     631,230      
  2.40 LCM 1018 East 54th Street                     593,705      
  2.41 LCM 5128-5132 South Cornell Avenue                     518,656      
  2.42 LCM 5110 South Harper Avenue                     281,504      
  3 LCM The Avenue 115 0 120 5 6 0 0 01/06/29 No 01/06/29 60,000,000   50.0% L(29),Def(88),O(3)
  4 JPMCB 3 Columbus Circle 117 0 120 3 11 0 0 03/11/29 No 03/11/29 50,000,000   45.4% L(27),Def(88),O(5)
  5 LCM Hampton Roads Office Portfolio 118 358 0 2 6 0 0 04/06/29 No 04/06/29 41,970,027   60.3% L(26),Grtr1%orYM(91),O(3)
  5.01 LCM 510 Independence Parkway                     3,480,672      
  5.02 LCM 676 Independence Parkway                     3,474,361      
  5.03 LCM 700 Independence Parkway                     2,855,855      
  5.04 LCM 1309 Executive Boulevard                     2,451,933      
  5.05 LCM 1317 Executive Boulevard                     2,385,665      
  5.06 LCM 200 Golden Oak Court                     2,290,995      
  5.07 LCM 1301 Executive Boulevard                     2,231,038      
  5.08 LCM 505 Independence Parkway                     2,212,104      
  5.09 LCM 1313 Executive Boulevard                     2,006,988      
  5.10 LCM 208 Golden Oak Court                     1,991,210      
  5.11 LCM 1305 Executive Boulevard                     1,921,785      
  5.12 LCM 500 Independence Parkway                     1,893,385      
  5.13 LCM 501 Independence Parkway                     1,855,517      
  5.14 LCM 1 Enterprise Parkway                     1,719,824      
  5.15 LCM 1457 Miller Store Road                     1,596,754      
  5.16 LCM 2809 South Lynnhaven Road                     1,375,860      
  5.17 LCM 22 Enterprise Parkway                     1,306,435      
  5.18 LCM 521 Butler Farm Road                     1,287,502      
  5.19 LCM 21 Enterprise Parkway                     1,205,455      
  5.20 LCM 484 Viking Drive                     1,192,832      
  5.21 LCM 629 Phoenix Drive                     833,089      
  5.22 LCM 5 Manhattan Square                     400,766      
  6 JPMCB SWVP Portfolio 119 0 120 1 1 0 0 05/01/29 No 05/01/29 35,000,000   59.6% L(25),Def(91),O(4)
  6.01 JPMCB InterContinental                     18,602,500      
  6.02 JPMCB DoubleTree Sunrise                     6,475,000      
  6.03 JPMCB DoubleTree Charlotte                     5,250,000      
  6.04 JPMCB DoubleTree RTP                     4,672,500      
  7 LCM Terrace at Traverse Mountain 117 0 120 3 6 0 0 03/06/29 No 03/06/29 32,000,000   58.2% L(27),Def(90),O(3)
  8 LCM Peppertree Plaza 115 360 48 5 6 0 0 01/06/29 No 01/06/29 28,747,095   61.7% L(29),Def(88),O(3)
  9 JPMCB Vie Portfolio 116 0 120 4 1 0 0 02/01/29 No 02/01/29 29,000,000   62.5% L(25),Grtr1%orYM(92),O(3)
  9.01 JPMCB University Downs                     7,890,031      
  9.02 JPMCB Ella Lofts                     5,785,766      
  9.03 JPMCB University View                     5,520,329      
  9.04 JPMCB Colonie                     3,656,497      
  9.05 JPMCB Hillcrest Oakwood                     3,623,798      
  9.06 JPMCB Southgate                     2,523,579      
  10 JPMCB Gateway Center 118 0 120 2 1 5 5 04/01/29 No 04/01/29 28,350,000   69.7% L(26),Def(90),O(4)
  11 JPMCB L Street Marketplace 119 360 36 1 1 0 0 05/01/29 No 05/01/29 23,305,495   64.9% L(25),DeforGrtr1%orYM(92),O(3)
  12 LCM Lone Peak 118 300 27 5 6 0 0 04/06/29 No 04/06/29 20,865,633   60.4% L(29),Def(90),O(4)
  13 JPMCB ICON Upper East Side Portfolio 59 0 60 1 1 0 5 (Once per year) 05/01/24 No 05/01/24 25,000,000   29.1% L(25),Grtr1%orYM(29),O(6)
  13.01 JPMCB 244 East 78th Street                     1,879,862      
  13.02 JPMCB 332 East 71st Street                     1,534,140      
  13.03 JPMCB 323 East 78th Street                     1,469,317      
  13.04 JPMCB 513 East 82nd Street                     1,469,317      
  13.05 JPMCB 502 East 73rd Street                     1,469,317      
  13.06 JPMCB 1556 Second Avenue                     1,469,317      
  13.07 JPMCB 344 East 55th Street                     1,426,102      
  13.08 JPMCB 228 East 84th Street                     1,382,887      
  13.09 JPMCB 419 East 82nd Street                     1,296,456      
  13.10 JPMCB 340 East 81st Street                     1,296,456      
  13.11 JPMCB 338 East 55th Street                     1,274,849      
  13.12 JPMCB 409 East 81st Street                     1,231,634      
  13.13 JPMCB 322 East 74th Street                     1,210,026      
  13.14 JPMCB 443 East 78th Street                     1,210,026      
  13.15 JPMCB 340 East 55th Street                     1,166,811      
  13.16 JPMCB 407 East 81st Street                     1,123,596      
  13.17 JPMCB 340 East 61st Street                     1,123,596      
  13.18 JPMCB 242 East 75th Street                     1,037,165      
  13.19 JPMCB 342 East 76th Street                     929,127      
  14 LCM NOV Headquarters 118 0 120 2 6 0 0 04/06/29 No 04/06/29 20,000,000   68.8% L(26),Def(91),O(3)
  15 LCM 8200 Wilshire 120 0 120 0 6 0 0 06/06/29 No 06/06/29 16,750,000   60.9% L(24),Def(92),O(4)
  16 LCM Hollywood Station 119 360 60 1 6 0 0 05/06/29 No 05/06/29 13,923,445   63.6% L(25),Def(92),O(3)
  17 JPMCB Legends at Kingsville II 119 359 0 1 1 0 0 05/01/29 No 05/01/29 11,307,407   60.1% L(25),Grtr1%orYM(92),O(3)
  18 LCM Foothill Corporate Centre I 120 360 60 0 6 0 0 06/06/29 No 06/06/29 11,406,949   57.0% L(24),Def(92),O(4)
  19 LCM Ironwood Square 116 360 12 4 6 0 0 02/06/29 No 02/06/29 10,346,396   63.1% L(28),Def(89),O(3)
  20 JPMCB Greenleaf at Howell 119 360 24 1 1 5 (Once per year) 0 05/01/29 No 05/01/29 8,675,136   60.3% L(37),Grtr1%orYM(79),O(4)
  21 LCM Parkway Lakes RV Park 117 357 0 3 6 0 0 03/06/29 No 03/06/29 8,018,104   46.3% L(27),Def(90),O(3)
  22 LCM 24 Hour Fitness Miami Gardens 115 0 120 5 6 0 0 01/06/29 No 01/06/29 7,600,000   62.3% L(29),Def(87),O(4)
  23 JPMCB Township Plaza 118 360 36 2 1 0 0 04/01/29 No 04/01/29 6,728,022   65.6% L(25),Grtr1%orYM(92),O(3)
  24 LCM Deerfield Village Centre 119 360 60 1 6 0 0 05/06/29 No 05/06/29 5,993,833   58.2% L(25),Def(91),O(4)
  25 LCM Rolling Hills Mobile Terrace & RV Park 117 357 0 3 6 0 0 03/06/29 No 03/06/29 5,098,692   45.3% L(27),Def(90),O(3)
  26 LCM St. Louis & Memphis Parking Portfolio 57 0 60 3 6 0 0 03/06/24 No 03/06/24 5,500,000   42.3% L(27),Def(29),O(4)
  26.01 LCM St. Louis Shoe Surface Lot                     3,700,000      
  26.02 LCM Memphis Poplar Surface Lot                     1,800,000      
  27 JPMCB Macon 57 Portfolio 58 360 12 2 1 0 0 04/01/24 No 04/01/24 4,378,657   65.8% L(25),Grtr1%orYM(31),O(4)
  28 JPMCB ICON 18 - 320-324 West 14th Street 55 0 60 5 1 0 0 01/01/24 No 01/01/24 3,819,049   37.2% L(25),Grtr1%orYM(29),O(6)
  29 JPMCB ICON 18 - 446-450 West 19th Street 55 0 60 5 1 0 0 01/01/24 No 01/01/24 3,170,508   30.6% L(25),Grtr1%orYM(29),O(6)
  30 JPMCB ICON 18 - 57-59 Second Avenue 55 0 60 5 1 0 0 01/01/24 No 01/01/24 3,042,033   28.5% L(25),Grtr1%orYM(29),O(6)
  31 JPMCB ICON 18 - 43 West 27th Street 55 0 60 5 1 0 0 01/01/24 No 01/01/24 2,972,307   28.2% L(25),Grtr1%orYM(29),O(6)
  32 JPMCB ICON 18 - 59-61 East 3rd Street 55 0 60 5 1 0 0 01/01/24 No 01/01/24 2,266,072   27.4% L(25),Grtr1%orYM(29),O(6)
  33 LCM Glen Willow MHC & RV Park 117 357 0 3 6 0 0 03/06/29 No 03/06/29 1,774,156   43.3% L(27),Def(90),O(3)
  34 JPMCB ICON 18 - 808 Lexington Avenue 55 0 60 5 1 0 0 01/01/24 No 01/01/24 1,742,703   37.1% L(25),Grtr1%orYM(29),O(6)
  35 JPMCB ICON 18 - 1384 First Avenue 55 0 60 5 1 0 0 01/01/24 No 01/01/24 1,623,750   29.1% L(25),Grtr1%orYM(29),O(6)
  36 JPMCB ICON 18 - 329 Union Street 55 0 60 5 1 0 0 01/01/24 No 01/01/24 1,385,894   34.9% L(25),Grtr1%orYM(29),O(6)
  37 JPMCB ICON 18 - 350 East 13th Street 55 0 60 5 1 0 0 01/01/24 No 01/01/24 1,349,016   32.7% L(25),Grtr1%orYM(29),O(6)
  38 JPMCB ICON 18 - 358 & 362 11th Street 55 0 60 5 1 0 0 01/01/24 No 01/01/24 1,318,637   30.0% L(25),Grtr1%orYM(29),O(6)
  39 JPMCB ICON 18 - 610 East 9th Street 55 0 60 5 1 0 0 01/01/24 No 01/01/24 1,249,447   28.6% L(25),Grtr1%orYM(29),O(6)
  40 JPMCB ICON 18 - 316 West 14th Street 55 0 60 5 1 0 0 01/01/24 No 01/01/24 1,228,744   34.4% L(25),Grtr1%orYM(29),O(6)
  41 JPMCB ICON 18 - 402 East 12th Street 55 0 60 5 1 0 0 01/01/24 No 01/01/24 1,207,464   30.7% L(25),Grtr1%orYM(29),O(6)
  42 JPMCB ICON 18 - 42 Sidney Place 55 0 60 5 1 0 0 01/01/24 No 01/01/24 1,055,674   30.4% L(25),Grtr1%orYM(29),O(6)
  43 JPMCB ICON 18 - 522 East 5th Street 55 0 60 5 1 0 0 01/01/24 No 01/01/24 815,544   27.1% L(25),Grtr1%orYM(29),O(6)
  44 JPMCB ICON 18 - 106 Bedford Avenue 55 0 60 5 1 0 0 01/01/24 No 01/01/24 698,956   34.1% L(25),Grtr1%orYM(29),O(6)
  45 JPMCB ICON 18 - 295 DeGraw Street 55 0 60 5 1 0 0 01/01/24 No 01/01/24 548,322   29.6% L(25),Grtr1%orYM(29),O(6)
  46 JPMCB ICON 18 - 413 South 5th Street 55 0 60 5 1 0 0 01/01/24 No 01/01/24 505,879   35.6% L(25),Grtr1%orYM(29),O(6)

 

 

 

 

ANNEX A-1

 

        HISTORICAL FINANCIALS
                                 
        2016 2016 2016 2017 2017 2017 2018 2018 2018 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 LCM Brooklyn Renaissance Plaza 11,037,900 4,267,381 6,770,519 11,248,027 4,719,632 6,528,395 12,506,245 5,149,721 7,356,524        
  2 LCM Hyde Park Multifamily Portfolio 12,987,016 5,007,798 7,979,218 13,977,386 5,498,541 8,478,846 14,382,453 5,689,497 8,692,956 14,478,966 5,690,793 8,788,173 02/28/19
  2.01 LCM 5452-5466 South Ellis Avenue 610,378 218,452 391,926 677,578 238,023 439,555 693,858 240,524 453,334 698,778 237,725 461,053 02/28/19
  2.02 LCM 5339-5345 South Woodlawn Avenue 490,336 184,018 306,318 553,181 194,484 358,696 608,661 211,198 397,463 617,914 206,325 411,589 02/28/19
  2.03 LCM 5335-5345 South Kimbark Avenue 515,505 189,212 326,293 534,009 188,763 345,246 539,568 197,363 342,204 549,092 198,305 350,786 02/28/19
  2.04 LCM 5715-5725 South Kimbark Avenue 489,764 198,222 291,542 507,114 187,859 319,255 561,520 192,013 369,507 567,418 177,283 390,135 02/28/19
  2.05 LCM 5034-5046 South Woodlawn Avenue 617,805 248,580 369,225 630,255 261,098 369,157 629,808 254,720 375,088 624,471 246,371 378,101 02/28/19
  2.06 LCM 1509 East 57th Street 399,449 135,841 263,608 421,056 140,419 280,637 373,253 138,713 234,541 360,918 136,089 224,828 02/28/19
  2.07 LCM 5320-5326 South Drexel Avenue 411,355 154,354 257,001 465,819 171,901 293,918 502,004 183,343 318,661 504,218 183,377 320,841 02/28/19
  2.08 LCM 5237-5245 South Kenwood 445,543 158,907 286,636 464,643 175,115 289,528 484,462 170,261 314,201 489,232 166,070 323,161 02/28/19
  2.09 LCM 5411-5421 South Ellis Avenue 466,652 180,882 285,770 495,803 180,361 315,443 513,674 186,499 327,175 513,514 183,214 330,300 02/28/19
  2.10 LCM 5300-5308 South Hyde Park Boulevard 478,494 198,770 279,723 498,301 223,829 274,473 526,606 234,712 291,894 525,181 238,634 286,546 02/28/19
  2.11 LCM 5234-5244 South Ingleside Avenue 425,713 155,878 269,835 433,137 164,672 268,466 467,217 175,230 291,987 475,552 176,875 298,677 02/28/19
  2.12 LCM 5415 South Woodlawn Avenue 511,529 195,866 315,663 506,422 184,454 321,969 505,922 195,355 310,567 507,505 191,655 315,849 02/28/19
  2.13 LCM 5300-5308 South Greenwood Avenue 424,659 162,402 262,258 415,742 152,789 262,953 472,352 178,035 294,317 480,276 175,208 305,068 02/28/19
  2.14 LCM 5201 South Greenwood Avenue 389,467 158,337 231,130 416,139 158,404 257,735 406,965 180,136 226,829 411,720 177,047 234,673 02/28/19
  2.15 LCM 5401-5409 South Cottage Grove Avenue 347,481 122,892 224,589 392,854 145,649 247,205 409,363 147,338 262,025 410,933 150,754 260,179 02/28/19
  2.16 LCM 5120 South Hyde Park Boulevard 397,279 161,013 236,266 399,616 200,707 198,909 428,185 204,411 223,774 428,025 207,089 220,936 02/28/19
  2.17 LCM 5350-5358 South Maryland Avenue 279,456 126,716 152,740 347,580 143,333 204,247 354,277 159,555 194,721 353,495 158,608 194,887 02/28/19
  2.18 LCM 5400-5406 South Maryland Avenue 269,379 111,415 157,965 295,114 128,617 166,497 283,054 114,792 168,262 274,460 113,124 161,336 02/28/19
  2.19 LCM 5474-5480 South Hyde Park Boulevard 357,346 138,193 219,153 379,113 148,922 230,190 391,368 160,125 231,243 400,206 161,110 239,096 02/28/19
  2.20 LCM 5528-5532 South Everett Avenue 351,888 133,477 218,411 372,371 150,746 221,625 383,781 165,852 217,930 386,478 165,585 220,893 02/28/19
  2.21 LCM 5487-5491 South Hyde Park Boulevard 198,237 75,311 122,925 119,712 50,824 68,888 117,267 46,352 70,915 159,210 63,249 95,961 02/28/19
  2.22 LCM 5400-5408 South Ingleside Avenue 325,332 108,726 216,606 324,281 114,515 209,766 324,053 118,213 205,839 340,963 120,001 220,963 02/28/19
  2.23 LCM 5401-5403 South Woodlawn Avenue 239,631 90,760 148,871 270,579 108,024 162,554 267,599 103,031 164,568 273,272 100,739 172,533 02/28/19
  2.24 LCM 5301-5307 South Maryland Avenue 304,680 102,915 201,766 316,636 136,021 180,615 339,042 127,391 211,651 347,756 131,319 216,437 02/28/19
  2.25 LCM 5355-5361 South Cottage Grove Avenue 278,825 112,006 166,819 310,650 127,627 183,023 299,483 144,560 154,923 288,213 147,049 141,164 02/28/19
  2.26 LCM 1515-1521 East 54th Street 235,144 97,651 137,492 252,166 122,997 129,170 296,288 122,324 173,964 300,956 122,873 178,083 02/28/19
  2.27 LCM 5111-5113 South Kimbark Avenue 197,841 68,199 129,642 264,346 97,766 166,581 208,596 83,584 125,012 195,748 82,663 113,085 02/28/19
  2.28 LCM 5507-5509 South Hyde Park Boulevard 48,129 12,441 35,689 133,779 52,681 81,098 218,400 84,720 133,680 215,140 80,502 134,638 02/28/19
  2.29 LCM 5337 South Hyde Park Boulevard 298,424 124,459 173,965 313,021 138,164 174,857 332,749 145,462 187,286 331,174 146,588 184,586 02/28/19
  2.30 LCM 5202-5210 South Cornell Avenue 277,860 116,675 161,185 305,847 135,190 170,656 321,238 131,278 189,960 326,370 133,770 192,600 02/28/19
  2.31 LCM 5118-5120 South Greenwood Avenue 202,352 72,345 130,007 228,884 80,885 147,999 239,566 86,860 152,705 240,297 88,205 152,092 02/28/19
  2.32 LCM 5335-5337 South Woodlawn Avenue 208,839 78,667 130,172 197,052 73,061 123,990 193,388 74,193 119,195 201,398 74,451 126,947 02/28/19
  2.33 LCM 5524-5526 South Everett Avenue 68,888 26,906 41,981 187,157 66,020 121,137 182,917 70,449 112,469 183,264 70,710 112,554 02/28/19
  2.34 LCM 5401-5405 South Drexel Boulevard 195,345 70,894 124,451 202,076 77,192 124,884 221,324 81,826 139,498 211,741 81,445 130,296 02/28/19
  2.35 LCM 5468-5470 South Hyde Park Boulevard 158,843 63,990 94,853 199,425 79,605 119,820 181,104 80,328 100,775 179,931 82,518 97,414 02/28/19
  2.36 LCM 5218-5220 South Kimbark Avenue 194,382 83,143 111,239 202,818 88,637 114,182 186,242 82,120 104,122 181,819 80,804 101,015 02/28/19
  2.37 LCM 5457-5459 South Blackstone Avenue 194,393 87,419 106,974 196,918 93,000 103,918 208,927 91,497 117,430 215,102 98,277 116,825 02/28/19
  2.38 LCM 5336-5338 South Hyde Park Boulevard 197,443 74,659 122,784 211,767 90,714 121,053 209,750 92,690 117,060 207,339 92,053 115,285 02/28/19
  2.39 LCM 5405-5407 South Woodlawn Avenue 190,839 75,152 115,688 203,376 75,754 127,623 210,551 83,371 127,180 216,228 87,361 128,867 02/28/19
  2.40 LCM 1018 East 54th Street 144,441 63,293 81,148 149,576 67,209 82,366 139,329 67,049 72,280 140,895 70,973 69,923 02/28/19
  2.41 LCM 5128-5132 South Cornell Avenue 122,467 58,855 63,612 132,274 69,555 62,719 132,742 73,287 59,455 131,564 76,214 55,350 02/28/19
  2.42 LCM 5110 South Harper Avenue 25,200 9,904 15,296 49,200 12,956 36,245 16,000 8,735 7,265 11,200 8,581 2,619 02/28/19
  3 LCM The Avenue             6,111,258 2,589,010 3,522,249        
  4 JPMCB 3 Columbus Circle 50,161,202 14,968,652 35,192,550 50,952,874 16,254,125 34,698,749 57,324,235 17,233,200 40,091,035        
  5 LCM Hampton Roads Office Portfolio 20,596,703 7,826,068 12,770,635 21,087,482 8,021,315 13,066,164 21,962,768 8,557,696 13,405,071        
  5.01 LCM 510 Independence Parkway 1,653,308 470,317 1,182,991 1,560,495 427,404 1,133,091 1,586,135 466,558 1,119,577        
  5.02 LCM 676 Independence Parkway 1,604,823 484,449 1,120,375 1,639,675 536,448 1,103,227 1,786,101 595,649 1,190,452        
  5.03 LCM 700 Independence Parkway 1,078,903 346,560 732,343 943,328 370,585 572,743 1,108,787 444,909 663,878        
  5.04 LCM 1309 Executive Boulevard 1,146,375 353,380 792,995 1,170,430 371,764 798,666 1,186,584 383,410 803,173        
  5.05 LCM 1317 Executive Boulevard 1,605,541 550,587 1,054,953 1,620,996 588,889 1,032,107 1,466,124 612,494 853,631        
  5.06 LCM 200 Golden Oak Court 1,125,484 501,453 624,031 1,300,078 490,691 809,386 1,351,961 521,636 830,325        
  5.07 LCM 1301 Executive Boulevard 1,036,480 417,502 618,978 1,015,339 402,338 613,000 1,108,777 419,587 689,190        
  5.08 LCM 505 Independence Parkway 1,047,772 480,142 567,630 1,100,430 484,996 615,433 1,370,119 516,051 854,069        
  5.09 LCM 1313 Executive Boulevard 926,231 238,796 687,435 935,774 232,405 703,369 940,845 262,226 678,619        
  5.10 LCM 208 Golden Oak Court 1,073,677 435,499 638,179 971,501 419,453 552,049 1,010,043 467,635 542,408        
  5.11 LCM 1305 Executive Boulevard 902,575 362,090 540,485 981,211 420,688 560,523 1,005,548 418,112 587,436        
  5.12 LCM 500 Independence Parkway 646,726 199,126 447,600 905,425 213,630 691,794 849,276 218,638 630,638        
  5.13 LCM 501 Independence Parkway 939,813 449,593 490,220 943,770 445,414 498,356 950,114 486,336 463,777        
  5.14 LCM 1 Enterprise Parkway 1,011,577 416,290 595,287 998,590 431,069 567,521 1,027,873 445,366 582,506        
  5.15 LCM 1457 Miller Store Road 660,077 159,026 501,051 677,603 165,407 512,196 642,571 171,150 471,421        
  5.16 LCM 2809 South Lynnhaven Road 1,083,375 420,782 662,593 1,044,441 415,783 628,659 1,080,955 440,144 640,811        
  5.17 LCM 22 Enterprise Parkway 816,098 426,883 389,214 749,544 441,320 308,224 888,388 474,254 414,134        
  5.18 LCM 521 Butler Farm Road 490,426 146,363 344,063 505,491 156,326 349,165 541,938 165,401 376,537        
  5.19 LCM 21 Enterprise Parkway 792,052 487,989 304,063 796,186 502,490 293,696 852,808 519,379 333,429        
  5.20 LCM 484 Viking Drive 637,614 252,172 385,442 684,812 270,724 414,088 661,008 282,155 378,853        
  5.21 LCM 629 Phoenix Drive 141,549 98,464 43,085 305,942 108,924 197,018 243,145 106,818 136,327        
  5.22 LCM 5 Manhattan Square 176,227 128,605 47,622 236,421 124,567 111,853 303,668 139,788 163,880        
  6 JPMCB SWVP Portfolio 62,713,333 41,323,117 21,390,216 66,365,215 43,211,736 23,153,479 66,729,172 43,480,214 23,248,958 67,602,311 43,879,064 23,723,247 01/31/19
  6.01 JPMCB InterContinental 27,835,636 18,421,768 9,413,868 30,980,767 19,766,718 11,214,049 31,180,753 19,795,133 11,385,620 32,071,611 20,134,221 11,937,390 01/31/19
  6.02 JPMCB DoubleTree Sunrise 13,606,627 9,190,246 4,416,381 14,245,690 9,631,768 4,613,922 14,475,487 9,819,873 4,655,614 14,545,915 9,864,856 4,681,059 01/31/19
  6.03 JPMCB DoubleTree Charlotte 10,919,964 6,608,916 4,311,048 10,767,997 6,684,584 4,083,413 10,311,960 6,543,660 3,768,300 10,215,358 6,532,670 3,682,688 01/31/19
  6.04 JPMCB DoubleTree RTP 10,351,106 7,102,187 3,248,919 10,370,761 7,128,666 3,242,095 10,760,972 7,321,548 3,439,424 10,769,427 7,347,317 3,422,110 01/31/19
  7 LCM Terrace at Traverse Mountain             2,487,054 440,095 2,046,959        
  8 LCM Peppertree Plaza 4,118,588 1,369,186 2,749,402 4,578,313 1,463,707 3,114,606 4,789,289 1,514,185 3,275,104        
  9 JPMCB Vie Portfolio       13,378,333 6,992,088 6,386,245 13,664,924 7,158,471 6,506,453 13,666,236 7,223,098 6,443,138 03/31/19
  9.01 JPMCB University Downs 2,693,850 1,547,351 1,146,499 2,876,657 1,512,019 1,364,638 3,049,167 1,623,419 1,425,748 3,042,031 1,627,283 1,414,748 03/31/19
  9.02 JPMCB Ella Lofts       2,197,392 1,370,080 827,312 2,361,702 1,309,062 1,052,641 2,389,577 1,227,820 1,161,757 03/31/19
  9.03 JPMCB University View 1,843,263 731,969 1,111,294 2,099,249 899,281 1,199,969 2,096,140 866,133 1,230,007 2,055,097 844,352 1,210,745 03/31/19
  9.04 JPMCB Colonie 1,802,935 1,043,676 759,258 1,894,396 1,035,972 858,424 2,061,266 1,161,790 899,476 2,113,588 1,218,171 895,417 03/31/19
  9.05 JPMCB Hillcrest Oakwood 2,641,755 1,399,344 1,242,411 2,538,342 1,340,980 1,197,363 2,331,904 1,383,152 948,751 2,332,805 1,491,578 841,227 03/31/19
  9.06 JPMCB Southgate 1,677,611 870,073 807,538 1,772,297 833,758 938,540 1,764,746 814,915 949,830 1,733,138 813,894 919,244 03/31/19
  10 JPMCB Gateway Center       5,162,613 2,856,569 2,306,043 5,229,206 2,835,688 2,393,517        
  11 JPMCB L Street Marketplace       4,119,600 1,425,348 2,694,251 3,760,034 1,420,082 2,339,953 3,508,588 1,428,664 2,079,924 03/31/19
  12 LCM Lone Peak                          
  13 JPMCB ICON Upper East Side Portfolio 10,130,164 3,440,538 6,689,626 10,638,780 3,575,742 7,063,038 10,893,629 3,846,648 7,046,981        
  13.01 JPMCB 244 East 78th Street 617,427 295,273 322,154 812,334 304,581 507,753 816,284 314,732 501,552        
  13.02 JPMCB 332 East 71st Street 645,403 195,803 449,600 678,546 219,038 459,508 675,898 238,187 437,711        
  13.03 JPMCB 323 East 78th Street 686,264 225,360 460,904 695,951 239,432 456,519 702,756 255,838 446,918        
  13.04 JPMCB 513 East 82nd Street 642,052 161,750 480,302 605,942 190,099 415,843 616,812 206,942 409,870        
  13.05 JPMCB 502 East 73rd Street 499,246 160,902 338,344 522,727 163,987 358,740 534,556 181,496 353,060        
  13.06 JPMCB 1556 Second Avenue 529,332 130,441 398,891 514,855 126,701 388,154 572,455 128,755 443,700        
  13.07 JPMCB 344 East 55th Street 622,939 195,443 427,496 635,370 198,659 436,711 633,257 216,513 416,744        
  13.08 JPMCB 228 East 84th Street 592,001 191,864 400,137 590,937 166,167 424,770 591,133 183,638 407,495        
  13.09 JPMCB 419 East 82nd Street 533,325 176,413 356,912 548,884 195,968 352,916 548,794 202,470 346,324        
  13.10 JPMCB 340 East 81st Street 410,771 146,726 264,045 488,793 157,288 331,505 535,857 149,056 386,801        
  13.11 JPMCB 338 East 55th Street 455,336 120,119 335,217 497,496 96,016 401,480 585,656 185,762 399,894        
  13.12 JPMCB 409 East 81st Street 531,365 147,644 383,721 529,252 171,378 357,874 553,070 185,857 367,213        
  13.13 JPMCB 322 East 74th Street 510,755 202,854 307,901 559,806 199,326 360,480 582,175 204,438 377,737        
  13.14 JPMCB 443 East 78th Street 406,494 176,550 229,944 459,154 178,443 280,711 488,238 188,055 300,183        
  13.15 JPMCB 340 East 55th Street 533,277 211,712 321,565 552,186 233,598 318,588 547,833 218,969 328,864        
  13.16 JPMCB 407 East 81st Street 509,125 181,323 327,802 531,919 223,827 308,092 538,539 222,538 316,001        
  13.17 JPMCB 340 East 61st Street 477,619 156,610 321,009 468,385 145,893 322,492 466,693 166,746 299,947        
  13.18 JPMCB 242 East 75th Street 489,676 183,458 306,218 496,889 185,524 311,365 488,962 207,208 281,754        
  13.19 JPMCB 342 East 76th Street 437,757 180,293 257,464 449,354 179,817 269,537 414,661 189,448 225,213        
  14 LCM NOV Headquarters 3,500,000 0 3,500,000 3,500,000 0 3,500,000 3,500,000 0 3,500,000 3,500,000 0 3,500,000 02/28/19
  15 LCM 8200 Wilshire                          
  16 LCM Hollywood Station 2,113,690 648,768 1,464,922 2,259,212 688,922 1,570,290 2,254,120 731,121 1,523,000        
  17 JPMCB Legends at Kingsville II                   2,265,276 1,040,174 1,225,102 03/31/19
  18 LCM Foothill Corporate Centre I             734,089 577,034 157,055 904,516 677,506 227,011 02/28/19
  19 LCM Ironwood Square 1,738,478 425,241 1,313,237 1,696,988 522,391 1,174,597 1,708,513 515,720 1,192,793        
  20 JPMCB Greenleaf at Howell             4,309,577 1,144,819 3,164,758        
  21 LCM Parkway Lakes RV Park 1,314,187 506,863 807,324 1,373,299 521,714 851,585 1,457,499 502,705 954,794 1,447,261 477,757 969,504 01/31/19
  22 LCM 24 Hour Fitness Miami Gardens                          
  23 JPMCB Township Plaza 1,085,028 515,450 569,579 1,248,275 512,925 735,351 1,295,449 507,873 787,576        
  24 LCM Deerfield Village Centre       816,655 413,900 402,755 974,088 484,171 489,917 999,739 494,072 505,667 02/28/19
  25 LCM Rolling Hills Mobile Terrace & RV Park 904,249 416,736 487,513 948,106 459,291 488,815 1,040,043 438,385 601,658        
  26 LCM St. Louis & Memphis Parking Portfolio 589,628 11,972 577,656 673,356 36,538 636,818 715,396 43,055 672,341        
  26.01 LCM St. Louis Shoe Surface Lot 317,937 11,972 305,965 396,228 14,437 381,791 432,758 22,126 410,632        
  26.02 LCM Memphis Poplar Surface Lot 271,691 0 271,691 277,128 22,101 255,027 282,638 20,929 261,709        
  27 JPMCB Macon 57 Portfolio       556,121 173,153 382,968 612,423 198,935 413,488        
  28 JPMCB ICON 18 - 320-324 West 14th Street 1,834,170 627,209 1,206,961 1,949,403 607,606 1,341,797 1,931,191 646,091 1,285,100        
  29 JPMCB ICON 18 - 446-450 West 19th Street 1,511,805 487,540 1,024,265 1,528,905 645,757 883,148 1,549,166 631,286 917,880        
  30 JPMCB ICON 18 - 57-59 Second Avenue 381,808 280,225 101,583 755,420 242,307 513,113 1,177,219 292,567 884,652        
  31 JPMCB ICON 18 - 43 West 27th Street 127 94,926 -94,799 49,406 193,359 -143,953 460,227 261,779 198,448        
  32 JPMCB ICON 18 - 59-61 East 3rd Street       418,560 215,187 203,373 1,189,860 568,392 621,468        
  33 LCM Glen Willow MHC & RV Park 363,790 194,349 169,441 395,944 193,360 202,584 426,512 200,683 225,829 422,318 194,662 227,656 01/31/19
  34 JPMCB ICON 18 - 808 Lexington Avenue 602,306 205,357 396,949 533,842 172,314 361,528 601,601 178,077 423,524        
  35 JPMCB ICON 18 - 1384 First Avenue 865,505 356,568 508,937 800,672 356,758 443,914 922,423 371,554 550,869        
  36 JPMCB ICON 18 - 329 Union Street 251,636 182,211 69,425 387,317 203,016 184,301 443,087 216,646 226,441        
  37 JPMCB ICON 18 - 350 East 13th Street 24,513 18,185 6,328 105,713 79,096 26,617 506,255 94,002 412,253        
  38 JPMCB ICON 18 - 358 & 362 11th Street 84,885 84,392 493 208,068 134,002 74,066 536,014 130,015 405,999        
  39 JPMCB ICON 18 - 610 East 9th Street 656,874 238,298 418,576 654,052 236,025 418,027 703,797 279,457 424,340        
  40 JPMCB ICON 18 - 316 West 14th Street 659,645 260,374 399,271 600,760 243,724 357,036 576,095 281,476 294,619        
  41 JPMCB ICON 18 - 402 East 12th Street 682,968 190,006 492,962 525,593 178,087 347,506 607,488 197,714 409,774        
  42 JPMCB ICON 18 - 42 Sidney Place 118,878 131,303 -12,425 190,450 139,743 50,707 520,666 170,705 349,961        
  43 JPMCB ICON 18 - 522 East 5th Street 361,962 85,002 276,960 326,017 59,018 266,999 382,100 80,608 301,492        
  44 JPMCB ICON 18 - 106 Bedford Avenue 126,381 53,279 73,102 194,623 46,923 147,700 247,938 42,045 205,893        
  45 JPMCB ICON 18 - 295 DeGraw Street 73,326 46,057 27,269 156,311 60,106 96,205 200,357 57,191 143,166        
  46 JPMCB ICON 18 - 413 South 5th Street 7,918 11,702 -3,784       6,742 40,022 -33,280        

 

 

 

 

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 LCM Brooklyn Renaissance Plaza 88.4% 14,691,541 6,697,245 7,994,296 248,841 7,745,455 1.48 1.43 8.9% 8.6% Leasehold 06/19/2086 None      
  2 LCM Hyde Park Multifamily Portfolio 90.8% 15,264,225 5,921,619 9,342,606 251,700 9,090,906 1.90 1.84 8.8% 8.5% Fee          
  2.01 LCM 5452-5466 South Ellis Avenue 94.7% 721,249 249,807 471,443 9,300 462,143         Fee          
  2.02 LCM 5339-5345 South Woodlawn Avenue 94.9% 644,188 217,389 426,799 7,500 419,299         Fee          
  2.03 LCM 5335-5345 South Kimbark Avenue 92.0% 604,441 208,940 395,501 7,500 388,001         Fee          
  2.04 LCM 5715-5725 South Kimbark Avenue 95.0% 566,822 186,126 380,696 5,700 374,996         Fee          
  2.05 LCM 5034-5046 South Woodlawn Avenue 92.5% 670,785 257,275 413,511 13,500 400,011         Fee          
  2.06 LCM 1509 East 57th Street 77.1% 423,290 143,101 280,189 6,600 273,589         Fee          
  2.07 LCM 5320-5326 South Drexel Avenue 93.9% 526,962 191,475 335,488 9,300 326,188         Fee          
  2.08 LCM 5237-5245 South Kenwood 94.4% 524,861 175,147 349,714 5,700 344,014         Fee          
  2.09 LCM 5411-5421 South Ellis Avenue 92.8% 544,580 191,831 352,749 9,300 343,449         Fee          
  2.10 LCM 5300-5308 South Hyde Park Boulevard 94.1% 553,853 238,146 315,707 11,400 304,307         Fee          
  2.11 LCM 5234-5244 South Ingleside Avenue 94.1% 471,222 183,085 288,137 6,900 281,237         Fee          
  2.12 LCM 5415 South Woodlawn Avenue 89.4% 535,149 199,161 335,988 11,400 324,588         Fee          
  2.13 LCM 5300-5308 South Greenwood Avenue 91.1% 478,506 189,950 288,556 7,500 281,056         Fee          
  2.14 LCM 5201 South Greenwood Avenue 91.7% 434,427 180,810 253,618 7,200 246,418         Fee          
  2.15 LCM 5401-5409 South Cottage Grove Avenue 93.1% 413,709 156,501 257,208 6,600 250,608         Fee          
  2.16 LCM 5120 South Hyde Park Boulevard 88.5% 440,795 212,087 228,708 12,000 216,708         Fee          
  2.17 LCM 5350-5358 South Maryland Avenue 91.7% 374,310 161,866 212,444 6,300 206,144         Fee          
  2.18 LCM 5400-5406 South Maryland Avenue 78.7% 307,781 117,479 190,301 5,400 184,901         Fee          
  2.19 LCM 5474-5480 South Hyde Park Boulevard 94.1% 416,282 166,318 249,964 8,700 241,264         Fee          
  2.20 LCM 5528-5532 South Everett Avenue 94.7% 391,973 170,274 221,699 10,200 211,499         Fee          
  2.21 LCM 5487-5491 South Hyde Park Boulevard 95.0% 283,020 79,101 203,919 2,100 201,819         Fee          
  2.22 LCM 5400-5408 South Ingleside Avenue 93.0% 342,580 124,763 217,817 5,700 212,117         Fee          
  2.23 LCM 5401-5403 South Woodlawn Avenue 94.9% 328,838 107,874 220,964 3,600 217,364         Fee          
  2.24 LCM 5301-5307 South Maryland Avenue 93.3% 350,025 135,380 214,644 6,300 208,344         Fee          
  2.25 LCM 5355-5361 South Cottage Grove Avenue 70.7% 263,554 148,470 115,084 6,300 108,784         Fee          
  2.26 LCM 1515-1521 East 54th Street 93.5% 317,457 127,124 190,333 4,800 185,533         Fee          
  2.27 LCM 5111-5113 South Kimbark Avenue 62.0% 185,072 84,379 100,694 2,400 98,294         Fee          
  2.28 LCM 5507-5509 South Hyde Park Boulevard 94.6% 261,629 86,699 174,931 2,100 172,831         Fee          
  2.29 LCM 5337 South Hyde Park Boulevard 89.7% 334,368 150,775 183,594 6,900 176,694         Fee          
  2.30 LCM 5202-5210 South Cornell Avenue 94.9% 339,618 138,056 201,562 8,100 193,462         Fee          
  2.31 LCM 5118-5120 South Greenwood Avenue 95.0% 235,315 91,569 143,745 1,800 141,945         Fee          
  2.32 LCM 5335-5337 South Woodlawn Avenue 94.9% 224,211 78,767 145,444 1,800 143,644         Fee          
  2.33 LCM 5524-5526 South Everett Avenue 81.8% 183,541 72,948 110,593 2,100 108,493         Fee          
  2.34 LCM 5401-5405 South Drexel Boulevard 89.1% 220,070 84,383 135,686 3,900 131,786         Fee          
  2.35 LCM 5468-5470 South Hyde Park Boulevard 92.0% 196,712 85,725 110,986 1,800 109,186         Fee          
  2.36 LCM 5218-5220 South Kimbark Avenue 95.0% 209,483 84,514 124,968 1,800 123,168         Fee          
  2.37 LCM 5457-5459 South Blackstone Avenue 93.5% 232,646 101,602 131,044 5,700 125,344         Fee          
  2.38 LCM 5336-5338 South Hyde Park Boulevard 91.1% 213,630 94,553 119,078 5,700 113,378         Fee          
  2.39 LCM 5405-5407 South Woodlawn Avenue 94.8% 217,490 89,807 127,683 5,400 122,283         Fee          
  2.40 LCM 1018 East 54th Street 71.0% 128,983 71,678 57,305 2,700 54,605         Fee          
  2.41 LCM 5128-5132 South Cornell Avenue 88.5% 131,598 77,583 54,015 2,700 51,315         Fee          
  2.42 LCM 5110 South Harper Avenue NAP 19,200 9,103 10,097 0 10,097         Fee          
  3 LCM The Avenue 92.9% 9,584,976 3,927,916 5,657,060 118,200 5,538,860 1.86 1.82 9.4% 9.2% Fee          
  4 JPMCB 3 Columbus Circle 97.9% 79,416,007 18,918,555 60,497,452 3,903,373 56,594,080 3.11 2.91 12.3% 11.5% Fee          
  5 LCM Hampton Roads Office Portfolio 87.5% 22,413,140 8,667,060 13,746,078 1,999,510 11,746,570 1.57 1.34 10.4% 8.8% Fee          
  5.01 LCM 510 Independence Parkway 89.8% 1,630,970 472,519 1,158,451 149,607 1,008,844         Fee          
  5.02 LCM 676 Independence Parkway 95.0% 1,751,776 613,717 1,138,059 124,013 1,014,046         Fee          
  5.03 LCM 700 Independence Parkway 95.0% 1,554,996 464,278 1,090,718 151,036 939,682         Fee          
  5.04 LCM 1309 Executive Boulevard 95.0% 1,152,545 362,921 789,623 83,070 706,553         Fee          
  5.05 LCM 1317 Executive Boulevard 88.9% 1,383,448 596,527 786,921 117,489 669,432         Fee          
  5.06 LCM 200 Golden Oak Court 84.4% 1,276,403 542,261 734,143 119,187 614,956         Fee          
  5.07 LCM 1301 Executive Boulevard 95.0% 1,178,347 443,953 734,393 80,378 654,015         Fee          
  5.08 LCM 505 Independence Parkway 95.0% 1,243,911 519,334 724,577 105,340 619,237         Fee          
  5.09 LCM 1313 Executive Boulevard 95.0% 937,041 270,560 666,481 79,854 586,627         Fee          
  5.10 LCM 208 Golden Oak Court 94.0% 1,175,070 494,058 681,012 102,981 578,031         Fee          
  5.11 LCM 1305 Executive Boulevard 95.0% 992,687 432,516 560,171 78,642 481,528         Fee          
  5.12 LCM 500 Independence Parkway 95.0% 846,161 211,346 634,815 80,784 554,031         Fee          
  5.13 LCM 501 Independence Parkway 83.2% 1,066,182 488,480 577,702 95,336 482,366         Fee          
  5.14 LCM 1 Enterprise Parkway 86.5% 997,005 447,019 549,986 92,667 457,319         Fee          
  5.15 LCM 1457 Miller Store Road 95.0% 681,404 171,423 509,981 96,223 413,757         Fee          
  5.16 LCM 2809 South Lynnhaven Road 80.4% 1,046,087 464,164 581,922 90,710 491,213         Fee          
  5.17 LCM 22 Enterprise Parkway 76.2% 1,020,720 477,650 543,069 98,517 444,553         Fee          
  5.18 LCM 521 Butler Farm Road 95.0% 572,369 156,430 415,939 67,484 348,455         Fee          
  5.19 LCM 21 Enterprise Parkway 63.9% 905,058 517,848 387,210 87,547 299,663         Fee          
  5.20 LCM 484 Viking Drive 43.9% 353,706 272,431 81,275 35,291 45,985         Fee          
  5.21 LCM 629 Phoenix Drive 95.0% 372,732 109,903 262,829 37,979 224,851         Fee          
  5.22 LCM 5 Manhattan Square 95.0% 274,522 137,722 136,801 25,375 111,426         Fee          
  6 JPMCB SWVP Portfolio 80.3% 67,719,285 43,853,764 23,865,520 3,385,964 20,479,556 2.37 2.04 11.9% 10.2% Fee          
  6.01 JPMCB InterContinental 78.7% 32,072,057 20,123,933 11,948,124 1,603,603 10,344,521         Fee     01/23/2033    
  6.02 JPMCB DoubleTree Sunrise 87.2% 14,545,812 9,838,315 4,707,496 727,291 3,980,206         Fee     05/31/2029    
  6.03 JPMCB DoubleTree Charlotte 80.5% 10,331,719 6,558,669 3,773,050 516,586 3,256,464         Fee     10/31/2029    
  6.04 JPMCB DoubleTree RTP 76.1% 10,769,697 7,332,847 3,436,850 538,485 2,898,365         Fee     05/31/2030    
  7 LCM Terrace at Traverse Mountain 89.5% 3,668,116 719,197 2,948,919 168,620 2,780,299 1.85 1.75 9.2% 8.7% Fee       3%  
  8 LCM Peppertree Plaza 93.0% 5,090,528 1,668,951 3,421,577 246,412 3,175,165 1.69 1.57 10.7% 10.0% Fee          
  9 JPMCB Vie Portfolio 87.6% 14,645,085 7,184,664 7,460,421 0 7,460,421 1.90 1.90 9.9% 9.9% Fee          
  9.01 JPMCB University Downs 86.0% 3,272,908 1,644,794 1,628,114 0 1,628,114         Fee          
  9.02 JPMCB Ella Lofts 95.0% 2,618,742 1,297,787 1,320,955 0 1,320,955         Fee          
  9.03 JPMCB University View 90.0% 2,073,686 944,946 1,128,740 0 1,128,740         Fee          
  9.04 JPMCB Colonie 95.0% 2,178,431 1,141,712 1,036,719 0 1,036,719         Fee          
  9.05 JPMCB Hillcrest Oakwood 82.0% 2,806,637 1,354,872 1,451,765 0 1,451,765         Fee          
  9.06 JPMCB Southgate 91.1% 1,694,681 800,553 894,128 0 894,128         Fee          
  10 JPMCB Gateway Center 88.2% 5,674,740 3,033,339 2,641,401 223,675 2,417,726 1.86 1.70 9.3% 8.5% Fee          
  11 JPMCB L Street Marketplace 92.6% 4,091,681 1,464,675 2,627,006 260,557 2,366,449 1.59 1.43 9.9% 8.9% Fee          
  12 LCM Lone Peak 88.9% 3,042,612 763,154 2,279,457 105,314 2,174,143 1.25 1.20 8.9% 8.4% Fee       4%  
  13 JPMCB ICON Upper East Side Portfolio 95.3% 11,226,823 4,103,552 7,123,271 90,985 7,032,286 2.67 2.63 12.2% 12.0% Fee          
  13.01 JPMCB 244 East 78th Street 92.0% 818,606 330,072 488,534 6,000 482,534         Fee          
  13.02 JPMCB 332 East 71st Street 94.9% 678,286 254,313 423,973 5,000 418,973         Fee          
  13.03 JPMCB 323 East 78th Street 100.0% 725,864 271,955 453,909 4,000 449,909         Fee          
  13.04 JPMCB 513 East 82nd Street 93.6% 638,525 228,345 410,180 5,000 405,180         Fee          
  13.05 JPMCB 502 East 73rd Street 94.7% 537,988 194,186 343,801 5,000 338,801         Fee          
  13.06 JPMCB 1556 Second Avenue 92.4% 597,932 136,760 461,172 3,455 457,717         Fee          
  13.07 JPMCB 344 East 55th Street 100.0% 686,371 231,347 455,024 5,900 449,124         Fee          
  13.08 JPMCB 228 East 84th Street 100.0% 622,473 200,407 422,066 4,500 417,566         Fee          
  13.09 JPMCB 419 East 82nd Street 93.3% 582,366 217,041 365,324 5,000 360,324         Fee          
  13.10 JPMCB 340 East 81st Street 100.0% 557,329 155,406 401,923 4,000 397,923         Fee          
  13.11 JPMCB 338 East 55th Street 100.0% 621,949 193,542 428,407 2,500 425,907         Fee          
  13.12 JPMCB 409 East 81st Street 100.0% 586,572 201,642 384,930 5,000 379,930         Fee          
  13.13 JPMCB 322 East 74th Street 100.0% 592,387 214,965 377,422 5,000 372,422         Fee          
  13.14 JPMCB 443 East 78th Street 93.3% 517,296 200,351 316,945 6,380 310,565         Fee          
  13.15 JPMCB 340 East 55th Street 95.3% 561,937 229,320 332,616 5,000 327,616         Fee          
  13.16 JPMCB 407 East 81st Street 100.0% 556,893 236,857 320,036 5,000 315,036         Fee          
  13.17 JPMCB 340 East 61st Street 100.0% 539,440 185,060 354,380 5,000 349,380         Fee          
  13.18 JPMCB 242 East 75th Street 100.0% 532,414 221,199 311,216 5,000 306,216         Fee          
  13.19 JPMCB 342 East 76th Street 100.0% 479,389 200,785 278,604 4,250 274,354         Fee          
  14 LCM NOV Headquarters 95.0% 5,585,060 2,379,011 3,206,049 67,404 3,138,646 1.74 1.71 8.2% 8.0% Fee          
  15 LCM 8200 Wilshire 92.1% 1,773,247 349,274 1,423,973 78,922 1,345,051 1.75 1.65 8.5% 8.0% Fee       18%  
  16 LCM Hollywood Station 93.2% 2,185,364 795,261 1,390,103 51,050 1,339,053 1.51 1.45 9.1% 8.8% Fee       9%  
  17 JPMCB Legends at Kingsville II 90.4% 2,269,160 1,006,482 1,262,678 30,600 1,232,078 1.43 1.39 9.2% 9.0% Fee          
  18 LCM Foothill Corporate Centre I 89.3% 2,123,500 748,938 1,374,562 62,414 1,312,148 1.85 1.76 11.0% 10.5% Fee       10%  
  19 LCM Ironwood Square 93.0% 1,803,478 535,339 1,268,138 122,480 1,145,659 1.62 1.47 10.3% 9.3% Fee       1%  
  20 JPMCB Greenleaf at Howell 95.0% 4,967,499 1,107,903 3,859,596 238,397 3,621,199 1.27 1.20 8.3% 7.8% Fee          
  21 LCM Parkway Lakes RV Park 95.0% 1,484,595 518,526 966,069 7,887 958,182 1.54 1.53 9.9% 9.9% Fee       7%  
  22 LCM 24 Hour Fitness Miami Gardens 95.0% 1,059,384 358,823 700,561 7,400 693,161 1.74 1.72 9.2% 9.1% Fee          
  23 JPMCB Township Plaza 90.0% 1,369,103 560,235 808,868 25,543 783,325 1.63 1.58 10.7% 10.3% Fee          
  24 LCM Deerfield Village Centre 91.5% 1,137,318 528,893 608,426 58,188 550,238 1.45 1.32 9.4% 8.5% Fee          
  25 LCM Rolling Hills Mobile Terrace & RV Park 95.0% 1,082,792 437,948 644,843 14,178 630,665 1.61 1.58 10.4% 10.2% Fee       4%  
  26 LCM St. Louis & Memphis Parking Portfolio 100.0% 937,183 133,636 803,547 9,300 794,247 2.68 2.65 14.6% 14.4% Fee          
  26.01 LCM St. Louis Shoe Surface Lot 100.0% 542,437 79,326 463,111 5,490 457,621         Fee          
  26.02 LCM Memphis Poplar Surface Lot 100.0% 394,746 54,310 340,436 3,810 336,626         Fee          
  27 JPMCB Macon 57 Portfolio 95.0% 634,535 202,868 431,667 14,250 417,417 1.41 1.36 9.3% 9.0% Fee          
  28 JPMCB ICON 18 - 320-324 West 14th Street 95.2% 2,105,501 647,370 1,458,131 12,450 1,445,681 2.37 2.35 12.6% 12.5% Fee          
  29 JPMCB ICON 18 - 446-450 West 19th Street 95.4% 1,755,465 562,292 1,193,174 9,500 1,183,674 2.34 2.32 12.4% 12.3% Fee          
  30 JPMCB ICON 18 - 57-59 Second Avenue 95.7% 1,521,463 365,661 1,155,803 9,750 1,146,053 2.35 2.33 12.6% 12.5% Fee          
  31 JPMCB ICON 18 - 43 West 27th Street 95.0% 1,433,978 304,765 1,129,213 7,584 1,121,629 2.35 2.34 12.6% 12.5% Fee          
  32 JPMCB ICON 18 - 59-61 East 3rd Street 95.1% 1,433,321 588,882 844,439 13,722 830,717 2.31 2.28 12.3% 12.1% Fee          
  33 LCM Glen Willow MHC & RV Park 95.0% 427,258 196,038 231,220 4,300 226,920 1.63 1.60 10.8% 10.6% Fee       4%  
  34 JPMCB ICON 18 - 808 Lexington Avenue 95.0% 848,882 187,121 661,761 2,009 659,752 2.36 2.35 12.6% 12.5% Fee          
  35 JPMCB ICON 18 - 1384 First Avenue 95.4% 1,055,681 394,592 661,090 8,680 652,410 2.53 2.49 13.5% 13.3% Fee          
  36 JPMCB ICON 18 - 329 Union Street 95.7% 776,392 237,307 539,085 5,000 534,085 2.42 2.39 12.9% 12.7% Fee          
  37 JPMCB ICON 18 - 350 East 13th Street 95.5% 620,599 106,014 514,585 2,494 512,091 2.37 2.36 12.6% 12.5% Fee          
  38 JPMCB ICON 18 - 358 & 362 11th Street 95.4% 643,914 132,080 511,834 6,052 505,782 2.41 2.38 12.8% 12.7% Fee          
  39 JPMCB ICON 18 - 610 East 9th Street 95.5% 768,466 288,037 480,429 8,448 471,981 2.39 2.35 12.7% 12.5% Fee          
  40 JPMCB ICON 18 - 316 West 14th Street 95.2% 716,561 263,509 453,051 6,955 446,096 2.28 2.25 12.2% 12.0% Fee          
  41 JPMCB ICON 18 - 402 East 12th Street 95.1% 671,994 209,742 462,252 6,960 455,292 2.37 2.34 12.7% 12.5% Fee          
  42 JPMCB ICON 18 - 42 Sidney Place 95.4% 577,885 169,121 408,764 3,990 404,774 2.40 2.38 12.8% 12.7% Fee          
  43 JPMCB ICON 18 - 522 East 5th Street 95.7% 396,071 78,893 317,178 6,450 310,728 2.41 2.37 12.9% 12.6% Fee          
  44 JPMCB ICON 18 - 106 Bedford Avenue 95.9% 329,197 47,522 281,675 2,000 279,675 2.50 2.48 13.3% 13.2% Fee          
  45 JPMCB ICON 18 - 295 DeGraw Street 96.2% 279,030 58,846 220,184 2,432 217,752 2.49 2.46 13.3% 13.1% Fee          
  46 JPMCB ICON 18 - 413 South 5th Street 95.0% 230,850 39,612 191,238 1,250 189,988 2.34 2.33 12.5% 12.4% Fee          

 

 

 

 

ANNEX A-1

 

        UPFRONT ESCROW
                         
        Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other Other Upfront
  Loan # Seller Property Name Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)
  1 LCM Brooklyn Renaissance Plaza 0 0 0 3,360,261 850,000 95,000 0 39,128 Free Rent Reserve
  2 LCM Hyde Park Multifamily Portfolio 0 0 0 0 700,000 225,000 0 0  
  2.01 LCM 5452-5466 South Ellis Avenue                  
  2.02 LCM 5339-5345 South Woodlawn Avenue                  
  2.03 LCM 5335-5345 South Kimbark Avenue                  
  2.04 LCM 5715-5725 South Kimbark Avenue                  
  2.05 LCM 5034-5046 South Woodlawn Avenue                  
  2.06 LCM 1509 East 57th Street                  
  2.07 LCM 5320-5326 South Drexel Avenue                  
  2.08 LCM 5237-5245 South Kenwood                  
  2.09 LCM 5411-5421 South Ellis Avenue                  
  2.10 LCM 5300-5308 South Hyde Park Boulevard                  
  2.11 LCM 5234-5244 South Ingleside Avenue                  
  2.12 LCM 5415 South Woodlawn Avenue                  
  2.13 LCM 5300-5308 South Greenwood Avenue                  
  2.14 LCM 5201 South Greenwood Avenue                  
  2.15 LCM 5401-5409 South Cottage Grove Avenue                  
  2.16 LCM 5120 South Hyde Park Boulevard                  
  2.17 LCM 5350-5358 South Maryland Avenue                  
  2.18 LCM 5400-5406 South Maryland Avenue                  
  2.19 LCM 5474-5480 South Hyde Park Boulevard                  
  2.20 LCM 5528-5532 South Everett Avenue                  
  2.21 LCM 5487-5491 South Hyde Park Boulevard                  
  2.22 LCM 5400-5408 South Ingleside Avenue                  
  2.23 LCM 5401-5403 South Woodlawn Avenue                  
  2.24 LCM 5301-5307 South Maryland Avenue                  
  2.25 LCM 5355-5361 South Cottage Grove Avenue                  
  2.26 LCM 1515-1521 East 54th Street                  
  2.27 LCM 5111-5113 South Kimbark Avenue                  
  2.28 LCM 5507-5509 South Hyde Park Boulevard                  
  2.29 LCM 5337 South Hyde Park Boulevard                  
  2.30 LCM 5202-5210 South Cornell Avenue                  
  2.31 LCM 5118-5120 South Greenwood Avenue                  
  2.32 LCM 5335-5337 South Woodlawn Avenue                  
  2.33 LCM 5524-5526 South Everett Avenue                  
  2.34 LCM 5401-5405 South Drexel Boulevard                  
  2.35 LCM 5468-5470 South Hyde Park Boulevard                  
  2.36 LCM 5218-5220 South Kimbark Avenue                  
  2.37 LCM 5457-5459 South Blackstone Avenue                  
  2.38 LCM 5336-5338 South Hyde Park Boulevard                  
  2.39 LCM 5405-5407 South Woodlawn Avenue                  
  2.40 LCM 1018 East 54th Street                  
  2.41 LCM 5128-5132 South Cornell Avenue                  
  2.42 LCM 5110 South Harper Avenue                  
  3 LCM The Avenue 0 0 0 0 300,000 25,000 0 0  
  4 JPMCB 3 Columbus Circle 0 0 0 0 0 0 0 2,668,685 Outstanding TI/LC Reserve: 1,820,891.36; Free Rent Reserve: 847,793.62
  5 LCM Hampton Roads Office Portfolio 250,000 223,102 0 1,500,000 600,000 30,000 0 1,088,187 Outstanding TI/LC Reserve: 1,001,935.59; Free Rent Reserve: 86,251.34
  5.01 LCM 510 Independence Parkway                  
  5.02 LCM 676 Independence Parkway                  
  5.03 LCM 700 Independence Parkway                  
  5.04 LCM 1309 Executive Boulevard                  
  5.05 LCM 1317 Executive Boulevard                  
  5.06 LCM 200 Golden Oak Court                  
  5.07 LCM 1301 Executive Boulevard                  
  5.08 LCM 505 Independence Parkway                  
  5.09 LCM 1313 Executive Boulevard                  
  5.10 LCM 208 Golden Oak Court                  
  5.11 LCM 1305 Executive Boulevard                  
  5.12 LCM 500 Independence Parkway                  
  5.13 LCM 501 Independence Parkway                  
  5.14 LCM 1 Enterprise Parkway                  
  5.15 LCM 1457 Miller Store Road                  
  5.16 LCM 2809 South Lynnhaven Road                  
  5.17 LCM 22 Enterprise Parkway                  
  5.18 LCM 521 Butler Farm Road                  
  5.19 LCM 21 Enterprise Parkway                  
  5.20 LCM 484 Viking Drive                  
  5.21 LCM 629 Phoenix Drive                  
  5.22 LCM 5 Manhattan Square                  
  6 JPMCB SWVP Portfolio 0 97,938 0 0 822,222 990,844 0 5,000,000 PIP Reserve
  6.01 JPMCB InterContinental                  
  6.02 JPMCB DoubleTree Sunrise                  
  6.03 JPMCB DoubleTree Charlotte                  
  6.04 JPMCB DoubleTree RTP                  
  7 LCM Terrace at Traverse Mountain 0 0 0 0 100,000 2,700 0 284,084 Outstanding TI/LC
  8 LCM Peppertree Plaza 0 19,780 0 777,286 205,189 109,422 0 100,102 Free Rent Reserve
  9 JPMCB Vie Portfolio 25,738 726,149 0 0 652,075 0 0 7,362,656 Planned Renovation Reserve: 7,091,943; Prepaid Rent Reserve: 196,818; Seasonality Reserve: 61,875; Condo Assessment Reserve: 12,020
  9.01 JPMCB University Downs                  
  9.02 JPMCB Ella Lofts                  
  9.03 JPMCB University View                  
  9.04 JPMCB Colonie                  
  9.05 JPMCB Hillcrest Oakwood                  
  9.06 JPMCB Southgate                  
  10 JPMCB Gateway Center 5,179 0 0 19,422 326,282 0 0 0  
  11 JPMCB L Street Marketplace 2,832 0 0 18,881 260,816 0 0 635,108 Outstanding TI/LC Reserve: 629,065; Free Rent Reserve: 6,043
  12 LCM Lone Peak 0 0 0 0 50,000 0 0 2,486,427 Outstanding TI/LC Reserve: 1,200,284; Free Rent Reserve: 1,018,823.04; Master Lease Reserve: 267,320
  13 JPMCB ICON Upper East Side Portfolio 7,268 0 0 398 1,102,623 0 0 0  
  13.01 JPMCB 244 East 78th Street                  
  13.02 JPMCB 332 East 71st Street                  
  13.03 JPMCB 323 East 78th Street                  
  13.04 JPMCB 513 East 82nd Street                  
  13.05 JPMCB 502 East 73rd Street                  
  13.06 JPMCB 1556 Second Avenue                  
  13.07 JPMCB 344 East 55th Street                  
  13.08 JPMCB 228 East 84th Street                  
  13.09 JPMCB 419 East 82nd Street                  
  13.10 JPMCB 340 East 81st Street                  
  13.11 JPMCB 338 East 55th Street                  
  13.12 JPMCB 409 East 81st Street                  
  13.13 JPMCB 322 East 74th Street                  
  13.14 JPMCB 443 East 78th Street                  
  13.15 JPMCB 340 East 55th Street                  
  13.16 JPMCB 407 East 81st Street                  
  13.17 JPMCB 340 East 61st Street                  
  13.18 JPMCB 242 East 75th Street                  
  13.19 JPMCB 342 East 76th Street                  
  14 LCM NOV Headquarters 0 0 0 0 0 0 0 0  
  15 LCM 8200 Wilshire 0 16,521 0 1,300,000 73,333 11,388 0 937,566 Free Rent Reserve: 537,566; Security Deposit Reserve: 400,000
  16 LCM Hollywood Station 0 5,625 0 0 158,000 5,000 0 0  
  17 JPMCB Legends at Kingsville II 3,825 0 0 0 87,730 0 0 0  
  18 LCM Foothill Corporate Centre I 120,666 0 0 1,225,000 115,000 0 0 317,017 Outstanding TI/LC Reserve: 130,748.65; Free Rent Reserve: 186,268.14
  19 LCM Ironwood Square 2,625 0 0 308,535 27,000 1,200 0 61,600 Free Rent Reserve
  20 JPMCB Greenleaf at Howell 2,838 0 0 17,028 191,462 675 0 2,409,326 Outstanding Tenant Obligation Reserve: 1,776,826, Starbucks Reserve: 632,500
  21 LCM Parkway Lakes RV Park 0 105,350 0 0 20,000 1,500 0 0  
  22 LCM 24 Hour Fitness Miami Gardens 0 0 0 0 758,021 6,500 0 1,538,067 Free Rent Reserve: 1,438,067; Additional 24 Hour Fitness Reserve: 100,000
  23 JPMCB Township Plaza 1,325 122,430 0 504,970 75,108 0 0 0  
  24 LCM Deerfield Village Centre 0 0 0 75,000 80,000 8,750 0 21,865 Global Repair Roof Deck Reserve
  25 LCM Rolling Hills Mobile Terrace & RV Park 0 205,688 0 0 17,500 3,000 0 0  
  26 LCM St. Louis & Memphis Parking Portfolio 0 0 0 0 20,000 0 0 0  
  26.01 LCM St. Louis Shoe Surface Lot                  
  26.02 LCM Memphis Poplar Surface Lot                  
  27 JPMCB Macon 57 Portfolio 1,188 24,953 0 0 11,222 0 0 0  
  28 JPMCB ICON 18 - 320-324 West 14th Street 788 0 0 250 35,775 0 0 0  
  29 JPMCB ICON 18 - 446-450 West 19th Street 792 0 0 0 42,343 0 0 0  
  30 JPMCB ICON 18 - 57-59 Second Avenue 789 0 0 0 7,198 0 0 0  
  31 JPMCB ICON 18 - 43 West 27th Street 632 0 0 0 14,913 0 0 0  
  32 JPMCB ICON 18 - 59-61 East 3rd Street 1,073 0 0 70 29,292 0 0 0  
  33 LCM Glen Willow MHC & RV Park 0 146,494 0 0 5,000 750 0 0  
  34 JPMCB ICON 18 - 808 Lexington Avenue 56 0 0 98 11,197 0 0 0  
  35 JPMCB ICON 18 - 1384 First Avenue 547 0 0 172 21,407 0 0 0  
  36 JPMCB ICON 18 - 329 Union Street 417 0 0 0 10,169 0 0 0  
  37 JPMCB ICON 18 - 350 East 13th Street 188 0 0 0 2,766 0 0 0  
  38 JPMCB ICON 18 - 358 & 362 11th Street 577 0 0 0 2,256 0 0 0  
  39 JPMCB ICON 18 - 610 East 9th Street 704 0 0 0 15,241 0 0 0  
  40 JPMCB ICON 18 - 316 West 14th Street 438 0 0 142 15,866 0 0 0  
  41 JPMCB ICON 18 - 402 East 12th Street 580 0 0 0 11,830 0 0 0  
  42 JPMCB ICON 18 - 42 Sidney Place 333 0 0 0 9,255 0 0 0  
  43 JPMCB ICON 18 - 522 East 5th Street 538 0 0 0 1,165 0 0 0  
  44 JPMCB ICON 18 - 106 Bedford Avenue 167 0 0 0 879 0 0 0  
  45 JPMCB ICON 18 - 295 DeGraw Street 223 0 0 0 1,028 0 0 0  
  46 JPMCB ICON 18 - 413 South 5th Street 104 0 0 0 522 0 0 0  

 

 

 

 

ANNEX A-1

 

          MONTHLY ESCROW
                       
          Monthly Capex Monthly Envir. Monthly TI/LC Monthly RE Tax Monthly Ins. Monthly Other Other Monthly
  Loan # Seller Property Name   Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)
  1 LCM Brooklyn Renaissance Plaza   6,017 0 36,102 150,000 12,000 1/12 of Ground Rent Ground Lease Reserve
  2 LCM Hyde Park Multifamily Portfolio   17,580 0 0 119,000 Springing 0  
  2.01 LCM 5452-5466 South Ellis Avenue                
  2.02 LCM 5339-5345 South Woodlawn Avenue                
  2.03 LCM 5335-5345 South Kimbark Avenue                
  2.04 LCM 5715-5725 South Kimbark Avenue                
  2.05 LCM 5034-5046 South Woodlawn Avenue                
  2.06 LCM 1509 East 57th Street                
  2.07 LCM 5320-5326 South Drexel Avenue                
  2.08 LCM 5237-5245 South Kenwood                
  2.09 LCM 5411-5421 South Ellis Avenue                
  2.10 LCM 5300-5308 South Hyde Park Boulevard                
  2.11 LCM 5234-5244 South Ingleside Avenue                
  2.12 LCM 5415 South Woodlawn Avenue                
  2.13 LCM 5300-5308 South Greenwood Avenue                
  2.14 LCM 5201 South Greenwood Avenue                
  2.15 LCM 5401-5409 South Cottage Grove Avenue                
  2.16 LCM 5120 South Hyde Park Boulevard                
  2.17 LCM 5350-5358 South Maryland Avenue                
  2.18 LCM 5400-5406 South Maryland Avenue                
  2.19 LCM 5474-5480 South Hyde Park Boulevard                
  2.20 LCM 5528-5532 South Everett Avenue                
  2.21 LCM 5487-5491 South Hyde Park Boulevard                
  2.22 LCM 5400-5408 South Ingleside Avenue                
  2.23 LCM 5401-5403 South Woodlawn Avenue                
  2.24 LCM 5301-5307 South Maryland Avenue                
  2.25 LCM 5355-5361 South Cottage Grove Avenue                
  2.26 LCM 1515-1521 East 54th Street                
  2.27 LCM 5111-5113 South Kimbark Avenue                
  2.28 LCM 5507-5509 South Hyde Park Boulevard                
  2.29 LCM 5337 South Hyde Park Boulevard                
  2.30 LCM 5202-5210 South Cornell Avenue                
  2.31 LCM 5118-5120 South Greenwood Avenue                
  2.32 LCM 5335-5337 South Woodlawn Avenue                
  2.33 LCM 5524-5526 South Everett Avenue                
  2.34 LCM 5401-5405 South Drexel Boulevard                
  2.35 LCM 5468-5470 South Hyde Park Boulevard                
  2.36 LCM 5218-5220 South Kimbark Avenue                
  2.37 LCM 5457-5459 South Blackstone Avenue                
  2.38 LCM 5336-5338 South Hyde Park Boulevard                
  2.39 LCM 5405-5407 South Woodlawn Avenue                
  2.40 LCM 1018 East 54th Street                
  2.41 LCM 5128-5132 South Cornell Avenue                
  2.42 LCM 5110 South Harper Avenue                
  3 LCM The Avenue   Springing 0 0 141,100 23,100 0  
  4 JPMCB 3 Columbus Circle   Springing 0 Springing Springing Springing Springing Young & Rubicam Reserve
  5 LCM Hampton Roads Office Portfolio   33,050 0 168,555 150,800 22,200 0  
  5.01 LCM 510 Independence Parkway                
  5.02 LCM 676 Independence Parkway                
  5.03 LCM 700 Independence Parkway                
  5.04 LCM 1309 Executive Boulevard                
  5.05 LCM 1317 Executive Boulevard                
  5.06 LCM 200 Golden Oak Court                
  5.07 LCM 1301 Executive Boulevard                
  5.08 LCM 505 Independence Parkway                
  5.09 LCM 1313 Executive Boulevard                
  5.10 LCM 208 Golden Oak Court                
  5.11 LCM 1305 Executive Boulevard                
  5.12 LCM 500 Independence Parkway                
  5.13 LCM 501 Independence Parkway                
  5.14 LCM 1 Enterprise Parkway                
  5.15 LCM 1457 Miller Store Road                
  5.16 LCM 2809 South Lynnhaven Road                
  5.17 LCM 22 Enterprise Parkway                
  5.18 LCM 521 Butler Farm Road                
  5.19 LCM 21 Enterprise Parkway                
  5.20 LCM 484 Viking Drive                
  5.21 LCM 629 Phoenix Drive                
  5.22 LCM 5 Manhattan Square                
  6 JPMCB SWVP Portfolio   5% of Gross Revenues 0 0 205,555 82,570 Springing Hotel Tax Reserve
  6.01 JPMCB InterContinental                
  6.02 JPMCB DoubleTree Sunrise                
  6.03 JPMCB DoubleTree Charlotte                
  6.04 JPMCB DoubleTree RTP                
  7 LCM Terrace at Traverse Mountain   1,854 0 9,758 22,000 2,700 0  
  8 LCM Peppertree Plaza   5,185 0 12,056 68,396 15,176 0  
  9 JPMCB Vie Portfolio   25,738 0 0 133,333 Springing 62,632 Planned Renovation Reserve: $50,256.67; Seasonality Reserve: $12,375; Pre-Leasing Reserve: Springing
  9.01 JPMCB University Downs                
  9.02 JPMCB Ella Lofts                
  9.03 JPMCB University View                
  9.04 JPMCB Colonie                
  9.05 JPMCB Hillcrest Oakwood                
  9.06 JPMCB Southgate                
  10 JPMCB Gateway Center   5,179 0 19,422 81,570 Springing 0  
  11 JPMCB L Street Marketplace   2,832 0 18,881 65,204 Springing 0  
  12 LCM Lone Peak   2,612 0 10,448 22,000 Springing 0  
  13 JPMCB ICON Upper East Side Portfolio   7,268 0 398 220,525 Springing 0  
  13.01 JPMCB 244 East 78th Street                
  13.02 JPMCB 332 East 71st Street                
  13.03 JPMCB 323 East 78th Street                
  13.04 JPMCB 513 East 82nd Street                
  13.05 JPMCB 502 East 73rd Street                
  13.06 JPMCB 1556 Second Avenue                
  13.07 JPMCB 344 East 55th Street                
  13.08 JPMCB 228 East 84th Street                
  13.09 JPMCB 419 East 82nd Street                
  13.10 JPMCB 340 East 81st Street                
  13.11 JPMCB 338 East 55th Street                
  13.12 JPMCB 409 East 81st Street                
  13.13 JPMCB 322 East 74th Street                
  13.14 JPMCB 443 East 78th Street                
  13.15 JPMCB 340 East 55th Street                
  13.16 JPMCB 407 East 81st Street                
  13.17 JPMCB 340 East 61st Street                
  13.18 JPMCB 242 East 75th Street                
  13.19 JPMCB 342 East 76th Street                
  14 LCM NOV Headquarters   Springing 0 0 Springing Springing 0  
  15 LCM 8200 Wilshire   726 0 Springing 18,333 1,140 Springing Security Deposit Reserve
  16 LCM Hollywood Station   1,517 0 5,617 22,390 2,800 0  
  17 JPMCB Legends at Kingsville II   3,825 0 0 21,933 Springing 0  
  18 LCM Foothill Corporate Centre I   Springing 0 9,709 17,400 Springing 0  
  19 LCM Ironwood Square   1,320 0 6,599 9,250 1,500 0  
  20 JPMCB Greenleaf at Howell   2,838 0 17,028 47,866 675 0  
  21 LCM Parkway Lakes RV Park   657 0 0 7,500 750 0  
  22 LCM 24 Hour Fitness Miami Gardens   617 0 Springing 20,000 3,500 0  
  23 JPMCB Township Plaza   1,325 0 4,970 18,777 Springing 0  
  24 LCM Deerfield Village Centre   1,128 0 4,663 22,000 710 0  
  25 LCM Rolling Hills Mobile Terrace & RV Park   1,182 0 0 3,500 1,400 0  
  26 LCM St. Louis & Memphis Parking Portfolio   904 0 0 8,350 Springing 0  
  26.01 LCM St. Louis Shoe Surface Lot                
  26.02 LCM Memphis Poplar Surface Lot                
  27 JPMCB Macon 57 Portfolio   1,188 0 0 2,298 3,816 0  
  28 JPMCB ICON 18 - 320-324 West 14th Street   788 0 250 35,775 Springing 0  
  29 JPMCB ICON 18 - 446-450 West 19th Street   792 0 0 42,343 Springing 0  
  30 JPMCB ICON 18 - 57-59 Second Avenue   789 0 0 7,198 Springing 0  
  31 JPMCB ICON 18 - 43 West 27th Street   632 0 0 14,913 Springing 0  
  32 JPMCB ICON 18 - 59-61 East 3rd Street   1,073 0 70 29,292 Springing 0  
  33 LCM Glen Willow MHC & RV Park   358 0 0 1,500 300 0  
  34 JPMCB ICON 18 - 808 Lexington Avenue   56 0 98 11,197 Springing 0  
  35 JPMCB ICON 18 - 1384 First Avenue   547 0 172 21,407 Springing 0  
  36 JPMCB ICON 18 - 329 Union Street   417 0 0 10,169 Springing 0  
  37 JPMCB ICON 18 - 350 East 13th Street   188 0 0 2,766 Springing 0  
  38 JPMCB ICON 18 - 358 & 362 11th Street   577 0 0 2,256 Springing 0  
  39 JPMCB ICON 18 - 610 East 9th Street   704 0 0 15,241 Springing 0  
  40 JPMCB ICON 18 - 316 West 14th Street   438 0 142 15,866 Springing 0  
  41 JPMCB ICON 18 - 402 East 12th Street   580 0 0 11,830 Springing 0  
  42 JPMCB ICON 18 - 42 Sidney Place   333 0 0 9,255 Springing 0  
  43 JPMCB ICON 18 - 522 East 5th Street   538 0 0 1,165 Springing 0  
  44 JPMCB ICON 18 - 106 Bedford Avenue   167 0 0 879 Springing 0  
  45 JPMCB ICON 18 - 295 DeGraw Street   223 0 0 1,028 Springing 0  
  46 JPMCB ICON 18 - 413 South 5th Street   104 0 0 522 Springing 0  

 

 

 

 

ANNEX A-1

 

          RESERVE CAPS    
                           
          CapEx Envir. TI/LC RE Tax Insur. Debt Service Other   Single
  Loan # Seller Property Name    Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)   Tenant
  1 LCM Brooklyn Renaissance Plaza   216,612   1,299,672           No
  2 LCM Hyde Park Multifamily Portfolio                   No
  2.01 LCM 5452-5466 South Ellis Avenue                   No
  2.02 LCM 5339-5345 South Woodlawn Avenue                   No
  2.03 LCM 5335-5345 South Kimbark Avenue                   No
  2.04 LCM 5715-5725 South Kimbark Avenue                   No
  2.05 LCM 5034-5046 South Woodlawn Avenue                   No
  2.06 LCM 1509 East 57th Street                   No
  2.07 LCM 5320-5326 South Drexel Avenue                   No
  2.08 LCM 5237-5245 South Kenwood                   No
  2.09 LCM 5411-5421 South Ellis Avenue                   No
  2.10 LCM 5300-5308 South Hyde Park Boulevard                   No
  2.11 LCM 5234-5244 South Ingleside Avenue                   No
  2.12 LCM 5415 South Woodlawn Avenue                   No
  2.13 LCM 5300-5308 South Greenwood Avenue                   No
  2.14 LCM 5201 South Greenwood Avenue                   No
  2.15 LCM 5401-5409 South Cottage Grove Avenue                   No
  2.16 LCM 5120 South Hyde Park Boulevard                   No
  2.17 LCM 5350-5358 South Maryland Avenue                   No
  2.18 LCM 5400-5406 South Maryland Avenue                   No
  2.19 LCM 5474-5480 South Hyde Park Boulevard                   No
  2.20 LCM 5528-5532 South Everett Avenue                   No
  2.21 LCM 5487-5491 South Hyde Park Boulevard                   No
  2.22 LCM 5400-5408 South Ingleside Avenue                   No
  2.23 LCM 5401-5403 South Woodlawn Avenue                   No
  2.24 LCM 5301-5307 South Maryland Avenue                   No
  2.25 LCM 5355-5361 South Cottage Grove Avenue                   No
  2.26 LCM 1515-1521 East 54th Street                   No
  2.27 LCM 5111-5113 South Kimbark Avenue                   No
  2.28 LCM 5507-5509 South Hyde Park Boulevard                   No
  2.29 LCM 5337 South Hyde Park Boulevard                   No
  2.30 LCM 5202-5210 South Cornell Avenue                   No
  2.31 LCM 5118-5120 South Greenwood Avenue                   No
  2.32 LCM 5335-5337 South Woodlawn Avenue                   No
  2.33 LCM 5524-5526 South Everett Avenue                   No
  2.34 LCM 5401-5405 South Drexel Boulevard                   No
  2.35 LCM 5468-5470 South Hyde Park Boulevard                   No
  2.36 LCM 5218-5220 South Kimbark Avenue                   No
  2.37 LCM 5457-5459 South Blackstone Avenue                   No
  2.38 LCM 5336-5338 South Hyde Park Boulevard                   No
  2.39 LCM 5405-5407 South Woodlawn Avenue                   No
  2.40 LCM 1018 East 54th Street                   No
  2.41 LCM 5128-5132 South Cornell Avenue                   No
  2.42 LCM 5110 South Harper Avenue                   No
  3 LCM The Avenue                   No
  4 JPMCB 3 Columbus Circle   1,000,000   5,000,000       40,000,000   No
  5 LCM Hampton Roads Office Portfolio   4,000,000               Various
  5.01 LCM 510 Independence Parkway                   No
  5.02 LCM 676 Independence Parkway                   No
  5.03 LCM 700 Independence Parkway                   No
  5.04 LCM 1309 Executive Boulevard                   Yes
  5.05 LCM 1317 Executive Boulevard                   No
  5.06 LCM 200 Golden Oak Court                   No
  5.07 LCM 1301 Executive Boulevard                   No
  5.08 LCM 505 Independence Parkway                   No
  5.09 LCM 1313 Executive Boulevard                   Yes
  5.10 LCM 208 Golden Oak Court                   No
  5.11 LCM 1305 Executive Boulevard                   No
  5.12 LCM 500 Independence Parkway                   No
  5.13 LCM 501 Independence Parkway                   No
  5.14 LCM 1 Enterprise Parkway                   No
  5.15 LCM 1457 Miller Store Road                   No
  5.16 LCM 2809 South Lynnhaven Road                   No
  5.17 LCM 22 Enterprise Parkway                   No
  5.18 LCM 521 Butler Farm Road                   Yes
  5.19 LCM 21 Enterprise Parkway                   No
  5.20 LCM 484 Viking Drive                   No
  5.21 LCM 629 Phoenix Drive                   No
  5.22 LCM 5 Manhattan Square                   Yes
  6 JPMCB SWVP Portfolio                   No
  6.01 JPMCB InterContinental                   No
  6.02 JPMCB DoubleTree Sunrise                   No
  6.03 JPMCB DoubleTree Charlotte                   No
  6.04 JPMCB DoubleTree RTP                   No
  7 LCM Terrace at Traverse Mountain                   No
  8 LCM Peppertree Plaza   300,000   600,000           No
  9 JPMCB Vie Portfolio                   No
  9.01 JPMCB University Downs                   No
  9.02 JPMCB Ella Lofts                   No
  9.03 JPMCB University View                   No
  9.04 JPMCB Colonie                   No
  9.05 JPMCB Hillcrest Oakwood                   No
  9.06 JPMCB Southgate                   No
  10 JPMCB Gateway Center                   No
  11 JPMCB L Street Marketplace       679,716           No
  12 LCM Lone Peak                   No
  13 JPMCB ICON Upper East Side Portfolio   261,651   9,560           No
  13.01 JPMCB 244 East 78th Street                   No
  13.02 JPMCB 332 East 71st Street                   No
  13.03 JPMCB 323 East 78th Street                   No
  13.04 JPMCB 513 East 82nd Street                   No
  13.05 JPMCB 502 East 73rd Street                   No
  13.06 JPMCB 1556 Second Avenue                   No
  13.07 JPMCB 344 East 55th Street                   No
  13.08 JPMCB 228 East 84th Street                   No
  13.09 JPMCB 419 East 82nd Street                   No
  13.10 JPMCB 340 East 81st Street                   No
  13.11 JPMCB 338 East 55th Street                   No
  13.12 JPMCB 409 East 81st Street                   No
  13.13 JPMCB 322 East 74th Street                   No
  13.14 JPMCB 443 East 78th Street                   No
  13.15 JPMCB 340 East 55th Street                   No
  13.16 JPMCB 407 East 81st Street                   No
  13.17 JPMCB 340 East 61st Street                   No
  13.18 JPMCB 242 East 75th Street                   No
  13.19 JPMCB 342 East 76th Street                   No
  14 LCM NOV Headquarters                   Yes
  15 LCM 8200 Wilshire                   Yes
  16 LCM Hollywood Station       250,000           No
  17 JPMCB Legends at Kingsville II                   No
  18 LCM Foothill Corporate Centre I       450,000           No
  19 LCM Ironwood Square                   No
  20 JPMCB Greenleaf at Howell       600,000           No
  21 LCM Parkway Lakes RV Park                   No
  22 LCM 24 Hour Fitness Miami Gardens   37,000               Yes
  23 JPMCB Township Plaza                   No
  24 LCM Deerfield Village Centre       275,000           No
  25 LCM Rolling Hills Mobile Terrace & RV Park                   No
  26 LCM St. Louis & Memphis Parking Portfolio                   Yes
  26.01 LCM St. Louis Shoe Surface Lot                   Yes
  26.02 LCM Memphis Poplar Surface Lot                   Yes
  27 JPMCB Macon 57 Portfolio                   No
  28 JPMCB ICON 18 - 320-324 West 14th Street   28,350   6,000           No
  29 JPMCB ICON 18 - 446-450 West 19th Street   28,500               No
  30 JPMCB ICON 18 - 57-59 Second Avenue   28,413               No
  31 JPMCB ICON 18 - 43 West 27th Street   22,752               No
  32 JPMCB ICON 18 - 59-61 East 3rd Street   38,630   1,690           No
  33 LCM Glen Willow MHC & RV Park                   No
  34 JPMCB ICON 18 - 808 Lexington Avenue   2,027   2,344           No
  35 JPMCB ICON 18 - 1384 First Avenue   19,680   4,132           No
  36 JPMCB ICON 18 - 329 Union Street   15,000               No
  37 JPMCB ICON 18 - 350 East 13th Street   6,750               No
  38 JPMCB ICON 18 - 358 & 362 11th Street   20,757               No
  39 JPMCB ICON 18 - 610 East 9th Street   25,344               No
  40 JPMCB ICON 18 - 316 West 14th Street   15,765   3,400           No
  41 JPMCB ICON 18 - 402 East 12th Street   20,880               No
  42 JPMCB ICON 18 - 42 Sidney Place   11,970               No
  43 JPMCB ICON 18 - 522 East 5th Street   19,350               No
  44 JPMCB ICON 18 - 106 Bedford Avenue   6,000               No
  45 JPMCB ICON 18 - 295 DeGraw Street   8,040               No
  46 JPMCB ICON 18 - 413 South 5th Street   3,750               No

 

 

 

 

ANNEX A-1

 

        LARGEST TENANT   2nd LARGEST TENANT   3rd LARGEST TENANT   4th LARGEST TENANT  
                                       
            Lease       Lease       Lease       Lease  
  Loan # Seller Property Name Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration   3rd Largest Tenant Unit Size Expiration   4th Largest Tenant Unit Size Expiration  
  1 LCM Brooklyn Renaissance Plaza USA GSA - Secret Service 89,030 10/31/23   NYC Department of Education 64,340 10/31/33   United Federation of Teachers 44,945 06/30/29   NYC Department of Citywide Administration 21,625 04/30/21  
  2 LCM Hyde Park Multifamily Portfolio                                
  2.01 LCM 5452-5466 South Ellis Avenue                                
  2.02 LCM 5339-5345 South Woodlawn Avenue                                
  2.03 LCM 5335-5345 South Kimbark Avenue                                
  2.04 LCM 5715-5725 South Kimbark Avenue                                
  2.05 LCM 5034-5046 South Woodlawn Avenue                                
  2.06 LCM 1509 East 57th Street                                
  2.07 LCM 5320-5326 South Drexel Avenue                                
  2.08 LCM 5237-5245 South Kenwood                                
  2.09 LCM 5411-5421 South Ellis Avenue                                
  2.10 LCM 5300-5308 South Hyde Park Boulevard                                
  2.11 LCM 5234-5244 South Ingleside Avenue                                
  2.12 LCM 5415 South Woodlawn Avenue                                
  2.13 LCM 5300-5308 South Greenwood Avenue                                
  2.14 LCM 5201 South Greenwood Avenue                                
  2.15 LCM 5401-5409 South Cottage Grove Avenue                                
  2.16 LCM 5120 South Hyde Park Boulevard                                
  2.17 LCM 5350-5358 South Maryland Avenue                                
  2.18 LCM 5400-5406 South Maryland Avenue                                
  2.19 LCM 5474-5480 South Hyde Park Boulevard                                
  2.20 LCM 5528-5532 South Everett Avenue                                
  2.21 LCM 5487-5491 South Hyde Park Boulevard                                
  2.22 LCM 5400-5408 South Ingleside Avenue                                
  2.23 LCM 5401-5403 South Woodlawn Avenue                                
  2.24 LCM 5301-5307 South Maryland Avenue                                
  2.25 LCM 5355-5361 South Cottage Grove Avenue                                
  2.26 LCM 1515-1521 East 54th Street                                
  2.27 LCM 5111-5113 South Kimbark Avenue                                
  2.28 LCM 5507-5509 South Hyde Park Boulevard                                
  2.29 LCM 5337 South Hyde Park Boulevard                                
  2.30 LCM 5202-5210 South Cornell Avenue                                
  2.31 LCM 5118-5120 South Greenwood Avenue                                
  2.32 LCM 5335-5337 South Woodlawn Avenue                                
  2.33 LCM 5524-5526 South Everett Avenue                                
  2.34 LCM 5401-5405 South Drexel Boulevard                                
  2.35 LCM 5468-5470 South Hyde Park Boulevard                                
  2.36 LCM 5218-5220 South Kimbark Avenue                                
  2.37 LCM 5457-5459 South Blackstone Avenue                                
  2.38 LCM 5336-5338 South Hyde Park Boulevard                                
  2.39 LCM 5405-5407 South Woodlawn Avenue                                
  2.40 LCM 1018 East 54th Street                                
  2.41 LCM 5128-5132 South Cornell Avenue                                
  2.42 LCM 5110 South Harper Avenue                                
  3 LCM The Avenue                                
  4 JPMCB 3 Columbus Circle Young & Rubicam, Inc. 375,236 07/31/33   Emerge 212 3CC LLC 57,359 11/30/27   Nordstrom 46,991 10/31/39   Jazz at Lincoln Center, Inc. 30,653 04/30/28  
  5 LCM Hampton Roads Office Portfolio                                
  5.01 LCM 510 Independence Parkway United States Coast Guard Community Services Command 27,498 01/31/27   Antech Systems, Inc. 23,581 05/31/21   Dollar Tree Management, Inc. 23,424 12/31/19   Verizon Wireless 12,258 10/31/21  
  5.02 LCM 676 Independence Parkway Strayer University, Inc. 25,622 03/31/21   Woolpert, Inc. 11,259 03/31/21   City of Chesapeake 7,739 10/31/22   McDonough Bolyard Peck 7,289 01/31/21  
  5.03 LCM 700 Independence Parkway General Dynamics Info 46,745 01/31/22   Emprise Corporation 23,501 10/31/23   Consumer Portfolio Services 21,705 08/31/25   Maintenance Shop 1,731 12/31/99  
  5.04 LCM 1309 Executive Boulevard Cegedim Dendrite 49,870 12/31/20                          
  5.05 LCM 1317 Executive Boulevard Gannet Satellite Information Network, Inc. 25,625 06/30/19   RRMM Architects, P.C. 24,688 06/30/24   DeVry 6,263 08/31/23   The Whiting-Turner Contracting Company 5,081 12/31/25  
  5.06 LCM 200 Golden Oak Court Tidewater Mortgage Services, Inc. 24,289 08/31/22   Novonics Corp 10,950 12/31/23   Ironclad Technology Services LLC 9,850 05/31/22   Orion ICS, LLC 7,179 03/31/23  
  5.07 LCM 1301 Executive Boulevard Cox Communications Hampton Roads, LLC 26,136 05/31/20   CACI, Inc. 23,884 01/31/21                  
  5.08 LCM 505 Independence Parkway Cdyne 26,902 10/31/20   Honeywell Technology Solutions, Inc. 5,964 01/31/22   ReavesColey PLLC 5,718 06/30/21   Wooten Law 4,608 06/30/23  
  5.09 LCM 1313 Executive Boulevard Sutherland Global Services Inc. 49,870 09/30/24                          
  5.10 LCM 208 Golden Oak Court Wells Fargo Advisors, LLC 20,003 06/30/21   Merrill Lynch, Pierce, Fenner & Smith Incorporated 14,693 09/30/22   Sentara Healthcare 7,942 12/31/21   J.G. Wentworth Home Lending, LLC 3,981 03/31/23  
  5.11 LCM 1305 Executive Boulevard Schenker, Inc. 31,709 01/31/21   Burns & McDonnell Engineering Company, Inc. 9,376 03/31/20   Precision Spinal Care, Inc. 2,298 10/31/19   LinQuest Corporation 2,116 04/30/20  
  5.12 LCM 500 Independence Parkway Children’s Hospital of The King’s Daughters, Inc. 38,213 05/31/26   Chesapeake Ear, Nose & Throat 12,787 12/31/20                  
  5.13 LCM 501 Independence Parkway C&F Mortgage 7,332 11/30/21   Home Bancshares, Inc. 6,575 02/29/24   Antech Systems 5,028 05/31/21   Apogee Solutions 4,425 01/31/20  
  5.14 LCM 1 Enterprise Parkway Science Systems and Applications Inc. 30,755 05/31/21   Battelle Memorial Institute 10,844 03/31/19   Cubic Global Defense, Inc. 6,981 07/31/19   Amedisys Home Health of Virginia, LLC 3,146 04/30/23  
  5.15 LCM 1457 Miller Store Road Ultralife Corporation 32,522 04/30/21   Continental Tide Defense Systems, Inc. 16,350 04/30/21   Rexel USA, Inc. 8,262 08/31/20   U.S. Remodelers, Inc. 8,058 10/31/21  
  5.16 LCM 2809 South Lynnhaven Road Innovative Systems & Solutions, Inc. 10,840 07/31/20   AGVIQ, LLC 10,625 05/31/24   Pond & Company 6,086 12/31/22   Mclean Mortgage Corporation 4,323 11/30/20  
  5.17 LCM 22 Enterprise Parkway Intergraph Corporation 13,000 10/31/20   Mathew Thompson, III, Consulting Engineers, Inc. 9,356 10/31/22   Homeland Security Solutions, Inc. 8,156 11/30/20   York Services Holding Corp. 5,861 07/31/24  
  5.18 LCM 521 Butler Farm Road Ferguson Enterprises, Inc. 44,651 03/31/21                          
  5.19 LCM 21 Enterprise Parkway United States of America (Air National Guard) 9,950 04/30/23   Analytical Mechanics Associates, Inc. 9,712 05/31/19   Intelligent Software Solutions USA, LLC 8,823 09/30/20   Science and Technology Corporation 6,577 11/30/21  
  5.20 LCM 484 Viking Drive Brock & Scott, PLLC 5,572 12/31/21   Morgan-Marrow Company 2,902 03/31/22   Karda Systems, LLC 2,324 10/31/21   KH Family Enterprises, Inc. 2,293 09/30/20  
  5.21 LCM 629 Phoenix Drive Precision Measurements, Inc. 6,904 01/31/22   Eliza Hope Foundation 5,766 08/31/23   Center for Autism and Related Disorders, LLC 4,070 01/31/23   Caliber Home Loans, Inc. 4,026 01/31/22  
  5.22 LCM 5 Manhattan Square Jacobs Technology, Inc. 17,068 02/29/24                          
  6 JPMCB SWVP Portfolio                                
  6.01 JPMCB InterContinental                                
  6.02 JPMCB DoubleTree Sunrise                                
  6.03 JPMCB DoubleTree Charlotte                                
  6.04 JPMCB DoubleTree RTP                                
  7 LCM Terrace at Traverse Mountain Marshalls 22,000 08/31/28   R&R BBQ 5,510 06/30/27   Tsunami 5,280 11/30/26   Original Pancake 4,200 12/31/38  
  8 LCM Peppertree Plaza Winn Dixie 56,000 06/30/30   Sam Ash Music 25,460 03/31/21   Planet Fitness 18,847 12/31/25   Office Depot 15,948 03/31/25  
  9 JPMCB Vie Portfolio                                
  9.01 JPMCB University Downs                                
  9.02 JPMCB Ella Lofts                                
  9.03 JPMCB University View                                
  9.04 JPMCB Colonie                                
  9.05 JPMCB Hillcrest Oakwood                                
  9.06 JPMCB Southgate                                
  10 JPMCB Gateway Center Bank of America 242,820 09/30/24   Johnson & Wales 25,463 12/31/26   ELS Education 12,664 11/30/25   Ngoc Bich Thi Hoang 666 01/31/20  
  11 JPMCB L Street Marketplace buybuy Baby 25,032 01/31/26   Ross Dress for Less 23,734 01/31/29   Michaels 21,023 09/30/24   Cost Plus World Market 19,982 01/31/26  
  12 LCM Lone Peak Nature Sunshine Products 61,573 03/31/29   Vivo 37,699 08/31/30   Strala, Inc. 12,736 07/31/29          
  13 JPMCB ICON Upper East Side Portfolio                                
  13.01 JPMCB 244 East 78th Street                                
  13.02 JPMCB 332 East 71st Street                                
  13.03 JPMCB 323 East 78th Street                                
  13.04 JPMCB 513 East 82nd Street                                
  13.05 JPMCB 502 East 73rd Street                                
  13.06 JPMCB 1556 Second Avenue Hospitality Group, Cascabell 1,800 07/31/24                          
  13.07 JPMCB 344 East 55th Street Eric Vlado 1,000 01/31/24                          
  13.08 JPMCB 228 East 84th Street                                
  13.09 JPMCB 419 East 82nd Street                                
  13.10 JPMCB 340 East 81st Street                                
  13.11 JPMCB 338 East 55th Street                                
  13.12 JPMCB 409 East 81st Street                                
  13.13 JPMCB 322 East 74th Street                                
  13.14 JPMCB 443 East 78th Street Oriental Oasis Consulting 1,200 02/28/21                          
  13.15 JPMCB 340 East 55th Street                                
  13.16 JPMCB 407 East 81st Street                                
  13.17 JPMCB 340 East 61st Street                                
  13.18 JPMCB 242 East 75th Street                                
  13.19 JPMCB 342 East 76th Street                                
  14 LCM NOV Headquarters National Oilwell Varco, Inc. 337,019 11/30/37                          
  15 LCM 8200 Wilshire Cross Campus 25,624 10/31/30                          
  16 LCM Hollywood Station 24 Hour Fitness 48,499 01/31/35   Portland Development Group 3,376 09/30/23   V2 - Clear Skies 2,299 05/31/20   Black Diamond Physical Therapy, Inc. 2,160 08/31/23  
  17 JPMCB Legends at Kingsville II                                
  18 LCM Foothill Corporate Centre I ExoAnalytic Solutions 24,228 02/28/29   Eagle Community Credit Union 18,138 11/30/27   Rockwell Automation 7,699 07/31/22   Proactive Engineering Consultants, Inc. 6,473 12/31/23  
  19 LCM Ironwood Square Rite Aid 22,645 05/31/22   Staples 18,078 08/31/22   Holiday’s Hallmark 5,148 02/29/24   Tesoro Fuel Center 5,000 05/31/21  
  20 JPMCB Greenleaf at Howell BJ’s Wholesale Club 90,588 01/31/35   Xscape Cinemas 56,639 04/30/31   LA Fitness 37,000 05/31/30   Five Star Climbzone USA LLC 24,170 09/16/29  
  21 LCM Parkway Lakes RV Park                                
  22 LCM 24 Hour Fitness Miami Gardens 24 Hour Fitness 37,000 01/31/39                          
  23 JPMCB Township Plaza Minto 12,209 12/21/22   One Exam Prep, Inc. 6,383 09/30/21   McDonald’s 4,310 02/02/24   The Last Pound Fitness, Inc 4,270 10/31/21  
  24 LCM Deerfield Village Centre Global Repair Group 9,200 04/30/23   The Specialized Marketing Group 7,145 04/30/22   Pet People 6,844 10/31/25   Leather Creations 6,219 05/31/24  
  25 LCM Rolling Hills Mobile Terrace & RV Park                                
  26 LCM St. Louis & Memphis Parking Portfolio                                
  26.01 LCM St. Louis Shoe Surface Lot SP Plus 183 11/30/23                          
  26.02 LCM Memphis Poplar Surface Lot Premium Parking 127 02/25/24                          
  27 JPMCB Macon 57 Portfolio                                
  28 JPMCB ICON 18 - 320-324 West 14th Street Lab Corp 1,700 08/31/21   Deli Cafe, Inc., 14th Street 1,300 05/31/21                  
  29 JPMCB ICON 18 - 446-450 West 19th Street                                
  30 JPMCB ICON 18 - 57-59 Second Avenue Kona Coffee & Company 1,000 05/31/29   Dim Sum Sam, Inc. 857 12/31/32                  
  31 JPMCB ICON 18 - 43 West 27th Street Pepita Corp 3,000 02/28/26                          
  32 JPMCB ICON 18 - 59-61 East 3rd Street Patel Mukesh 845 01/31/20                          
  33 LCM Glen Willow MHC & RV Park                                
  34 JPMCB ICON 18 - 808 Lexington Avenue Fig & Olive 1,172 06/30/25   Manhattan Laser Spa 1,073 08/31/27                  
  35 JPMCB ICON 18 - 1384 First Avenue Family Farm, Inc. 900 09/30/19   Sunshine Body Works Inc. 591 12/31/19   Creative Cakes 575 11/30/22   Smart Barber 360 10/31/27  
  36 JPMCB ICON 18 - 329 Union Street                                
  37 JPMCB ICON 18 - 350 East 13th Street M.I.A.M. Inc 1,627 01/31/27                          
  38 JPMCB ICON 18 - 358 & 362 11th Street                                
  39 JPMCB ICON 18 - 610 East 9th Street                                
  40 JPMCB ICON 18 - 316 West 14th Street Perfect Brows 850 07/31/23   Yun Liang 850 04/30/20                  
  41 JPMCB ICON 18 - 402 East 12th Street                                
  42 JPMCB ICON 18 - 42 Sidney Place                                
  43 JPMCB ICON 18 - 522 East 5th Street                                
  44 JPMCB ICON 18 - 106 Bedford Avenue                                
  45 JPMCB ICON 18 - 295 DeGraw Street                                
  46 JPMCB ICON 18 - 413 South 5th Street                                

 

 

 

 

ANNEX A-1

 

        5th LARGEST TENANT            
                         
            Lease   Loan   Lockbox Lockbox Cash
  Loan # Seller Property Name 5th Largest Tenant Unit Size Expiration   Purpose Principal / Carveout Guarantor  (Y/N)  Type Management
  1 LCM Brooklyn Renaissance Plaza Motorola Solutions Inc. 9,975 01/31/22   Refinance Joshua L. Muss Yes Hard In Place
  2 LCM Hyde Park Multifamily Portfolio         Refinance Lyrical-Antheus Realty Partners II, L.P. Yes Springing Springing
  2.01 LCM 5452-5466 South Ellis Avenue                  
  2.02 LCM 5339-5345 South Woodlawn Avenue                  
  2.03 LCM 5335-5345 South Kimbark Avenue                  
  2.04 LCM 5715-5725 South Kimbark Avenue                  
  2.05 LCM 5034-5046 South Woodlawn Avenue                  
  2.06 LCM 1509 East 57th Street                  
  2.07 LCM 5320-5326 South Drexel Avenue                  
  2.08 LCM 5237-5245 South Kenwood                  
  2.09 LCM 5411-5421 South Ellis Avenue                  
  2.10 LCM 5300-5308 South Hyde Park Boulevard                  
  2.11 LCM 5234-5244 South Ingleside Avenue                  
  2.12 LCM 5415 South Woodlawn Avenue                  
  2.13 LCM 5300-5308 South Greenwood Avenue                  
  2.14 LCM 5201 South Greenwood Avenue                  
  2.15 LCM 5401-5409 South Cottage Grove Avenue                  
  2.16 LCM 5120 South Hyde Park Boulevard                  
  2.17 LCM 5350-5358 South Maryland Avenue                  
  2.18 LCM 5400-5406 South Maryland Avenue                  
  2.19 LCM 5474-5480 South Hyde Park Boulevard                  
  2.20 LCM 5528-5532 South Everett Avenue                  
  2.21 LCM 5487-5491 South Hyde Park Boulevard                  
  2.22 LCM 5400-5408 South Ingleside Avenue                  
  2.23 LCM 5401-5403 South Woodlawn Avenue                  
  2.24 LCM 5301-5307 South Maryland Avenue                  
  2.25 LCM 5355-5361 South Cottage Grove Avenue                  
  2.26 LCM 1515-1521 East 54th Street                  
  2.27 LCM 5111-5113 South Kimbark Avenue                  
  2.28 LCM 5507-5509 South Hyde Park Boulevard                  
  2.29 LCM 5337 South Hyde Park Boulevard                  
  2.30 LCM 5202-5210 South Cornell Avenue                  
  2.31 LCM 5118-5120 South Greenwood Avenue                  
  2.32 LCM 5335-5337 South Woodlawn Avenue                  
  2.33 LCM 5524-5526 South Everett Avenue                  
  2.34 LCM 5401-5405 South Drexel Boulevard                  
  2.35 LCM 5468-5470 South Hyde Park Boulevard                  
  2.36 LCM 5218-5220 South Kimbark Avenue                  
  2.37 LCM 5457-5459 South Blackstone Avenue                  
  2.38 LCM 5336-5338 South Hyde Park Boulevard                  
  2.39 LCM 5405-5407 South Woodlawn Avenue                  
  2.40 LCM 1018 East 54th Street                  
  2.41 LCM 5128-5132 South Cornell Avenue                  
  2.42 LCM 5110 South Harper Avenue                  
  3 LCM The Avenue         Acquisition Adam G. Walker, Ira Gober Yes Hard In Place
  4 JPMCB 3 Columbus Circle Josephson 22,742 12/31/32   Refinance Joseph Moinian Yes Hard In Place
  5 LCM Hampton Roads Office Portfolio         Acquisition Lawrence Heller Yes Hard In Place
  5.01 LCM 510 Independence Parkway                  
  5.02 LCM 676 Independence Parkway Centrotrade 5,874 01/31/23            
  5.03 LCM 700 Independence Parkway                  
  5.04 LCM 1309 Executive Boulevard                  
  5.05 LCM 1317 Executive Boulevard Bertini & Hammer, P.C. 2,185 11/30/20            
  5.06 LCM 200 Golden Oak Court UPS Supply Chain Solutions, Inc. 2,457 03/31/20            
  5.07 LCM 1301 Executive Boulevard                  
  5.08 LCM 505 Independence Parkway Allstate Insurance Company 3,545 01/31/23            
  5.09 LCM 1313 Executive Boulevard                  
  5.10 LCM 208 Golden Oak Court Liberty Property Limited Partnership (Mgmt Office) 3,930 12/31/99            
  5.11 LCM 1305 Executive Boulevard Howroyd-Wright Employment Agency, Inc. 2,101 08/31/23            
  5.12 LCM 500 Independence Parkway                  
  5.13 LCM 501 Independence Parkway Fulton Bank, National Association 4,239 03/31/23            
  5.14 LCM 1 Enterprise Parkway Triple Canopy, Inc. 1,980 08/31/21            
  5.15 LCM 1457 Miller Store Road                  
  5.16 LCM 2809 South Lynnhaven Road SJS Executives, LLC 3,060 07/31/19            
  5.17 LCM 22 Enterprise Parkway Cornell Technical Services, LLC 4,158 10/31/21            
  5.18 LCM 521 Butler Farm Road                  
  5.19 LCM 21 Enterprise Parkway Northrop Grumman Systems 5,717 11/30/21            
  5.20 LCM 484 Viking Drive Brickell Marketing, Inc. 1,294 02/28/22            
  5.21 LCM 629 Phoenix Drive Hubba Real Estate Services, Inc. 3,783 08/31/19            
  5.22 LCM 5 Manhattan Square                  
  6 JPMCB SWVP Portfolio         Refinance Southwest Value Partners Fund XVI, LP Yes Hard Springing
  6.01 JPMCB InterContinental                  
  6.02 JPMCB DoubleTree Sunrise                  
  6.03 JPMCB DoubleTree Charlotte                  
  6.04 JPMCB DoubleTree RTP                  
  7 LCM Terrace at Traverse Mountain Braza Grill Lehi 4,000 08/31/26   Refinance Frank L. VanderSloot Yes Hard Springing
  8 LCM Peppertree Plaza Dollar Tree 10,000 10/31/30   Acquisition Yoram Izhak Yes Hard Springing
  9 JPMCB Vie Portfolio         Acquisition Harold Rosenblum, Derrick Milam Yes Hard In Place
  9.01 JPMCB University Downs                  
  9.02 JPMCB Ella Lofts                  
  9.03 JPMCB University View                  
  9.04 JPMCB Colonie                  
  9.05 JPMCB Hillcrest Oakwood                  
  9.06 JPMCB Southgate                  
  10 JPMCB Gateway Center         Acquisition Sid Borenstein, Steven Green, Shimmie Horn Yes Hard Springing
  11 JPMCB L Street Marketplace Old Navy 15,253 08/31/29   Refinance The 2005 ZST/TBT Descendants’ Trust - T Yes Hard Springing
  12 LCM Lone Peak         Refinance KC Gardner Company, L.C. Yes Hard In Place
  13 JPMCB ICON Upper East Side Portfolio         Refinance Icon Realty Management Yes Soft In Place
  13.01 JPMCB 244 East 78th Street                  
  13.02 JPMCB 332 East 71st Street                  
  13.03 JPMCB 323 East 78th Street                  
  13.04 JPMCB 513 East 82nd Street                  
  13.05 JPMCB 502 East 73rd Street                  
  13.06 JPMCB 1556 Second Avenue                  
  13.07 JPMCB 344 East 55th Street                  
  13.08 JPMCB 228 East 84th Street                  
  13.09 JPMCB 419 East 82nd Street                  
  13.10 JPMCB 340 East 81st Street                  
  13.11 JPMCB 338 East 55th Street                  
  13.12 JPMCB 409 East 81st Street                  
  13.13 JPMCB 322 East 74th Street                  
  13.14 JPMCB 443 East 78th Street                  
  13.15 JPMCB 340 East 55th Street                  
  13.16 JPMCB 407 East 81st Street                  
  13.17 JPMCB 340 East 61st Street                  
  13.18 JPMCB 242 East 75th Street                  
  13.19 JPMCB 342 East 76th Street                  
  14 LCM NOV Headquarters         Acquisition Franklin B. Mandel Yes Hard Springing
  15 LCM 8200 Wilshire         Refinance Peter Cohen, Roya Cohen, Afshine Emrani, Farzin Adam Emrani, Steven Yazdani, Saba Yazdani Yes Hard In Place
  16 LCM Hollywood Station Gridley Dental Arts 2,102 01/31/24   Acquisition VIG Holdings Co. LLC Yes Hard Springing
  17 JPMCB Legends at Kingsville II         Refinance Ogden K. Shannon, III Yes Soft Springing
  18 LCM Foothill Corporate Centre I Goodman Insurance 4,992 06/30/25   Acquisition Jeff Pori Yes Hard Springing
  19 LCM Ironwood Square HuHot 4,800 09/30/29   Acquisition Justin C. Reber, Stephen P. Crandall, Richie L. Webb Yes Hard Springing
  20 JPMCB Greenleaf at Howell Sleepy’s 4,050 11/30/26   Refinance Avy Azeroual, Zev Schick, AA USA Holdings LLC Yes Hard Springing
  21 LCM Parkway Lakes RV Park         Refinance John Alexander McDougall, III, Elias Weiner Yes Hard Springing
  22 LCM 24 Hour Fitness Miami Gardens         Acquisition Robert Zelman, Martin Zelman Revocable Trust Yes Hard Springing
  23 JPMCB Township Plaza Winn-Dixie 3,971 07/31/21   Acquisition Jacques Claudio Stivelman Yes Hard Springing
  24 LCM Deerfield Village Centre Bobby’s a la Lucci Restaurant 5,362 03/31/23   Refinance Eliyahu Stefansky Yes Hard Springing
  25 LCM Rolling Hills Mobile Terrace & RV Park         Refinance John Alexander McDougall, III, Elias Weiner Yes Hard Springing
  26 LCM St. Louis & Memphis Parking Portfolio         Refinance The Parking REIT, Inc. Yes Hard Springing
  26.01 LCM St. Louis Shoe Surface Lot                  
  26.02 LCM Memphis Poplar Surface Lot                  
  27 JPMCB Macon 57 Portfolio         Refinance Gabriel Bodhi, Daniel A. Murillo Yes Springing Springing
  28 JPMCB ICON 18 - 320-324 West 14th Street         Refinance Icon Realty Management Yes Soft In Place
  29 JPMCB ICON 18 - 446-450 West 19th Street         Refinance Icon Realty Management Yes Soft In Place
  30 JPMCB ICON 18 - 57-59 Second Avenue         Refinance Icon Realty Management Yes Soft In Place
  31 JPMCB ICON 18 - 43 West 27th Street         Refinance Icon Realty Management Yes Soft In Place
  32 JPMCB ICON 18 - 59-61 East 3rd Street         Refinance Icon Realty Management Yes Soft In Place
  33 LCM Glen Willow MHC & RV Park         Refinance John Alexander McDougall, III, Elias Weiner Yes Hard Springing
  34 JPMCB ICON 18 - 808 Lexington Avenue         Refinance Icon Realty Management Yes Soft In Place
  35 JPMCB ICON 18 - 1384 First Avenue         Refinance Icon Realty Management Yes Soft In Place
  36 JPMCB ICON 18 - 329 Union Street         Refinance Icon Realty Management Yes Soft In Place
  37 JPMCB ICON 18 - 350 East 13th Street         Refinance Icon Realty Management Yes Soft In Place
  38 JPMCB ICON 18 - 358 & 362 11th Street         Refinance Icon Realty Management Yes Soft In Place
  39 JPMCB ICON 18 - 610 East 9th Street         Refinance Icon Realty Management Yes Soft In Place
  40 JPMCB ICON 18 - 316 West 14th Street         Refinance Icon Realty Management Yes Soft In Place
  41 JPMCB ICON 18 - 402 East 12th Street         Refinance Icon Realty Management Yes Soft In Place
  42 JPMCB ICON 18 - 42 Sidney Place         Refinance Icon Realty Management Yes Soft In Place
  43 JPMCB ICON 18 - 522 East 5th Street         Refinance Icon Realty Management Yes Soft In Place
  44 JPMCB ICON 18 - 106 Bedford Avenue         Refinance Icon Realty Management Yes Soft In Place
  45 JPMCB ICON 18 - 295 DeGraw Street         Refinance Icon Realty Management Yes Soft In Place
  46 JPMCB ICON 18 - 413 South 5th Street         Refinance Icon Realty Management Yes Soft In Place

 

 

 

 

ANNEX A-1

 

        Pari Passu Debt   Additional Debt   Total Debt  
          Pari Passu Pari Passu Pari Passu Total Cut-off         Additional       Total Debt   Total Debt  
        Pari Passu Note Control Piece  In Trust Piece Non Trust Date Pari   Addit Debt Addit Debt Additional Debt Cut off Additional Debt   Total Debt  UW NCF Total Debt  UW NOI  
  Loan # Seller Property Name (Y/N)  (Y/N) Cut-Off Balance Cut-Off Balance Passu Debt   Permitted (Y/N)  Exist (Y/N) Debt Type(s) Date Balance Interest Rate    Cut-off Balance  DSCR Current LTV %  Debt Yield %  
  1 LCM Brooklyn Renaissance Plaza Yes Yes 64,920,607 24,969,464 89,890,072   No No NAP NAP NAP   89,890,072 1.43 48.6% 8.9%  
  2 LCM Hyde Park Multifamily Portfolio Yes Yes 60,000,000 46,750,000 106,750,000   No Yes Mezzanine Loan 15,250,000 7.49000   122,000,000 1.49 69.2% 7.7%  
  2.01 LCM 5452-5466 South Ellis Avenue                           1.49 69.2% 7.7%  
  2.02 LCM 5339-5345 South Woodlawn Avenue                           1.49 69.2% 7.7%  
  2.03 LCM 5335-5345 South Kimbark Avenue                           1.49 69.2% 7.7%  
  2.04 LCM 5715-5725 South Kimbark Avenue                           1.49 69.2% 7.7%  
  2.05 LCM 5034-5046 South Woodlawn Avenue                           1.49 69.2% 7.7%  
  2.06 LCM 1509 East 57th Street                           1.49 69.2% 7.7%  
  2.07 LCM 5320-5326 South Drexel Avenue                           1.49 69.2% 7.7%  
  2.08 LCM 5237-5245 South Kenwood                           1.49 69.2% 7.7%  
  2.09 LCM 5411-5421 South Ellis Avenue                           1.49 69.2% 7.7%  
  2.10 LCM 5300-5308 South Hyde Park Boulevard                           1.49 69.2% 7.7%  
  2.11 LCM 5234-5244 South Ingleside Avenue                           1.49 69.2% 7.7%  
  2.12 LCM 5415 South Woodlawn Avenue                           1.49 69.2% 7.7%  
  2.13 LCM 5300-5308 South Greenwood Avenue                           1.49 69.2% 7.7%  
  2.14 LCM 5201 South Greenwood Avenue                           1.49 69.2% 7.7%  
  2.15 LCM 5401-5409 South Cottage Grove Avenue                           1.49 69.2% 7.7%  
  2.16 LCM 5120 South Hyde Park Boulevard                           1.49 69.2% 7.7%  
  2.17 LCM 5350-5358 South Maryland Avenue                           1.49 69.2% 7.7%  
  2.18 LCM 5400-5406 South Maryland Avenue                           1.49 69.2% 7.7%  
  2.19 LCM 5474-5480 South Hyde Park Boulevard                           1.49 69.2% 7.7%  
  2.20 LCM 5528-5532 South Everett Avenue                           1.49 69.2% 7.7%  
  2.21 LCM 5487-5491 South Hyde Park Boulevard                           1.49 69.2% 7.7%  
  2.22 LCM 5400-5408 South Ingleside Avenue                           1.49 69.2% 7.7%  
  2.23 LCM 5401-5403 South Woodlawn Avenue                           1.49 69.2% 7.7%  
  2.24 LCM 5301-5307 South Maryland Avenue                           1.49 69.2% 7.7%  
  2.25 LCM 5355-5361 South Cottage Grove Avenue                           1.49 69.2% 7.7%  
  2.26 LCM 1515-1521 East 54th Street                           1.49 69.2% 7.7%  
  2.27 LCM 5111-5113 South Kimbark Avenue                           1.49 69.2% 7.7%  
  2.28 LCM 5507-5509 South Hyde Park Boulevard                           1.49 69.2% 7.7%  
  2.29 LCM 5337 South Hyde Park Boulevard                           1.49 69.2% 7.7%  
  2.30 LCM 5202-5210 South Cornell Avenue                           1.49 69.2% 7.7%  
  2.31 LCM 5118-5120 South Greenwood Avenue                           1.49 69.2% 7.7%  
  2.32 LCM 5335-5337 South Woodlawn Avenue                           1.49 69.2% 7.7%  
  2.33 LCM 5524-5526 South Everett Avenue                           1.49 69.2% 7.7%  
  2.34 LCM 5401-5405 South Drexel Boulevard                           1.49 69.2% 7.7%  
  2.35 LCM 5468-5470 South Hyde Park Boulevard                           1.49 69.2% 7.7%  
  2.36 LCM 5218-5220 South Kimbark Avenue                           1.49 69.2% 7.7%  
  2.37 LCM 5457-5459 South Blackstone Avenue                           1.49 69.2% 7.7%  
  2.38 LCM 5336-5338 South Hyde Park Boulevard                           1.49 69.2% 7.7%  
  2.39 LCM 5405-5407 South Woodlawn Avenue                           1.49 69.2% 7.7%  
  2.40 LCM 1018 East 54th Street                           1.49 69.2% 7.7%  
  2.41 LCM 5128-5132 South Cornell Avenue                           1.49 69.2% 7.7%  
  2.42 LCM 5110 South Harper Avenue                           1.49 69.2% 7.7%  
  3 LCM The Avenue No NAP NAP NAP NAP   Yes Yes Mezzanine Loan/Permitted Mezzanine 25,680,000 7.50000   85,680,000 1.11 71.4% 6.6%  
  4 JPMCB 3 Columbus Circle Yes No 50,000,000 440,000,000 490,000,000   No Yes Subordinate Debt 105,000,000 3.91400   595,000,000 2.40 55.1% 10.2%  
  5 LCM Hampton Roads Office Portfolio Yes Yes 49,901,186 82,835,969 132,737,155   No Yes Mezzanine Loan 19,960,474 7.97750   152,697,629 1.11 82.5% 9.0%  
  5.01 LCM 510 Independence Parkway                           1.11 82.5% 9.0%  
  5.02 LCM 676 Independence Parkway                           1.11 82.5% 9.0%  
  5.03 LCM 700 Independence Parkway                           1.11 82.5% 9.0%  
  5.04 LCM 1309 Executive Boulevard                           1.11 82.5% 9.0%  
  5.05 LCM 1317 Executive Boulevard                           1.11 82.5% 9.0%  
  5.06 LCM 200 Golden Oak Court                           1.11 82.5% 9.0%  
  5.07 LCM 1301 Executive Boulevard                           1.11 82.5% 9.0%  
  5.08 LCM 505 Independence Parkway                           1.11 82.5% 9.0%  
  5.09 LCM 1313 Executive Boulevard                           1.11 82.5% 9.0%  
  5.10 LCM 208 Golden Oak Court                           1.11 82.5% 9.0%  
  5.11 LCM 1305 Executive Boulevard                           1.11 82.5% 9.0%  
  5.12 LCM 500 Independence Parkway                           1.11 82.5% 9.0%  
  5.13 LCM 501 Independence Parkway                           1.11 82.5% 9.0%  
  5.14 LCM 1 Enterprise Parkway                           1.11 82.5% 9.0%  
  5.15 LCM 1457 Miller Store Road                           1.11 82.5% 9.0%  
  5.16 LCM 2809 South Lynnhaven Road                           1.11 82.5% 9.0%  
  5.17 LCM 22 Enterprise Parkway                           1.11 82.5% 9.0%  
  5.18 LCM 521 Butler Farm Road                           1.11 82.5% 9.0%  
  5.19 LCM 21 Enterprise Parkway                           1.11 82.5% 9.0%  
  5.20 LCM 484 Viking Drive                           1.11 82.5% 9.0%  
  5.21 LCM 629 Phoenix Drive                           1.11 82.5% 9.0%  
  5.22 LCM 5 Manhattan Square                           1.11 82.5% 9.0%  
  6 JPMCB SWVP Portfolio Yes No 35,000,000 165,000,000 200,000,000   No No NAP NAP NAP   200,000,000 2.04 59.6% 11.9%  
  6.01 JPMCB InterContinental                           2.04 59.6% 11.9%  
  6.02 JPMCB DoubleTree Sunrise                           2.04 59.6% 11.9%  
  6.03 JPMCB DoubleTree Charlotte                           2.04 59.6% 11.9%  
  6.04 JPMCB DoubleTree RTP                           2.04 59.6% 11.9%  
  7 LCM Terrace at Traverse Mountain No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
  8 LCM Peppertree Plaza No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
  9 JPMCB Vie Portfolio Yes Yes 29,000,000 46,385,000 75,385,000   No No NAP NAP NAP   75,385,000 1.90 62.5% 9.9%  
  9.01 JPMCB University Downs                           1.90 62.5% 9.9%  
  9.02 JPMCB Ella Lofts                           1.90 62.5% 9.9%  
  9.03 JPMCB University View                           1.90 62.5% 9.9%  
  9.04 JPMCB Colonie                           1.90 62.5% 9.9%  
  9.05 JPMCB Hillcrest Oakwood                           1.90 62.5% 9.9%  
  9.06 JPMCB Southgate                           1.90 62.5% 9.9%  
  10 JPMCB Gateway Center No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
  11 JPMCB L Street Marketplace No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
  12 LCM Lone Peak No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
  13 JPMCB ICON Upper East Side Portfolio Yes No 25,000,000 33,500,000 58,500,000   No Yes Subordinate Debt 57,200,000 4.50000   115,700,000 1.33 57.5% 6.2%  
  13.01 JPMCB 244 East 78th Street                           1.33 57.5% 6.2%  
  13.02 JPMCB 332 East 71st Street                           1.33 57.5% 6.2%  
  13.03 JPMCB 323 East 78th Street                           1.33 57.5% 6.2%  
  13.04 JPMCB 513 East 82nd Street                           1.33 57.5% 6.2%  
  13.05 JPMCB 502 East 73rd Street                           1.33 57.5% 6.2%  
  13.06 JPMCB 1556 Second Avenue                           1.33 57.5% 6.2%  
  13.07 JPMCB 344 East 55th Street                           1.33 57.5% 6.2%  
  13.08 JPMCB 228 East 84th Street                           1.33 57.5% 6.2%  
  13.09 JPMCB 419 East 82nd Street                           1.33 57.5% 6.2%  
  13.10 JPMCB 340 East 81st Street                           1.33 57.5% 6.2%  
  13.11 JPMCB 338 East 55th Street                           1.33 57.5% 6.2%  
  13.12 JPMCB 409 East 81st Street                           1.33 57.5% 6.2%  
  13.13 JPMCB 322 East 74th Street                           1.33 57.5% 6.2%  
  13.14 JPMCB 443 East 78th Street                           1.33 57.5% 6.2%  
  13.15 JPMCB 340 East 55th Street                           1.33 57.5% 6.2%  
  13.16 JPMCB 407 East 81st Street                           1.33 57.5% 6.2%  
  13.17 JPMCB 340 East 61st Street                           1.33 57.5% 6.2%  
  13.18 JPMCB 242 East 75th Street                           1.33 57.5% 6.2%  
  13.19 JPMCB 342 East 76th Street                           1.33 57.5% 6.2%  
  14 LCM NOV Headquarters Yes Yes 20,000,000 19,200,000 39,200,000   No No NAP NAP NAP   39,200,000 1.71 68.8% 8.2%  
  15 LCM 8200 Wilshire No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
  16 LCM Hollywood Station No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
  17 JPMCB Legends at Kingsville II No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
  18 LCM Foothill Corporate Centre I No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
  19 LCM Ironwood Square No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
  20 JPMCB Greenleaf at Howell Yes No 10,000,000 36,500,000 46,500,000   No No NAP NAP NAP   46,500,000 1.20 69.5% 8.3%  
  21 LCM Parkway Lakes RV Park No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
  22 LCM 24 Hour Fitness Miami Gardens No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
  23 JPMCB Township Plaza No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP  
  24 LCM Deerfield Village Centre No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
  25 LCM Rolling Hills Mobile Terrace & RV Park No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
  26 LCM St. Louis & Memphis Parking Portfolio No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
  26.01 LCM St. Louis Shoe Surface Lot                           NAP NAP NAP  
  26.02 LCM Memphis Poplar Surface Lot                           NAP NAP NAP  
  27 JPMCB Macon 57 Portfolio No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
  28 JPMCB ICON 18 - 320-324 West 14th Street Yes No 3,819,049 7,736,281 11,555,330   No Yes B Note 8,644,670 5.26000   20,200,000 1.34 65.0% 7.2%  
  29 JPMCB ICON 18 - 446-450 West 19th Street Yes No 3,170,508 6,422,525 9,593,032   No Yes B Note 9,706,968 5.25000   19,300,000 1.15 61.7% 6.2%  
  30 JPMCB ICON 18 - 57-59 Second Avenue Yes No 3,042,033 6,162,271 9,204,304   No Yes B Note 8,955,696 5.26000   18,160,000 1.18 56.2% 6.4%  
  31 JPMCB ICON 18 - 43 West 27th Street Yes No 2,972,307 6,021,027 8,993,333   No Yes B Note 8,506,667 5.26000   17,500,000 1.20 54.9% 6.5%  
  32 JPMCB ICON 18 - 59-61 East 3rd Street Yes No 2,266,072 4,590,402 6,856,474   No Yes B Note 6,408,526 5.25000   13,265,000 1.18 53.1% 6.4%  
  33 LCM Glen Willow MHC & RV Park No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
  34 JPMCB ICON 18 - 808 Lexington Avenue Yes No 1,742,703 3,530,208 5,272,911   No Yes B Note 4,052,089 5.25000   9,325,000 1.33 65.7% 7.1%  
  35 JPMCB ICON 18 - 1384 First Avenue Yes No 1,623,750 3,289,244 4,912,994   No Yes B Note 4,687,006 5.25000   9,600,000 1.28 56.8% 6.9%  
  36 JPMCB ICON 18 - 329 Union Street Yes No 1,385,894 2,807,417 4,193,311   No Yes B Note 3,931,689 5.25000   8,125,000 1.23 67.7% 6.6%  
  37 JPMCB ICON 18 - 350 East 13th Street Yes No 1,349,016 2,732,712 4,081,728   No Yes B Note 4,003,272 5.25000   8,085,000 1.19 64.7% 6.4%  
  38 JPMCB ICON 18 - 358 & 362 11th Street Yes No 1,318,637 2,671,175 3,989,813   No Yes B Note 3,835,187 5.25000   7,825,000 1.21 58.8% 6.5%  
  39 JPMCB ICON 18 - 610 East 9th Street Yes No 1,249,447 2,531,016 3,780,463   No Yes B Note 3,719,537 5.25000   7,500,000 1.18 56.8% 6.4%  
  40 JPMCB ICON 18 - 316 West 14th Street Yes No 1,228,744 2,489,076 3,717,820   No Yes B Note 3,582,180 5.26000   7,300,000 1.15 67.6% 6.2%  
  41 JPMCB ICON 18 - 402 East 12th Street Yes No 1,207,464 2,445,971 3,653,435   No Yes B Note 3,571,565 5.26000   7,225,000 1.18 60.7% 6.4%  
  42 JPMCB ICON 18 - 42 Sidney Place Yes No 1,055,674 2,138,489 3,194,163   No Yes B Note 3,205,837 5.25000   6,400,000 1.19 61.0% 6.4%  
  43 JPMCB ICON 18 - 522 East 5th Street Yes No 815,544 1,652,055 2,467,599   No Yes B Note 2,432,401 5.25000   4,900,000 1.19 53.8% 6.5%  
  44 JPMCB ICON 18 - 106 Bedford Avenue Yes No 698,956 1,415,881 2,114,836   No Yes B Note 1,935,164 5.25000   4,050,000 1.30 65.3% 7.0%  
  45 JPMCB ICON 18 - 295 DeGraw Street Yes No 548,322 1,110,741 1,659,064   No Yes B Note 1,615,936 5.26000   3,275,000 1.25 58.5% 6.7%  
  46 JPMCB ICON 18 - 413 South 5th Street Yes No 505,879 1,024,764 1,530,644   No Yes B Note 1,134,356 5.26000   2,665,000 1.34 62.0% 7.2%  

 

 

 

 

ANNEX A-1

 

        HOTEL OPERATING STATISTICS  
                                       
        2016 2016 2016 2017 2017 2017 2018 2018 2018 Most Recent Most Recent Most Recent UW UW UW  
  Loan # Seller Property Name Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #
  1 LCM Brooklyn Renaissance Plaza                               1
  2 LCM Hyde Park Multifamily Portfolio                               2
  2.01 LCM 5452-5466 South Ellis Avenue                               2.01
  2.02 LCM 5339-5345 South Woodlawn Avenue                               2.02
  2.03 LCM 5335-5345 South Kimbark Avenue                               2.03
  2.04 LCM 5715-5725 South Kimbark Avenue                               2.04
  2.05 LCM 5034-5046 South Woodlawn Avenue                               2.05
  2.06 LCM 1509 East 57th Street                               2.06
  2.07 LCM 5320-5326 South Drexel Avenue                               2.07
  2.08 LCM 5237-5245 South Kenwood                               2.08
  2.09 LCM 5411-5421 South Ellis Avenue                               2.09
  2.10 LCM 5300-5308 South Hyde Park Boulevard                               2.10
  2.11 LCM 5234-5244 South Ingleside Avenue                               2.11
  2.12 LCM 5415 South Woodlawn Avenue                               2.12
  2.13 LCM 5300-5308 South Greenwood Avenue                               2.13
  2.14 LCM 5201 South Greenwood Avenue                               2.14
  2.15 LCM 5401-5409 South Cottage Grove Avenue                               2.15
  2.16 LCM 5120 South Hyde Park Boulevard                               2.16
  2.17 LCM 5350-5358 South Maryland Avenue                               2.17
  2.18 LCM 5400-5406 South Maryland Avenue                               2.18
  2.19 LCM 5474-5480 South Hyde Park Boulevard                               2.19
  2.20 LCM 5528-5532 South Everett Avenue                               2.20
  2.21 LCM 5487-5491 South Hyde Park Boulevard                               2.21
  2.22 LCM 5400-5408 South Ingleside Avenue                               2.22
  2.23 LCM 5401-5403 South Woodlawn Avenue                               2.23
  2.24 LCM 5301-5307 South Maryland Avenue                               2.24
  2.25 LCM 5355-5361 South Cottage Grove Avenue                               2.25
  2.26 LCM 1515-1521 East 54th Street                               2.26
  2.27 LCM 5111-5113 South Kimbark Avenue                               2.27
  2.28 LCM 5507-5509 South Hyde Park Boulevard                               2.28
  2.29 LCM 5337 South Hyde Park Boulevard                               2.29
  2.30 LCM 5202-5210 South Cornell Avenue                               2.30
  2.31 LCM 5118-5120 South Greenwood Avenue                               2.31
  2.32 LCM 5335-5337 South Woodlawn Avenue                               2.32
  2.33 LCM 5524-5526 South Everett Avenue                               2.33
  2.34 LCM 5401-5405 South Drexel Boulevard                               2.34
  2.35 LCM 5468-5470 South Hyde Park Boulevard                               2.35
  2.36 LCM 5218-5220 South Kimbark Avenue                               2.36
  2.37 LCM 5457-5459 South Blackstone Avenue                               2.37
  2.38 LCM 5336-5338 South Hyde Park Boulevard                               2.38
  2.39 LCM 5405-5407 South Woodlawn Avenue                               2.39
  2.40 LCM 1018 East 54th Street                               2.40
  2.41 LCM 5128-5132 South Cornell Avenue                               2.41
  2.42 LCM 5110 South Harper Avenue                               2.42
  3 LCM The Avenue                               3
  4 JPMCB 3 Columbus Circle                               4
  5 LCM Hampton Roads Office Portfolio                               5
  5.01 LCM 510 Independence Parkway                               5.01
  5.02 LCM 676 Independence Parkway                               5.02
  5.03 LCM 700 Independence Parkway                               5.03
  5.04 LCM 1309 Executive Boulevard                               5.04
  5.05 LCM 1317 Executive Boulevard                               5.05
  5.06 LCM 200 Golden Oak Court                               5.06
  5.07 LCM 1301 Executive Boulevard                               5.07
  5.08 LCM 505 Independence Parkway                               5.08
  5.09 LCM 1313 Executive Boulevard                               5.09
  5.10 LCM 208 Golden Oak Court                               5.10
  5.11 LCM 1305 Executive Boulevard                               5.11
  5.12 LCM 500 Independence Parkway                               5.12
  5.13 LCM 501 Independence Parkway                               5.13
  5.14 LCM 1 Enterprise Parkway                               5.14
  5.15 LCM 1457 Miller Store Road                               5.15
  5.16 LCM 2809 South Lynnhaven Road                               5.16
  5.17 LCM 22 Enterprise Parkway                               5.17
  5.18 LCM 521 Butler Farm Road                               5.18
  5.19 LCM 21 Enterprise Parkway                               5.19
  5.20 LCM 484 Viking Drive                               5.20
  5.21 LCM 629 Phoenix Drive                               5.21
  5.22 LCM 5 Manhattan Square                               5.22
  6 JPMCB SWVP Portfolio 77.8% 146.17 113.61 79.0% 149.79 118.36 79.8% 150.15 119.90 80.3% 150.49 120.88 80.3% 150.49 120.88 6
  6.01 JPMCB InterContinental 73.2% 164.41 120.38 75.6% 168.10 127.09 78.1% 169.10 132.12 78.7% 169.77 133.61 78.7% 169.77 133.61 6.01
  6.02 JPMCB DoubleTree Sunrise 86.1% 139.25 119.95 89.1% 144.51 128.77 86.9% 147.71 128.37 87.2% 148.26 129.26 87.2% 148.26 129.26 6.02
  6.03 JPMCB DoubleTree Charlotte 84.7% 144.82 122.68 80.8% 150.20 121.42 79.7% 144.40 115.15 80.5% 144.25 116.04 80.5% 144.25 116.05 6.03
  6.04 JPMCB DoubleTree RTP 72.8% 118.86 86.50 74.1% 119.18 88.33 75.9% 120.55 91.51 76.1% 120.45 91.68 76.1% 120.45 91.68 6.04
  7 LCM Terrace at Traverse Mountain                               7
  8 LCM Peppertree Plaza                               8
  9 JPMCB Vie Portfolio                               9
  9.01 JPMCB University Downs                               9.01
  9.02 JPMCB Ella Lofts                               9.02
  9.03 JPMCB University View                               9.03
  9.04 JPMCB Colonie                               9.04
  9.05 JPMCB Hillcrest Oakwood                               9.05
  9.06 JPMCB Southgate                               9.06
  10 JPMCB Gateway Center                               10
  11 JPMCB L Street Marketplace                               11
  12 LCM Lone Peak                               12
  13 JPMCB ICON Upper East Side Portfolio                               13
  13.01 JPMCB 244 East 78th Street                               13.01
  13.02 JPMCB 332 East 71st Street                               13.02
  13.03 JPMCB 323 East 78th Street                               13.03
  13.04 JPMCB 513 East 82nd Street                               13.04
  13.05 JPMCB 502 East 73rd Street                               13.05
  13.06 JPMCB 1556 Second Avenue                               13.06
  13.07 JPMCB 344 East 55th Street                               13.07
  13.08 JPMCB 228 East 84th Street                               13.08
  13.09 JPMCB 419 East 82nd Street                               13.09
  13.10 JPMCB 340 East 81st Street                               13.10
  13.11 JPMCB 338 East 55th Street                               13.11
  13.12 JPMCB 409 East 81st Street                               13.12
  13.13 JPMCB 322 East 74th Street                               13.13
  13.14 JPMCB 443 East 78th Street                               13.14
  13.15 JPMCB 340 East 55th Street                               13.15
  13.16 JPMCB 407 East 81st Street                               13.16
  13.17 JPMCB 340 East 61st Street                               13.17
  13.18 JPMCB 242 East 75th Street                               13.18
  13.19 JPMCB 342 East 76th Street                               13.19
  14 LCM NOV Headquarters                               14
  15 LCM 8200 Wilshire                               15
  16 LCM Hollywood Station                               16
  17 JPMCB Legends at Kingsville II                               17
  18 LCM Foothill Corporate Centre I                               18
  19 LCM Ironwood Square                               19
  20 JPMCB Greenleaf at Howell                               20
  21 LCM Parkway Lakes RV Park                               21
  22 LCM 24 Hour Fitness Miami Gardens                               22
  23 JPMCB Township Plaza                               23
  24 LCM Deerfield Village Centre                               24
  25 LCM Rolling Hills Mobile Terrace & RV Park                               25
  26 LCM St. Louis & Memphis Parking Portfolio                               26
  26.01 LCM St. Louis Shoe Surface Lot                               26.01
  26.02 LCM Memphis Poplar Surface Lot                               26.02
  27 JPMCB Macon 57 Portfolio                               27
  28 JPMCB ICON 18 - 320-324 West 14th Street                               28
  29 JPMCB ICON 18 - 446-450 West 19th Street                               29
  30 JPMCB ICON 18 - 57-59 Second Avenue                               30
  31 JPMCB ICON 18 - 43 West 27th Street                               31
  32 JPMCB ICON 18 - 59-61 East 3rd Street                               32
  33 LCM Glen Willow MHC & RV Park                               33
  34 JPMCB ICON 18 - 808 Lexington Avenue                               34
  35 JPMCB ICON 18 - 1384 First Avenue                               35
  36 JPMCB ICON 18 - 329 Union Street                               36
  37 JPMCB ICON 18 - 350 East 13th Street                               37
  38 JPMCB ICON 18 - 358 & 362 11th Street                               38
  39 JPMCB ICON 18 - 610 East 9th Street                               39
  40 JPMCB ICON 18 - 316 West 14th Street                               40
  41 JPMCB ICON 18 - 402 East 12th Street                               41
  42 JPMCB ICON 18 - 42 Sidney Place                               42
  43 JPMCB ICON 18 - 522 East 5th Street                               43
  44 JPMCB ICON 18 - 106 Bedford Avenue                               44
  45 JPMCB ICON 18 - 295 DeGraw Street                               45
  46 JPMCB ICON 18 - 413 South 5th Street                               46