FWP 1 n912_x2-a1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-206361-10
     

 

     
     
  Free Writing Prospectus dated [May 17, 2017]  
     
  The depositor has filed a registration statement (including a prospectus) with the SEC for the offering to which this free writing prospectus relates.  Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering.  You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov.  Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling (866) 669-7629 or by emailing the ABS Syndicate Desk at abs_synd@jpmorgan.com.  
     
  The information in this file (the “File”) is an electronic copy of the information set forth in the Appendix titled "Certain Characteristics of the Mortgage Loans and Mortgaged Properties" to the prospectus.  This File does not contain all information that is required to be included in the prospectus.  This File should be reviewed only in conjunction with the entire prospectus.  Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision.  
     
  The information in this File may be amended and/or supplemented prior to the time of sale.  The information in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.  
     
  Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the prospectus.  The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.  
     
  Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded.  Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another email system.  
     
     

 

 

 

 

ANNEX A-1              
                     
                Number of Property   Property
Loan # Seller Property Name Street Address City State Zip Code County Properties Type Subtype
1 JPMCB 245 Park Avenue 245 Park Avenue New York NY 10167 New York 1 Office CBD
2 JPMCB 211 Main Street 211 Main Street San Francisco CA 94105 San Francisco 1 Office CBD
3 JPMCB Browning Place 1603, 1605 & 1607 Lyndon B. Johnson Freeway Farmers Branch TX 75234 Dallas 1 Office Suburban
4 JPMCB 740 Madison 740 Madison Avenue New York NY 10065 New York 1 Retail Single Tenant
5 JPMCB Diamond Hill Denver 2420, 2460, 2480 & 2490 West 26th Avenue Denver CO 80211 Denver 1 Office Suburban
6 JPMCB Bingham Office Center 30600-30800 Telegraph Road Bingham Farms MI 48025 Oakland 1 Office Suburban
7 JPMCB 2950 North Hollywood Way 2950 North Hollywood Way Burbank CA 91505 Los Angeles 1 Office Suburban
8 JPMCB Marriott Colorado Springs 5580 Tech Center Drive Colorado Springs CO 80919 El Paso 1 Hotel Full Service
9 JPMCB Pillsbury Portfolio Various Various VT Various Various 4 Multifamily Senior Housing
9.01 JPMCB Allenwood 90 Allen Road South Burlington VT 05403 Chittenden 1 Multifamily Senior Housing
9.02 JPMCB Manor South 20 Harbor View Road South Burlington VT 05403 Chittenden 1 Multifamily Senior Housing
9.03 JPMCB Homestead 3 Harbor View Drive Saint Albans VT 05478 Franklin 1 Multifamily Senior Housing
9.04 JPMCB Harborview 16 Harbor View Road South Burlington VT 05403 Chittenden 1 Multifamily Senior Housing
10 BSP Raytheon – 16800 Centretech 16800 East Centretech Parkway Aurora CO 80011 Arapahoe 1 Office Suburban
11 JPMCB Humblewood Center 19623-19908 Highway 59 North Humble TX 77338 Harris 1 Retail Anchored
12 BSP Wellington Marketplace 13833-13897 Wellington Trace Wellington FL 33414 Palm Beach 1 Retail Anchored
13 JPMCB Diamond Hill Apartments 9411 Westheimer Road Houston TX 77063 Harris 1 Multifamily Garden
14 BSP Apex Fort Washington 600-602 Office Center Drive Fort Washington PA 19034 Montgomery 1 Office Suburban
15 JPMCB Moffett Gateway 1225-1265 Crossman Avenue Sunnyvale CA 94089 Santa Clara 1 Office Suburban
16 BSP Walgreens / Rite Aid / Eckerd Portfolio Various Various Various Various Various 5 Retail Freestanding
16.01 BSP Walgreens - Carolina State Road Number 190 & Campo Rico Road Carolina PR 00979 NAP 1 Retail Freestanding
16.02 BSP Walgreens - Catano State Road Number 24 & State Road Number 165 Guaynabo PR 00965 NAP 1 Retail Freestanding
16.03 BSP Eckerd (La-Z-Boy) 1825 Jonesboro Road McDonough GA 30253 Henry 1 Retail Freestanding
16.04 BSP Rite Aid - Shelby 51037 Van Dyke Avenue Shelby Township MI 48316 Macomb 1 Retail Freestanding
16.05 BSP Rite Aid - Coldwater 450 East Chicago Street Coldwater MI 49036 Branch 1 Retail Freestanding
17 SMF VI Fireside Self Storage Portfolio Various Various Various Various Various 5 Self Storage Self Storage
17.01 SMF VI Castleton Self Storage 8525 Castleton Square Drive Indianapolis IN 46250 Marion 1 Self Storage Self Storage
17.02 SMF VI Raytown Storage 9624 East 350 Highway Raytown MO 64133 Jackson 1 Self Storage Self Storage
17.03 SMF VI State Street Storage 5500 State Avenue Kansas City KS 66102 Wyandotte 1 Self Storage Self Storage
17.04 SMF VI Beachway Self Storage 749 Beachway Drive Indianapolis IN 46224 Marion 1 Self Storage Self Storage
17.05 SMF VI Delaware Storage 1201 North 130th Street Kansas City KS 66109 Wyandotte 1 Self Storage Self Storage
18 BSP Island View Crossing 1414 Radcliffe Street Bristol PA 19007 Bucks 1 Office Suburban
19 JPMCB Modesto Springhill Suites 1901 West Orangeburg Avenue Modesto CA 95350 Stanislaus 1 Hotel Limited Service
20 BSP Home Depot - Bridgeport 656 Reservoir Avenue Bridgeport CT 06606 Fairfield 1 Retail Freestanding
21 BSP Romulus Airport Park 9300 Harrison Road Romulus MI 48174 Wayne 1 Industrial Flex
22 JPMCB Courtyard Marriott Clemson 201 Canoy Lane Clemson SC 29631 Pickens 1 Hotel Limited Service
23 SMF VI Knights Road Shopping Center 4000 Woodhaven Road Philadelphia PA 19154 Philadelphia 1 Retail Anchored
24 SMF VI Monroe Park Tower 101 North Monroe Street Tallahassee FL 32301 Leon 1 Office CBD
25 JPMCB Elk Grove Hampton Inn 2305 Longport Court Elk Grove CA 95758 Sacramento 1 Hotel Limited Service
26 SMF VI Atrium Office 5001 East Commercenter Drive Bakersfield CA 93309 Kern 1 Office Suburban
27 JPMCB Quail Creek 7835 Grow Lane Houston TX 77040 Harris 1 Multifamily Garden
28 SMF VI Holiday Inn Express - Augusta 444 Broad Street Augusta GA 30901 Richmond 1 Hotel Limited Service
29 SMF VI Romeo Commons 18309-18517 Hall Road Macomb Township MI 48044 Macomb 1 Retail Shadow Anchored
30 SMF VI 106th South Office Building 10421 South Jordan Gateway South Jordan UT 84095 Salt Lake 1 Office Suburban
31 SMF VI Barrington Town Center 70-130 Barrington Town Square Drive Aurora OH 44202 Portage 1 Retail Anchored
32 SMF VI Pangea 16 Various Various IL Various Cook 18 Multifamily Garden
32.01 SMF VI 7752 South Cornell Avenue 7752 South Cornell Avenue Chicago IL 60649 Cook 1 Multifamily Garden
32.02 SMF VI 7120-7132 South Wabash Avenue 7120-7132 South Wabash Avenue Chicago IL 60619 Cook 1 Multifamily Garden
32.03 SMF VI 6832 South Crandon Avenue 6832 South Crandon Avenue Chicago IL 60649 Cook 1 Multifamily Garden
32.04 SMF VI 14015 South Tracy Avenue 14015 South Tracy Avenue Riverdale IL 60827 Cook 1 Multifamily Garden
32.05 SMF VI 14021 South Tracy Avenue 14021 South Tracy Avenue Riverdale IL 60827 Cook 1 Multifamily Garden
32.06 SMF VI 3560 West Cermak Road 3560 West Cermak Road Chicago IL 60623 Cook 1 Multifamily Garden
32.07 SMF VI 7654 South Marshfield Avenue 7654 South Marshfield Avenue Chicago IL 60620 Cook 1 Multifamily Garden
32.08 SMF VI 708 South Karlov Avenue 708 South Karlov Avenue Chicago IL 60624 Cook 1 Multifamily Garden
32.09 SMF VI 14119 South Tracy Avenue 14119 South Tracy Avenue Riverdale IL 60827 Cook 1 Multifamily Garden
32.10 SMF VI 701 North Lotus Avenue 701 North Lotus Avenue Chicago IL 60644 Cook 1 Multifamily Garden
32.11 SMF VI 404 South 4th Avenue 404 South 4th Avenue Maywood IL 60153 Cook 1 Multifamily Garden
32.12 SMF VI 7254 South University Avenue 7254 South University Avenue Chicago IL 60619 Cook 1 Multifamily Garden
32.13 SMF VI 464 Gordon Avenue 464 Gordon Avenue Calumet City IL 60409 Cook 1 Multifamily Garden
32.14 SMF VI 470 Gordon Avenue 470 Gordon Avenue Calumet City IL 60409 Cook 1 Multifamily Garden
32.15 SMF VI 7210 South Yates Boulevard 7210 South Yates Boulevard Chicago IL 60649 Cook 1 Multifamily Garden
32.16 SMF VI 7236 South Yates Boulevard 7236 South Yates Boulevard Chicago IL 60649 Cook 1 Multifamily Garden
32.17 SMF VI 7249-7153 South Blackstone Avenue 7249-7153 South Blackstone Avenue Chicago IL 60619 Cook 1 Multifamily Garden
32.18 SMF VI 14100 South Tracy Avenue 14100 South Tracy Avenue Riverdale IL 60827 Cook 1 Multifamily Garden
33 SMF VI Village Center Plaza 23930 Westheimer Parkway Katy TX 77494 Fort Bend 1 Retail Shadow Anchored
34 JPMCB 1201 Oak Lawn 1201 Oak Lawn Avenue Dallas TX 75207 Dallas 1 Industrial Flex
35 BSP Chancellor Square Orlando 2400 West Sand Lake Road Orlando FL 32809 Orange 1 Industrial Flex
36 SMF VI Paradise Victoria Village 1145 & 1171 South Victoria Avenue Ventura CA 93003 Ventura 1 Retail Shadow Anchored
37 BSP Rio Bravo Square 3211-3231 Coors Boulevard Southwest Albuquerque NM 87121 Bernalillo 1 Retail Anchored
38 SMF VI Green River Promenade 4300 Green River Road Corona CA 92880 Riverside 1 Retail Unanchored
39 BSP Sleep Inn Charlotte 8525 North Tryon Street Charlotte NC 28262 Mecklenburg 1 Hotel Limited Service
40 BSP NW Florida Apartment Portfolio Various Various FL Various Various 3 Multifamily Garden
40.01 BSP Southern Gardens 500 Kelly Mill Road Valparaiso FL 32580 Okaloosa 1 Multifamily Garden
40.02 BSP Southern Breeze 4600 Range Road Niceville FL 32578 Okaloosa 1 Multifamily Garden
40.03 BSP Southern Springs 125 North Davis Lane Defuniak Springs FL 32435 Walton 1 Multifamily Garden
41 SMF VI Airport Center Warehouses 3750 Northwest 28th Street Miami FL 33142 Miami-Dade 1 Industrial Flex
42 SMF VI 9600 Perry Highway 9600 Perry Highway Pittsburgh PA 15237 Allegheny 1 Mixed Use Office/Retail

 

A-1-1 

 

 

ANNEX A-1                          
                                 
                          Original   Current  
        Year    Unit of      Occupancy Appraised Appraisal Current Original Balance Current   Balance % of Initial
Loan # Seller Property Name Year Built Renovated Units  Measure Occupancy % Date Value ($) Date LTV % Balance ($) per Unit ($) Balance ($) per Unit ($) Pool Balance
1 JPMCB 245 Park Avenue 1965 2006 1,723,993 Square Feet 91.1% 02/28/17 2,210,000,000 04/01/17 48.9% 98,000,000 626 98,000,000 626 12.5%
2 JPMCB 211 Main Street 1973 1998 417,266 Square Feet 100.0% 06/06/17 294,000,000 03/13/17 57.9% 65,219,000 408 65,219,000 408 8.3%
3 JPMCB Browning Place 1983-1984 2016 442,639 Square Feet 85.5% 03/08/17 61,800,000 02/08/17 69.2% 42,840,000 97 42,749,531 97 5.4%
4 JPMCB 740 Madison 1920 2017 33,176 Square Feet 100.0% 06/01/17 150,000,000 03/13/17 60.0% 40,000,000 2,713 40,000,000 2,713 5.1%
5 JPMCB Diamond Hill Denver 1969-1973 2016 374,137 Square Feet 76.5% 03/03/17 51,800,000 02/24/17 61.8% 32,000,000 86 32,000,000 86 4.1%
6 JPMCB Bingham Office Center 1974   522,379 Square Feet 84.1% 04/24/17 52,000,000 03/07/17 59.6% 31,000,000 59 31,000,000 59 3.9%
7 JPMCB 2950 North Hollywood Way 2001 2017 162,551 Square Feet 100.0% 04/07/17 64,000,000 12/14/16 48.2% 31,000,000 191 30,842,460 190 3.9%
8 JPMCB Marriott Colorado Springs 1989 2016 309 Rooms 68.9% 12/31/16 40,800,000 12/13/16 62.8% 25,735,000 83,285 25,611,823 82,886 3.3%
9 JPMCB Pillsbury Portfolio Various   245 Units 91.7% 01/31/17 39,900,000 12/12/16 60.6% 24,175,000 98,673 24,175,000 98,673 3.1%
9.01 JPMCB Allenwood 1997, 2011   83 Units 92.1% 01/31/17 13,600,000 12/12/16   8,240,000   8,240,000   1.0%
9.02 JPMCB Manor South 1989   62 Units 95.1% 01/31/17 9,900,000 12/12/16   5,998,000   5,998,000   0.8%
9.03 JPMCB Homestead 2013   56 Units 94.4% 01/31/17 9,100,000 12/12/16   5,514,000   5,514,000   0.7%
9.04 JPMCB Harborview 1998   44 Units 82.7% 01/31/17 7,300,000 12/12/16   4,423,000   4,423,000   0.6%
10 BSP Raytheon – 16800 Centretech 1987 2014 216,786 Square Feet 100.0% 06/06/17 41,000,000 10/14/16 56.6% 23,200,000 107 23,200,000 107 2.9%
11 JPMCB Humblewood Center 1979-1988 2016 160,897 Square Feet 88.2% 04/07/17 32,130,000 03/04/17 68.9% 22,150,000 138 22,150,000 138 2.8%
12 BSP Wellington Marketplace 1989 2014 189,213 Square Feet 92.0% 03/01/17 33,975,000 03/02/17 64.8% 22,000,000 116 22,000,000 116 2.8%
13 JPMCB Diamond Hill Apartments 1968 2015 301 Units 94.0% 03/08/17 29,000,000 03/23/17 74.5% 21,750,000 72,259 21,600,521 71,763 2.7%
14 BSP Apex Fort Washington 1988 2015 388,318 Square Feet 91.9% 02/28/17 84,600,000 01/01/18 64.4% 21,000,000 140 21,000,000 140 2.7%
15 JPMCB Moffett Gateway 2016   612,691 Square Feet 100.0% 06/01/17 525,000,000 07/20/16 46.3% 20,000,000 397 20,000,000 397 2.5%
16 BSP Walgreens / Rite Aid / Eckerd Portfolio Various   67,474 Square Feet 100.0% 06/06/17 28,250,000 Various 70.7% 20,000,000 296 19,976,173 296 2.5%
16.01 BSP Walgreens - Carolina 2006   15,660 Square Feet 100.0% 06/06/17 9,125,000 01/24/17   6,460,177   6,452,481   0.8%
16.02 BSP Walgreens - Catano 2005   15,750 Square Feet 100.0% 06/06/17 8,625,000 01/24/17   6,106,195   6,098,920   0.8%
16.03 BSP Eckerd (La-Z-Boy) 2004   13,824 Square Feet 100.0% 06/06/17 3,850,000 02/10/17   2,725,664   2,722,416   0.3%
16.04 BSP Rite Aid - Shelby 1999   11,180 Square Feet 100.0% 06/06/17 3,625,000 02/06/17   2,566,372   2,563,314   0.3%
16.05 BSP Rite Aid - Coldwater 1998   11,060 Square Feet 100.0% 06/06/17 3,025,000 01/25/17   2,141,593   2,139,041   0.3%
17 SMF VI Fireside Self Storage Portfolio Various   1,986 Units 88.2% 03/24/17 22,180,000 02/24/17 68.5% 15,187,500 7,647 15,187,500 7,647 1.9%
17.01 SMF VI Castleton Self Storage 2007   624 Units 88.8% 03/24/17 8,000,000 02/24/17   5,925,000   5,925,000   0.8%
17.02 SMF VI Raytown Storage 1978   399 Units 84.5% 03/24/17 3,880,000 02/24/17   2,850,000   2,850,000   0.4%
17.03 SMF VI State Street Storage 1986   368 Units 87.2% 03/24/17 3,930,000 02/24/17   2,700,000   2,700,000   0.3%
17.04 SMF VI Beachway Self Storage 1995   348 Units 89.7% 03/24/17 3,450,000 02/24/17   1,950,000   1,950,000   0.2%
17.05 SMF VI Delaware Storage 2007   247 Units 91.9% 03/24/17 2,920,000 02/24/17   1,762,500   1,762,500   0.2%
18 BSP Island View Crossing 1919 2004 180,187 Square Feet 94.0% 03/29/17 20,000,000 12/16/16 71.5% 14,300,000 79 14,300,000 79 1.8%
19 JPMCB Modesto Springhill Suites 2007 2015 111 Rooms 84.2% 01/31/17 22,000,000 12/01/16 64.5% 14,200,000 127,928 14,200,000 127,928 1.8%
20 BSP Home Depot - Bridgeport 1994   107,000 Square Feet 100.0% 06/06/17 20,750,000 01/31/17 66.5% 13,800,000 129 13,800,000 129 1.8%
21 BSP Romulus Airport Park 1978, 1987   649,472 Square Feet 85.8% 03/03/17 25,100,000 02/10/17 53.0% 13,300,000 20 13,300,000 20 1.7%
22 JPMCB Courtyard Marriott Clemson 2009   110 Rooms 70.9% 03/31/17 19,400,000 11/03/16 66.2% 12,940,000 117,636 12,842,665 116,752 1.6%
23 SMF VI Knights Road Shopping Center 1961 2010 75,201 Square Feet 91.2% 04/01/17 18,900,000 01/04/17 66.1% 12,500,000 166 12,500,000 166 1.6%
24 SMF VI Monroe Park Tower 1984 2015 112,003 Square Feet 87.9% 02/21/17 18,000,000 01/27/17 68.4% 12,360,000 110 12,318,265 110 1.6%
25 JPMCB Elk Grove Hampton Inn 2007   110 Rooms 77.1% 01/31/17 16,500,000 12/01/16 63.6% 10,500,000 95,455 10,500,000 95,455 1.3%
26 SMF VI Atrium Office 1984   76,579 Square Feet 82.9% 12/01/16 15,700,000 09/15/16 66.2% 10,390,000 136 10,390,000 136 1.3%
27 JPMCB Quail Creek 1977 2016 192 Units 94.3% 03/27/17 13,700,000 03/03/17 71.1% 9,750,000 50,781 9,739,799 50,728 1.2%
28 SMF VI Holiday Inn Express - Augusta 1965 2013 117 Rooms 66.4% 01/31/17 16,200,000 03/13/17 58.0% 9,400,000 80,342 9,389,964 80,256 1.2%
29 SMF VI Romeo Commons 1986 2007 76,636 Square Feet 97.5% 03/01/17 14,300,000 01/13/17 65.4% 9,375,000 122 9,345,453 122 1.2%
30 SMF VI 106th South Office Building 1998   67,689 Square Feet 100.0% 03/30/17 12,700,000 02/22/17 72.4% 9,200,000 136 9,200,000 136 1.2%
31 SMF VI Barrington Town Center 1996-2003   112,631 Square Feet 94.9% 03/24/17 13,550,000 12/16/16 67.7% 9,170,000 81 9,170,000 81 1.2%
32 SMF VI Pangea 16 Various 2016 212 Units 98.1% 03/27/17 15,575,000 02/17/17 57.8% 9,000,000 42,453 9,000,000 42,453 1.1%
32.01 SMF VI 7752 South Cornell Avenue 1927 2016 21 Units 100.0% 03/27/17 1,450,000 02/17/17   837,881   837,881   0.1%
32.02 SMF VI 7120-7132 South Wabash Avenue 1913 2016 18 Units 94.4% 03/27/17 1,250,000 02/17/17   722,311   722,311   0.1%
32.03 SMF VI 6832 South Crandon Avenue 1961 2016 20 Units 100.0% 03/27/17 1,150,000 02/17/17   664,526   664,526   0.1%
32.04 SMF VI 14015 South Tracy Avenue 1964 2016 18 Units 100.0% 03/27/17 1,150,000 02/17/17   664,526   664,526   0.1%
32.05 SMF VI 14021 South Tracy Avenue 1964 2016 18 Units 100.0% 03/27/17 1,150,000 02/17/17   664,526   664,526   0.1%
32.06 SMF VI 3560 West Cermak Road 1905 2016 12 Units 91.7% 03/27/17 1,100,000 02/17/17   635,634   635,634   0.1%
32.07 SMF VI 7654 South Marshfield Avenue 1918 2016 12 Units 100.0% 03/27/17 950,000 02/17/17   548,957   548,957   0.1%
32.08 SMF VI 708 South Karlov Avenue 1915 2016 10 Units 100.0% 03/27/17 850,000 02/17/17   491,172   491,172   0.1%
32.09 SMF VI 14119 South Tracy Avenue 1964 2016 12 Units 100.0% 03/27/17 800,000 02/17/17   462,279   462,279   0.1%
32.10 SMF VI 701 North Lotus Avenue 1925 2016 8 Units 100.0% 03/27/17 800,000 02/17/17   462,279   462,279   0.1%
32.11 SMF VI 404 South 4th Avenue 1929 2016 7 Units 100.0% 03/27/17 725,000 02/17/17   418,941   418,941   0.1%
32.12 SMF VI 7254 South University Avenue 1916 2016 10 Units 100.0% 03/27/17 700,000 02/17/17   404,494   404,494   0.1%
32.13 SMF VI 464 Gordon Avenue 1963 2016 9 Units 100.0% 03/27/17 650,000 02/17/17   375,602   375,602   0.0%
32.14 SMF VI 470 Gordon Avenue 1963 2016 9 Units 100.0% 03/27/17 650,000 02/17/17   375,602   375,602   0.0%
32.15 SMF VI 7210 South Yates Boulevard 1915 2016 6 Units 100.0% 03/27/17 650,000 02/17/17   375,602   375,602   0.0%
32.16 SMF VI 7236 South Yates Boulevard 1914 2016 6 Units 83.3% 03/27/17 600,000 02/17/17   346,709   346,709   0.0%
32.17 SMF VI 7249-7153 South Blackstone Avenue 1915 2016 10 Units 90.0% 03/27/17 550,000 02/17/17   317,817   317,817   0.0%
32.18 SMF VI 14100 South Tracy Avenue 1964 2016 6 Units 100.0% 03/27/17 400,000 02/17/17   231,140   231,140   0.0%
33 SMF VI Village Center Plaza 2005   36,124 Square Feet 100.0% 04/06/17 11,700,000 03/03/17 70.9% 8,300,000 230 8,300,000 230 1.1%
34 JPMCB 1201 Oak Lawn 1963 2015 39,650 Square Feet 100.0% 04/03/17 12,450,000 03/14/17 66.3% 8,250,000 208 8,250,000 208 1.0%
35 BSP Chancellor Square Orlando 1982 2013 141,778 Square Feet 91.2% 03/07/17 12,100,000 02/24/17 63.0% 7,625,000 54 7,625,000 54 1.0%
36 SMF VI Paradise Victoria Village 2003   18,177 Square Feet 100.0% 03/27/17 11,300,000 01/31/17 56.6% 6,400,000 352 6,400,000 352 0.8%
37 BSP Rio Bravo Square 1989 1998 92,626 Square Feet 79.0% 04/01/17 10,300,000 01/11/17 60.6% 6,250,000 67 6,243,606 67 0.8%
38 SMF VI Green River Promenade 1993   40,756 Square Feet 97.2% 03/21/17 8,900,000 02/26/17 62.8% 5,600,000 137 5,587,020 137 0.7%
39 BSP Sleep Inn Charlotte 1997   120 Rooms 65.7% 02/28/17 11,000,000 02/10/17 49.8% 5,500,000 45,833 5,483,026 45,692 0.7%
40 BSP NW Florida Apartment Portfolio Various   175 Units 90.3% 04/01/17 9,040,000 10/03/16 59.8% 5,450,000 31,143 5,408,983 30,908 0.7%
40.01 BSP Southern Gardens 1987   84 Units 89.3% 04/01/17 4,600,000 10/03/16   2,826,089   2,804,819   0.4%
40.02 BSP Southern Breeze 1984   36 Units 91.7% 04/01/17 2,260,000 10/03/16   1,388,871   1,378,418   0.2%
40.03 BSP Southern Springs 1984, 2006   55 Units 90.9% 04/01/17 2,180,000 10/03/16   1,235,040   1,225,745   0.2%
41 SMF VI Airport Center Warehouses 1978   50,800 Square Feet 100.0% 03/13/17 6,800,000 02/21/17 68.4% 4,650,000 92 4,650,000 92 0.6%
42 SMF VI 9600 Perry Highway 1972 1998 44,396 Square Feet 95.4% 03/24/17 5,500,000 02/24/17 72.1% 3,975,000 90 3,966,378 89 0.5%

 

A-1-2 

 

 

ANNEX A-1                      
                             
              Net              
      Crossed Related   Interest   Admin. Mortgage   Monthly Debt Annual Debt   First   Partial IO Partial IO Loan
Loan # Seller Property Name Loan Borrower Rate % Fee % Rate % Accrual Type Service ($) Service ($) Note Date Payment Date Last IO Payment First P&I Payment
1 JPMCB 245 Park Avenue No No 3.66940 0.01315 3.65625 Actual/360 303,829.72 3,645,956.61 05/05/17 07/01/17    
2 JPMCB 211 Main Street No No 3.55470 0.01440 3.54030 Actual/360 195,878.25 2,350,538.96 03/28/17 05/06/17    
3 JPMCB Browning Place No No 5.34200 0.01880 5.32320 Actual/360 239,011.09 2,868,133.08 03/31/17 05/01/17    
4 JPMCB 740 Madison No No 4.00000 0.01440 3.98560 Actual/360 135,185.19 1,622,222.22 04/05/17 06/01/17    
5 JPMCB Diamond Hill Denver No No 5.14800 0.01880 5.12920 Actual/360 174,688.96 2,096,267.52 03/20/17 05/01/17 04/01/19 05/01/19
6 JPMCB Bingham Office Center No No 4.25387 0.06630 4.18757 Actual/360 152,571.63 1,830,859.56 05/01/17 06/01/17 05/01/18 06/01/18
7 JPMCB 2950 North Hollywood Way No No 4.73200 0.01880 4.71320 Actual/360 161,374.51 1,936,494.12 01/27/17 03/01/17    
8 JPMCB Marriott Colorado Springs No No 5.06000 0.03880 5.02120 Actual/360 139,096.27 1,669,155.24 01/31/17 03/01/17    
9 JPMCB Pillsbury Portfolio No No 5.23800 0.01880 5.21920 Actual/360 133,315.62 1,599,787.44 05/05/17 07/01/17    
9.01 JPMCB Allenwood                        
9.02 JPMCB Manor South                        
9.03 JPMCB Homestead                        
9.04 JPMCB Harborview                        
10 BSP Raytheon – 16800 Centretech No No 5.30000 0.01880 5.28120 Actual/360 103,889.81 1,246,677.72 12/16/16 02/06/17    
11 JPMCB Humblewood Center No No 4.57400 0.04880 4.52520 Actual/360 113,206.81 1,358,481.72 04/07/17 06/01/17 05/01/19 06/01/19
12 BSP Wellington Marketplace No No 5.12000 0.01880 5.10120 Actual/360 119,719.46 1,436,633.52 03/30/17 05/06/17 04/06/21 05/06/21
13 JPMCB Diamond Hill Apartments No Yes - Group 1 5.09600 0.04880 5.04720 Actual/360 118,038.12 1,416,457.44 11/02/16 01/01/17    
14 BSP Apex Fort Washington No No 5.28000 0.01880 5.26120 Actual/360 116,353.29 1,396,239.52 02/17/17 04/06/17 03/06/19 04/06/19
15 JPMCB Moffett Gateway No No 3.31940 0.01440 3.30500 Actual/360 97,202.66 1,166,431.89 09/22/16 11/01/16 10/01/21 11/01/21
16 BSP Walgreens / Rite Aid / Eckerd Portfolio No No 5.15000 0.01880 5.13120 Actual/360 112,521.83 1,350,261.96 04/07/17 06/06/17    
16.01 BSP Walgreens - Carolina                        
16.02 BSP Walgreens - Catano                        
16.03 BSP Eckerd (La-Z-Boy)                        
16.04 BSP Rite Aid - Shelby                        
16.05 BSP Rite Aid - Coldwater                        
17 SMF VI Fireside Self Storage Portfolio No No 4.88000 0.01880 4.86120 Actual/360 80,419.60 965,035.20 03/29/17 05/06/17 10/06/18 11/06/18
17.01 SMF VI Castleton Self Storage                        
17.02 SMF VI Raytown Storage                        
17.03 SMF VI State Street Storage                        
17.04 SMF VI Beachway Self Storage                        
17.05 SMF VI Delaware Storage                        
18 BSP Island View Crossing No No 5.40000 0.01880 5.38120 Actual/360 80,298.90 963,586.80 02/06/17 03/06/17 02/06/19 03/06/19
19 JPMCB Modesto Springhill Suites No Yes - Group 2 5.32000 0.01880 5.30120 Actual/360 79,029.72 948,356.64 12/22/16 02/01/17 01/01/20 02/01/20
20 BSP Home Depot - Bridgeport No No 5.15000 0.01880 5.13120 Actual/360 60,047.57 720,570.84 02/27/17 04/06/17    
21 BSP Romulus Airport Park No No 4.16000 0.01880 4.14120 Actual/360 46,747.04 560,964.48 03/22/17 05/06/17    
22 JPMCB Courtyard Marriott Clemson No No 4.63700 0.01880 4.61820 Actual/360 66,622.62 799,471.44 11/29/16 01/01/17    
23 SMF VI Knights Road Shopping Center No No 4.96200 0.01880 4.94320 Actual/360 66,812.70 801,752.40 04/06/17 05/06/17 04/06/19 05/06/19
24 SMF VI Monroe Park Tower No No 4.95100 0.01880 4.93220 Actual/360 65,981.51 791,778.12 02/28/17 04/06/17    
25 JPMCB Elk Grove Hampton Inn No Yes - Group 2 5.20600 0.01880 5.18720 Actual/360 57,695.57 692,346.84 12/28/16 02/01/17 01/01/20 02/01/20
26 SMF VI Atrium Office No No 5.11600 0.01880 5.09720 Actual/360 56,514.67 678,176.04 12/15/16 02/06/17 01/06/20 02/06/20
27 JPMCB Quail Creek No Yes - Group 1 5.06600 0.05880 5.00720 Actual/360 52,734.09 632,809.08 04/07/17 06/01/17    
28 SMF VI Holiday Inn Express - Augusta No No 4.98000 0.01880 4.96120 Actual/360 50,346.40 604,156.80 04/10/17 06/06/17    
29 SMF VI Romeo Commons No No 5.26700 0.06630 5.20070 Actual/360 51,867.85 622,414.20 03/03/17 04/06/17    
30 SMF VI 106th South Office Building No No 5.00500 0.01880 4.98620 Actual/360 49,415.71 592,988.52 03/31/17 05/06/17 04/06/21 05/06/21
31 SMF VI Barrington Town Center No No 4.91000 0.05880 4.85120 Actual/360 48,723.39 584,680.68 03/28/17 05/06/17 04/06/19 05/06/19
32 SMF VI Pangea 16 No No 4.71500 0.01880 4.69620 Actual/360 35,853.65 430,243.75 03/30/17 05/06/17    
32.01 SMF VI 7752 South Cornell Avenue                        
32.02 SMF VI 7120-7132 South Wabash Avenue                        
32.03 SMF VI 6832 South Crandon Avenue                        
32.04 SMF VI 14015 South Tracy Avenue                        
32.05 SMF VI 14021 South Tracy Avenue                        
32.06 SMF VI 3560 West Cermak Road                        
32.07 SMF VI 7654 South Marshfield Avenue                        
32.08 SMF VI 708 South Karlov Avenue                        
32.09 SMF VI 14119 South Tracy Avenue                        
32.10 SMF VI 701 North Lotus Avenue                        
32.11 SMF VI 404 South 4th Avenue                        
32.12 SMF VI 7254 South University Avenue                        
32.13 SMF VI 464 Gordon Avenue                        
32.14 SMF VI 470 Gordon Avenue                        
32.15 SMF VI 7210 South Yates Boulevard                        
32.16 SMF VI 7236 South Yates Boulevard                        
32.17 SMF VI 7249-7153 South Blackstone Avenue                        
32.18 SMF VI 14100 South Tracy Avenue                        
33 SMF VI Village Center Plaza No No 5.02000 0.01880 5.00120 Actual/360 44,657.70 535,892.40 03/31/17 05/06/17 04/06/19 05/06/19
34 JPMCB 1201 Oak Lawn No No 4.75000 0.01880 4.73120 Actual/360 43,035.91 516,430.92 04/07/17 06/01/17 05/01/20 06/01/20
35 BSP Chancellor Square Orlando No No 4.81000 0.01880 4.79120 Actual/360 40,051.84 480,622.08 03/17/17 05/06/17 04/06/22 05/06/22
36 SMF VI Paradise Victoria Village No No 4.81300 0.01880 4.79420 Actual/360 26,025.85 312,310.22 03/29/17 05/06/17    
37 BSP Rio Bravo Square No No 5.16000 0.01880 5.14120 Actual/360 34,165.16 409,981.92 04/25/17 06/06/17    
38 SMF VI Green River Promenade No No 4.89800 0.01880 4.87920 Actual/360 29,713.89 356,566.68 03/23/17 05/06/17    
39 BSP Sleep Inn Charlotte No No 5.27000 0.01880 5.25120 Actual/360 33,023.55 396,282.60 03/31/17 05/06/17    
40 BSP NW Florida Apartment Portfolio No No 5.53300 0.01880 5.51420 Actual/360 32,590.63 391,087.60 12/22/16 02/06/17    
40.01 BSP Southern Gardens                        
40.02 BSP Southern Breeze                        
40.03 BSP Southern Springs                        
41 SMF VI Airport Center Warehouses No No 5.11300 0.01880 5.09420 Actual/360 25,284.32 303,411.84 03/14/17 05/06/17 04/06/20 05/06/20
42 SMF VI 9600 Perry Highway No No 5.21600 0.05880 5.15720 Actual/360 21,866.46 262,397.52 03/23/17 05/06/17    

 

A-1-3 

 

 

ANNEX A-1                        
                               
                               
                               
      Rem. Rem.     Payment Grace Period Grace Period     Final   Maturity/ARD Maturity Prepayment
Loan # Seller Property Name Term Amort I/O Period Seasoning Due Date (Late Payment) (Default) Maturity Date ARD Loan Mat Date Balance ($) LTV % Provision (Payments)
1 JPMCB 245 Park Avenue 120 0 120 0 1 0 0 06/01/27 No   98,000,000 48.9% L(24),Def(92),O(4)
2 JPMCB 211 Main Street 82 0 84 2 6 0 0 04/06/24 No   65,219,000 57.9% Grtr1%orYM(26),DeforGrtr1%orYM(51),O(7)
3 JPMCB Browning Place 58 358 0 2 1 0 0 04/01/22 No   39,710,047 64.3% L(25),Grtr1%orYM(11),O(24)
4 JPMCB 740 Madison 119 0 120 1 1 0 0 05/01/27 Yes 05/01/29 40,000,000 60.0% L(25),Grtr1%orYM(92),O(3)
5 JPMCB Diamond Hill Denver 58 360 24 2 1 0 0 04/01/22 No   30,625,136 59.1% L(24),Grtr1%orYM(11),O(25)
6 JPMCB Bingham Office Center 119 360 12 1 1 0 5 (Once per year) 05/01/27 No   25,591,842 49.2% L(25),Grtr1%orYM(91),O(4)
7 JPMCB 2950 North Hollywood Way 116 356 0 4 1 5 5 02/01/27 No   25,254,754 39.5% L(28),Def(88),O(4)
8 JPMCB Marriott Colorado Springs 116 356 0 4 1 0 5 (Once per year) 02/01/27 No   21,193,253 51.9% L(25),Grtr1%orYM(93),O(2)
9 JPMCB Pillsbury Portfolio 84 360 0 0 1 0 0 06/01/24 No   21,511,582 53.9% L(24),Grtr1%orYM(57),O(3)
9.01 JPMCB Allenwood                     7,332,179    
9.02 JPMCB Manor South                     5,337,186    
9.03 JPMCB Homestead                     4,906,509    
9.04 JPMCB Harborview                     3,935,707    
10 BSP Raytheon – 16800 Centretech 115 0 120 5 6 0 0 01/06/27 No   23,200,000 56.6% L(29),Def(87),O(4)
11 JPMCB Humblewood Center 59 360 24 1 1 0 0 05/01/22 No   21,089,495 65.6% L(25),Def(32),O(3)
12 BSP Wellington Marketplace 118 360 48 2 6 0 0 04/06/27 No   19,935,614 58.7% L(26),Def(90),O(4)
13 JPMCB Diamond Hill Apartments 54 354 0 6 1 0 0 12/01/21 No   20,087,203 69.3% L(25),Grtr1%orYM(32),O(3)
14 BSP Apex Fort Washington 117 360 24 3 6 0 0 03/06/27 No   18,300,643 56.1% L(27),Def(89),O(4)
15 JPMCB Moffett Gateway 118 360 60 8 1 0 0 04/01/27 No   16,990,665 39.3% L(32),Def(87),O(7)
16 BSP Walgreens / Rite Aid / Eckerd Portfolio 119 335 0 1 6 0 0 05/06/27 No   16,002,700 56.6% L(25),Def(91),O(4)
16.01 BSP Walgreens - Carolina                     5,169,014    
16.02 BSP Walgreens - Catano                     4,885,780    
16.03 BSP Eckerd (La-Z-Boy)                     2,180,899    
16.04 BSP Rite Aid - Shelby                     2,053,444    
16.05 BSP Rite Aid - Coldwater                     1,713,563    
17 SMF VI Fireside Self Storage Portfolio 118 360 18 2 6 0 0 04/06/27 No   12,940,365 58.3% L(26),DeforGrtr1%orYM(89),O(5)
17.01 SMF VI Castleton Self Storage                     5,048,340    
17.02 SMF VI Raytown Storage                     2,428,315    
17.03 SMF VI State Street Storage                     2,300,509    
17.04 SMF VI Beachway Self Storage                     1,661,479    
17.05 SMF VI Delaware Storage                     1,501,722    
18 BSP Island View Crossing 116 360 24 4 6 0 0 02/06/27 No   12,494,943 62.5% L(28),Def(88),O(4)
19 JPMCB Modesto Springhill Suites 115 360 36 5 1 0 0 01/01/27 No   12,657,070 57.5% L(25),Grtr1%orYM(88),O(7)
20 BSP Home Depot - Bridgeport 117 0 120 3 6 0 0 03/06/27 Yes 03/06/37 13,800,000 66.5% L(27),Def(89),O(4)
21 BSP Romulus Airport Park 118 0 120 2 6 0 0 04/06/27 No   13,300,000 53.0% L(26),Def(90),O(4)
22 JPMCB Courtyard Marriott Clemson 114 354 0 6 1 0 0 12/01/26 No   10,509,659 54.2% L(25),Grtr1%orYM(92),O(3)
23 SMF VI Knights Road Shopping Center 118 360 24 2 6 0 0 04/06/27 No   10,806,241 57.2% L(26),Def(88),O(6)
24 SMF VI Monroe Park Tower 117 357 0 3 6 0 0 03/06/27 No   10,146,047 56.4% L(27),Def(89),O(4)
25 JPMCB Elk Grove Hampton Inn 115 360 36 5 1 0 0 01/01/27 No   9,336,537 56.6% L(25),Grtr1%orYM(88),O(7)
26 SMF VI Atrium Office 115 360 36 5 6 0 0 01/06/27 No   9,220,928 58.7% L(29),Def(87),O(4)
27 JPMCB Quail Creek 59 359 0 1 1 0 0 05/01/22 No   9,001,155 65.7% L(25),Grtr1%orYM(32),O(3)
28 SMF VI Holiday Inn Express - Augusta 119 359 0 1 6 0 0 05/06/27 No   7,723,458 47.7% L(25),Def(91),O(4)
29 SMF VI Romeo Commons 117 357 0 3 6 0 0 03/06/27 No   7,774,773 54.4% L(27),Def(89),O(4)
30 SMF VI 106th South Office Building 118 360 48 2 6 0 0 04/06/27 No   8,319,201 65.5% L(26),Def(90),O(4)
31 SMF VI Barrington Town Center 118 360 24 2 6 0 0 04/06/27 No   7,916,938 58.4% L(26),Def(90),O(4)
32 SMF VI Pangea 16 118 0 120 2 6 0 0 04/06/27 No   9,000,000 57.8% L(26),Def(88),O(6)
32.01 SMF VI 7752 South Cornell Avenue                     837,881    
32.02 SMF VI 7120-7132 South Wabash Avenue                     722,311    
32.03 SMF VI 6832 South Crandon Avenue                     664,526    
32.04 SMF VI 14015 South Tracy Avenue                     664,526    
32.05 SMF VI 14021 South Tracy Avenue                     664,526    
32.06 SMF VI 3560 West Cermak Road                     635,634    
32.07 SMF VI 7654 South Marshfield Avenue                     548,957    
32.08 SMF VI 708 South Karlov Avenue                     491,172    
32.09 SMF VI 14119 South Tracy Avenue                     462,279    
32.10 SMF VI 701 North Lotus Avenue                     462,279    
32.11 SMF VI 404 South 4th Avenue                     418,941    
32.12 SMF VI 7254 South University Avenue                     404,494    
32.13 SMF VI 464 Gordon Avenue                     375,602    
32.14 SMF VI 470 Gordon Avenue                     375,602    
32.15 SMF VI 7210 South Yates Boulevard                     375,602    
32.16 SMF VI 7236 South Yates Boulevard                     346,709    
32.17 SMF VI 7249-7153 South Blackstone Avenue                     317,817    
32.18 SMF VI 14100 South Tracy Avenue                     231,140    
33 SMF VI Village Center Plaza 118 360 24 2 6 0 0 04/06/27 No   7,185,915 61.4% L(26),Def(90),O(4)
34 JPMCB 1201 Oak Lawn 119 360 36 1 1 0 0 05/01/27 No   7,262,463 58.3% L(25),Grtr1%orYM(88),O(7)
35 BSP Chancellor Square Orlando 118 360 60 2 6 0 0 04/06/27 No   7,011,853 57.9% L(26),Def(90),O(4)
36 SMF VI Paradise Victoria Village 118 0 120 2 6 0 0 04/06/27 No   6,400,000 56.6% L(26),Grtr1%orYM(90),O(4)
37 BSP Rio Bravo Square 119 359 0 1 6 0 0 05/06/27 No   5,165,372 50.1% L(25),Def(91),O(4)
38 SMF VI Green River Promenade 118 358 0 2 6 0 0 04/06/27 No   4,588,541 51.6% L(26),Def(89),O(5)
39 BSP Sleep Inn Charlotte 118 298 0 2 6 0 0 04/06/27 No   4,152,470 37.7% L(26),Def(90),O(4)
40 BSP NW Florida Apartment Portfolio 115 295 0 5 6 0 0 01/06/27 No   4,260,932 47.1% L(29),Def(87),O(4)
40.01 BSP Southern Gardens                     2,209,499    
40.02 BSP Southern Breeze                     1,085,850    
40.03 BSP Southern Springs                     965,582    
41 SMF VI Airport Center Warehouses 118 360 36 2 6 0 0 04/06/27 No   4,126,044 60.7% L(26),Def(90),O(4)
42 SMF VI 9600 Perry Highway 118 358 0 2 6 0 0 04/06/27 No   3,290,864 59.8% L(26),Def(90),O(4)

 

A-1-4 

 

 

ANNEX A-1                        
                               
      HISTORICAL FINANCIALS
                               
      2014 2014 2014 2015 2015 2015 2016 2016 2016 Most Recent Most Recent Most Recent  
Loan # Seller Property Name Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($)  Revenues ($)  Total Expenses ($)  NOI ($) As of
1 JPMCB 245 Park Avenue 150,892,259 52,333,954 98,558,305 160,661,057 57,993,351 102,667,706 167,638,950 60,922,988 106,715,962 168,887,445 61,210,770 107,676,675 03/31/17
2 JPMCB 211 Main Street 11,835,263 2,081,659 9,753,604 11,986,057 2,163,738 9,822,319 12,007,034 2,236,172 9,770,862        
3 JPMCB Browning Place 6,144,019 3,194,602 2,949,417 7,435,852 3,261,721 4,174,131 8,300,907 3,417,243 4,883,664 8,406,717 3,212,096 5,194,621 03/31/17
4 JPMCB 740 Madison                          
5 JPMCB Diamond Hill Denver 5,854,668 2,937,952 2,916,716 5,790,661 2,995,682 2,794,979 6,304,497 3,025,349 3,279,149 6,391,274 3,071,486 3,319,789 02/28/17
6 JPMCB Bingham Office Center 6,722,025 3,177,278 3,544,747 6,576,486 2,943,902 3,632,584 6,734,658 2,982,522 3,752,136 6,895,740 3,016,212 3,879,529 03/31/17
7 JPMCB 2950 North Hollywood Way 5,105,150 1,700,492 3,404,658 5,029,262 1,780,780 3,248,482 4,017,945 1,620,021 2,397,924        
8 JPMCB Marriott Colorado Springs 10,369,468 8,398,943 1,970,525 11,971,052 8,933,127 3,037,925 13,297,687 9,761,080 3,536,607        
9 JPMCB Pillsbury Portfolio 10,393,960 7,933,460 2,460,500 10,574,861 8,061,459 2,513,402 10,862,145 7,744,898 3,117,248 10,971,262 7,798,216 3,173,046 03/31/17
9.01 JPMCB Allenwood 3,494,785 2,443,772 1,051,013 3,563,341 2,660,684 902,657 3,685,333 2,524,650 1,160,683 3,698,163 2,519,596 1,178,566 03/31/17
9.02 JPMCB Manor South 3,269,247 2,894,629 374,618 3,227,028 2,671,221 555,808 3,377,593 2,563,128 814,465 3,460,224 2,639,418 820,807 03/31/17
9.03 JPMCB Homestead 2,489,705 1,959,318 530,387 2,693,039 2,026,090 666,949 2,632,022 1,978,345 653,677 2,668,438 1,973,089 695,350 03/31/17
9.04 JPMCB Harborview 1,140,223 635,741 504,482 1,091,454 703,465 387,989 1,167,198 678,774 488,423 1,144,436 666,113 478,323 03/31/17
10 BSP Raytheon – 16800 Centretech       3,523,078 0 3,523,078 2,745,860 0 2,745,860 2,669,002 0 2,669,002 02/28/17
11 JPMCB Humblewood Center 3,716,067 966,919 2,749,148 3,398,817 1,048,936 2,349,881 3,826,363 1,146,252 2,680,111        
12 BSP Wellington Marketplace 2,722,227 992,122 1,730,105 2,824,577 992,742 1,831,835 2,966,717 1,055,813 1,910,904 3,028,863 1,063,730 1,965,133 02/28/17
13 JPMCB Diamond Hill Apartments 2,757,589 1,421,015 1,336,574 2,943,177 1,507,361 1,435,816 3,256,468 1,692,018 1,564,450 3,282,796 1,705,508 1,577,288 01/31/17
14 BSP Apex Fort Washington       6,620,651 3,686,902 2,933,749 5,049,485 3,355,461 1,694,024 5,108,224 3,202,404 1,905,820 02/28/17
15 JPMCB Moffett Gateway                          
16 BSP Walgreens / Rite Aid / Eckerd Portfolio 2,030,539 0 2,030,539 2,030,539 0 2,030,539 2,030,539 0 2,030,539        
16.01 BSP Walgreens - Carolina                          
16.02 BSP Walgreens - Catano                          
16.03 BSP Eckerd (La-Z-Boy)                          
16.04 BSP Rite Aid - Shelby                          
16.05 BSP Rite Aid - Coldwater                          
17 SMF VI Fireside Self Storage Portfolio 2,249,788 1,003,890 1,245,898 2,378,039 972,246 1,405,793 2,455,820 1,030,602 1,425,218 2,469,220 1,052,335 1,416,885 01/31/17
17.01 SMF VI Castleton Self Storage 723,707 281,181 442,526 728,101 272,682 455,419 741,157 293,850 447,307 748,288 296,436 451,852 01/31/17
17.02 SMF VI Raytown Storage 421,636 170,489 251,147 421,126 162,213 258,913 448,434 171,147 277,287 452,880 179,844 273,036 01/31/17
17.03 SMF VI State Street Storage 457,739 223,294 234,445 523,410 218,662 304,748 524,172 238,765 285,407 523,873 242,756 281,117 01/31/17
17.04 SMF VI Beachway Self Storage 345,650 158,162 187,488 363,236 155,123 208,114 381,900 165,346 216,554 382,821 168,128 214,693 01/31/17
17.05 SMF VI Delaware Storage 301,057 170,765 130,292 342,165 163,567 178,599 360,157 161,495 198,662 361,357 165,171 196,187 01/31/17
18 BSP Island View Crossing 1,786,583 931,921 854,662 2,673,250 1,275,719 1,397,531 2,733,785 1,456,919 1,276,866 2,795,622 1,507,966 1,287,656 01/31/17
19 JPMCB Modesto Springhill Suites 3,695,589 2,344,967 1,350,622 3,870,915 2,473,499 1,397,416 4,498,013 2,723,747 1,774,266 4,537,027 2,746,636 1,790,391 01/31/17
20 BSP Home Depot - Bridgeport                          
21 BSP Romulus Airport Park       2,885,618 1,210,984 1,674,634 3,304,299 1,122,398 2,181,901 3,294,785 1,179,748 2,115,037 01/31/17
22 JPMCB Courtyard Marriott Clemson 3,537,865 2,156,679 1,381,186 3,846,602 2,296,895 1,549,707 4,161,037 2,480,556 1,680,481 4,105,462 2,446,769 1,658,693 03/31/17
23 SMF VI Knights Road Shopping Center 1,591,676 468,339 1,123,337 1,664,898 403,325 1,261,573 1,957,104 475,259 1,481,845        
24 SMF VI Monroe Park Tower 1,833,622 1,037,601 796,021 2,393,776 1,079,589 1,314,188 2,409,964 968,478 1,441,486        
25 JPMCB Elk Grove Hampton Inn 2,833,594 2,040,940 792,654 3,546,351 2,337,904 1,208,447 3,887,731 2,526,114 1,361,617 3,898,322 2,523,980 1,374,342 01/31/17
26 SMF VI Atrium Office 1,281,508 527,128 754,381 1,344,299 499,002 845,297 1,531,542 502,152 1,029,390        
27 JPMCB Quail Creek       1,346,973 788,466 558,507 1,595,011 794,099 800,912 1,613,635 804,659 808,976 01/31/17
28 SMF VI Holiday Inn Express - Augusta       2,265,427 1,565,397 700,030 3,330,348 1,997,836 1,332,512 3,421,554 2,017,678 1,403,876 01/31/17
29 SMF VI Romeo Commons 1,479,332 535,982 943,350 1,407,676 550,858 856,818 1,465,092 497,532 967,560        
30 SMF VI 106th South Office Building 1,574,524 484,374 1,090,150 1,391,319 461,789 929,530 1,270,241 395,115 875,126        
31 SMF VI Barrington Town Center 1,611,985 598,907 1,013,078 1,618,162 597,045 1,021,116 1,653,289 543,190 1,110,099        
32 SMF VI Pangea 16                   1,234,001 837,615 396,386 01/31/17
32.01 SMF VI 7752 South Cornell Avenue                          
32.02 SMF VI 7120-7132 South Wabash Avenue                          
32.03 SMF VI 6832 South Crandon Avenue                          
32.04 SMF VI 14015 South Tracy Avenue                          
32.05 SMF VI 14021 South Tracy Avenue                          
32.06 SMF VI 3560 West Cermak Road                          
32.07 SMF VI 7654 South Marshfield Avenue                          
32.08 SMF VI 708 South Karlov Avenue                          
32.09 SMF VI 14119 South Tracy Avenue                          
32.10 SMF VI 701 North Lotus Avenue                          
32.11 SMF VI 404 South 4th Avenue                          
32.12 SMF VI 7254 South University Avenue                          
32.13 SMF VI 464 Gordon Avenue                          
32.14 SMF VI 470 Gordon Avenue                          
32.15 SMF VI 7210 South Yates Boulevard                          
32.16 SMF VI 7236 South Yates Boulevard                          
32.17 SMF VI 7249-7153 South Blackstone Avenue                          
32.18 SMF VI 14100 South Tracy Avenue                          
33 SMF VI Village Center Plaza 1,151,319 338,422 812,898 1,120,402 365,169 755,233 1,173,786 378,211 795,574        
34 JPMCB 1201 Oak Lawn                          
35 BSP Chancellor Square Orlando 941,209 293,338 647,870 701,732 299,948 401,784 1,074,338 307,211 767,128        
36 SMF VI Paradise Victoria Village 755,546 223,759 531,787 801,120 205,396 595,724 831,782 196,840 634,942        
37 BSP Rio Bravo Square 900,355 299,995 600,360 947,630 293,879 653,751 965,762 295,113 670,649 979,524 290,165 689,359 03/31/17
38 SMF VI Green River Promenade 360,413 213,865 146,548 512,634 220,805 291,829 720,275 234,503 485,772        
39 BSP Sleep Inn Charlotte 2,128,297 1,359,831 768,466 2,244,234 1,239,041 1,005,193 2,512,526 1,353,912 1,158,614 2,437,252 1,372,124 1,065,128 02/28/17
40 BSP NW Florida Apartment Portfolio 1,130,012 389,082 740,930 1,157,198 346,452 810,746 1,207,127 382,643 824,484 1,216,201 381,352 834,849 03/31/17
40.01 BSP Southern Gardens 560,712 191,541 369,171 547,907 161,334 386,572 588,513 181,464 407,050 599,643 177,720 421,923 03/31/17
40.02 BSP Southern Breeze 287,980 105,568 182,413 308,708 91,495 217,213 331,263 101,149 230,114 327,590 99,985 227,605 03/31/17
40.03 BSP Southern Springs 281,320 91,974 189,346 300,584 93,623 206,961 287,351 100,031 187,321 288,968 103,647 185,320 03/31/17
41 SMF VI Airport Center Warehouses 508,996 102,464 406,532 538,670 96,941 441,729 610,358 107,078 503,280 593,796 103,264 490,532 01/31/17
42 SMF VI 9600 Perry Highway 772,636 336,233 436,403 771,009 341,498 429,511 796,387 338,323 458,064 793,951 343,759 450,192 02/28/17

 

A-1-5 

 

 

ANNEX A-1                            
                                 
      UW                          
      Economic UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF   Ground Lease Ground Lease  
Loan # Seller Property Name Occupancy % Revenues ($) Expenses ($) NOI ($)  Items ($) NCF ($)  NOI DSCR DSCR Debt Yield % Debt Yield % Title Type  Expiration  Extension Terms PML %
1 JPMCB 245 Park Avenue 91.5% 177,756,680 62,448,738 115,307,942 5,743,040 109,564,903 2.87 2.73 10.7% 10.1% Fee      
2 JPMCB 211 Main Street 98.0% 19,906,520 4,533,300 15,373,221 83,453 15,289,768 2.51 2.49 9.0% 9.0% Fee     18%
3 JPMCB Browning Place 85.0% 8,090,202 3,443,212 4,646,990 789,530 3,857,461 1.62 1.34 10.9% 9.0% Fee      
4 JPMCB 740 Madison 96.5% 8,850,115 1,681,076 7,169,038 4,976 7,164,062 1.96 1.96 8.0% 8.0% Fee      
5 JPMCB Diamond Hill Denver 74.2% 6,444,581 3,056,508 3,388,073 511,930 2,876,143 1.62 1.37 10.6% 9.0% Fee      
6 JPMCB Bingham Office Center 83.6% 7,251,878 3,017,488 4,234,390 589,209 3,645,181 2.31 1.99 13.7% 11.8% Fee      
7 JPMCB 2950 North Hollywood Way 95.0% 5,627,133 1,839,907 3,787,226 377,434 3,409,792 1.96 1.76 12.3% 11.1% Fee     15%
8 JPMCB Marriott Colorado Springs 68.9% 13,298,302 9,835,601 3,462,701 0 3,462,701 2.07 2.07 13.5% 13.5% Fee      
9 JPMCB Pillsbury Portfolio 88.1% 10,816,423 8,252,740 2,563,683 85,750 2,477,933 1.60 1.55 10.6% 10.2% Fee      
9.01 JPMCB Allenwood 88.0% 3,660,416 2,668,654 991,762 29,050 962,712         Fee      
9.02 JPMCB Manor South 93.0% 3,497,260 2,786,643 710,617 21,700 688,917         Fee      
9.03 JPMCB Homestead 93.0% 2,550,658 2,109,434 441,224 19,600 421,624         Fee      
9.04 JPMCB Harborview 75.0% 1,108,089 688,009 420,080 15,400 404,680         Fee      
10 BSP Raytheon – 16800 Centretech 95.0% 2,462,368 50,000 2,412,368 151,750 2,260,618 1.94 1.81 10.4% 9.7% Fee      
11 JPMCB Humblewood Center 88.8% 3,719,654 1,041,724 2,677,930 211,299 2,466,630 1.97 1.82 12.1% 11.1% Fee      
12 BSP Wellington Marketplace 92.9% 3,212,027 1,078,158 2,133,868 126,909 2,006,959 1.49 1.40 9.7% 9.1% Fee      
13 JPMCB Diamond Hill Apartments 91.8% 3,493,364 1,569,455 1,923,909 75,250 1,848,659 1.36 1.31 8.9% 8.6% Fee      
14 BSP Apex Fort Washington 89.1% 9,066,246 3,535,452 5,530,794 464,463 5,066,331 1.53 1.40 10.1% 9.3% Fee      
15 JPMCB Moffett Gateway 95.0% 35,097,235 6,170,971 28,926,265 1,294,985 27,631,280 2.04 1.95 11.9% 11.4% Fee     15%
16 BSP Walgreens / Rite Aid / Eckerd Portfolio 95.8% 1,832,785 61,607 1,771,178 37,169 1,734,009 1.31 1.28 8.9% 8.7% Fee     Various
16.01 BSP Walgreens - Carolina                     Fee     10%
16.02 BSP Walgreens - Catano                     Fee     10%
16.03 BSP Eckerd (La-Z-Boy)                     Fee      
16.04 BSP Rite Aid - Shelby                     Fee      
16.05 BSP Rite Aid - Coldwater                     Fee      
17 SMF VI Fireside Self Storage Portfolio 83.2% 2,469,220 1,045,785 1,423,435 26,695 1,396,740 1.48 1.45 9.4% 9.2% Fee      
17.01 SMF VI Castleton Self Storage 86.1% 748,288 294,643 453,645 8,361 445,284         Fee      
17.02 SMF VI Raytown Storage 78.5% 452,880 178,353 274,527 6,126 268,401         Fee      
17.03 SMF VI State Street Storage 79.9% 523,873 241,374 282,499 6,012 276,487         Fee      
17.04 SMF VI Beachway Self Storage 83.2% 382,821 167,350 215,471 3,938 211,533         Fee      
17.05 SMF VI Delaware Storage 88.2% 361,357 164,065 197,292 2,258 195,034         Fee      
18 BSP Island View Crossing 89.0% 3,171,290 1,566,040 1,605,250 132,979 1,472,271 1.67 1.53 11.2% 10.3% Fee      
19 JPMCB Modesto Springhill Suites 84.2% 4,524,936 2,750,147 1,774,790 0 1,774,790 1.87 1.87 12.5% 12.5% Fee     11%
20 BSP Home Depot - Bridgeport 97.5% 1,173,725 54,647 1,119,077 16,050 1,103,027 1.55 1.53 8.1% 8.0% Fee      
21 BSP Romulus Airport Park 86.2% 3,313,693 1,254,428 2,059,265 206,071 1,853,194 3.67 3.30 15.5% 13.9% Fee      
22 JPMCB Courtyard Marriott Clemson 70.7% 4,105,462 2,417,006 1,688,456 0 1,688,456 2.11 2.11 13.1% 13.1% Fee      
23 SMF VI Knights Road Shopping Center 92.7% 1,839,042 444,564 1,394,477 79,930 1,314,548 1.74 1.64 11.2% 10.5% Fee      
24 SMF VI Monroe Park Tower 89.1% 2,843,070 969,481 1,873,589 151,204 1,722,385 2.37 2.18 15.2% 14.0% Fee      
25 JPMCB Elk Grove Hampton Inn 76.7% 3,657,121 2,424,227 1,232,894 0 1,232,894 1.78 1.78 11.7% 11.7% Fee     10%
26 SMF VI Atrium Office 84.0% 1,484,137 501,362 982,775 99,547 883,228 1.45 1.30 9.5% 8.5% Fee     8%
27 JPMCB Quail Creek 91.4% 1,713,610 750,529 963,081 48,000 915,081 1.52 1.45 9.9% 9.4% Fee      
28 SMF VI Holiday Inn Express - Augusta 66.4% 3,412,426 2,050,072 1,362,354 0 1,362,354 2.25 2.25 14.5% 14.5% Fee      
29 SMF VI Romeo Commons 95.0% 1,476,618 486,121 990,496 85,438 905,058 1.59 1.45 10.6% 9.7% Fee      
30 SMF VI 106th South Office Building 95.0% 1,403,877 424,958 978,918 41,290 937,628 1.65 1.58 10.6% 10.2% Fee     8%
31 SMF VI Barrington Town Center 93.3% 1,589,123 518,244 1,070,879 95,354 975,525 1.83 1.67 11.7% 10.6% Fee      
32 SMF VI Pangea 16 90.1% 1,991,263 836,164 1,155,099 53,000 1,102,099 2.68 2.56 12.8% 12.2% Fee      
32.01 SMF VI 7752 South Cornell Avenue                     Fee      
32.02 SMF VI 7120-7132 South Wabash Avenue                     Fee      
32.03 SMF VI 6832 South Crandon Avenue                     Fee      
32.04 SMF VI 14015 South Tracy Avenue                     Fee      
32.05 SMF VI 14021 South Tracy Avenue                     Fee      
32.06 SMF VI 3560 West Cermak Road                     Fee      
32.07 SMF VI 7654 South Marshfield Avenue                     Fee      
32.08 SMF VI 708 South Karlov Avenue                     Fee      
32.09 SMF VI 14119 South Tracy Avenue                     Fee      
32.10 SMF VI 701 North Lotus Avenue                     Fee      
32.11 SMF VI 404 South 4th Avenue                     Fee      
32.12 SMF VI 7254 South University Avenue                     Fee      
32.13 SMF VI 464 Gordon Avenue                     Fee      
32.14 SMF VI 470 Gordon Avenue                     Fee      
32.15 SMF VI 7210 South Yates Boulevard                     Fee      
32.16 SMF VI 7236 South Yates Boulevard                     Fee      
32.17 SMF VI 7249-7153 South Blackstone Avenue                     Fee      
32.18 SMF VI 14100 South Tracy Avenue                     Fee      
33 SMF VI Village Center Plaza 94.2% 1,160,903 389,300 771,603 55,975 715,627 1.44 1.34 9.3% 8.6% Fee      
34 JPMCB 1201 Oak Lawn 95.0% 909,470 182,662 726,808 57,157 669,650 1.41 1.30 8.8% 8.1% Fee      
35 BSP Chancellor Square Orlando 90.0% 1,489,544 385,913 1,103,632 127,601 976,031 2.30 2.03 14.5% 12.8% Fee      
36 SMF VI Paradise Victoria Village 95.0% 859,721 217,325 642,396 32,407 609,989 2.06 1.95 10.0% 9.5% Fee     11%
37 BSP Rio Bravo Square 74.6% 948,368 269,942 678,425 50,207 628,218 1.65 1.53 10.9% 10.1% Fee      
38 SMF VI Green River Promenade 92.6% 818,293 251,530 566,763 42,695 524,067 1.59 1.47 10.1% 9.4% Fee     12%
39 BSP Sleep Inn Charlotte 65.7% 2,437,252 1,374,125 1,063,127 0 1,063,127 2.68 2.68 19.4% 19.4% Fee      
40 BSP NW Florida Apartment Portfolio 90.3% 1,259,691 490,954 768,736 57,750 710,986 1.97 1.82 14.2% 13.1% Fee      
40.01 BSP Southern Gardens 89.0% 607,887 223,202 384,685 27,720 356,965         Fee      
40.02 BSP Southern Breeze 92.1% 315,795 128,691 187,104 11,880 175,224         Fee      
40.03 BSP Southern Springs 91.1% 336,009 139,061 196,947 18,150 178,797         Fee      
41 SMF VI Airport Center Warehouses 95.0% 587,661 118,823 468,839 22,860 445,979 1.55 1.47 10.1% 9.6% Fee      
42 SMF VI 9600 Perry Highway 93.1% 769,500 339,329 430,171 45,388 384,783 1.64 1.47 10.8% 9.7% Fee      

 

A-1-6 

 

 

ANNEX A-1                  
                       
      UPFRONT ESCROW
                       
      Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other Other Upfront
Loan # Seller Property Name Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)
1 JPMCB 245 Park Avenue 47,738 0 0 0 0 227,000 0 11,431,608 Outstanding Rollover/Free Rent Reserve
2 JPMCB 211 Main Street 0 0 0 0 0 0 0 0  
3 JPMCB Browning Place 14,017 0 0 3,000,000 408,036 0 0 82,765 Outstanding TI/LC Reserve
4 JPMCB 740 Madison 0 0 0 0 2,595,218 0 5,190,000 2,000,000 Rent Credit Reserve
5 JPMCB Diamond Hill Denver 6,236 376,875 0 546,767 0 0 0 238,645 Outstanding TI/LC Reserve: 188,558; Free Rent Reserve: 50,087
6 JPMCB Bingham Office Center 200,000 0 0 800,000 469,845 0 0 305,292 Outstanding TI/LC Reserve: 176,839; Free Rent Reserve: 128,453
7 JPMCB 2950 North Hollywood Way 0 0 0 0 227,454 0 0 12,569,711 Outstanding TI/LC Reserve: 9,314,933; Free Rent Reserve: 3,254,778
8 JPMCB Marriott Colorado Springs 32,612 0 0 0 0 0 0 8,023,640 PIP Reserve
9 JPMCB Pillsbury Portfolio 7,146 0 0 0 83,197 0 0 0  
9.01 JPMCB Allenwood                  
9.02 JPMCB Manor South                  
9.03 JPMCB Homestead                  
9.04 JPMCB Harborview                  
10 BSP Raytheon – 16800 Centretech 0 0 0 0 0 0 0 0  
11 JPMCB Humblewood Center 5,527 145,976 0 12,500 247,149 0 0 458,874 Roof Reserve: 275,124.35; Outstanding TI/LC Reserve: 183,750
12 BSP Wellington Marketplace 0 11,838 0 0 252,213 128,781 0 524,193 Rocky’s Ace Hardware Reserve: 500,000; Once Upon a Child Reserve: 24,193
13 JPMCB Diamond Hill Apartments 500,000 0 0 0 330,620 0 0 0  
14 BSP Apex Fort Washington 0 125,581 0 704,651 349,538 14,782 0 6,693,098 Concessions Reserve: 2,736,408.23; Outstanding TI/LC Reserve: 2,206,689.39; AstraZeneca TI/LC Reserve: 1,750,000
15 JPMCB Moffett Gateway 0 0 0 0 180,864 0 0 86,961,915 Outstanding TI/LC Reserve: 49,386,882; Free Rent Reserve: 37,575,033
16 BSP Walgreens / Rite Aid / Eckerd Portfolio 0 0 0 0 0 5,519 0 0  
16.01 BSP Walgreens - Carolina                  
16.02 BSP Walgreens - Catano                  
16.03 BSP Eckerd (La-Z-Boy)                  
16.04 BSP Rite Aid - Shelby                  
16.05 BSP Rite Aid - Coldwater                  
17 SMF VI Fireside Self Storage Portfolio 0 0 0 0 80,564 4,975 0 0  
17.01 SMF VI Castleton Self Storage                  
17.02 SMF VI Raytown Storage                  
17.03 SMF VI State Street Storage                  
17.04 SMF VI Beachway Self Storage                  
17.05 SMF VI Delaware Storage                  
18 BSP Island View Crossing 0 0 0 400,000 282,191 20,567 0 0  
19 JPMCB Modesto Springhill Suites 20,226 0 0 0 48,848 0 0 0  
20 BSP Home Depot - Bridgeport 0 0 0 0 0 18,184 0 0  
21 BSP Romulus Airport Park 0 169,750 0 250,000 0 0 0 0  
22 JPMCB Courtyard Marriott Clemson 13,825 0 0 0 10,165 1,000 0 1,024,686 PIP Reserve
23 SMF VI Knights Road Shopping Center 0 38,250 0 50,000 38,334 5,176 0 0  
24 SMF VI Monroe Park Tower 0 0 0 200,000 89,738 39,140 0 229,100 Elevator Renovation Reserve
25 JPMCB Elk Grove Hampton Inn 16,039 0 0 0 37,787 0 0 0  
26 SMF VI Atrium Office 0 25,200 0 240,000 48,117 17,846 0 0  
27 JPMCB Quail Creek 4,000 18,000 0 0 56,667 0 0 0  
28 SMF VI Holiday Inn Express - Augusta 250,000 0 0 0 43,194 16,323 50,346 0  
29 SMF VI Romeo Commons 0 78,108 0 100,000 84,432 8,673 0 370,447 Major Tenant TI/LC Reserve: 303,327.53; Free Rent Reserve: 67,119.06
30 SMF VI 106th South Office Building 0 0 0 365,000 71,989 4,561 0 31,682 Outstanding TI/LC Reserve
31 SMF VI Barrington Town Center 0 24,375 0 500,000 76,649 5,341 0 75,244 Cinemark Reserve
32 SMF VI Pangea 16 0 0 0 0 48,433 46,094 0 0  
32.01 SMF VI 7752 South Cornell Avenue                  
32.02 SMF VI 7120-7132 South Wabash Avenue                  
32.03 SMF VI 6832 South Crandon Avenue                  
32.04 SMF VI 14015 South Tracy Avenue                  
32.05 SMF VI 14021 South Tracy Avenue                  
32.06 SMF VI 3560 West Cermak Road                  
32.07 SMF VI 7654 South Marshfield Avenue                  
32.08 SMF VI 708 South Karlov Avenue                  
32.09 SMF VI 14119 South Tracy Avenue                  
32.10 SMF VI 701 North Lotus Avenue                  
32.11 SMF VI 404 South 4th Avenue                  
32.12 SMF VI 7254 South University Avenue                  
32.13 SMF VI 464 Gordon Avenue                  
32.14 SMF VI 470 Gordon Avenue                  
32.15 SMF VI 7210 South Yates Boulevard                  
32.16 SMF VI 7236 South Yates Boulevard                  
32.17 SMF VI 7249-7153 South Blackstone Avenue                  
32.18 SMF VI 14100 South Tracy Avenue                  
33 SMF VI Village Center Plaza 0 0 0 0 61,004 48,827 0 500,000 StarTex Reserve
34 JPMCB 1201 Oak Lawn 496 0 0 4,130 34,069 0 0 1,140,241 Outstanding TI/LC Reserve: 806,078; Free Rent Reserve: 334,163
35 BSP Chancellor Square Orlando 0 0 0 0 75,247 7,981 0 231,537 Occupancy Reserve
36 SMF VI Paradise Victoria Village 0 0 0 0 5,340 8,165 0 9,263 Wingstop Allowance Reserve
37 BSP Rio Bravo Square 66,262 0 0 100,000 9,842 15,000 0 1,256,492 dd’s Termination Reserve: 1,250,000; Unfunded Potential Obligation Reserve: 6,491.52
38 SMF VI Green River Promenade 0 0 0 0 18,734 5,807 0 0  
39 BSP Sleep Inn Charlotte 0 0 0 0 34,125 7,296 0 21,875 PIP Reserve
40 BSP NW Florida Apartment Portfolio 0 118,283 0 0 16,083 57,287 0 0  
40.01 BSP Southern Gardens                  
40.02 BSP Southern Breeze                  
40.03 BSP Southern Springs                  
41 SMF VI Airport Center Warehouses 0 14,688 0 100,000 24,786 7,710 0 0  
42 SMF VI 9600 Perry Highway 0 0 0 100,000 48,799 8,591 0 0  

 

A-1-7 

 

 

ANNEX A-1                
                     
        MONTHLY ESCROW
                     
        Monthly Capex Monthly Envir. Monthly TI/LC Monthly RE Tax Monthly Ins. Monthly Other Other Monthly
Loan # Seller Property Name   Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)
1 JPMCB 245 Park Avenue   47,738 0 Springing 3,878,518 113,500 0  
2 JPMCB 211 Main Street   Springing 0 Springing Springing Springing 0  
3 JPMCB Browning Place   14,017 0 Springing 102,009 Springing 0  
4 JPMCB 740 Madison   0 0 0 Springing Springing 0  
5 JPMCB Diamond Hill Denver   6,236 0 46,767 78,939 Springing 0  
6 JPMCB Bingham Office Center   8,706 0 65,297 58,731 Springing 0  
7 JPMCB 2950 North Hollywood Way   2,083 0 Springing 45,491 Springing 0  
8 JPMCB Marriott Colorado Springs   3% of Gross Revenues 0 0 23,000 Springing Springing PIP Reserve
9 JPMCB Pillsbury Portfolio   7,146 0 0 23,865 Springing 0  
9.01 JPMCB Allenwood                
9.02 JPMCB Manor South                
9.03 JPMCB Homestead                
9.04 JPMCB Harborview                
10 BSP Raytheon – 16800 Centretech   Springing 0 13,549 Springing Springing 0  
11 JPMCB Humblewood Center   5,527 0 12,500 49,430 Springing 0  
12 BSP Wellington Marketplace   2,365 0 9,461 42,036 9,199 0  
13 JPMCB Diamond Hill Apartments   8,750 0 0 27,643 Springing 0  
14 BSP Apex Fort Washington   6,472 0 32,360 69,908 7,391 0  
15 JPMCB Moffett Gateway   0 0 0 180,864 Springing 0  
16 BSP Walgreens / Rite Aid / Eckerd Portfolio   843 0 2,811 Springing 552 0  
16.01 BSP Walgreens - Carolina                
16.02 BSP Walgreens - Catano                
16.03 BSP Eckerd (La-Z-Boy)                
16.04 BSP Rite Aid - Shelby                
16.05 BSP Rite Aid - Coldwater                
17 SMF VI Fireside Self Storage Portfolio   2,225 0 0 25,229 1,658 672 Castleton Access Maintenance Reserve: 671.96; Property Improvements Reserve: Springing
17.01 SMF VI Castleton Self Storage                
17.02 SMF VI Raytown Storage                
17.03 SMF VI State Street Storage                
17.04 SMF VI Beachway Self Storage                
17.05 SMF VI Delaware Storage                
18 BSP Island View Crossing   3,153 0 11,262 47,032 2,571 0  
19 JPMCB Modesto Springhill Suites   4% of Gross Revenues 0 0 8,142 Springing Springing PIP Reserve
20 BSP Home Depot - Bridgeport   Springing 0 0 Springing 2,598 0  
21 BSP Romulus Airport Park   8,118 0 0 Springing Springing Springing Condo Reserve
22 JPMCB Courtyard Marriott Clemson   4% of Gross Revenues 0 0 10,165 Springing Springing PIP Reserve
23 SMF VI Knights Road Shopping Center   1,254 0 4,700 12,778 2,588 0  
24 SMF VI Monroe Park Tower   933 0 11,667 17,948 6,523 0  
25 JPMCB Elk Grove Hampton Inn   4% of Gross Revenues 0 0 9,447 Springing Springing PIP Reserve
26 SMF VI Atrium Office   1,914 0 6,382 9,624 1,373 10,742 Significant Tenant Reserve
27 JPMCB Quail Creek   4,000 0 0 11,333 Springing 0  
28 SMF VI Holiday Inn Express - Augusta   5% of Gross Revenues 0 0 6,171 2,332 Springing PIP Reserve; Hotel Tax Reserve
29 SMF VI Romeo Commons   1,320 0 4,790 11,441 1,239 0  
30 SMF VI 106th South Office Building   620 0 Springing 11,998 1,520 0  
31 SMF VI Barrington Town Center   1,878 0 Springing 19,162 2,670 0  
32 SMF VI Pangea 16   4,417 0 0 16,144 3,841 0  
32.01 SMF VI 7752 South Cornell Avenue                
32.02 SMF VI 7120-7132 South Wabash Avenue                
32.03 SMF VI 6832 South Crandon Avenue                
32.04 SMF VI 14015 South Tracy Avenue                
32.05 SMF VI 14021 South Tracy Avenue                
32.06 SMF VI 3560 West Cermak Road                
32.07 SMF VI 7654 South Marshfield Avenue                
32.08 SMF VI 708 South Karlov Avenue                
32.09 SMF VI 14119 South Tracy Avenue                
32.10 SMF VI 701 North Lotus Avenue                
32.11 SMF VI 404 South 4th Avenue                
32.12 SMF VI 7254 South University Avenue                
32.13 SMF VI 464 Gordon Avenue                
32.14 SMF VI 470 Gordon Avenue                
32.15 SMF VI 7210 South Yates Boulevard                
32.16 SMF VI 7236 South Yates Boulevard                
32.17 SMF VI 7249-7153 South Blackstone Avenue                
32.18 SMF VI 14100 South Tracy Avenue                
33 SMF VI Village Center Plaza   649 0 2,500 15,251 3,488 0  
34 JPMCB 1201 Oak Lawn   496 0 4,130 8,517 Springing 0  
35 BSP Chancellor Square Orlando   1,772 0 8,861 12,541 3,991 Springing Specified Tenant Reserve
36 SMF VI Paradise Victoria Village   500 0 1,515 5,340 742 0  
37 BSP Rio Bravo Square   1,158 0 3,859 4,921 1,111 0  
38 SMF VI Green River Promenade   504 0 2,547 6,245 645 0  
39 BSP Sleep Inn Charlotte   5% of Gross Revenues 0 0 4,266 1,459 Springing PIP Reserve
40 BSP NW Florida Apartment Portfolio   4,813 0 0 5,361 5,729 0  
40.01 BSP Southern Gardens                
40.02 BSP Southern Breeze                
40.03 BSP Southern Springs                
41 SMF VI Airport Center Warehouses   0 0 Springing 4,131 1,464 0  
42 SMF VI 9600 Perry Highway   740 0 3,700 7,156 1,432 0  

 

A-1-8 

 

 

ANNEX A-1                
                     
        RESERVE CAPS
                     
        CapEx Envir. TI/LC RE Tax Insur. Debt Service Other
Loan # Seller Property Name   Reserve Cap ($) Reserve Cap ($) Reserve Cap ($) Reserve Cap ($) Reserve Cap ($) Reserve Cap ($) Reserve Cap ($)
1 JPMCB 245 Park Avenue                
2 JPMCB 211 Main Street   183,597   1,251,798        
3 JPMCB Browning Place   504,605   1,991,862        
4 JPMCB 740 Madison                
5 JPMCB Diamond Hill Denver                
6 JPMCB Bingham Office Center       2,500,000        
7 JPMCB 2950 North Hollywood Way                
8 JPMCB Marriott Colorado Springs                
9 JPMCB Pillsbury Portfolio                
9.01 JPMCB Allenwood                
9.02 JPMCB Manor South                
9.03 JPMCB Homestead                
9.04 JPMCB Harborview                
10 BSP Raytheon – 16800 Centretech                
11 JPMCB Humblewood Center       675,000        
12 BSP Wellington Marketplace       400,000        
13 JPMCB Diamond Hill Apartments                
14 BSP Apex Fort Washington                
15 JPMCB Moffett Gateway                
16 BSP Walgreens / Rite Aid / Eckerd Portfolio                
16.01 BSP Walgreens - Carolina                
16.02 BSP Walgreens - Catano                
16.03 BSP Eckerd (La-Z-Boy)                
16.04 BSP Rite Aid - Shelby                
16.05 BSP Rite Aid - Coldwater                
17 SMF VI Fireside Self Storage Portfolio                
17.01 SMF VI Castleton Self Storage                
17.02 SMF VI Raytown Storage                
17.03 SMF VI State Street Storage                
17.04 SMF VI Beachway Self Storage                
17.05 SMF VI Delaware Storage                
18 BSP Island View Crossing       600,000        
19 JPMCB Modesto Springhill Suites                
20 BSP Home Depot - Bridgeport                
21 BSP Romulus Airport Park                
22 JPMCB Courtyard Marriott Clemson                
23 SMF VI Knights Road Shopping Center       165,000        
24 SMF VI Monroe Park Tower                
25 JPMCB Elk Grove Hampton Inn                
26 SMF VI Atrium Office       390,000        
27 JPMCB Quail Creek                
28 SMF VI Holiday Inn Express - Augusta             50,346  
29 SMF VI Romeo Commons       250,000        
30 SMF VI 106th South Office Building       365,000        
31 SMF VI Barrington Town Center   112,500   500,000        
32 SMF VI Pangea 16   159,000            
32.01 SMF VI 7752 South Cornell Avenue                
32.02 SMF VI 7120-7132 South Wabash Avenue                
32.03 SMF VI 6832 South Crandon Avenue                
32.04 SMF VI 14015 South Tracy Avenue                
32.05 SMF VI 14021 South Tracy Avenue                
32.06 SMF VI 3560 West Cermak Road                
32.07 SMF VI 7654 South Marshfield Avenue                
32.08 SMF VI 708 South Karlov Avenue                
32.09 SMF VI 14119 South Tracy Avenue                
32.10 SMF VI 701 North Lotus Avenue                
32.11 SMF VI 404 South 4th Avenue                
32.12 SMF VI 7254 South University Avenue                
32.13 SMF VI 464 Gordon Avenue                
32.14 SMF VI 470 Gordon Avenue                
32.15 SMF VI 7210 South Yates Boulevard                
32.16 SMF VI 7236 South Yates Boulevard                
32.17 SMF VI 7249-7153 South Blackstone Avenue                
32.18 SMF VI 14100 South Tracy Avenue                
33 SMF VI Village Center Plaza   23,364   125,000        
34 JPMCB 1201 Oak Lawn   17,843   247,813        
35 BSP Chancellor Square Orlando                
36 SMF VI Paradise Victoria Village       150,000        
37 BSP Rio Bravo Square       235,000        
38 SMF VI Green River Promenade       150,000        
39 BSP Sleep Inn Charlotte                
40 BSP NW Florida Apartment Portfolio                
40.01 BSP Southern Gardens                
40.02 BSP Southern Breeze                
40.03 BSP Southern Springs                
41 SMF VI Airport Center Warehouses       100,000        
42 SMF VI 9600 Perry Highway                

 

A-1-9 

 

 

ANNEX A-1                                    
                                         
          LARGEST TENANT   2nd LARGEST TENANT   3rd LARGEST TENANT   4th LARGEST TENANT  
                                         
        Single     Lease       Lease       Lease       Lease  
Loan # Seller Property Name   Tenant Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration   3rd Largest Tenant Unit Size Expiration   4th Largest Tenant Unit Size Expiration  
1 JPMCB 245 Park Avenue   No Société Générale 562,347 10/31/32   JPMorgan Chase Bank, National Association 225,438 10/31/22   Major League Baseball 220,565 10/31/22   Angelo Gordon 113,405 05/31/26  
2 JPMCB 211 Main Street   Yes Charles Schwab 417,266 04/30/28                          
3 JPMCB Browning Place   No Pacific Union Financial, LLC 88,220 11/30/18   Telvista, Inc. 72,192 04/30/21   NTT Data Consulting, Inc. 62,044 11/30/19   Medestar 25,113 05/31/22  
4 JPMCB 740 Madison   Yes Bottega Veneta 27,753 09/30/38   HNA Group 5,423 03/31/22                  
5 JPMCB Diamond Hill Denver   No Midtown Occupational Health 21,662 03/31/28   Urban Drainage & Flood Control District 15,418 05/31/18   Wright Water Engineers 13,107 08/31/19   Concentra Medical Centers 12,642 03/31/21  
6 JPMCB Bingham Office Center   No Comcast 72,053 08/31/19   Group Associates Inc. 21,940 01/31/18   United Physicians Inc 20,391 10/31/24   Jacobs Engineering Group, Inc. 18,972 07/31/21  
7 JPMCB 2950 North Hollywood Way   No Entertainment Partners 150,035 03/31/29   Starbucks 8,297 02/28/19   Giant Interactive LLC 4,219 05/31/20          
8 JPMCB Marriott Colorado Springs   No                                
9 JPMCB Pillsbury Portfolio   No                                
9.01 JPMCB Allenwood   No                                
9.02 JPMCB Manor South   No                                
9.03 JPMCB Homestead   No                                
9.04 JPMCB Harborview   No                                
10 BSP Raytheon – 16800 Centretech   Yes Raytheon 216,786 09/30/26                          
11 JPMCB Humblewood Center   No Conn’s 55,322 09/30/26   Petco 12,500 01/31/27   Walgreens 10,575 01/31/21   Skechers 10,250 02/28/27  
12 BSP Wellington Marketplace   No Rocky’s Ace Hardware 23,411 07/31/18   Beall’s Outlet 22,888 11/01/18   Movies at Wellington 20,490 11/30/20   Walgreens 13,386 02/28/33  
13 JPMCB Diamond Hill Apartments   No                                
14 BSP Apex Fort Washington   No Nutrisystem 119,767 07/31/22   Lincoln Investment Planning 52,767 06/30/27   Impax Laboratories, Inc. 47,379 08/31/27   AstraZeneca Pharmaceuticals 45,484 08/31/24  
15 JPMCB Moffett Gateway   Yes Google 612,691 03/31/27                          
16 BSP Walgreens / Rite Aid / Eckerd Portfolio   Yes                                
16.01 BSP Walgreens - Carolina   Yes Walgreens 15,660 09/30/31                          
16.02 BSP Walgreens - Catano   Yes Walgreens 15,750 09/30/30                          
16.03 BSP Eckerd (La-Z-Boy)   Yes La-Z-Boy 13,824 03/31/24                          
16.04 BSP Rite Aid - Shelby   Yes Rite Aid 11,180 07/31/29                          
16.05 BSP Rite Aid - Coldwater   Yes Rite Aid 11,060 11/30/28                          
17 SMF VI Fireside Self Storage Portfolio   No                                
17.01 SMF VI Castleton Self Storage   No                                
17.02 SMF VI Raytown Storage   No                                
17.03 SMF VI State Street Storage   No                                
17.04 SMF VI Beachway Self Storage   No                                
17.05 SMF VI Delaware Storage   No                                
18 BSP Island View Crossing   No Lenox Corporation 100,927 04/01/25   Strategic Distribution, Inc. 31,000 12/31/23   Staples Contract and Commercial, Inc. 16,884 12/31/18   Allied Electronics 10,572 05/31/27  
19 JPMCB Modesto Springhill Suites   No                                
20 BSP Home Depot - Bridgeport   Yes The Home Depot 107,000 01/31/37                          
21 BSP Romulus Airport Park   No Roadrunner Transportation 61,944 03/31/18   Central States Trucking Co. 46,387 02/28/18   UPS Supply Chain Solutions 37,966 06/30/17   Joseph Cory Holdings, LLC 36,658 07/31/18  
22 JPMCB Courtyard Marriott Clemson   No                                
23 SMF VI Knights Road Shopping Center   No Save-A-Lot 16,824 05/31/25   Rite Aid 15,162 02/28/30   Empire Beauty School 13,812 09/30/18   Santucci’s Square Pizza 5,038 11/30/24  
24 SMF VI Monroe Park Tower   No HCA Realty, Inc 35,821 03/31/22   Fowler White Boggs, PA 13,018 11/30/18   Bryant Miller Olive PA 12,130 05/31/20   Enterprise Florida, Inc. 10,689 12/31/21  
25 JPMCB Elk Grove Hampton Inn   No                                
26 SMF VI Atrium Office   No Lebeau - Thelen 18,735 12/31/18   Barbich Hooper King Dill Hoffman Accountancy Corporation 13,314 11/15/19   AECOM 12,722 11/30/18   Gentiva Health Services 5,007 08/31/18  
27 JPMCB Quail Creek   No                                
28 SMF VI Holiday Inn Express - Augusta   No                                
29 SMF VI Romeo Commons   No Duluth Trading Post 16,474 01/31/28   Dollar Tree 10,685 01/31/21   Goldfish Swim School 10,357 03/31/24   Trek Bicycle Store 9,916 08/31/24  
30 SMF VI 106th South Office Building   No Saygus 25,990 05/31/20   UBIC 11,476 10/31/20   4Life Research 9,956 03/31/21   Towers Property Management 4,549 11/30/19  
31 SMF VI Barrington Town Center   No Cinemark 37,983 03/31/21   Doogan’s of Aurora 11,000 12/31/18   Dollar Tree 10,722 02/28/21   Howard Hanna 10,000 03/31/25  
32 SMF VI Pangea 16   No                                
32.01 SMF VI 7752 South Cornell Avenue   No                                
32.02 SMF VI 7120-7132 South Wabash Avenue   No                                
32.03 SMF VI 6832 South Crandon Avenue   No                                
32.04 SMF VI 14015 South Tracy Avenue   No                                
32.05 SMF VI 14021 South Tracy Avenue   No                                
32.06 SMF VI 3560 West Cermak Road   No                                
32.07 SMF VI 7654 South Marshfield Avenue   No                                
32.08 SMF VI 708 South Karlov Avenue   No                                
32.09 SMF VI 14119 South Tracy Avenue   No                                
32.10 SMF VI 701 North Lotus Avenue   No                                
32.11 SMF VI 404 South 4th Avenue   No                                
32.12 SMF VI 7254 South University Avenue   No                                
32.13 SMF VI 464 Gordon Avenue   No                                
32.14 SMF VI 470 Gordon Avenue   No                                
32.15 SMF VI 7210 South Yates Boulevard   No                                
32.16 SMF VI 7236 South Yates Boulevard   No                                
32.17 SMF VI 7249-7153 South Blackstone Avenue   No                                
32.18 SMF VI 14100 South Tracy Avenue   No                                
33 SMF VI Village Center Plaza   No La Finca Restaurant 6,000 05/31/21   Sola Salon Studios 5,065 08/31/23   Katy ATA 4,743 11/30/22   StarTex Title Agency 3,580 09/30/17  
34 JPMCB 1201 Oak Lawn   No Haas 15,620 12/31/27   Tile Shop 10,300 06/30/26   Bungalow 5 6,480 07/31/20   GR Home 4,000 03/31/20  
35 BSP Chancellor Square Orlando   No Quest Diagnostics Clinical Laboratories 29,722 06/30/20   Oasis Pharmacy East, Inc. 16,893 02/28/22   Southern Technical Institute, LLC 10,329 04/30/27   Digital Consulting & Software Services Inc 9,544 01/31/18  
36 SMF VI Paradise Victoria Village   No Rabobank 4,138 01/29/22   Chipotle Mexican Grill 2,475 07/17/18   Jasmine Thai Fusion 2,460 01/31/18   Peet’s Coffee & Tea 1,800 11/30/18  
37 BSP Rio Bravo Square   No dd’s Discounts 22,433 01/31/23   Goodwill Industries 11,530 08/31/20   Aaron’s Rental 8,300 07/31/20   Dollar Tree 8,030 12/31/21  
38 SMF VI Green River Promenade   No Romp-O-Rama 9,998 03/31/27   Corona Hills Fitness 5,776 09/30/23   J. Sushi Restaurant 3,000 09/30/19   Big Al’s Pizza 2,755 01/31/21  
39 BSP Sleep Inn Charlotte   No                                
40 BSP NW Florida Apartment Portfolio   No                                
40.01 BSP Southern Gardens   No                                
40.02 BSP Southern Breeze   No                                
40.03 BSP Southern Springs   No                                
41 SMF VI Airport Center Warehouses   No Magna Medical Equipment Corp. 3,335 10/31/17   Ramon Ortiz 1,870 06/30/17   Miami Events Group, LLC 1,870 06/30/17   G & E Logistic, Inc. 1,805 03/31/18  
42 SMF VI 9600 Perry Highway   No Coldwell Banker 22,303 12/31/22   Perry Park Lanes 11,997 12/31/21   First National Bank 2,346 09/30/24   Soccer Source 1,951 07/31/18  

 

A-1-10 

 

 

ANNEX A-1                
                     
        5th LARGEST TENANT        
                     
            Lease   Loan   Lockbox
Loan # Seller Property Name   5th Largest Tenant Unit Size Expiration   Purpose Principal / Carveout Guarantor  (Y/N)
1 JPMCB 245 Park Avenue   Rabobank 109,657 09/30/26   Acquisition 181 West Madison Holding LLC Yes
2 JPMCB 211 Main Street           Acquisition Blackstone Property Partners Lower Fund 1 L.P. Yes
3 JPMCB Browning Place   GSA 24,204 04/16/24   Refinance Transcontinental Realty Investors, Inc. Yes
4 JPMCB 740 Madison           Refinance Wildenstein & Co. Inc. Yes
5 JPMCB Diamond Hill Denver   CHER, LLC 12,011 04/30/22   Refinance Gemini-Rosemont Realty LLC Yes
6 JPMCB Bingham Office Center   Concentra Health Services, Inc. 17,193 11/30/17   Refinance The Farbman Family #2, LLC Yes
7 JPMCB 2950 North Hollywood Way           Recapitalization Treeview Income Properties Holdco LLC Yes
8 JPMCB Marriott Colorado Springs           Acquisition Julie A. Dumon, Trustee of the Julie A. Dumon Trust dated March 24, 2006, Julie A. Dumon, Graham Hershman, Michael S. Payne Yes
9 JPMCB Pillsbury Portfolio           Acquisition ELCM HCRE Operating Entity I LLC Yes
9.01 JPMCB Allenwood                
9.02 JPMCB Manor South                
9.03 JPMCB Homestead                
9.04 JPMCB Harborview                
10 BSP Raytheon – 16800 Centretech           Refinance Villanova Equities, LLC, Travis King, Corey Eagle Yes
11 JPMCB Humblewood Center   IHOP 5,170 12/31/19   Acquisition Forge Real Estate Partners III, LP Yes
12 BSP Wellington Marketplace   You Fit Health Clubs 10,350 04/30/22   Refinance Thomas J. Cannon Yes
13 JPMCB Diamond Hill Apartments           Refinance Swapnil Agarwal Yes
14 BSP Apex Fort Washington   Citizens Bank of Pennsylvania 37,860 12/31/24   Acquisition Edward N. Antoian Yes
15 JPMCB Moffett Gateway           Refinance Joseph K. Paul, Jay Paul Revocable Living Trust Dated November 9, 1999, as Amended and Restated on March 19, 2010, Paul Guarantor LLC Yes
16 BSP Walgreens / Rite Aid / Eckerd Portfolio           Refinance Yehuda Cohen Yes
16.01 BSP Walgreens - Carolina                
16.02 BSP Walgreens - Catano                
16.03 BSP Eckerd (La-Z-Boy)                
16.04 BSP Rite Aid - Shelby                
16.05 BSP Rite Aid - Coldwater                
17 SMF VI Fireside Self Storage Portfolio           Acquisition Kristie L. Bailey, Michael Bailey No
17.01 SMF VI Castleton Self Storage                
17.02 SMF VI Raytown Storage                
17.03 SMF VI State Street Storage                
17.04 SMF VI Beachway Self Storage                
17.05 SMF VI Delaware Storage                
18 BSP Island View Crossing   1SEO.com 9,939 12/31/22   Acquisition Ephraim Hasenfeld Yes
19 JPMCB Modesto Springhill Suites           Refinance Atrium Leveraged Loan Fund, LLC Yes
20 BSP Home Depot - Bridgeport           Refinance Virginia Lee Paul, Anderson/Paul Family Trust Dated August 25, 1993 Yes
21 BSP Romulus Airport Park   U.S. Quality, Inc. 35,044 01/31/19   Refinance Francis Greenburger Yes
22 JPMCB Courtyard Marriott Clemson           Refinance Matthew A. Mills, J.T. Norville, David Robert Yes
23 SMF VI Knights Road Shopping Center   BB&T 4,546 06/30/25   Acquisition Norman Cahan Yes
24 SMF VI Monroe Park Tower   Baker, Donelson, Bearman, Caldwell & Berkowitz 8,185 09/30/21   Acquisition Bart C. Warner, Bart C. Warner Revocable Trust Yes
25 JPMCB Elk Grove Hampton Inn           Refinance Atrium Leveraged Loan Fund, LLC Yes
26 SMF VI Atrium Office   Lockheed Martin Corporation 1,858 02/28/21   Refinance Jeffrey A. Wohler, Robert J. Fena Yes
27 JPMCB Quail Creek           Refinance Swapnil Agarwal Yes
28 SMF VI Holiday Inn Express - Augusta           Refinance Subhash Patel, Vijay Patel Yes
29 SMF VI Romeo Commons   Dragon Phoenix Chinese 6,930 12/31/24   Refinance Redico Properties LLC Yes
30 SMF VI 106th South Office Building   Momentum Development Group 4,387 05/31/20   Refinance Morris R. Sterrett Yes
31 SMF VI Barrington Town Center   University Health Center 7,488 02/28/22   Acquisition Robert A. Kantor Yes
32 SMF VI Pangea 16           Recapitalization Pangea Properties No
32.01 SMF VI 7752 South Cornell Avenue                
32.02 SMF VI 7120-7132 South Wabash Avenue                
32.03 SMF VI 6832 South Crandon Avenue                
32.04 SMF VI 14015 South Tracy Avenue                
32.05 SMF VI 14021 South Tracy Avenue                
32.06 SMF VI 3560 West Cermak Road                
32.07 SMF VI 7654 South Marshfield Avenue                
32.08 SMF VI 708 South Karlov Avenue                
32.09 SMF VI 14119 South Tracy Avenue                
32.10 SMF VI 701 North Lotus Avenue                
32.11 SMF VI 404 South 4th Avenue                
32.12 SMF VI 7254 South University Avenue                
32.13 SMF VI 464 Gordon Avenue                
32.14 SMF VI 470 Gordon Avenue                
32.15 SMF VI 7210 South Yates Boulevard                
32.16 SMF VI 7236 South Yates Boulevard                
32.17 SMF VI 7249-7153 South Blackstone Avenue                
32.18 SMF VI 14100 South Tracy Avenue                
33 SMF VI Village Center Plaza   Dr. Katie To DDS 2,500 05/31/20   Refinance Kenneth Howard Boone Yes
34 JPMCB 1201 Oak Lawn   El Bolero 3,250 04/30/25   Acquisition William L. Hutchinson Yes
35 BSP Chancellor Square Orlando   UniWorld International, Inc. 8,549 12/31/20   Acquisition Sebastian Barbagallo Yes
36 SMF VI Paradise Victoria Village   Jersey Mike’s Subs 1,524 07/31/19   Refinance Edwin Flint Moore Yes
37 BSP Rio Bravo Square   New Mexico Motor Vehicle Department 5,675 12/31/19   Refinance Gary D. Goodman Yes
38 SMF VI Green River Promenade   Pivot Charter School Riverside 2,222 10/31/20   Refinance Steven E. Wise Yes
39 BSP Sleep Inn Charlotte           Refinance Nitin Shah, Neil Amin Yes
40 BSP NW Florida Apartment Portfolio           Refinance Gordon C. MacLean Yes
40.01 BSP Southern Gardens                
40.02 BSP Southern Breeze                
40.03 BSP Southern Springs                
41 SMF VI Airport Center Warehouses   American Mechanical and Hydraulic, Inc. 1,500 01/31/20   Refinance Jeffrey D. Cornfeld Yes
42 SMF VI 9600 Perry Highway   Brusters Ice Cream 1,900 12/31/19   Refinance William C. Rudolph, James A. Rudolph Yes

 

A-1-11 

 

 

ANNEX A-1                                      
                                           
          Pari Passu Debt   Additional Debt   Total Debt
        Cash Management   Pari Passu Pari Passu Pari Passu Total Cut-off         Additional       Total Debt   Total Debt  
      Lockbox 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  Type (Y/N) (Y/N) Cut-Off Balance Cut-Off Balance Passu Debt   Permitted (Y/N) Exist (Y/N) Debt Type(s) Date Balance Interest Rate  Cut-off Balance  DSCR Current LTV %  Debt Yield %
1 JPMCB 245 Park Avenue Hard Springing Yes No 98,000,000 982,000,000 1,080,000,000   No Yes Subordinate Debt (120,000,000)/Mezzanine Loans (568,000,000) 688,000,000 5.28990   1,768,000,000 1.42 80.0% 6.5%  
2 JPMCB 211 Main Street Hard Springing Yes No 65,219,000 105,000,000 170,219,000   No Yes B-Note 25,000,000 4.90000   195,219,000 2.07 66.4% 7.9%  
3 JPMCB Browning Place Hard In Place No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
4 JPMCB 740 Madison Springing Springing Yes No 40,000,000 50,000,000 90,000,000   No No NAP NAP NAP   90,000,000 1.96 60.0% 8.0%  
5 JPMCB Diamond Hill Denver Hard In Place No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
6 JPMCB Bingham Office Center Hard Springing No NAP NAP NAP NAP   No Yes Mezzanine Loan 8,000,000 9.50000   39,000,000 1.40 75.0% 10.9%  
7 JPMCB 2950 North Hollywood Way Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
8 JPMCB Marriott Colorado Springs Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
9 JPMCB Pillsbury Portfolio Soft Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
9.01 JPMCB Allenwood                               NAP NAP NAP  
9.02 JPMCB Manor South                               NAP NAP NAP  
9.03 JPMCB Homestead                               NAP NAP NAP  
9.04 JPMCB Harborview                               NAP NAP NAP  
10 BSP Raytheon – 16800 Centretech Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
11 JPMCB Humblewood Center Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
12 BSP Wellington Marketplace Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
13 JPMCB Diamond Hill Apartments Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
14 BSP Apex Fort Washington Hard Springing Yes No 21,000,000 33,500,000 54,500,000   No No NAP NAP NAP   54,500,000 1.40 64.4% 10.1%  
15 JPMCB Moffett Gateway Hard In Place Yes No 20,000,000 223,000,000 243,000,000   No Yes B-Note (102,000,000)/Mezzanine Loan (50,000,000) 152,000,000 5.44408   395,000,000 1.22 75.2% 7.3%  
16 BSP Walgreens / Rite Aid / Eckerd Portfolio Hard In Place No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
16.01 BSP Walgreens - Carolina                               NAP NAP NAP  
16.02 BSP Walgreens - Catano                               NAP NAP NAP  
16.03 BSP Eckerd (La-Z-Boy)                               NAP NAP NAP  
16.04 BSP Rite Aid - Shelby                               NAP NAP NAP  
16.05 BSP Rite Aid - Coldwater                               NAP NAP NAP  
17 SMF VI Fireside Self Storage Portfolio None None No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
17.01 SMF VI Castleton Self Storage                               NAP NAP NAP  
17.02 SMF VI Raytown Storage                               NAP NAP NAP  
17.03 SMF VI State Street Storage                               NAP NAP NAP  
17.04 SMF VI Beachway Self Storage                               NAP NAP NAP  
17.05 SMF VI Delaware Storage                               NAP NAP NAP  
18 BSP Island View Crossing Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
19 JPMCB Modesto Springhill Suites Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
20 BSP Home Depot - Bridgeport Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
21 BSP Romulus Airport Park Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
22 JPMCB Courtyard Marriott Clemson Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
23 SMF VI Knights Road Shopping Center Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
24 SMF VI Monroe Park Tower Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
25 JPMCB Elk Grove Hampton Inn Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
26 SMF VI Atrium Office Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
27 JPMCB Quail Creek Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
28 SMF VI Holiday Inn Express - Augusta Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
29 SMF VI Romeo Commons Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
30 SMF VI 106th South Office Building Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
31 SMF VI Barrington Town Center Soft Springing No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP  
32 SMF VI Pangea 16 None None No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP  
32.01 SMF VI 7752 South Cornell Avenue                               NAP NAP NAP  
32.02 SMF VI 7120-7132 South Wabash Avenue                               NAP NAP NAP  
32.03 SMF VI 6832 South Crandon Avenue                               NAP NAP NAP  
32.04 SMF VI 14015 South Tracy Avenue                               NAP NAP NAP  
32.05 SMF VI 14021 South Tracy Avenue                               NAP NAP NAP  
32.06 SMF VI 3560 West Cermak Road                               NAP NAP NAP  
32.07 SMF VI 7654 South Marshfield Avenue                               NAP NAP NAP  
32.08 SMF VI 708 South Karlov Avenue                               NAP NAP NAP  
32.09 SMF VI 14119 South Tracy Avenue                               NAP NAP NAP  
32.10 SMF VI 701 North Lotus Avenue                               NAP NAP NAP  
32.11 SMF VI 404 South 4th Avenue                               NAP NAP NAP  
32.12 SMF VI 7254 South University Avenue                               NAP NAP NAP  
32.13 SMF VI 464 Gordon Avenue                               NAP NAP NAP  
32.14 SMF VI 470 Gordon Avenue                               NAP NAP NAP  
32.15 SMF VI 7210 South Yates Boulevard                               NAP NAP NAP  
32.16 SMF VI 7236 South Yates Boulevard                               NAP NAP NAP  
32.17 SMF VI 7249-7153 South Blackstone Avenue                               NAP NAP NAP  
32.18 SMF VI 14100 South Tracy Avenue                               NAP NAP NAP  
33 SMF VI Village Center Plaza Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
34 JPMCB 1201 Oak Lawn Hard In Place No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
35 BSP Chancellor Square Orlando Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
36 SMF VI Paradise Victoria Village Hard In Place No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
37 BSP Rio Bravo Square Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
38 SMF VI Green River Promenade Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
39 BSP Sleep Inn Charlotte Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
40 BSP NW Florida Apartment Portfolio Springing Springing No NAP NAP NAP NAP   No Yes Mezzanine Loan 749,074 12.00284   6,158,057 1.44 68.1% 12.5%  
40.01 BSP Southern Gardens                               1.44 68.1% 12.5%  
40.02 BSP Southern Breeze                               1.44 68.1% 12.5%  
40.03 BSP Southern Springs                               1.44 68.1% 12.5%  
41 SMF VI Airport Center Warehouses Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
42 SMF VI 9600 Perry Highway Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  

 

A-1-12 

 

 

ANNEX A-1                                  
                                       
        HOTEL OPERATING STATISTICS  
                                       
        2014 2014 2014 2015 2015 2015 2016 2016 2016 Most Recent Most Recent Most Recent UW UW UW  
Loan # Seller Property Name   Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #
1 JPMCB 245 Park Avenue                                 1
2 JPMCB 211 Main Street                                 2
3 JPMCB Browning Place                                 3
4 JPMCB 740 Madison                                 4
5 JPMCB Diamond Hill Denver                                 5
6 JPMCB Bingham Office Center                                 6
7 JPMCB 2950 North Hollywood Way                                 7
8 JPMCB Marriott Colorado Springs   57.9% 110.95 64.25 61.1% 119.29 72.86 68.9% 123.61 85.12       68.9% 123.61 85.12 8
9 JPMCB Pillsbury Portfolio                                 9
9.01 JPMCB Allenwood                                 9.01
9.02 JPMCB Manor South                                 9.02
9.03 JPMCB Homestead                                 9.03
9.04 JPMCB Harborview                                 9.04
10 BSP Raytheon – 16800 Centretech                                 10
11 JPMCB Humblewood Center                                 11
12 BSP Wellington Marketplace                                 12
13 JPMCB Diamond Hill Apartments                                 13
14 BSP Apex Fort Washington                                 14
15 JPMCB Moffett Gateway                                 15
16 BSP Walgreens / Rite Aid / Eckerd Portfolio                                 16
16.01 BSP Walgreens - Carolina                                 16.01
16.02 BSP Walgreens - Catano                                 16.02
16.03 BSP Eckerd (La-Z-Boy)                                 16.03
16.04 BSP Rite Aid - Shelby                                 16.04
16.05 BSP Rite Aid - Coldwater                                 16.05
17 SMF VI Fireside Self Storage Portfolio                                 17
17.01 SMF VI Castleton Self Storage                                 17.01
17.02 SMF VI Raytown Storage                                 17.02
17.03 SMF VI State Street Storage                                 17.03
17.04 SMF VI Beachway Self Storage                                 17.04
17.05 SMF VI Delaware Storage                                 17.05
18 BSP Island View Crossing                                 18
19 JPMCB Modesto Springhill Suites   74.4% 120.03 89.31 74.7% 125.36 93.66 83.9% 128.73 108.00 84.2% 129.31 108.92 84.2% 129.31 108.92 19
20 BSP Home Depot - Bridgeport                                 20
21 BSP Romulus Airport Park                                 21
22 JPMCB Courtyard Marriott Clemson   68.4% 119.38 81.61 69.5% 127.82 88.77 72.3% 132.18 95.62 70.9% 133.37 94.58 70.7% 133.37 94.32 22
23 SMF VI Knights Road Shopping Center                                 23
24 SMF VI Monroe Park Tower                                 24
25 JPMCB Elk Grove Hampton Inn   69.9% 98.76 69.08 76.7% 112.19 86.05 77.3% 121.50 93.95 77.1% 122.16 94.14 76.7% 115.51 88.60 25
26 SMF VI Atrium Office                                 26
27 JPMCB Quail Creek                                 27
28 SMF VI Holiday Inn Express - Augusta         56.2% 111.64 62.74 64.5% 117.75 75.90 66.4% 117.49 78.02 66.4% 117.49 78.02 28
29 SMF VI Romeo Commons                                 29
30 SMF VI 106th South Office Building                                 30
31 SMF VI Barrington Town Center                                 31
32 SMF VI Pangea 16                                 32
32.01 SMF VI 7752 South Cornell Avenue                                 32.01
32.02 SMF VI 7120-7132 South Wabash Avenue                                 32.02
32.03 SMF VI 6832 South Crandon Avenue                                 32.03
32.04 SMF VI 14015 South Tracy Avenue                                 32.04
32.05 SMF VI 14021 South Tracy Avenue                                 32.05
32.06 SMF VI 3560 West Cermak Road                                 32.06
32.07 SMF VI 7654 South Marshfield Avenue                                 32.07
32.08 SMF VI 708 South Karlov Avenue                                 32.08
32.09 SMF VI 14119 South Tracy Avenue                                 32.09
32.10 SMF VI 701 North Lotus Avenue                                 32.10
32.11 SMF VI 404 South 4th Avenue                                 32.11
32.12 SMF VI 7254 South University Avenue                                 32.12
32.13 SMF VI 464 Gordon Avenue                                 32.13
32.14 SMF VI 470 Gordon Avenue                                 32.14
32.15 SMF VI 7210 South Yates Boulevard                                 32.15
32.16 SMF VI 7236 South Yates Boulevard                                 32.16
32.17 SMF VI 7249-7153 South Blackstone Avenue                                 32.17
32.18 SMF VI 14100 South Tracy Avenue                                 32.18
33 SMF VI Village Center Plaza                                 33
34 JPMCB 1201 Oak Lawn                                 34
35 BSP Chancellor Square Orlando                                 35
36 SMF VI Paradise Victoria Village                                 36
37 BSP Rio Bravo Square                                 37
38 SMF VI Green River Promenade                                 38
39 BSP Sleep Inn Charlotte   63.8% 76.14 48.59 62.2% 82.37 51.24 67.4% 83.13 56.00 65.7% 82.93 54.48 65.7% 82.93 54.48 39
40 BSP NW Florida Apartment Portfolio                                 40
40.01 BSP Southern Gardens                                 40.01
40.02 BSP Southern Breeze                                 40.02
40.03 BSP Southern Springs                                 40.03
41 SMF VI Airport Center Warehouses                                 41
42 SMF VI 9600 Perry Highway                                 42

 

A-1-13