FWP 1 n980_anxa1-x5.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-206361-11
     

 

  

     
 

 

Free Writing Prospectus dated July 13, 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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   Year   Unit of   Occupancy
Loan # Seller(1) Property Name Street Address City State Zip Code County Properties Type Subtype Year Built Renovated Units(2)  Measure Occupancy %(3) Date
1 JPMCB 245 Park Avenue 245 Park Avenue New York NY 10167 New York 1 Office CBD 1965 2006 1,723,993 Square Feet 91.1% 02/28/17
2 JPMCB Gateway Net Lease Portfolio Various Various Various Various Various 41 Various Various Various Various 5,296,943 Square Feet 100.0% 07/05/17
2.01 JPMCB BAE Facility 4300 Airport Expressway Fort Wayne IN 46809 Allen 1 Industrial Warehouse 2015   333,750 Square Feet 100.0% 07/05/17
2.02 JPMCB FedEx Ground (Stratford) 825 Lordship Boulevard Stratford CT 06615 Fairfield 1 Industrial Warehouse/Distribution 2016   225,198 Square Feet 100.0% 07/05/17
2.03 JPMCB FedEx (Baltimore) 6021 Bethlehem Boulevard Edgemere MD 21219 Baltimore 1 Industrial Warehouse/Distribution 2016   306,016 Square Feet 100.0% 07/05/17
2.04 JPMCB Harman Becker 30001 Cabot Drive Novi MI 48377 Oakland 1 Office Suburban 2015   188,042 Square Feet 100.0% 07/05/17
2.05 JPMCB GE Aviation (Lafayette) 3720 US Highway 52 South Lafayette IN 47905 Tippecanoe 1 Industrial Warehouse 2015   306,406 Square Feet 100.0% 07/05/17
2.06 JPMCB GoDaddy 2155 East GoDaddy Way Tempe AZ 85284 Maricopa 1 Office Suburban 2014   150,000 Square Feet 100.0% 07/05/17
2.07 JPMCB Carrier 16011 Applewhite Road San Antonio TX 78264 Bexar 1 Industrial Warehouse/Distribution 2014   517,000 Square Feet 100.0% 07/05/17
2.08 JPMCB Emerus 8686 New Trails Drive The Woodlands TX 77381 Montgomery 1 Office Suburban 2000   95,640 Square Feet 100.0% 07/05/17
2.09 JPMCB Cardinal Health 6000 Rosa Parks Boulevard Detroit MI 48208 Wayne 1 Industrial Warehouse/Distribution 2015   275,951 Square Feet 100.0% 07/05/17
2.10 JPMCB Tyco Electronics 501 Shenandoah Drive Shakopee MN 55379 Scott 1 Industrial Flex 2014   176,648 Square Feet 100.0% 07/05/17
2.11 JPMCB FCA/Caterpillar 2348 FM 464 Seguin TX 78155 Guadalupe 1 Industrial Warehouse/Distribution 2012   300,000 Square Feet 100.0% 07/05/17
2.12 JPMCB FedEx Ground (Staunton) 7 Industry Way Staunton VA 24401 Staunton City 1 Industrial Warehouse/Distribution 2016   225,198 Square Feet 100.0% 07/05/17
2.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park 1 & 3 World Packaging Circle Franklin WI 53132 Milwaukee 1 Industrial Warehouse 2006   205,000 Square Feet 100.0% 07/05/17
2.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park 2 & 4 World Packaging Circle Franklin WI 53132 Milwaukee 1 Industrial Warehouse 2006   218,000 Square Feet 100.0% 07/05/17
2.15 JPMCB T-Mobile Call Center 820 Tom Martin Drive Birmingham AL 35211 Jefferson 1 Office Suburban 1996 2014 66,500 Square Feet 100.0% 07/05/17
2.16 JPMCB Sikorsky Aircraft R&D Facility 1727 South Main Street Dallas TX 75261 Dallas 1 Industrial Flex 2008   150,975 Square Feet 100.0% 07/05/17
2.17 JPMCB Vatterott College 8580 Evans Avenue Berkeley MO 63134 Saint Louis 1 Office Suburban 2007   90,000 Square Feet 100.0% 07/05/17
2.18 JPMCB Comcast 12645 Corporate Lakes Drive Fort Myers FL 33913 Lee 1 Office Suburban 2008   57,260 Square Feet 100.0% 07/05/17
2.19 JPMCB Alfa Laval Plant 5400 International Trade Drive Richmond VA 23231 Henrico 1 Industrial Warehouse 1990 2005 180,252 Square Feet 100.0% 07/05/17
2.20 JPMCB LKQ (New Braunfels) 5545 Goodwin Lane New Braunfels TX 78130 Guadalupe 1 Industrial Warehouse/Distribution 2016   98,771 Square Feet 100.0% 07/05/17
2.21 JPMCB Hitachi 1375 North 28th Avenue Irving TX 75063 Dallas 1 Office Suburban 2000 2012 72,056 Square Feet 100.0% 07/05/17
2.22 JPMCB Cameron International 2503 South Main Street Mansfield PA 16933 Tioga 1 Industrial Warehouse 2013   75,000 Square Feet 100.0% 07/05/17
2.23 JPMCB Alliance Data Systems Office 220 West Schrock Road Westerville OH 43081 Franklin 1 Office Suburban 1990 2005 100,800 Square Feet 100.0% 07/05/17
2.24 JPMCB Synchrony Financial 140 Wekiva Springs Road Longwood FL 32779 Seminole 1 Industrial Flex 1983   67,775 Square Feet 100.0% 07/05/17
2.25 JPMCB Baxalta (Barry Pointe) 9500 Northeast 82nd Terrace Kansas City MO 64158 Clay 1 Office Medical 2017   16,686 Square Feet 100.0% 07/05/17
2.26 JPMCB Baxalta (Casselberry) 1385 State Road 436 Casselberry FL 32707 Seminole 1 Office Medical 2017   16,694 Square Feet 100.0% 07/05/17
2.27 JPMCB Baxalta (Mounds View) 2325 County Road 10 Mounds View MN 55112 Ramsey 1 Office Medical 2015   16,694 Square Feet 100.0% 07/05/17
2.28 JPMCB Baxalta (Grand Rapids) 2670 East Paris Avenue Southeast Grand Rapids MI 49546 Kent 1 Office Medical 2014   16,694 Square Feet 100.0% 07/05/17
2.29 JPMCB Gerdau 4265 West Tompkins Avenue Las Vegas NV 89103 Clark 1 Industrial Flex 1986 2015 46,976 Square Feet 100.0% 07/05/17
2.30 JPMCB Baxalta (Wausau) 3201 Rib Mountain Drive Wausau WI 54401 Marathon 1 Office Medical 2015   16,694 Square Feet 100.0% 07/05/17
2.31 JPMCB Baxalta (Springfield) 1815 McCurry Road Springfield MO 65807 Greene 1 Office Medical 2015   16,694 Square Feet 100.0% 07/05/17
2.32 JPMCB LKQ (Salisbury) 1001 Carrier Drive Charlotte NC 28216 Mecklenburg 1 Industrial Warehouse 1960 2005 205,100 Square Feet 100.0% 07/05/17
2.33 JPMCB Baxalta (Ankeny) 725 Southeast Oralabor Road Ankeny IA 50021 Polk 1 Office Medical 2015   16,694 Square Feet 100.0% 07/05/17
2.34 JPMCB H&E Equipment Services (San Antonio) 5327 & 5423 Tex-Con Road San Antonio TX 78220 Bexar 1 Industrial Warehouse/Distribution 2015   26,535 Square Feet 100.0% 07/05/17
2.35 JPMCB H&E Equipment Services (New Orleans) 4202 Almonaster Avenue New Orleans LA 70126 Orleans 1 Industrial Warehouse/Distribution 2015   18,808 Square Feet 100.0% 07/05/17
2.36 JPMCB GE Aviation (Pompano) 2705 Gateway Drive Pompano Beach FL 33069 Broward 1 Industrial Flex 1985 2012 30,892 Square Feet 100.0% 07/05/17
2.37 JPMCB Saint-Gobain Warehouse 30 Sibley Drive Russellville AL 35654 Franklin 1 Industrial Warehouse/Distribution 2009, 2014   102,950 Square Feet 100.0% 07/05/17
2.38 JPMCB H&E Equipment Services (Columbia) 1031 Buckner Park Drive Columbia SC 29203 Richland 1 Industrial Warehouse/Distribution 2015   19,380 Square Feet 100.0% 07/05/17
2.39 JPMCB H&E Equipment Services (Yukon) 10700 Northwest 4th Street Yukon OK 73099 Canadian 1 Industrial Warehouse/Distribution 2015   19,608 Square Feet 100.0% 07/05/17
2.40 JPMCB LKQ (Toledo) 6180 Hagman Road Toledo OH 43612 Lucas 1 Industrial Warehouse 1975, 2012 2013 207,998 Square Feet 100.0% 07/05/17
2.41 JPMCB H&E Equipment Services (Greer) 585 Brookshire Road Greer SC 29651 Spartanburg 1 Industrial Warehouse/Distribution 2015   19,608 Square Feet 100.0% 07/05/17
3 JPMCB Treeview Industrial Portfolio Various Various Various Various Various 14 Industrial Warehouse/Distribution Various   3,168,642 Square Feet 96.0% Various
3.01 JPMCB Eastgate 9999 Olson Drive San Diego CA 92121 San Diego 1 Industrial Warehouse/Distribution 1995   200,000 Square Feet 100.0% 04/30/17
3.02 JPMCB 1405 Worldwide 1405 Worldwide Boulevard Hebron KY 41048 Boone 1 Industrial Warehouse/Distribution 2000   525,000 Square Feet 100.0% 07/01/17
3.03 JPMCB 1200 Worldwide 1200 Worldwide Boulevard Hebron KY 41048 Boone 1 Industrial Warehouse/Distribution 1998   520,000 Square Feet 100.0% 07/01/17
3.04 JPMCB Landmark 1790 South 5200 West Salt Lake City UT 84104 Salt Lake 1 Industrial Warehouse/Distribution 1999   328,717 Square Feet 100.0% 04/30/17
3.05 JPMCB 100 Corporate Lakes 1100 Laval Boulevard Lawrenceville GA 30043 Gwinnett 1 Industrial Warehouse/Distribution 1996   346,614 Square Feet 100.0% 07/01/17
3.06 JPMCB Design Road 2101 Design Road Arlington TX 76014 Tarrant 1 Industrial Warehouse/Distribution 1999   201,600 Square Feet 100.0% 07/01/17
3.07 JPMCB 2055 Global Way 2055 Global Way Hebron KY 41048 Boone 1 Industrial Warehouse/Distribution 2000   207,222 Square Feet 100.0% 04/30/17
3.08 JPMCB Sabre Street 1942 Sabre Street Hayward CA 94545 Alameda 1 Industrial Warehouse/Distribution 1974   83,854 Square Feet 100.0% 04/30/17
3.09 JPMCB 2205 Global Way 2205 Global Way Hebron KY 41048 Boone 1 Industrial Warehouse/Distribution 1998   184,800 Square Feet 100.0% 04/30/17
3.10 JPMCB 1280 Corporate Lakes 1280 Lakes Parkway Lawrenceville GA 30043 Gwinnett 1 Industrial Warehouse/Distribution 1997   164,383 Square Feet 50.1% 04/30/17
3.11 JPMCB 11 Boulden Circle 11 Boulden Circle New Castle DE 19720 New Castle 1 Industrial Warehouse/Distribution 1989   122,516 Square Feet 100.0% 04/30/17
3.12 JPMCB 1300 Corporate Lakes 1300 Lakes Parkway Lawrenceville GA 30043 Gwinnett 1 Industrial Warehouse/Distribution 1997   139,980 Square Feet 67.0% 04/30/17
3.13 JPMCB 7 Boulden Circle 7 Boulden Circle New Castle DE 19720 New Castle 1 Industrial Warehouse/Distribution 1989   82,118 Square Feet 100.0% 07/01/17
3.14 JPMCB 2 Boulden Circle 2 Boulden Circle New Castle DE 19720 New Castle 1 Industrial Warehouse/Distribution 1989   61,838 Square Feet 100.0% 04/30/17
4 JPMCB/SMF VI Starwood Capital Group Hotel Portfolio Various Various Various Various Various 65 Hotel Various Various Various 6,366 Rooms 74.6% 03/31/17
4.01 JPMCB/SMF VI Larkspur Landing Sunnyvale 748 North Mathilda Avenue Sunnyvale CA 94085 Santa Clara 1 Hotel Extended Stay 2000   126 Rooms 83.8% 03/31/17
4.02 JPMCB/SMF VI Larkspur Landing Milpitas 40 Ranch Drive Milpitas CA 95035 Santa Clara 1 Hotel Extended Stay 1998   124 Rooms 85.7% 03/31/17
4.03 JPMCB/SMF VI Larkspur Landing Campbell 550 West Hamilton Avenue Campbell CA 95008 Santa Clara 1 Hotel Extended Stay 2000   117 Rooms 84.3% 03/31/17
4.04 JPMCB/SMF VI Larkspur Landing San Francisco 690 Gateway Boulevard South San Francisco CA 94080 San Mateo 1 Hotel Extended Stay 1999   111 Rooms 84.9% 03/31/17
4.05 JPMCB/SMF VI Larkspur Landing Pleasanton 5535 Johnson Drive Pleasanton CA 94588 Alameda 1 Hotel Extended Stay 1997   124 Rooms 82.9% 03/31/17
4.06 JPMCB/SMF VI Larkspur Landing Bellevue 15805 Southeast 37th Street Bellevue WA 98006 King 1 Hotel Extended Stay 1998   126 Rooms 78.8% 03/31/17
4.07 JPMCB/SMF VI Larkspur Landing Sacramento 555 Howe Avenue Sacramento CA 95825 Sacramento 1 Hotel Extended Stay 1998   124 Rooms 83.0% 03/31/17
4.08 JPMCB/SMF VI Hampton Inn Ann Arbor North 2300 Green Road Ann Arbor MI 48105 Washtenaw 1 Hotel Limited Service 1988 2015 129 Rooms 73.9% 03/31/17
4.09 JPMCB/SMF VI Larkspur Landing Hillsboro 3133 Northeast Shute Road Hillsboro OR 97124 Washington 1 Hotel Extended Stay 1997   124 Rooms 74.1% 03/31/17
4.10 JPMCB/SMF VI Larkspur Landing Renton 1701 East Valley Road Renton WA 98057 King 1 Hotel Extended Stay 1998   127 Rooms 80.3% 03/31/17
4.11 JPMCB/SMF VI Holiday Inn Arlington Northeast Rangers Ballpark 1311 Wet N Wild Way Arlington TX 76011 Tarrant 1 Hotel Full Service 2008 2013 147 Rooms 78.3% 03/31/17
4.12 JPMCB/SMF VI Residence Inn Toledo Maumee 1370 Arrowhead Drive Maumee OH 43537 Lucas 1 Hotel Extended Stay 2008 2016 108 Rooms 81.7% 03/31/17
4.13 JPMCB/SMF VI Residence Inn Williamsburg 1648 Richmond Road Williamsburg VA 23185 Williamsburg City 1 Hotel Extended Stay 1999 2012 108 Rooms 73.0% 03/31/17
4.14 JPMCB/SMF VI Hampton Inn Suites Waco South 2501 Marketplace Drive Waco TX 76711 McLennan 1 Hotel Limited Service 2008 2013 123 Rooms 77.7% 03/31/17
4.15 JPMCB/SMF VI Holiday Inn Louisville Airport Fair Expo 447 Farmington Avenue Louisville KY 40209 Jefferson 1 Hotel Full Service 2008   106 Rooms 72.9% 03/31/17
4.16 JPMCB/SMF VI Courtyard Tyler 7424 South Broadway Avenue Tyler TX 75703 Smith 1 Hotel Limited Service 2010 2016 121 Rooms 58.8% 03/31/17
4.17 JPMCB/SMF VI Hilton Garden Inn Edison Raritan Center 50 Raritan Center Parkway Edison NJ 08837 Middlesex 1 Hotel Limited Service 2002 2014 132 Rooms 78.1% 03/31/17
4.18 JPMCB/SMF VI Hilton Garden Inn St Paul Oakdale 420 Inwood Avenue North Oakdale MN 55128 Washington 1 Hotel Limited Service 2005 2013 116 Rooms 80.0% 03/31/17
4.19 JPMCB/SMF VI Residence Inn Grand Rapids West 3451 Rivertown Point Court Southwest Grandville MI 49418 Kent 1 Hotel Extended Stay 2000 2017 90 Rooms 72.6% 03/31/17
4.20 JPMCB/SMF VI Peoria, AZ Residence Inn 8435 West Paradise Lane Peoria AZ 85382 Maricopa 1 Hotel Extended Stay 1998 2013 90 Rooms 80.8% 03/31/17
4.21 JPMCB/SMF VI Hampton Inn Suites Bloomington Normal 320 South Towanda Avenue Normal IL 61761 McLean 1 Hotel Limited Service 2007 2015 128 Rooms 70.8% 03/31/17
4.22 JPMCB/SMF VI Courtyard Chico 2481 Carmichael Drive Chico CA 95928 Butte 1 Hotel Limited Service 2005 2015 90 Rooms 84.6% 03/31/17
4.23 JPMCB/SMF VI Hampton Inn Suites Kokomo 2920 South Reed Road Kokomo IN 46902 Howard 1 Hotel Limited Service 1997 2013 105 Rooms 77.9% 03/31/17
4.24 JPMCB/SMF VI Hampton Inn Suites South Bend 52709 State Road 933 South Bend IN 46637 Saint Joseph 1 Hotel Limited Service 1997 2014 117 Rooms 69.9% 03/31/17
4.25 JPMCB/SMF VI Courtyard Wichita Falls 3800 Tarry Street Wichita Falls TX 76308 Wichita 1 Hotel Limited Service 2009 2017 93 Rooms 77.4% 03/31/17
4.26 JPMCB/SMF VI Hampton Inn Morehead 4035 Arendell Street Morehead City NC 28557 Carteret 1 Hotel Limited Service 1991 2017 118 Rooms 66.6% 03/31/17
4.27 JPMCB/SMF VI Residence Inn Chico 2485 Carmichael Drive Chico CA 95928 Butte 1 Hotel Extended Stay 2005 2014 78 Rooms 88.0% 03/31/17
4.28 JPMCB/SMF VI Courtyard Lufkin 2130 South First Street Lufkin TX 75901 Angelina 1 Hotel Limited Service 2009 2017 101 Rooms 64.9% 03/31/17
4.29 JPMCB/SMF VI Hampton Inn Carlisle 1164 Harrisburg Pike Carlisle PA 17013 Cumberland 1 Hotel Limited Service 1997 2014 97 Rooms 76.1% 03/31/17
4.30 JPMCB/SMF VI Springhill Suites Williamsburg 1644 Richmond Road Williamsburg VA 23185 Williamsburg City 1 Hotel Limited Service 2002 2012 120 Rooms 71.7% 03/31/17
4.31 JPMCB/SMF VI Fairfield Inn Bloomington 120 South Fairfield Drive Bloomington IN 47404 Monroe 1 Hotel Limited Service 1995 2015 105 Rooms 87.1% 03/31/17
4.32 JPMCB/SMF VI Waco Residence Inn 501 South University Waco TX 76706 McLennan 1 Hotel Extended Stay 1997 2012 78 Rooms 82.0% 03/31/17
4.33 JPMCB/SMF VI Holiday Inn Express Fishers 9791 North by Northeast Boulevard Fishers IN 46037 Hamilton 1 Hotel Limited Service 2000 2012 115 Rooms 67.1% 03/31/17
4.34 JPMCB/SMF VI Larkspur Landing Folsom 121 Iron Point Road Folsom CA 95630 Sacramento 1 Hotel Extended Stay 2000   84 Rooms 86.4% 03/31/17
4.35 JPMCB/SMF VI Springhill Suites Chicago Naperville Warrenville 4305 Weaver Parkway Warrenville IL 60555 DuPage 1 Hotel Limited Service 1997 2013 128 Rooms 67.1% 03/31/17
4.36 JPMCB/SMF VI Holiday Inn Express & Suites Paris 3025 Northeast Loop 286 Paris TX 75460 Lamar 1 Hotel Limited Service 2009   84 Rooms 72.6% 03/31/17
4.37 JPMCB/SMF VI Toledo Homewood Suites 1410 Arrowhead Drive Maumee OH 43537 Lucas 1 Hotel Extended Stay 1997 2014 78 Rooms 82.2% 03/31/17
4.38 JPMCB/SMF VI Grand Rapids Homewood Suites 3920 Stahl Drive Grand Rapids MI 49546 Kent 1 Hotel Extended Stay 1997 2013 78 Rooms 84.1% 03/31/17
4.39 JPMCB/SMF VI Cheyenne Fairfield Inn and Suites 1415 Stillwater Avenue Cheyenne WY 82009 Laramie 1 Hotel Limited Service 1994 2013 60 Rooms 74.6% 03/31/17
4.40 JPMCB/SMF VI Fairfield Inn Laurel 13700 Baltimore Avenue Laurel MD 20707 Prince Georges 1 Hotel Limited Service 1988 2013 109 Rooms 79.9% 03/31/17
4.41 JPMCB/SMF VI Courtyard Akron Stow 4047 Bridgewater Parkway Stow OH 44224 Summit 1 Hotel Limited Service 2005 2014 101 Rooms 65.9% 03/31/17

 

A-1-1

 

 

ANNEX A-1

 

                Number of Property Property   Year   Unit of   Occupancy
Loan # Seller(1) Property Name Street Address City State Zip Code County Properties Type Subtype Year Built Renovated Units(2)  Measure Occupancy %(3) Date
4.42 JPMCB/SMF VI Larkspur Landing Roseville 1931 Taylor Road Roseville CA 95661 Placer 1 Hotel Extended Stay 1999   90 Rooms 79.5% 03/31/17
4.43 JPMCB/SMF VI Towneplace Suites Bloomington 105 South Franklin Road Bloomington IN 47404 Monroe 1 Hotel Extended Stay 2000 2013 83 Rooms 89.1% 03/31/17
4.44 JPMCB/SMF VI Hampton Inn Danville 97 Old Valley School Road Danville PA 17821 Montour 1 Hotel Limited Service 1998 2013 71 Rooms 80.0% 03/31/17
4.45 JPMCB/SMF VI Holiday Inn Norwich 10 Laura Boulevard Norwich CT 06360 New London 1 Hotel Full Service 1975 2013 135 Rooms 56.7% 03/31/17
4.46 JPMCB/SMF VI Hampton Inn Suites Longview North 3044 North Eastman Road Longview TX 75605 Gregg 1 Hotel Limited Service 2008 2013 91 Rooms 63.8% 03/31/17
4.47 JPMCB/SMF VI Springhill Suites Peoria Westlake 2701 West Lake Avenue Peoria IL 61615 Peoria 1 Hotel Limited Service 2000 2013 124 Rooms 63.3% 03/31/17
4.48 JPMCB/SMF VI Hampton Inn Suites Buda 1201 Cabelas Drive Buda TX 78610 Hays 1 Hotel Limited Service 2008   74 Rooms 74.5% 03/31/17
4.49 JPMCB/SMF VI Shawnee Hampton Inn 4851 North Kickapoo Shawnee OK 74804 Pottawatomie 1 Hotel Limited Service 1996 2013 63 Rooms 77.6% 03/31/17
4.50 JPMCB/SMF VI Racine Fairfield Inn 6421 Washington Avenue Racine WI 53406 Racine 1 Hotel Limited Service 1991 2016 62 Rooms 68.6% 03/31/17
4.51 JPMCB/SMF VI Hampton Inn Selinsgrove Shamokin Dam 3 Stetler Avenue Shamokin Dam PA 17876 Snyder 1 Hotel Limited Service 1996 2013 75 Rooms 75.6% 03/31/17
4.52 JPMCB/SMF VI Holiday Inn Express & Suites Terrell 300 Tanger Drive Terrell TX 75160 Kaufman 1 Hotel Limited Service 2007 2013 68 Rooms 84.0% 03/31/17
4.53 JPMCB/SMF VI Westchase Homewood Suites 2424 Rogerdale Road Houston TX 77042 Harris 1 Hotel Extended Stay 1998 2016 96 Rooms 63.4% 03/31/17
4.54 JPMCB/SMF VI Holiday Inn Express & Suites Tyler South 2421 East Southeast Loop 323 Tyler TX 75701 Smith 1 Hotel Limited Service 2000 2015 88 Rooms 65.9% 03/31/17
4.55 JPMCB/SMF VI Holiday Inn Express & Suites Huntsville 148 Interstate 45 South Huntsville TX 77340 Walker 1 Hotel Limited Service 2008 2013 87 Rooms 65.5% 03/31/17
4.56 JPMCB/SMF VI Hampton Inn Sweetwater 302 Southeast Georgia Avenue Sweetwater TX 79556 Nolan 1 Hotel Limited Service 2009   72 Rooms 62.9% 03/31/17
4.57 JPMCB/SMF VI Comfort Suites Buda Austin South 15295 South Interstate 35 Building 800 Buda TX 78610 Hays 1 Hotel Limited Service 2009   72 Rooms 76.8% 03/31/17
4.58 JPMCB/SMF VI Fairfield Inn & Suites Weatherford 175 Alford Drive Weatherford TX 76087 Parker 1 Hotel Limited Service 2009 2016 86 Rooms 63.4% 03/31/17
4.59 JPMCB/SMF VI Holiday Inn Express & Suites Altus 2812 East Broadway Altus OK 73521 Jackson 1 Hotel Limited Service 2008 2013 68 Rooms 67.4% 03/31/17
4.60 JPMCB/SMF VI Comfort Inn & Suites Paris 3035 Northeast Loop 286 Paris TX 75460 Lamar 1 Hotel Limited Service 2009   56 Rooms 67.4% 03/31/17
4.61 JPMCB/SMF VI Hampton Inn Suites Decatur 110 South Highway 81/287 Decatur TX 76234 Wise 1 Hotel Limited Service 2008 2013 74 Rooms 64.6% 03/31/17
4.62 JPMCB/SMF VI Holiday Inn Express & Suites Texarkana East 5210 Crossroads Parkway Texarkana AR 71854 Miller 1 Hotel Limited Service 2009   88 Rooms 66.5% 03/31/17
4.63 JPMCB/SMF VI Mankato Fairfield Inn 141 Apache Place Mankato MN 56001 Blue Earth 1 Hotel Limited Service 1997 2016 61 Rooms 58.0% 03/31/17
4.64 JPMCB/SMF VI Candlewood Suites Texarkana 2901 South Cowhorn Creek Loop Texarkana TX 75503 Bowie 1 Hotel Extended Stay 2009 2014 80 Rooms 75.0% 03/31/17
4.65 JPMCB/SMF VI Country Inn & Suites Houston Intercontinental Airport East 20611 Highway 59 Humble TX 77338 Harris 1 Hotel Limited Service 2001 2017 62 Rooms 54.1% 03/31/17
5 JPMCB First Stamford Place 100-300 First Stamford Place Stamford CT 06902 Fairfield 1 Office CBD 1986 2015 810,471 Square Feet 90.8% 05/01/17
6 JPMCB 211 Main Street 211 Main Street San Francisco CA 94105 San Francisco 1 Office CBD 1973 1998 417,266 Square Feet 100.0% 07/06/17
7 JPMCB West Town Mall 7600 Kingston Pike Knoxville TN 37919 Knox 1 Retail Super Regional Mall 1972 2013 772,503 Square Feet 93.1% 05/31/17
8 SMF VI Texas Retail Portfolio Various Various TX Various Various 6 Retail Various Various Various 241,788 Square Feet 95.2% 06/28/17
8.01 SMF VI Crossroads Center 2018 East 42nd Street Odessa TX 79762 Ector 1 Retail Anchored 1973 2006 101,299 Square Feet 100.0% 06/28/17
8.02 SMF VI Parkwood Shopping Center 2235 Thousand Oaks Drive San Antonio TX 78232 Bexar 1 Retail Unanchored 1983   51,881 Square Feet 77.9% 06/28/17
8.03 SMF VI Live Oak Shopping Center 7903 Pat Booker Road Live Oak TX 78233 Bexar 1 Retail Unanchored 2005   18,747 Square Feet 100.0% 06/28/17
8.04 SMF VI Gateway Center 2306-2410 Rankin Highway Midland TX 79701 Midland 1 Retail Unanchored 2005 2006 27,683 Square Feet 100.0% 06/28/17
8.05 SMF VI Sunburst Center 5107-5109 West Wadley Avenue Midland TX 79707 Midland 1 Retail Unanchored 2006   16,900 Square Feet 100.0% 06/28/17
8.06 SMF VI Eastridge Center 6012-6132 Eastridge Road Odessa TX 79762 Ector 1 Retail Unanchored 2002   25,278 Square Feet 100.0% 06/28/17
9 JPMCB Torre Plaza 10201 Torre Avenue Cupertino CA 95014 Santa Clara 1 Office Suburban 1983 2011 88,580 Square Feet 100.0% 07/01/17
10 JPMCB Crystal Corporate Center 2500 North Military Trail Boca Raton FL 33431 Palm Beach 1 Office Suburban 1986 2016 128,411 Square Feet 89.3% 05/31/17
11 SMF VI Marriott Park City 1895 Sidewinder Drive Park City UT 84060 Summit 1 Hotel Full Service 1985 2015 199 Rooms 65.5% 04/30/17
12 SMF VI Porter’s Vale Shopping Center 100-710 Porters Vale Boulevard Valparaiso IN 46383 Porter 1 Retail Anchored 2007, 2008, 2013, 2015, 2017   277,059 Square Feet 97.5% 06/28/17
13 BSP Springhill Suites Newark Airport 652 US Highway 1 and 9 South Newark NJ 07114 Essex 1 Hotel Limited Service 2004 2013 200 Rooms 92.9% 04/30/17
14 BSP St. Luke’s Office 1110 American Parkway Northeast Allentown PA 18109 Lehigh 1 Office Suburban 2001 2015 566,622 Square Feet 91.1% 03/01/17
15 BSP Apex Fort Washington 600-602 Office Center Drive Fort Washington PA 19034 Montgomery 1 Office Suburban 1988 2015 388,318 Square Feet 91.9% 04/30/17
16 SMF VI Depot Marketplace 100-186 East Sheldon Street and 351 & 377 North Montezuma Street Prescott AZ 86301 Yavapai 1 Retail Anchored 1990, 1992, 1996, 1998 2016 136,084 Square Feet 99.1% 06/01/17
17 BSP Carolina Hotel Portfolio Various Various Various Various Various 5 Hotel Limited Service Various Various 511 Rooms 72.7% 02/28/17
17.01 BSP Holiday Inn Express & Suites Wilmington-University Ctr. 160 Van Campen Boulevard Wilmington NC 28403 New Hanover 1 Hotel Limited Service 1996 2014 131 Rooms 73.4% 02/28/17
17.02 BSP Fairfield Inn Charlotte Northlake 9230 Harris Corners Parkway Charlotte NC 28269 Mecklenburg 1 Hotel Limited Service 1999 2015 93 Rooms 73.1% 02/28/17
17.03 BSP Holiday Inn Express & Suites Goldsboro Base Area 1003 Sunburst Drive Goldsboro NC 27534 Wayne 1 Hotel Limited Service 2014   92 Rooms 81.9% 02/28/17
17.04 BSP Comfort Suites Gastonia 1874 Remount Road Gastonia NC 28054 Gaston 1 Hotel Limited Service 1996 2016 109 Rooms 75.1% 02/28/17
17.05 BSP Fairfield Inn Myrtle Beach North 10231 North Kings Highway Myrtle Beach SC 29572 Horry 1 Hotel Limited Service 1997 2015 86 Rooms 60.2% 02/28/17
18 SMF VI Waxahachie Towne Center 1316-1440 North Highway 77 Waxahachie TX 75165 Ellis 1 Retail Shadow Anchored 2005   46,241 Square Feet 95.4% 06/05/17
19 SMF VI Flowserve Pumps 4015 Flowserve Way Pasadena TX 77503 Harris 1 Mixed Use Industrial/Office 2016   110,102 Square Feet 100.0% 07/06/17
20 BSP Columbus Office Portfolio I Various Dublin OH 43017 Franklin 4 Office Suburban Various Various 651,596 Square Feet 84.3% 05/22/17
20.01 BSP Atrium II 5455-5475 Rings Road Dublin OH 43017 Franklin 1 Office Suburban 1999 2016 293,452 Square Feet 82.6% 05/22/17
20.02 BSP Blazer I & II 5550 & 5600 Blazer Parkway Dublin OH 43017 Franklin 1 Office Suburban 1999   156,848 Square Feet 86.8% 05/22/17
20.03 BSP 5515 Parkcenter 5515 Parkcenter Circle Dublin OH 43017 Franklin 1 Office Suburban 1996, 2000   117,003 Square Feet 100.0% 05/22/17
20.04 BSP 5555 Parkcenter 5555 Parkcenter Circle Dublin OH 43017 Franklin 1 Office Suburban 1991 2012 84,293 Square Feet 63.5% 05/22/17
21 SMF VI Lohmans Crossing 2300 Lohman’s Spur Lakeway TX 78734 Travis 1 Retail Unanchored 1986-1987   101,121 Square Feet 95.0% 04/01/17
22 SMF VI Chartwell Court 15100 Ella Boulevard Houston TX 77090 Harris 1 Multifamily Garden 1995   243 Units 95.9% 06/08/17
23 BSP Alexandria Corporate Park 6315 Bren Mar Drive Alexandria VA 22312 Fairfax 1 Industrial Flex 1962 2002 259,272 Square Feet 100.0% 05/23/17
24 SMF VI Marcel Commons 2400 FM 1488 Road The Woodlands TX 77384 Montgomery 1 Retail Unanchored 2016   54,583 Square Feet 100.0% 05/01/17
25 SMF VI Professional Centre at Gardens Mall 11601-11641 Kew Gardens Avenue Palm Beach Gardens FL 33410 Palm Beach 1 Office Suburban 2000-2002   87,894 Square Feet 96.3% 05/16/17
26 SMF VI Greenville Retail Center Various Greenville MI 48838 Montcalm 3 Retail Various Various Various 173,945 Square Feet 96.2% 06/16/17
26.01 SMF VI Greenville West 300 South Greenville West Drive Greenville MI 48838 Montcalm 1 Retail Anchored 1985 2006 100,752 Square Feet 100.0% 06/16/17
26.02 SMF VI Greenville Marketplace 701 South Greenville West Drive Greenville MI 48838 Montcalm 1 Retail Unanchored 2001-2002   65,161 Square Feet 89.8% 06/16/17
26.03 SMF VI Hathaway Circle 1935 West Washington Street Greenville MI 48838 Montcalm 1 Retail Unanchored 2006   8,032 Square Feet 100.0% 06/16/17
27 SMF VI The Shoppes at Fort Wayne 4610-4810 Coldwater Road Fort Wayne IN 46825 Allen 1 Retail Anchored 1960 2016 81,406 Square Feet 92.9% 05/01/17
28 JPMCB Main Street Court 236 East Delaware Avenue Newark DE 19711 New Castle 1 Mixed Use Student/Retail 2000   55 Units 96.4% 04/30/17
29 SMF VI Edison Park Center 808-908 West Maple Street Hartville OH 44632 Stark 1 Retail Anchored 1974   135,429 Square Feet 91.4% 05/30/17
30 SMF VI Towneplace Suites Aiken 1008 Monterey Drive Aiken SC 29803 Aiken 1 Hotel Extended Stay 2013   85 Rooms 68.1% 03/31/17
31 SMF VI 478 Third Avenue 478 Third Avenue New York NY 10016 New York 1 Mixed Use Multifamily/Retail 1910   10,850 Square Feet 100.0% 05/30/17
32 SMF VI Village Square Apartments 100 Tonto Trail Lafayette IN 47905 Tippecanoe 1 Multifamily Garden 1973   204 Units 95.1% 06/28/17
33 SMF VI Georgetown South Apartments 1855 Shoshone Drive Lafayette IN 47909 Tippecanoe 1 Multifamily Garden 1963   216 Units 94.9% 06/26/17
34 SMF VI Siete Square I 3737 North 7th Street Phoenix AZ 85014 Maricopa 1 Office Suburban 1982   57,933 Square Feet 96.3% 05/31/17
35 SMF VI Coral Springs Business Warehouse Center 12201 Northwest 35th Street Coral Springs FL 33065 Broward 1 Industrial Flex 1975   85,850 Square Feet 92.3% 06/01/17
36 BSP Courtyard San Antonio Lackland 6738 Northwest Loop 410 San Antonio TX 78238 Bexar 1 Hotel Select Service 2007 2016 96 Rooms 76.7% 03/31/17
37 SMF VI South Haven Village 1542 Citrin Place Indianapolis IN 46227 Marion 1 Multifamily Garden 2001   85 Units 96.5% 06/22/17

 

A-1-2

 

 

ANNEX A-1

 

              Original   Current           Net            
      Appraised Appraisal Current Original Balance Current   Balance % of Initial Crossed Related   Interest   Admin. Mortgage   Monthly Debt Annual Debt   First   Partial IO
Loan # Seller(1) Property Name Value ($)(4) Date LTV %(4) Balance ($)(5)(6) per Unit ($) Balance ($)(5)(6) per Unit ($) Pool Balance Loan Borrower(7) Rate %(8) Fee %(8) Rate %(8) Accrual Type Service ($)(9)(10) Service ($)(10) Note Date Payment Date(11) Last IO Payment
1 JPMCB 245 Park Avenue 2,210,000,000 04/01/17 48.9% 75,000,000 626 75,000,000 626 9.2% No No 3.66940 0.01325 3.65615 Actual/360 232,522.74 2,790,272.92 05/05/17 07/01/17  
2 JPMCB Gateway Net Lease Portfolio 785,215,000 Various 45.0% 70,000,000 67 70,000,000 67 8.6% No No 3.56283 0.01450 3.54833 Actual/360 210,718.30 2,528,619.63 05/19/17 07/05/17  
2.01 JPMCB BAE Facility 65,400,000 02/22/17   5,830,210   5,830,210   0.7%                      
2.02 JPMCB FedEx Ground (Stratford) 63,000,000 02/24/17   5,616,061   5,616,061   0.7%                      
2.03 JPMCB FedEx (Baltimore) 58,000,000 02/27/17   5,170,363   5,170,363   0.6%                      
2.04 JPMCB Harman Becker 46,200,000 03/02/17   4,118,356   4,118,356   0.5%                      
2.05 JPMCB GE Aviation (Lafayette) 44,000,000 02/22/17   3,922,945   3,922,945   0.5%                      
2.06 JPMCB GoDaddy 39,000,000 02/24/17   3,477,247   3,477,247   0.4%                      
2.07 JPMCB Carrier 38,500,000 02/23/17   3,431,740   3,431,740   0.4%                      
2.08 JPMCB Emerus 31,300,000 02/24/17   2,790,631   2,790,631   0.3%                      
2.09 JPMCB Cardinal Health 30,450,000 02/21/17   2,714,340   2,714,340   0.3%                      
2.10 JPMCB Tyco Electronics 30,150,000 02/27/17   2,687,572   2,687,572   0.3%                      
2.11 JPMCB FCA/Caterpillar 28,400,000 02/22/17   2,532,314   2,532,314   0.3%                      
2.12 JPMCB FedEx Ground (Staunton) 23,900,000 03/02/17   2,130,784   2,130,784   0.3%                      
2.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park 20,000,000 02/24/17   1,782,792   1,782,792   0.2%                      
2.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park 19,800,000 02/24/17   1,765,392   1,765,392   0.2%                      
2.15 JPMCB T-Mobile Call Center 18,475,000 02/23/17   1,647,610   1,647,610   0.2%                      
2.16 JPMCB Sikorsky Aircraft R&D Facility 17,900,000 02/17/17   1,595,411   1,595,411   0.2%                      
2.17 JPMCB Vatterott College 16,600,000 02/15/17   1,480,306   1,480,306   0.2%                      
2.18 JPMCB Comcast 14,900,000 02/24/17   1,327,725   1,327,725   0.2%                      
2.19 JPMCB Alfa Laval Plant 13,600,000 02/24/17   1,211,281   1,211,281   0.1%                      
2.20 JPMCB LKQ (New Braunfels) 13,400,000 02/22/17   1,195,220   1,195,220   0.1%                      
2.21 JPMCB Hitachi 12,800,000 02/22/17   1,141,683   1,141,683   0.1%                      
2.22 JPMCB Cameron International 12,175,000 02/21/17   1,085,468   1,085,468   0.1%                      
2.23 JPMCB Alliance Data Systems Office 11,550,000 02/17/17   1,029,254   1,029,254   0.1%                      
2.24 JPMCB Synchrony Financial 10,750,000 02/22/17   958,317   958,317   0.1%                      
2.25 JPMCB Baxalta (Barry Pointe) 8,250,000 08/08/17   734,799   734,799   0.1%                      
2.26 JPMCB Baxalta (Casselberry) 7,850,000 10/09/17   700,000   700,000   0.1%                      
2.27 JPMCB Baxalta (Mounds View) 7,420,000 02/27/17   661,185   661,185   0.1%                      
2.28 JPMCB Baxalta (Grand Rapids) 7,400,000 02/20/17   659,847   659,847   0.1%                      
2.29 JPMCB Gerdau 7,400,000 03/01/17   659,847   659,847   0.1%                      
2.30 JPMCB Baxalta (Wausau) 7,200,000 02/17/17   642,447   642,447   0.1%                      
2.31 JPMCB Baxalta (Springfield) 7,000,000 02/27/17   623,709   623,709   0.1%                      
2.32 JPMCB LKQ (Salisbury) 7,000,000 02/23/17   623,709   623,709   0.1%                      
2.33 JPMCB Baxalta (Ankeny) 6,600,000 03/01/17   588,910   588,910   0.1%                      
2.34 JPMCB H&E Equipment Services (San Antonio) 5,800,000 02/23/17   516,635   516,635   0.1%                      
2.35 JPMCB H&E Equipment Services (New Orleans) 5,450,000 02/27/17   485,851   485,851   0.1%                      
2.36 JPMCB GE Aviation (Pompano) 5,100,000 02/22/17   455,067   455,067   0.1%                      
2.37 JPMCB Saint-Gobain Warehouse 4,600,000 02/17/17   409,560   409,560   0.1%                      
2.38 JPMCB H&E Equipment Services (Columbia) 4,550,000 02/20/17   405,545   405,545   0.1%                      
2.39 JPMCB H&E Equipment Services (Yukon) 4,490,000 02/20/17   400,191   400,191   0.0%                      
2.40 JPMCB LKQ (Toledo) 4,475,000 02/22/17   398,853   398,853   0.0%                      
2.41 JPMCB H&E Equipment Services (Greer) 4,380,000 02/17/17   390,822   390,822   0.0%                      
3 JPMCB Treeview Industrial Portfolio 193,670,000 Various 64.5% 65,000,000 39 65,000,000 39 8.0% No No 4.24400 0.01845 4.22555 Actual/360 233,076.16 2,796,913.89 07/06/17 08/01/17  
3.01 JPMCB Eastgate 31,450,000 05/22/17   10,555,326   10,555,326   1.3%                      
3.02 JPMCB 1405 Worldwide 26,200,000 05/25/17   8,793,309   8,793,309   1.1%                      
3.03 JPMCB 1200 Worldwide 25,200,000 05/25/17   8,457,686   8,457,686   1.0%                      
3.04 JPMCB Landmark 22,000,000 05/26/17   7,383,694   7,383,694   0.9%                      
3.05 JPMCB 100 Corporate Lakes 14,500,000 05/25/17   4,866,526   4,866,526   0.6%                      
3.06 JPMCB Design Road 12,750,000 05/30/17   4,279,186   4,279,186   0.5%                      
3.07 JPMCB 2055 Global Way 11,100,000 05/25/17   3,725,409   3,725,409   0.5%                      
3.08 JPMCB Sabre Street 10,520,000 05/19/17   3,530,748   3,530,748   0.4%                      
3.09 JPMCB 2205 Global Way 10,000,000 05/25/17   3,356,225   3,356,225   0.4%                      
3.10 JPMCB 1280 Corporate Lakes 8,000,000 05/25/17   2,684,979   2,684,979   0.3%                      
3.11 JPMCB 11 Boulden Circle 7,800,000 05/26/17   2,617,855   2,617,855   0.3%                      
3.12 JPMCB 1300 Corporate Lakes 7,000,000 05/25/17   2,349,357   2,349,357   0.3%                      
3.13 JPMCB 7 Boulden Circle 3,650,000 05/26/17   1,225,022   1,225,022   0.2%                      
3.14 JPMCB 2 Boulden Circle 3,500,000 05/26/17   1,174,678   1,174,678   0.1%                      
4 JPMCB/SMF VI Starwood Capital Group Hotel Portfolio 956,000,000 04/23/17 60.4% 60,000,000 90,680 60,000,000 90,680 7.4% No No 4.48600 0.01450 4.47150 Actual/360 227,415.28 2,728,983.33 05/24/17 07/01/17  
4.01 JPMCB/SMF VI Larkspur Landing Sunnyvale 52,100,000 04/23/17   3,540,949   3,540,949   0.4%                      
4.02 JPMCB/SMF VI Larkspur Landing Milpitas 43,900,000 04/23/17   2,983,641   2,983,641   0.4%                      
4.03 JPMCB/SMF VI Larkspur Landing Campbell 38,600,000 04/23/17   2,623,429   2,623,429   0.3%                      
4.04 JPMCB/SMF VI Larkspur Landing San Francisco 31,800,000 04/23/17   2,161,270   2,161,270   0.3%                      
4.05 JPMCB/SMF VI Larkspur Landing Pleasanton 31,100,000 04/23/17   2,113,695   2,113,695   0.3%                      
4.06 JPMCB/SMF VI Larkspur Landing Bellevue 27,700,000 04/23/17   1,882,616   1,882,616   0.2%                      
4.07 JPMCB/SMF VI Larkspur Landing Sacramento 20,700,000 04/23/17   1,406,865   1,406,865   0.2%                      
4.08 JPMCB/SMF VI Hampton Inn Ann Arbor North 20,200,000 04/23/17   1,372,882   1,372,882   0.2%                      
4.09 JPMCB/SMF VI Larkspur Landing Hillsboro 20,200,000 04/23/17   1,372,882   1,372,882   0.2%                      
4.10 JPMCB/SMF VI Larkspur Landing Renton 20,000,000 04/23/17   1,359,290   1,359,290   0.2%                      
4.11 JPMCB/SMF VI Holiday Inn Arlington Northeast Rangers Ballpark 19,200,000 04/23/17   1,304,918   1,304,918   0.2%                      
4.12 JPMCB/SMF VI Residence Inn Toledo Maumee 19,000,000 04/23/17   1,291,325   1,291,325   0.2%                      
4.13 JPMCB/SMF VI Residence Inn Williamsburg 18,200,000 04/23/17   1,236,954   1,236,954   0.2%                      
4.14 JPMCB/SMF VI Hampton Inn Suites Waco South 16,800,000 04/23/17   1,141,803   1,141,803   0.1%                      
4.15 JPMCB/SMF VI Holiday Inn Louisville Airport Fair Expo 16,500,000 04/23/17   1,121,414   1,121,414   0.1%                      
4.16 JPMCB/SMF VI Courtyard Tyler 16,200,000 04/23/17   1,101,025   1,101,025   0.1%                      
4.17 JPMCB/SMF VI Hilton Garden Inn Edison Raritan Center 16,200,000 04/23/17   1,101,025   1,101,025   0.1%                      
4.18 JPMCB/SMF VI Hilton Garden Inn St Paul Oakdale 16,000,000 04/23/17   1,087,432   1,087,432   0.1%                      
4.19 JPMCB/SMF VI Residence Inn Grand Rapids West 15,800,000 04/23/17   1,073,839   1,073,839   0.1%                      
4.20 JPMCB/SMF VI Peoria, AZ Residence Inn 15,700,000 04/23/17   1,067,042   1,067,042   0.1%                      
4.21 JPMCB/SMF VI Hampton Inn Suites Bloomington Normal 15,600,000 04/23/17   1,060,246   1,060,246   0.1%                      
4.22 JPMCB/SMF VI Courtyard Chico 15,300,000 04/23/17   1,039,857   1,039,857   0.1%                      
4.23 JPMCB/SMF VI Hampton Inn Suites Kokomo 14,800,000 04/23/17   1,005,874   1,005,874   0.1%                      
4.24 JPMCB/SMF VI Hampton Inn Suites South Bend 14,800,000 04/23/17   1,005,874   1,005,874   0.1%                      
4.25 JPMCB/SMF VI Courtyard Wichita Falls 14,100,000 04/23/17   958,299   958,299   0.1%                      
4.26 JPMCB/SMF VI Hampton Inn Morehead 13,700,000 04/23/17   931,113   931,113   0.1%                      
4.27 JPMCB/SMF VI Residence Inn Chico 13,300,000 04/23/17   903,928   903,928   0.1%                      
4.28 JPMCB/SMF VI Courtyard Lufkin 12,700,000 04/23/17   863,149   863,149   0.1%                      
4.29 JPMCB/SMF VI Hampton Inn Carlisle 12,600,000 04/23/17   856,352   856,352   0.1%                      
4.30 JPMCB/SMF VI Springhill Suites Williamsburg 12,600,000 04/23/17   856,352   856,352   0.1%                      
4.31 JPMCB/SMF VI Fairfield Inn Bloomington 12,500,000 04/23/17   849,556   849,556   0.1%                      
4.32 JPMCB/SMF VI Waco Residence Inn 12,200,000 04/23/17   829,167   829,167   0.1%                      
4.33 JPMCB/SMF VI Holiday Inn Express Fishers 11,400,000 04/23/17   774,795   774,795   0.1%                      
4.34 JPMCB/SMF VI Larkspur Landing Folsom 11,100,000 04/23/17   754,406   754,406   0.1%                      
4.35 JPMCB/SMF VI Springhill Suites Chicago Naperville Warrenville 10,500,000 04/23/17   713,627   713,627   0.1%                      
4.36 JPMCB/SMF VI Holiday Inn Express & Suites Paris 10,400,000 04/23/17   706,831   706,831   0.1%                      
4.37 JPMCB/SMF VI Toledo Homewood Suites 10,400,000 04/23/17   706,831   706,831   0.1%                      
4.38 JPMCB/SMF VI Grand Rapids Homewood Suites 10,100,000 04/23/17   686,441   686,441   0.1%                      
4.39 JPMCB/SMF VI Cheyenne Fairfield Inn and Suites 9,400,000 04/23/17   638,866   638,866   0.1%                      
4.40 JPMCB/SMF VI Fairfield Inn Laurel 9,400,000 04/23/17   638,866   638,866   0.1%                      
4.41 JPMCB/SMF VI Courtyard Akron Stow 9,200,000 04/23/17   625,273   625,273   0.1%                      

 

A-1-3

 

 

ANNEX A-1

 

              Original   Current           Net            
      Appraised Appraisal Current Original Balance Current   Balance % of Initial Crossed Related   Interest   Admin. Mortgage   Monthly Debt Annual Debt   First   Partial IO
Loan # Seller(1) Property Name Value ($)(4) Date LTV %(4) Balance ($)(5)(6) per Unit ($) Balance ($)(5)(6) per Unit ($) Pool Balance Loan Borrower(7) Rate %(8) Fee %(8) Rate %(8) Accrual Type Service ($)(9)(10) Service ($)(10) Note Date Payment Date(11) Last IO Payment
4.42 JPMCB/SMF VI Larkspur Landing Roseville 8,700,000 04/23/17   591,291   591,291   0.1%                      
4.43 JPMCB/SMF VI Towneplace Suites Bloomington 8,700,000 04/23/17   591,291   591,291   0.1%                      
4.44 JPMCB/SMF VI Hampton Inn Danville 8,600,000 04/23/17   584,494   584,494   0.1%                      
4.45 JPMCB/SMF VI Holiday Inn Norwich 8,500,000 04/23/17   577,698   577,698   0.1%                      
4.46 JPMCB/SMF VI Hampton Inn Suites Longview North 8,400,000 04/23/17   570,902   570,902   0.1%                      
4.47 JPMCB/SMF VI Springhill Suites Peoria Westlake 8,400,000 04/23/17   570,902   570,902   0.1%                      
4.48 JPMCB/SMF VI Hampton Inn Suites Buda 8,300,000 04/23/17   564,105   564,105   0.1%                      
4.49 JPMCB/SMF VI Shawnee Hampton Inn 8,300,000 04/23/17   564,105   564,105   0.1%                      
4.50 JPMCB/SMF VI Racine Fairfield Inn 8,100,000 04/23/17   550,512   550,512   0.1%                      
4.51 JPMCB/SMF VI Hampton Inn Selinsgrove Shamokin Dam 7,900,000 04/23/17   536,919   536,919   0.1%                      
4.52 JPMCB/SMF VI Holiday Inn Express & Suites Terrell 7,500,000 04/23/17   509,734   509,734   0.1%                      
4.53 JPMCB/SMF VI Westchase Homewood Suites 9,800,000 04/23/17   493,368   493,368   0.1%                      
4.54 JPMCB/SMF VI Holiday Inn Express & Suites Tyler South 7,200,000 04/23/17   489,344   489,344   0.1%                      
4.55 JPMCB/SMF VI Holiday Inn Express & Suites Huntsville 6,900,000 04/23/17   468,955   468,955   0.1%                      
4.56 JPMCB/SMF VI Hampton Inn Sweetwater 6,300,000 04/23/17   428,176   428,176   0.1%                      
4.57 JPMCB/SMF VI Comfort Suites Buda Austin South 5,300,000 04/23/17   360,212   360,212   0.0%                      
4.58 JPMCB/SMF VI Fairfield Inn & Suites Weatherford 5,000,000 04/23/17   339,822   339,822   0.0%                      
4.59 JPMCB/SMF VI Holiday Inn Express & Suites Altus 4,600,000 04/23/17   275,367   275,367   0.0%                      
4.60 JPMCB/SMF VI Comfort Inn & Suites Paris 3,600,000 04/23/17   244,672   244,672   0.0%                      
4.61 JPMCB/SMF VI Hampton Inn Suites Decatur 3,600,000 04/23/17   234,134   234,134   0.0%                      
4.62 JPMCB/SMF VI Holiday Inn Express & Suites Texarkana East 4,100,000 04/23/17   216,817   216,817   0.0%                      
4.63 JPMCB/SMF VI Mankato Fairfield Inn 3,600,000 04/23/17   194,296   194,296   0.0%                      
4.64 JPMCB/SMF VI Candlewood Suites Texarkana 2,600,000 04/23/17   150,221   150,221   0.0%                      
4.65 JPMCB/SMF VI Country Inn & Suites Houston Intercontinental Airport East 3,200,000 04/23/17   142,664   142,664   0.0%                      
5 JPMCB First Stamford Place 285,000,000 05/03/17 57.5% 60,000,000 202 60,000,000 202 7.4% No No 4.08780 0.01845 4.06935 Actual/360 207,228.75 2,486,745.00 06/05/17 08/01/17  
6 JPMCB 211 Main Street 294,000,000 03/13/17 57.9% 45,000,000 408 45,000,000 408 5.5% No No 3.55470 0.01450 3.54020 Actual/360 135,152.66 1,621,831.88 03/28/17 05/06/17  
7 JPMCB West Town Mall 375,000,000 05/24/17 33.0% 30,000,000 160 30,000,000 160 3.7% No No 4.37000 0.01450 4.35550 Actual/360 176,539.11 2,118,469.33 06/29/17 08/01/17 01/01/20
8 SMF VI Texas Retail Portfolio 42,775,000 Various 69.0% 29,500,000 122 29,500,000 122 3.6% No No 5.46000 0.01845 5.44155 Actual/360 166,758.16 2,001,097.92 06/29/17 08/06/17 07/06/18
8.01 SMF VI Crossroads Center 12,400,000 01/14/17   8,560,000   8,560,000   1.1%                      
8.02 SMF VI Parkwood Shopping Center 7,125,000 01/13/17   4,900,000   4,900,000   0.6%                      
8.03 SMF VI Live Oak Shopping Center 6,700,000 01/13/17   4,620,000   4,620,000   0.6%                      
8.04 SMF VI Gateway Center 6,200,000 01/14/17   4,280,000   4,280,000   0.5%                      
8.05 SMF VI Sunburst Center 5,750,000 01/14/17   3,970,000   3,970,000   0.5%                      
8.06 SMF VI Eastridge Center 4,600,000 01/14/17   3,170,000   3,170,000   0.4%                      
9 JPMCB Torre Plaza 67,700,000 05/05/17 66.5% 25,000,000 508 25,000,000 508 3.1% No No 3.86100 0.02595 3.83505 Actual/360 81,554.69 978,656.25 05/25/17 07/01/17  
10 JPMCB Crystal Corporate Center 30,700,000 04/14/17 74.9% 23,000,000 179 23,000,000 179 2.8% No No 4.97000 0.01845 4.95155 Actual/360 123,047.62 1,476,571.44 06/08/17 08/01/17  
11 SMF VI Marriott Park City 35,600,000 05/01/17 61.5% 21,900,000 110,050 21,900,000 110,050 2.7% No No 4.74500 0.01845 4.72655 Actual/360 114,174.77 1,370,097.24 06/14/17 08/06/17  
12 SMF VI Porter’s Vale Shopping Center 30,200,000 05/12/17 66.2% 20,000,000 72 20,000,000 72 2.5% No No 4.64500 0.01845 4.62655 Actual/360 103,067.44 1,236,809.28 07/06/17 08/06/17 07/06/20
13 BSP Springhill Suites Newark Airport 28,600,000 05/01/17 69.2% 19,800,000 99,000 19,800,000 99,000 2.4% No No 5.29000 0.01845 5.27155 Actual/360 119,118.76 1,429,425.12 06/29/17 08/06/17  
14 BSP St. Luke’s Office 92,000,000 12/05/16 55.4% 17,000,000 90 17,000,000 90 2.1% No No 4.69000 0.01450 4.67550 Actual/360 88,066.28 1,056,795.32 04/18/17 06/06/17 05/06/18
15 BSP Apex Fort Washington 84,600,000 01/01/18 64.4% 16,750,000 140 16,750,000 140 2.1% No No 5.28000 0.01450 5.26550 Actual/360 92,805.60 1,113,667.24 02/17/17 04/06/17 03/06/19
16 SMF VI Depot Marketplace 24,710,000 03/29/17 67.2% 16,600,000 122 16,600,000 122 2.0% No No 4.56500 0.01845 4.54655 Actual/360 84,752.09 1,017,025.08 06/12/17 08/06/17 07/06/22
17 BSP Carolina Hotel Portfolio 55,350,000 Various 65.9% 16,500,000 71,429 16,500,000 71,429 2.0% No No 5.68000 0.01450 5.66550 Actual/360 103,105.73 1,237,268.76 06/21/17 08/06/17 01/06/19
17.01 BSP Holiday Inn Express & Suites Wilmington-University Ctr. 14,550,000 05/07/17   4,023,288   4,023,288   0.5%                      
17.02 BSP Fairfield Inn Charlotte Northlake 11,100,000 05/05/17   3,300,000   3,300,000   0.4%                      
17.03 BSP Holiday Inn Express & Suites Goldsboro Base Area 10,400,000 05/08/17   3,300,000   3,300,000   0.4%                      
17.04 BSP Comfort Suites Gastonia 11,000,000 05/05/17   3,254,795   3,254,795   0.4%                      
17.05 BSP Fairfield Inn Myrtle Beach North 8,300,000 05/07/17   2,621,918   2,621,918   0.3%                      
18 SMF VI Waxahachie Towne Center 26,700,000 05/04/17 61.0% 16,300,000 353 16,300,000 353 2.0% No Yes - Group 1 4.87000 0.01845 4.85155 Actual/360 86,211.48 1,034,537.76 06/08/17 08/06/17  
19 SMF VI Flowserve Pumps 23,400,000 04/18/17 68.3% 16,000,000 145 15,980,399 145 2.0% No No 4.89500 0.04845 4.84655 Actual/360 84,867.66 1,018,411.92 05/10/17 07/06/17  
20 BSP Columbus Office Portfolio I 64,800,000 Various 69.9% 15,300,000 70 15,300,000 70 1.9% No No 5.15000 0.01450 5.13550 Actual/360 83,542.01 1,002,504.12 02/22/17 04/06/17 03/06/19
20.01 BSP Atrium II 30,500,000 11/29/16   7,201,389   7,201,389   0.9%                      
20.02 BSP Blazer I & II 16,900,000 11/29/16   3,990,278   3,990,278   0.5%                      
20.03 BSP 5515 Parkcenter 11,500,000 12/02/16   2,715,278   2,715,278   0.3%                      
20.04 BSP 5555 Parkcenter 5,900,000 11/29/16   1,393,056   1,393,056   0.2%                      
21 SMF VI Lohmans Crossing 20,750,000 04/12/17 72.2% 15,000,000 148 14,981,742 148 1.8% No Yes - Group 1 4.93000 0.01845 4.91155 Actual/360 79,882.75 958,593.00 05/19/17 07/06/17  
22 SMF VI Chartwell Court 22,600,000 04/28/17 65.7% 14,850,000 61,111 14,850,000 61,111 1.8% No No 4.75000 0.01845 4.73155 Actual/360 77,464.63 929,575.56 06/09/17 08/06/17 07/06/18
23 BSP Alexandria Corporate Park 53,000,000 01/19/17 65.0% 14,500,000 133 14,485,287 133 1.8% No No 5.90000 0.01450 5.88550 Actual/360 86,004.79 1,032,057.48 05/22/17 07/06/17  
24 SMF VI Marcel Commons 18,100,000 04/20/17 71.7% 13,000,000 238 12,983,524 238 1.6% No No 4.71000 0.01845 4.69155 Actual/360 67,501.07 810,012.84 05/30/17 07/06/17  
25 SMF VI Professional Centre at Gardens Mall 18,900,000 04/14/17 58.2% 11,000,000 125 11,000,000 125 1.4% No No 4.72500 0.01845 4.70655 Actual/360 57,215.57 686,586.84 05/16/17 07/06/17 06/06/21
26 SMF VI Greenville Retail Center 15,300,000 05/04/17 65.4% 10,000,000 57 10,000,000 57 1.2% No No 4.53000 0.01845 4.51155 Actual/360 50,846.94 610,163.28 06/21/17 08/06/17 07/06/19
26.01 SMF VI Greenville West 7,950,000 05/04/17   5,196,078   5,196,078   0.6%                      
26.02 SMF VI Greenville Marketplace 6,100,000 05/04/17   3,986,928   3,986,928   0.5%                      
26.03 SMF VI Hathaway Circle 1,250,000 05/04/17   816,993   816,993   0.1%                      
27 SMF VI The Shoppes at Fort Wayne 12,600,000 06/07/17 69.0% 8,700,000 107 8,700,000 107 1.1% No No 4.67000 0.05845 4.61155 Actual/360 44,964.75 539,577.00 06/27/17 08/06/17 07/06/18
28 JPMCB Main Street Court 13,600,000 04/28/17 58.8% 8,000,000 145,455 8,000,000 145,455 1.0% No No 4.98000 0.01845 4.96155 Actual/360 42,848.00 514,176.00 06/01/17 07/01/17 06/01/19
29 SMF VI Edison Park Center 11,200,000 04/03/17 67.0% 7,500,000 55 7,500,000 55 0.9% No No 4.95000 0.05595 4.89405 Actual/360 40,032.75 480,393.00 06/01/17 07/06/17 06/06/19
30 SMF VI Towneplace Suites Aiken 11,400,000 04/19/17 64.9% 7,400,000 87,059 7,400,000 87,059 0.9% No No 4.80000 0.01845 4.78155 Actual/360 42,401.78 508,821.36 06/12/17 08/06/17  
31 SMF VI 478 Third Avenue 13,200,000 03/10/17 52.3% 6,900,000 636 6,900,000 636 0.9% No No 4.41800 0.01845 4.39955 Actual/360 25,756.33 309,075.92 06/08/17 08/06/17  
32 SMF VI Village Square Apartments 10,500,000 04/24/17 64.6% 6,787,500 33,272 6,787,500 33,272 0.8% No Yes - Group 2 4.79500 0.05845 4.73655 Actual/360 35,591.15 427,093.80 06/30/17 08/06/17 07/06/18
33 SMF VI Georgetown South Apartments 9,300,000 04/05/17 69.0% 6,412,500 29,688 6,412,500 29,688 0.8% No Yes - Group 2 4.73000 0.05845 4.67155 Actual/360 33,373.38 400,480.56 06/28/17 08/06/17 07/06/18
34 SMF VI Siete Square I 9,260,000 04/20/17 64.0% 5,925,000 102 5,925,000 102 0.7% No No 4.47000 0.06595 4.40405 Actual/360 29,915.58 358,986.96 06/02/17 07/06/17 06/06/19
35 SMF VI Coral Springs Business Warehouse Center 9,500,000 04/03/17 61.7% 5,860,000 68 5,860,000 68 0.7% No No 4.55000 0.01845 4.53155 Actual/360 29,866.11 358,393.32 06/07/17 08/06/17 07/06/19
36 BSP Courtyard San Antonio Lackland 8,900,000 04/06/17 63.9% 5,687,000 59,240 5,687,000 59,240 0.7% No No 4.91000 0.01845 4.89155 Actual/360 32,948.11 395,377.32 06/22/17 08/06/17  
37 SMF VI South Haven Village 7,360,000 05/26/17 66.6% 4,900,000 57,647 4,900,000 57,647 0.6% No Yes - Group 2 4.66000 0.05845 4.60155 Actual/360 25,295.58 303,546.96 06/26/17 08/06/17 07/06/18

 

A-1-4

 

 

ANNEX A-1

 

      Partial IO Loan Rem. Rem.     Payment Grace Period Grace Period     Final   Maturity   Maturity Prepayment
Loan # Seller(1) Property Name First P&I Payment  Term(11)  Amort I/O Period(11) Seasoning(11) Due Date  (Late Payment)  (Default) Maturity Date ARD Loan Mat Date Balance ($)(5)   LTV %(4) Provision (Payments)(11)(12)
1 JPMCB 245 Park Avenue   119 0 120 1 1 0 0 06/01/27 No   75,000,000   48.9% L(25),Def(91),O(4)
2 JPMCB Gateway Net Lease Portfolio   83 0 84 1 5 0 0 06/05/24 No   70,000,000   45.0% L(24),Grtr1%orYM(1),DeforGrtr1%orYM(55),O(4)
2.01 JPMCB BAE Facility                       5,830,210      
2.02 JPMCB FedEx Ground (Stratford)                       5,616,061      
2.03 JPMCB FedEx (Baltimore)                       5,170,363      
2.04 JPMCB Harman Becker                       4,118,356      
2.05 JPMCB GE Aviation (Lafayette)                       3,922,945      
2.06 JPMCB GoDaddy                       3,477,247      
2.07 JPMCB Carrier                       3,431,740      
2.08 JPMCB Emerus                       2,790,631      
2.09 JPMCB Cardinal Health                       2,714,340      
2.10 JPMCB Tyco Electronics                       2,687,572      
2.11 JPMCB FCA/Caterpillar                       2,532,314      
2.12 JPMCB FedEx Ground (Staunton)                       2,130,784      
2.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park                       1,782,792      
2.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park                       1,765,392      
2.15 JPMCB T-Mobile Call Center                       1,647,610      
2.16 JPMCB Sikorsky Aircraft R&D Facility                       1,595,411      
2.17 JPMCB Vatterott College                       1,480,306      
2.18 JPMCB Comcast                       1,327,725      
2.19 JPMCB Alfa Laval Plant                       1,211,281      
2.20 JPMCB LKQ (New Braunfels)                       1,195,220      
2.21 JPMCB Hitachi                       1,141,683      
2.22 JPMCB Cameron International                       1,085,468      
2.23 JPMCB Alliance Data Systems Office                       1,029,254      
2.24 JPMCB Synchrony Financial                       958,317      
2.25 JPMCB Baxalta (Barry Pointe)                       734,799      
2.26 JPMCB Baxalta (Casselberry)                       700,000      
2.27 JPMCB Baxalta (Mounds View)                       661,185      
2.28 JPMCB Baxalta (Grand Rapids)                       659,847      
2.29 JPMCB Gerdau                       659,847      
2.30 JPMCB Baxalta (Wausau)                       642,447      
2.31 JPMCB Baxalta (Springfield)                       623,709      
2.32 JPMCB LKQ (Salisbury)                       623,709      
2.33 JPMCB Baxalta (Ankeny)                       588,910      
2.34 JPMCB H&E Equipment Services (San Antonio)                       516,635      
2.35 JPMCB H&E Equipment Services (New Orleans)                       485,851      
2.36 JPMCB GE Aviation (Pompano)                       455,067      
2.37 JPMCB Saint-Gobain Warehouse                       409,560      
2.38 JPMCB H&E Equipment Services (Columbia)                       405,545      
2.39 JPMCB H&E Equipment Services (Yukon)                       400,191      
2.40 JPMCB LKQ (Toledo)                       398,853      
2.41 JPMCB H&E Equipment Services (Greer)                       390,822      
3 JPMCB Treeview Industrial Portfolio   121 0 121 0 1 5 5 08/01/27 No   65,000,000   64.5% L(24),Def(93),O(4)
3.01 JPMCB Eastgate                       10,555,326      
3.02 JPMCB 1405 Worldwide                       8,793,309      
3.03 JPMCB 1200 Worldwide                       8,457,686      
3.04 JPMCB Landmark                       7,383,694      
3.05 JPMCB 100 Corporate Lakes                       4,866,526      
3.06 JPMCB Design Road                       4,279,186      
3.07 JPMCB 2055 Global Way                       3,725,409      
3.08 JPMCB Sabre Street                       3,530,748      
3.09 JPMCB 2205 Global Way                       3,356,225      
3.10 JPMCB 1280 Corporate Lakes                       2,684,979      
3.11 JPMCB 11 Boulden Circle                       2,617,855      
3.12 JPMCB 1300 Corporate Lakes                       2,349,357      
3.13 JPMCB 7 Boulden Circle                       1,225,022      
3.14 JPMCB 2 Boulden Circle                       1,174,678      
4 JPMCB/SMF VI Starwood Capital Group Hotel Portfolio   119 0 120 1 1 0 0 06/01/27 No   60,000,000   60.4% L(12),Grtr1%orYM(105),O(3)
4.01 JPMCB/SMF VI Larkspur Landing Sunnyvale                       3,540,949      
4.02 JPMCB/SMF VI Larkspur Landing Milpitas                       2,983,641      
4.03 JPMCB/SMF VI Larkspur Landing Campbell                       2,623,429      
4.04 JPMCB/SMF VI Larkspur Landing San Francisco                       2,161,270      
4.05 JPMCB/SMF VI Larkspur Landing Pleasanton                       2,113,695      
4.06 JPMCB/SMF VI Larkspur Landing Bellevue                       1,882,616      
4.07 JPMCB/SMF VI Larkspur Landing Sacramento                       1,406,865      
4.08 JPMCB/SMF VI Hampton Inn Ann Arbor North                       1,372,882      
4.09 JPMCB/SMF VI Larkspur Landing Hillsboro                       1,372,882      
4.10 JPMCB/SMF VI Larkspur Landing Renton                       1,359,290      
4.11 JPMCB/SMF VI Holiday Inn Arlington Northeast Rangers Ballpark                       1,304,918      
4.12 JPMCB/SMF VI Residence Inn Toledo Maumee                       1,291,325      
4.13 JPMCB/SMF VI Residence Inn Williamsburg                       1,236,954      
4.14 JPMCB/SMF VI Hampton Inn Suites Waco South                       1,141,803      
4.15 JPMCB/SMF VI Holiday Inn Louisville Airport Fair Expo                       1,121,414      
4.16 JPMCB/SMF VI Courtyard Tyler                       1,101,025      
4.17 JPMCB/SMF VI Hilton Garden Inn Edison Raritan Center                       1,101,025      
4.18 JPMCB/SMF VI Hilton Garden Inn St Paul Oakdale                       1,087,432      
4.19 JPMCB/SMF VI Residence Inn Grand Rapids West                       1,073,839      
4.20 JPMCB/SMF VI Peoria, AZ Residence Inn                       1,067,042      
4.21 JPMCB/SMF VI Hampton Inn Suites Bloomington Normal                       1,060,246      
4.22 JPMCB/SMF VI Courtyard Chico                       1,039,857      
4.23 JPMCB/SMF VI Hampton Inn Suites Kokomo                       1,005,874      
4.24 JPMCB/SMF VI Hampton Inn Suites South Bend                       1,005,874      
4.25 JPMCB/SMF VI Courtyard Wichita Falls                       958,299      
4.26 JPMCB/SMF VI Hampton Inn Morehead                       931,113      
4.27 JPMCB/SMF VI Residence Inn Chico                       903,928      
4.28 JPMCB/SMF VI Courtyard Lufkin                       863,149      
4.29 JPMCB/SMF VI Hampton Inn Carlisle                       856,352      
4.30 JPMCB/SMF VI Springhill Suites Williamsburg                       856,352      
4.31 JPMCB/SMF VI Fairfield Inn Bloomington                       849,556      
4.32 JPMCB/SMF VI Waco Residence Inn                       829,167      
4.33 JPMCB/SMF VI Holiday Inn Express Fishers                       774,795      
4.34 JPMCB/SMF VI Larkspur Landing Folsom                       754,406      
4.35 JPMCB/SMF VI Springhill Suites Chicago Naperville Warrenville                       713,627      
4.36 JPMCB/SMF VI Holiday Inn Express & Suites Paris                       706,831      
4.37 JPMCB/SMF VI Toledo Homewood Suites                       706,831      
4.38 JPMCB/SMF VI Grand Rapids Homewood Suites                       686,441      
4.39 JPMCB/SMF VI Cheyenne Fairfield Inn and Suites                       638,866      
4.40 JPMCB/SMF VI Fairfield Inn Laurel                       638,866      
4.41 JPMCB/SMF VI Courtyard Akron Stow                       625,273      

 

A-1-5

 

 

ANNEX A-1

 

      Partial IO Loan Rem. Rem.     Payment Grace Period Grace Period     Final   Maturity   Maturity Prepayment
Loan # Seller(1) Property Name First P&I Payment  Term(11)  Amort I/O Period(11) Seasoning(11) Due Date  (Late Payment)  (Default) Maturity Date ARD Loan Mat Date Balance ($)(5)   LTV %(4) Provision (Payments)(11)(12)
4.42 JPMCB/SMF VI Larkspur Landing Roseville                       591,291      
4.43 JPMCB/SMF VI Towneplace Suites Bloomington                       591,291      
4.44 JPMCB/SMF VI Hampton Inn Danville                       584,494      
4.45 JPMCB/SMF VI Holiday Inn Norwich                       577,698      
4.46 JPMCB/SMF VI Hampton Inn Suites Longview North                       570,902      
4.47 JPMCB/SMF VI Springhill Suites Peoria Westlake                       570,902      
4.48 JPMCB/SMF VI Hampton Inn Suites Buda                       564,105      
4.49 JPMCB/SMF VI Shawnee Hampton Inn                       564,105      
4.50 JPMCB/SMF VI Racine Fairfield Inn                       550,512      
4.51 JPMCB/SMF VI Hampton Inn Selinsgrove Shamokin Dam                       536,919      
4.52 JPMCB/SMF VI Holiday Inn Express & Suites Terrell                       509,734      
4.53 JPMCB/SMF VI Westchase Homewood Suites                       493,368      
4.54 JPMCB/SMF VI Holiday Inn Express & Suites Tyler South                       489,344      
4.55 JPMCB/SMF VI Holiday Inn Express & Suites Huntsville                       468,955      
4.56 JPMCB/SMF VI Hampton Inn Sweetwater                       428,176      
4.57 JPMCB/SMF VI Comfort Suites Buda Austin South                       360,212      
4.58 JPMCB/SMF VI Fairfield Inn & Suites Weatherford                       339,822      
4.59 JPMCB/SMF VI Holiday Inn Express & Suites Altus                       275,367      
4.60 JPMCB/SMF VI Comfort Inn & Suites Paris                       244,672      
4.61 JPMCB/SMF VI Hampton Inn Suites Decatur                       234,134      
4.62 JPMCB/SMF VI Holiday Inn Express & Suites Texarkana East                       216,817      
4.63 JPMCB/SMF VI Mankato Fairfield Inn                       194,296      
4.64 JPMCB/SMF VI Candlewood Suites Texarkana                       150,221      
4.65 JPMCB/SMF VI Country Inn & Suites Houston Intercontinental Airport East                       142,664      
5 JPMCB First Stamford Place   120 0 120 0 1 5 0 07/01/27 No   60,000,000   57.5% L(24),Def(92),O(4)
6 JPMCB 211 Main Street   81 0 84 3 6 0 0 04/06/24 No   45,000,000   57.9% Grtr1%orYM(27),DeforGrtr1%orYM(50),O(7)
7 JPMCB West Town Mall 02/01/20 60 360 30 0 1 0 0 07/01/22 No   27,907,947   30.7% L(24),Def(29),O(7)
8 SMF VI Texas Retail Portfolio 08/06/18 120 360 12 0 6 0 0 07/06/27 No   25,233,202   59.0% L(24),Def(92),O(4)
8.01 SMF VI Crossroads Center                       7,321,905      
8.02 SMF VI Parkwood Shopping Center                       4,191,278      
8.03 SMF VI Live Oak Shopping Center                       3,951,776      
8.04 SMF VI Gateway Center                       3,660,953      
8.05 SMF VI Sunburst Center                       3,395,790      
8.06 SMF VI Eastridge Center                       2,711,500      
9 JPMCB Torre Plaza   119 0 120 1 1 0 0 06/01/27 No   25,000,000   66.5% L(25),Def(91),O(4)
10 JPMCB Crystal Corporate Center   120 360 0 0 1 0 0 07/01/27 No   18,891,292   61.5% L(25),Grtr1%orYM(89),O(6)
11 SMF VI Marriott Park City   120 360 0 0 6 0 0 07/06/27 No   17,854,054   50.2% L(24),DeforGrtr1%orYM(91),O(5)
12 SMF VI Porter’s Vale Shopping Center 08/06/20 120 360 36 0 6 5 (Two times only) 0 07/06/27 No   17,564,082   58.2% L(24),Def(92),O(4)
13 BSP Springhill Suites Newark Airport   120 300 0 0 6 0 0 07/06/27 No   14,960,416   52.3% L(24),Grtr1%orYM(92),O(4)
14 BSP St. Luke’s Office 06/06/18 118 360 12 2 6 0 0 05/06/27 No   14,223,028   46.4% L(26),Def(89),O(5)
15 BSP Apex Fort Washington 04/06/19 116 360 24 4 6 0 0 03/06/27 No   14,596,942   56.1% L(28),Def(88),O(4)
16 SMF VI Depot Marketplace 08/06/22 120 360 60 0 6 0 0 07/06/27 No   15,206,702   61.5% L(24),Grtr1%orYM(90),O(6)
17 BSP Carolina Hotel Portfolio 02/06/19 84 300 18 0 6 0 0 07/06/24 No   14,648,902   58.5% L(24),Def(56),O(4)
17.01 BSP Holiday Inn Express & Suites Wilmington-University Ctr.                       3,571,924      
17.02 BSP Fairfield Inn Charlotte Northlake                       2,929,780      
17.03 BSP Holiday Inn Express & Suites Goldsboro Base Area                       2,929,780      
17.04 BSP Comfort Suites Gastonia                       2,889,646      
17.05 BSP Fairfield Inn Myrtle Beach North                       2,327,771      
18 SMF VI Waxahachie Towne Center   120 360 0 0 6 0 0 07/06/27 No   13,344,126   50.0% L(24),Def(92),O(4)
19 SMF VI Flowserve Pumps   59 359 0 1 6 0 0 06/06/22 No   14,732,417   63.0% L(25),Def(29),O(6)
20 BSP Columbus Office Portfolio I 04/06/19 116 360 24 4 6 0 0 03/06/27 No   13,290,445   60.7% L(28),Def(85),O(7)
20.01 BSP Atrium II                       6,255,533      
20.02 BSP Blazer I & II                       3,466,181      
20.03 BSP 5515 Parkcenter                       2,358,644      
20.04 BSP 5555 Parkcenter                       1,210,087      
21 SMF VI Lohmans Crossing   119 359 0 1 6 0 0 06/06/27 No   12,303,489   59.3% L(25),Def(90),O(5)
22 SMF VI Chartwell Court 08/06/18 120 360 12 0 6 0 0 07/06/27 No   12,446,334   55.1% L(24),Def(92),O(4)
23 BSP Alexandria Corporate Park   119 359 0 1 6 0 0 06/06/27 No   12,260,108   55.0% L(25),Def(91),O(4)
24 SMF VI Marcel Commons   119 359 0 1 6 0 0 06/06/27 No   10,585,248   58.5% L(25),Def(91),O(4)
25 SMF VI Professional Centre at Gardens Mall 07/06/21 119 360 48 1 6 0 0 06/06/27 No   9,894,794   52.4% L(25),Def(91),O(4)
26 SMF VI Greenville Retail Center 08/06/19 120 360 24 0 6 0 0 07/06/27 No   8,548,383   55.9% L(24),Def(91),O(5)
26.01 SMF VI Greenville West                       4,441,807      
26.02 SMF VI Greenville Marketplace                       3,408,179      
26.03 SMF VI Hathaway Circle                       698,397      
27 SMF VI The Shoppes at Fort Wayne 08/06/18 120 360 12 0 6 0 0 07/06/27 No   7,274,384   57.7% L(24),Def(92),O(4)
28 JPMCB Main Street Court 07/01/19 119 360 24 1 1 0 5 (Once per year) 06/01/27 No   6,919,080   50.9% L(25),Def(91),O(4)
29 SMF VI Edison Park Center 07/06/19 119 360 24 1 6 0 0 06/06/27 No   6,481,686   57.9% L(25),Def(91),O(4)
30 SMF VI Towneplace Suites Aiken   120 300 0 0 6 0 0 07/06/27 No   5,492,536   48.2% L(24),Def(92),O(4)
31 SMF VI 478 Third Avenue   120 0 120 0 6 0 0 07/06/27 No   6,900,000   52.3% L(24),Def(91),O(5)
32 SMF VI Village Square Apartments 08/06/18 120 360 12 0 6 0 0 07/06/27 No   5,696,458   54.3% L(24),Def(92),O(4)
33 SMF VI Georgetown South Apartments 08/06/18 120 360 12 0 6 0 0 07/06/27 No   5,371,352   57.8% L(24),Def(92),O(4)
34 SMF VI Siete Square I 07/06/19 119 360 24 1 6 0 0 06/06/27 No   5,056,592   54.6% L(25),Def(89),O(6)
35 SMF VI Coral Springs Business Warehouse Center 08/06/19 120 360 24 0 6 0 0 07/06/27 No   5,012,026   52.8% L(35),Grtr1%orYM(81),O(4)
36 BSP Courtyard San Antonio Lackland   120 300 0 0 6 0 0 07/06/27 No   4,238,253   47.6% L(24),Def(92),O(4)
37 SMF VI South Haven Village 08/06/18 120 360 12 0 6 0 0 07/06/27 No   4,095,837   55.6% L(24),Def(92),O(4)

 

A-1-6

 

 

ANNEX A-1 

 

    HISTORICAL FINANCIALS(13)
                               
      2014 2014 2014 2015 2015 2015 2016 2016 2016 Most Recent Most Recent Most Recent  
Loan # Seller(1) 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 Gateway Net Lease Portfolio                          
2.01 JPMCB BAE Facility                          
2.02 JPMCB FedEx Ground (Stratford)                          
2.03 JPMCB FedEx (Baltimore)                          
2.04 JPMCB Harman Becker                          
2.05 JPMCB GE Aviation (Lafayette)                          
2.06 JPMCB GoDaddy                          
2.07 JPMCB Carrier                          
2.08 JPMCB Emerus                          
2.09 JPMCB Cardinal Health                          
2.10 JPMCB Tyco Electronics                          
2.11 JPMCB FCA/Caterpillar                          
2.12 JPMCB FedEx Ground (Staunton)                          
2.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park                          
2.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park                          
2.15 JPMCB T-Mobile Call Center                          
2.16 JPMCB Sikorsky Aircraft R&D Facility                          
2.17 JPMCB Vatterott College                          
2.18 JPMCB Comcast                          
2.19 JPMCB Alfa Laval Plant                          
2.20 JPMCB LKQ (New Braunfels)                          
2.21 JPMCB Hitachi                          
2.22 JPMCB Cameron International                          
2.23 JPMCB Alliance Data Systems Office                          
2.24 JPMCB Synchrony Financial                          
2.25 JPMCB Baxalta (Barry Pointe)                          
2.26 JPMCB Baxalta (Casselberry)                          
2.27 JPMCB Baxalta (Mounds View)                          
2.28 JPMCB Baxalta (Grand Rapids)                          
2.29 JPMCB Gerdau                          
2.30 JPMCB Baxalta (Wausau)                          
2.31 JPMCB Baxalta (Springfield)                          
2.32 JPMCB LKQ (Salisbury)                          
2.33 JPMCB Baxalta (Ankeny)                          
2.34 JPMCB H&E Equipment Services (San Antonio)                          
2.35 JPMCB H&E Equipment Services (New Orleans)                          
2.36 JPMCB GE Aviation (Pompano)                          
2.37 JPMCB Saint-Gobain Warehouse                          
2.38 JPMCB H&E Equipment Services (Columbia)                          
2.39 JPMCB H&E Equipment Services (Yukon)                          
2.40 JPMCB LKQ (Toledo)                          
2.41 JPMCB H&E Equipment Services (Greer)                          
3 JPMCB Treeview Industrial Portfolio 12,894,974 3,433,457 9,461,517 13,547,158 3,526,180 10,020,978 14,429,983 3,640,239 10,789,744 14,201,326 3,637,144 10,564,182 03/31/17
3.01 JPMCB Eastgate 2,214,256 392,144 1,822,112 2,039,167 480,350 1,558,817 2,199,962 517,961 1,682,001 2,224,915 517,935 1,706,980 03/31/17
3.02 JPMCB 1405 Worldwide 1,895,954 426,261 1,469,693 1,926,391 440,471 1,485,920 2,067,384 418,106 1,649,278 2,036,400 407,026 1,629,374 03/31/17
3.03 JPMCB 1200 Worldwide 1,779,141 408,092 1,371,049 1,826,262 393,520 1,432,742 1,727,908 376,564 1,351,344 1,710,781 376,543 1,334,238 03/31/17
3.04 JPMCB Landmark 1,411,090 400,046 1,011,044 1,774,946 409,774 1,365,172 1,823,596 474,030 1,349,566 1,840,310 505,239 1,335,071 03/31/17
3.05 JPMCB 100 Corporate Lakes 1,183,149 247,912 935,237 1,198,884 232,189 966,695 1,184,513 249,904 934,609 1,215,177 257,137 958,040 03/31/17
3.06 JPMCB Design Road 770,463 173,189 597,274 853,987 258,081 595,906 841,526 259,980 581,546 762,457 267,215 495,242 03/31/17
3.07 JPMCB 2055 Global Way 527,740 181,605 346,135 688,752 209,971 478,781 922,062 202,764 719,298 861,334 200,785 660,549 03/31/17
3.08 JPMCB Sabre Street 619,480 266,318 353,162 600,057 162,410 437,647 678,562 168,766 509,796 686,137 173,804 512,333 03/31/17
3.09 JPMCB 2205 Global Way 910,564 196,730 713,834 916,536 196,223 720,313 854,900 211,849 643,051 861,653 204,960 656,693 03/31/17
3.10 JPMCB 1280 Corporate Lakes 332,359 127,652 204,707 375,575 113,414 262,161 372,517 163,737 208,780 349,376 169,257 180,119 03/31/17
3.11 JPMCB 11 Boulden Circle 796,350 208,646 587,704 768,826 225,284 543,542 866,105 166,452 699,653 843,657 162,794 680,863 03/31/17
3.12 JPMCB 1300 Corporate Lakes 0 104,275 -104,275 170,985 101,442 69,543 352,820 195,279 157,541 303,187 173,654 129,533 03/31/17
3.13 JPMCB 7 Boulden Circle 32,400 160,367 -127,967 12,774 170,666 -157,892 117,932 113,083 4,849 77,941 107,150 -29,209 03/31/17
3.14 JPMCB 2 Boulden Circle 422,028 140,220 281,808 394,016 132,385 261,631 420,196 121,764 298,432 428,001 113,645 314,356 03/31/17
4 JPMCB/SMF VI Starwood Capital Group Hotel Portfolio 199,508,945 130,957,182 68,551,763 210,181,276 136,174,637 74,006,639 214,236,030 139,766,633 74,469,397 212,650,616 140,075,692 72,574,924 03/31/17
4.01 JPMCB/SMF VI Larkspur Landing Sunnyvale 6,608,753 3,073,832 3,534,921 7,402,221 3,043,842 4,358,379 7,817,367 3,196,232 4,621,136 7,774,225 3,182,596 4,591,630 03/31/17
4.02 JPMCB/SMF VI Larkspur Landing Milpitas 5,504,663 2,690,698 2,813,965 6,284,848 2,765,694 3,519,154 6,748,863 2,919,223 3,829,640 6,764,028 2,934,998 3,829,030 03/31/17
4.03 JPMCB/SMF VI Larkspur Landing Campbell 5,133,573 2,668,455 2,465,118 5,892,933 2,614,126 3,278,807 6,251,271 2,837,671 3,413,600 6,059,570 2,757,497 3,302,074 03/31/17
4.04 JPMCB/SMF VI Larkspur Landing San Francisco 5,192,191 2,909,101 2,283,090 5,806,373 3,043,071 2,763,303 5,905,601 3,162,141 2,743,461 5,697,514 3,243,028 2,454,486 03/31/17
4.05 JPMCB/SMF VI Larkspur Landing Pleasanton 4,117,383 2,453,217 1,664,166 4,880,674 2,567,319 2,313,355 5,319,602 2,764,545 2,555,057 5,193,352 2,729,274 2,464,078 03/31/17
4.06 JPMCB/SMF VI Larkspur Landing Bellevue 4,273,587 2,480,220 1,793,367 4,615,653 2,539,918 2,075,735 4,726,484 2,501,374 2,225,110 4,692,425 2,495,573 2,196,852 03/31/17
4.07 JPMCB/SMF VI Larkspur Landing Sacramento 3,984,358 2,294,927 1,689,431 4,176,563 2,318,331 1,858,232 4,200,451 2,369,171 1,831,280 4,214,257 2,376,584 1,837,673 03/31/17
4.08 JPMCB/SMF VI Hampton Inn Ann Arbor North 4,700,775 2,808,878 1,891,897 4,678,954 2,774,233 1,904,721 4,956,425 2,996,409 1,960,016 4,826,301 2,931,510 1,894,791 03/31/17
4.09 JPMCB/SMF VI Larkspur Landing Hillsboro 3,448,822 1,914,290 1,534,532 3,915,128 2,027,124 1,888,005 4,016,848 2,189,946 1,826,902 3,941,272 2,212,809 1,728,463 03/31/17
4.10 JPMCB/SMF VI Larkspur Landing Renton 3,999,841 2,413,164 1,586,677 4,324,596 2,570,888 1,753,708 4,349,218 2,659,463 1,689,754 4,423,020 2,707,102 1,715,917 03/31/17
4.11 JPMCB/SMF VI Holiday Inn Arlington Northeast Rangers Ballpark 4,874,914 3,718,834 1,156,080 5,424,474 3,999,092 1,425,382 5,505,741 3,984,588 1,521,153 5,568,856 4,003,041 1,565,815 03/31/17
4.12 JPMCB/SMF VI Residence Inn Toledo Maumee 4,003,862 2,564,200 1,439,662 3,874,115 2,579,170 1,294,945 3,998,051 2,569,850 1,428,201 4,066,425 2,577,284 1,489,141 03/31/17
4.13 JPMCB/SMF VI Residence Inn Williamsburg 3,581,095 2,275,698 1,305,397 3,685,293 2,398,382 1,286,911 4,098,296 2,645,877 1,452,419 3,955,706 2,577,258 1,378,448 03/31/17
4.14 JPMCB/SMF VI Hampton Inn Suites Waco South 4,009,619 2,643,304 1,366,315 4,247,264 2,754,599 1,492,665 4,293,352 2,832,923 1,460,429 4,293,844 2,857,582 1,436,261 03/31/17
4.15 JPMCB/SMF VI Holiday Inn Louisville Airport Fair Expo 3,717,449 2,440,750 1,276,699 4,124,662 2,659,301 1,465,361 4,308,290 2,810,936 1,497,354 4,185,314 2,774,983 1,410,331 03/31/17
4.16 JPMCB/SMF VI Courtyard Tyler 4,244,716 2,365,038 1,879,678 3,919,126 2,220,154 1,698,971 3,429,564 2,089,629 1,339,935 3,341,364 2,071,232 1,270,131 03/31/17
4.17 JPMCB/SMF VI Hilton Garden Inn Edison Raritan Center 4,655,669 4,086,111 569,558 5,493,273 4,439,380 1,053,893 5,761,789 4,454,017 1,307,772 5,848,958 4,501,494 1,347,464 03/31/17
4.18 JPMCB/SMF VI Hilton Garden Inn St Paul Oakdale 4,485,815 3,001,859 1,483,956 4,711,861 3,108,429 1,603,432 4,983,720 3,192,469 1,791,252 4,891,094 3,176,826 1,714,268 03/31/17
4.19 JPMCB/SMF VI Residence Inn Grand Rapids West 2,956,313 1,855,403 1,100,910 3,062,200 1,923,049 1,139,151 3,310,952 2,018,261 1,292,691 3,115,120 1,993,563 1,121,557 03/31/17
4.20 JPMCB/SMF VI Peoria, AZ Residence Inn 2,997,859 1,957,633 1,040,225 3,187,787 2,012,469 1,175,318 3,292,301 2,053,732 1,238,569 3,248,248 2,073,979 1,174,268 03/31/17
4.21 JPMCB/SMF VI Hampton Inn Suites Bloomington Normal 3,843,366 2,312,487 1,530,879 4,022,171 2,458,126 1,564,044 3,759,689 2,340,772 1,418,917 3,738,690 2,323,067 1,415,623 03/31/17
4.22 JPMCB/SMF VI Courtyard Chico 3,125,974 1,950,325 1,175,650 3,178,650 2,087,242 1,091,408 3,812,434 2,381,258 1,431,176 3,850,184 2,409,784 1,440,399 03/31/17
4.23 JPMCB/SMF VI Hampton Inn Suites Kokomo 3,425,666 2,271,260 1,154,406 3,524,349 2,357,841 1,166,508 3,744,550 2,431,095 1,313,454 3,680,915 2,406,941 1,273,974 03/31/17
4.24 JPMCB/SMF VI Hampton Inn Suites South Bend 3,504,356 2,229,207 1,275,149 3,424,014 2,329,908 1,094,106 3,779,982 2,535,257 1,244,725 3,810,167 2,560,292 1,249,874 03/31/17
4.25 JPMCB/SMF VI Courtyard Wichita Falls 2,758,978 1,835,874 923,104 2,944,157 1,949,071 995,086 3,055,163 1,967,538 1,087,624 3,121,444 2,010,030 1,111,414 03/31/17
4.26 JPMCB/SMF VI Hampton Inn Morehead 2,984,270 1,980,045 1,004,225 2,908,105 1,894,889 1,013,216 3,140,885 2,029,198 1,111,688 3,154,358 2,044,468 1,109,890 03/31/17
4.27 JPMCB/SMF VI Residence Inn Chico 2,509,076 1,719,671 789,406 3,017,201 1,895,739 1,121,462 3,230,070 2,003,854 1,226,216 3,273,835 2,069,989 1,203,846 03/31/17
4.28 JPMCB/SMF VI Courtyard Lufkin 3,169,981 2,035,590 1,134,391 3,391,091 2,179,605 1,211,486 2,938,698 2,065,448 873,250 2,752,597 2,000,258 752,338 03/31/17
4.29 JPMCB/SMF VI Hampton Inn Carlisle 3,236,926 2,125,745 1,111,181 3,477,412 2,258,369 1,219,043 3,524,239 2,363,148 1,161,091 3,439,196 2,305,135 1,134,061 03/31/17
4.30 JPMCB/SMF VI Springhill Suites Williamsburg 3,095,757 2,224,448 871,309 3,204,858 2,304,606 900,252 3,440,078 2,462,690 977,388 3,361,902 2,469,058 892,843 03/31/17
4.31 JPMCB/SMF VI Fairfield Inn Bloomington 2,355,657 1,600,067 755,590 2,237,500 1,653,149 584,352 2,956,451 1,695,639 1,260,812 3,018,966 1,711,211 1,307,756 03/31/17
4.32 JPMCB/SMF VI Waco Residence Inn 2,623,950 1,810,638 813,312 2,926,457 2,041,322 885,135 3,115,712 2,129,416 986,296 3,136,682 2,208,764 927,918 03/31/17
4.33 JPMCB/SMF VI Holiday Inn Express Fishers 2,713,002 1,794,045 918,957 2,880,638 1,935,320 945,318 3,132,794 2,184,957 947,837 3,176,451 2,209,137 967,314 03/31/17
4.34 JPMCB/SMF VI Larkspur Landing Folsom 2,606,539 1,849,168 757,371 2,842,366 1,914,516 927,850 2,893,984 2,022,130 871,854 2,902,483 2,029,275 873,208 03/31/17
4.35 JPMCB/SMF VI Springhill Suites Chicago Naperville Warrenville 3,165,239 2,374,083 791,156 3,334,536 2,615,422 719,114 3,229,904 2,567,803 662,101 3,321,573 2,613,848 707,725 03/31/17
4.36 JPMCB/SMF VI Holiday Inn Express & Suites Paris 2,149,076 1,400,691 748,385 2,256,662 1,456,462 800,200 2,339,461 1,515,400 824,061 2,343,673 1,533,494 810,179 03/31/17
4.37 JPMCB/SMF VI Toledo Homewood Suites 2,557,430 1,823,541 733,889 2,585,574 1,880,413 705,161 2,879,994 1,999,558 880,436 2,929,714 1,970,860 958,854 03/31/17
4.38 JPMCB/SMF VI Grand Rapids Homewood Suites 2,620,644 2,044,411 576,232 3,044,043 2,141,853 902,190 3,082,919 2,206,236 876,683 3,009,146 2,254,528 754,618 03/31/17
4.39 JPMCB/SMF VI Cheyenne Fairfield Inn and Suites 2,274,705 1,287,233 987,472 2,184,113 1,274,027 910,086 2,069,004 1,233,313 835,692 1,961,942 1,198,541 763,401 03/31/17
4.40 JPMCB/SMF VI Fairfield Inn Laurel 2,755,702 2,163,407 592,295 2,980,035 2,319,285 660,749 3,060,436 2,430,414 630,022 3,127,939 2,454,865 673,074 03/31/17
4.41 JPMCB/SMF VI Courtyard Akron Stow 3,380,278 2,161,570 1,218,708 3,378,668 2,167,968 1,210,700 3,339,430 2,310,440 1,028,990 3,168,035 2,265,448 902,586 03/31/17

 

A-1-7

 

 

ANNEX A-1

 

    HISTORICAL FINANCIALS(13)
                               
      2014 2014 2014 2015 2015 2015 2016 2016 2016 Most Recent Most Recent Most Recent  
Loan # Seller(1) Property Name Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($)  Revenues ($)  Total Expenses ($)  NOI ($) As of
4.42 JPMCB/SMF VI Larkspur Landing Roseville 2,482,915 1,808,482 674,433 2,792,081 1,987,238 804,842 2,791,909 2,028,202 763,707 2,851,065 2,050,973 800,092 03/31/17
4.43 JPMCB/SMF VI Towneplace Suites Bloomington 2,038,255 1,288,867 749,388 1,990,897 1,378,491 612,406 2,355,692 1,515,451 840,241 2,441,633 1,579,332 862,300 03/31/17
4.44 JPMCB/SMF VI Hampton Inn Danville 2,316,666 1,641,895 674,771 2,301,578 1,688,631 612,946 2,521,595 1,800,163 721,433 2,591,371 1,849,816 741,555 03/31/17
4.45 JPMCB/SMF VI Holiday Inn Norwich 4,128,595 3,536,651 591,944 4,347,308 3,741,178 606,130 4,825,972 4,034,355 791,617 4,801,904 4,023,218 778,687 03/31/17
4.46 JPMCB/SMF VI Hampton Inn Suites Longview North 3,173,968 1,973,506 1,200,462 3,058,158 1,867,316 1,190,842 2,373,357 1,694,366 678,991 2,322,688 1,660,639 662,049 03/31/17
4.47 JPMCB/SMF VI Springhill Suites Peoria Westlake 3,283,596 2,336,146 947,450 3,126,977 2,492,033 634,944 2,854,364 2,384,615 469,749 2,918,586 2,421,747 496,839 03/31/17
4.48 JPMCB/SMF VI Hampton Inn Suites Buda 2,511,825 1,646,792 865,033 2,802,930 1,805,221 997,709 2,680,752 1,780,820 899,932 2,627,746 1,761,027 866,719 03/31/17
4.49 JPMCB/SMF VI Shawnee Hampton Inn 1,875,580 1,299,223 576,358 1,834,041 1,262,710 571,331 1,890,630 1,254,672 635,957 1,892,474 1,264,237 628,237 03/31/17
4.50 JPMCB/SMF VI Racine Fairfield Inn 1,631,962 1,147,234 484,727 1,757,437 1,159,991 597,446 1,800,048 1,203,878 596,170 1,812,261 1,199,377 612,885 03/31/17
4.51 JPMCB/SMF VI Hampton Inn Selinsgrove Shamokin Dam 2,121,296 1,508,354 612,942 2,166,585 1,511,366 655,218 2,342,011 1,691,679 650,333 2,433,055 1,733,654 699,401 03/31/17
4.52 JPMCB/SMF VI Holiday Inn Express & Suites Terrell 1,886,591 1,334,882 551,709 2,004,889 1,411,915 592,974 2,116,706 1,494,300 622,406 2,149,392 1,533,271 616,121 03/31/17
4.53 JPMCB/SMF VI Westchase Homewood Suites 4,386,217 2,873,106 1,513,111 4,364,744 3,053,944 1,310,801 3,210,256 2,668,409 541,847 2,958,058 2,563,519 394,540 03/31/17
4.54 JPMCB/SMF VI Holiday Inn Express & Suites Tyler South 2,682,517 1,734,857 947,660 2,201,486 1,542,169 659,318 2,077,217 1,500,505 576,713 2,128,673 1,518,165 610,507 03/31/17
4.55 JPMCB/SMF VI Holiday Inn Express & Suites Huntsville 3,514,797 1,922,911 1,591,886 3,196,798 1,860,283 1,336,515 2,407,786 1,674,172 733,614 2,360,887 1,659,727 701,160 03/31/17
4.56 JPMCB/SMF VI Hampton Inn Sweetwater 2,293,276 1,415,816 877,460 2,002,056 1,401,720 600,336 1,725,603 1,225,261 500,342 1,585,686 1,177,401 408,284 03/31/17
4.57 JPMCB/SMF VI Comfort Suites Buda Austin South 1,824,072 1,257,596 566,476 2,032,396 1,501,547 530,849 2,074,254 1,519,552 554,702 2,082,208 1,530,153 552,056 03/31/17
4.58 JPMCB/SMF VI Fairfield Inn & Suites Weatherford 1,302,002 1,167,839 134,163 1,465,030 1,177,226 287,804 1,543,315 1,276,569 266,746 1,659,116 1,339,100 320,016 03/31/17
4.59 JPMCB/SMF VI Holiday Inn Express & Suites Altus 1,339,184 1,044,575 294,609 1,322,219 1,123,647 198,572 1,422,396 1,182,112 240,285 1,417,147 1,198,163 218,984 03/31/17
4.60 JPMCB/SMF VI Comfort Inn & Suites Paris 1,011,199 778,183 233,016 1,058,458 812,594 245,864 1,161,068 884,258 276,810 1,157,262 900,440 256,821 03/31/17
4.61 JPMCB/SMF VI Hampton Inn Suites Decatur 1,753,131 1,348,043 405,088 1,669,635 1,341,281 328,354 1,547,032 1,330,723 216,309 1,550,317 1,362,365 187,952 03/31/17
4.62 JPMCB/SMF VI Holiday Inn Express & Suites Texarkana East 1,260,628 1,302,651 -42,023 1,496,353 1,347,419 148,934 1,621,549 1,440,815 180,734 1,638,961 1,463,932 175,029 03/31/17
4.63 JPMCB/SMF VI Mankato Fairfield Inn 1,132,998 946,465 186,533 1,247,365 1,021,766 225,599 1,222,539 1,043,308 179,231 1,236,472 1,080,742 155,731 03/31/17
4.64 JPMCB/SMF VI Candlewood Suites Texarkana 872,326 880,371 -8,045 1,127,933 964,547 163,386 1,270,187 1,104,763 165,424 1,239,140 1,117,335 121,805 03/31/17
4.65 JPMCB/SMF VI Country Inn & Suites Houston Intercontinental Airport East 1,337,520 1,153,624 183,896 1,363,324 1,246,696 116,629 599,729 909,669 -309,940 413,730 860,149 -446,419 03/31/17
5 JPMCB First Stamford Place 31,960,702 13,963,230 17,997,472 33,529,688 14,178,960 19,350,728 35,445,624 14,004,568 21,441,056 34,549,458 14,107,046 20,442,412 03/31/17
6 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        
7 JPMCB West Town Mall 30,284,314 6,830,693 23,453,621 30,419,997 6,663,708 23,756,289 30,411,650 6,989,951 23,421,699 30,110,438 6,782,789 23,327,649 05/31/17
8 SMF VI Texas Retail Portfolio 4,033,970 1,067,287 2,966,683 4,117,382 1,138,883 2,978,499 4,281,954 1,222,895 3,059,059 4,388,328 1,237,915 3,150,413 03/31/17
8.01 SMF VI Crossroads Center 1,104,935 231,523 873,412 1,199,779 243,786 955,993 1,231,243 263,179 968,064 1,246,793 264,207 982,586 03/31/17
8.02 SMF VI Parkwood Shopping Center 777,238 242,281 534,957 727,482 271,436 456,046 791,171 290,017 501,154 819,612 294,844 524,768 03/31/17
8.03 SMF VI Live Oak Shopping Center 605,731 185,867 419,864 612,600 212,110 400,490 671,882 235,138 436,744 694,254 238,873 455,381 03/31/17
8.04 SMF VI Gateway Center 515,058 149,579 365,479 547,586 141,420 406,166 540,922 153,191 387,731 545,795 157,282 388,513 03/31/17
8.05 SMF VI Sunburst Center 595,244 150,074 445,170 586,166 151,404 434,762 593,854 155,068 438,786 611,924 150,501 461,423 03/31/17
8.06 SMF VI Eastridge Center 435,764 107,963 327,801 443,769 118,727 325,042 452,882 126,302 326,580 469,950 132,208 337,742 03/31/17
9 JPMCB Torre Plaza 3,545,073 882,682 2,662,391 3,537,768 964,636 2,573,132 3,534,027 850,120 2,683,907 3,494,010 790,002 2,704,008 03/31/17
10 JPMCB Crystal Corporate Center 3,114,961 1,463,760 1,651,202 3,003,550 1,459,671 1,543,879 3,274,627 1,473,078 1,801,550 3,263,757 1,453,677 1,810,079 03/31/17
11 SMF VI Marriott Park City 9,450,558 7,745,296 1,705,262 9,611,163 7,643,818 1,967,345 10,632,341 8,299,657 2,332,685 11,493,350 8,631,500 2,861,850 04/30/17
12 SMF VI Porter’s Vale Shopping Center 2,317,369 661,893 1,655,476 2,494,432 1,021,375 1,473,057 3,524,905 1,201,822 2,323,083 3,666,068 1,200,536 2,465,532 05/31/17
13 BSP Springhill Suites Newark Airport 8,480,771 5,921,223 2,559,548 8,500,865 5,930,959 2,569,906 8,423,241 6,135,615 2,287,626 8,542,892 6,286,293 2,256,599 04/30/17
14 BSP St. Luke’s Office       7,350,766 4,904,270 2,446,496 9,787,606 5,013,917 4,773,689 10,414,059 4,974,710 5,439,349 03/31/17
15 BSP Apex Fort Washington       6,620,651 3,686,902 2,933,749 5,049,485 3,355,461 1,694,024 5,198,481 3,247,015 1,951,466 05/31/17
16 SMF VI Depot Marketplace 1,648,585 476,956 1,171,629 1,649,651 466,503 1,183,148 1,686,943 497,088 1,189,854 1,724,807 501,972 1,222,835 03/31/17
17 BSP Carolina Hotel Portfolio 8,876,538 6,559,694 2,316,844 11,992,637 7,844,169 4,148,468 13,872,100 8,576,096 5,296,004 13,715,170 8,574,724 5,140,446 02/28/17
17.01 BSP Holiday Inn Express & Suites Wilmington-University Ctr. 2,958,510 2,092,443 866,068 3,326,255 2,288,845 1,037,410 3,509,864 2,363,450 1,146,414 3,403,989 2,347,643 1,056,346 02/28/17
17.02 BSP Fairfield Inn Charlotte Northlake 2,192,846 1,518,669 674,177 2,388,903 1,464,732 924,171 2,664,635 1,587,659 1,076,976 2,622,062 1,563,224 1,058,838 02/28/17
17.03 BSP Holiday Inn Express & Suites Goldsboro Base Area       2,035,903 1,306,270 729,633 2,819,029 1,789,283 1,029,746 2,869,293 1,814,086 1,055,207 02/28/17
17.04 BSP Comfort Suites Gastonia 2,111,698 1,493,869 617,829 2,520,140 1,568,255 951,885 2,735,717 1,641,044 1,094,673 2,694,542 1,655,990 1,038,552 02/28/17
17.05 BSP Fairfield Inn Myrtle Beach North 1,613,484 1,454,713 158,771 1,721,436 1,216,067 505,369 2,142,855 1,194,659 948,196 2,125,284 1,193,780 931,504 02/28/17
18 SMF VI Waxahachie Towne Center 1,890,091 557,389 1,332,702 1,917,663 356,537 1,561,127 2,058,669 614,915 1,443,755 2,032,009 612,408 1,419,601 02/28/17
19 SMF VI Flowserve Pumps                   1,581,317 170,726 1,410,591 04/30/17
20 BSP Columbus Office Portfolio I 7,667,219 5,825,091 1,842,128 9,845,501 6,030,371 3,815,130 11,726,726 6,085,161 5,641,565 12,037,047 6,083,570 5,953,477 02/28/17
20.01 BSP Atrium II 4,175,002 3,056,800 1,118,202 4,642,730 2,907,715 1,735,015 5,191,629 2,859,757 2,331,872 5,614,179 2,837,071 2,777,108 02/28/17
20.02 BSP Blazer I & II 2,730,594 1,374,746 1,355,848 2,863,857 1,518,186 1,345,671 3,047,861 1,440,542 1,607,319 2,938,582 1,457,355 1,481,227 02/28/17
20.03 BSP 5515 Parkcenter 202,334 750,908 -548,574 1,266,856 896,003 370,853 2,241,279 1,094,527 1,146,752 2,254,251 1,105,883 1,148,368 02/28/17
20.04 BSP 5555 Parkcenter 559,289 642,637 -83,348 1,072,058 708,467 363,591 1,245,957 690,335 555,622 1,230,035 683,261 546,774 02/28/17
21 SMF VI Lohmans Crossing 1,740,583 455,995 1,284,588 1,781,111 514,391 1,266,720 1,962,658 612,406 1,350,252 1,931,702 565,639 1,366,063 03/31/17
22 SMF VI Chartwell Court 2,617,646 1,412,750 1,204,896 2,758,803 1,430,249 1,328,554 2,751,423 1,447,662 1,303,761 2,781,837 1,479,195 1,302,642 04/30/17
23 BSP Alexandria Corporate Park 3,748,257 1,257,932 2,490,325 3,069,622 1,360,365 1,709,257 3,866,596 1,664,067 2,202,529 4,225,225 1,562,343 2,662,882 04/30/17
24 SMF VI Marcel Commons                          
25 SMF VI Professional Centre at Gardens Mall       1,333,952 609,944 724,008 1,422,272 699,084 723,188 1,592,199 664,860 927,339 04/30/17
26 SMF VI Greenville Retail Center 1,716,378 654,061 1,062,317 1,893,027 597,442 1,295,585       1,925,547 592,309 1,333,238 05/31/17
26.01 SMF VI Greenville West 873,417 351,026 522,391 961,679 289,295 672,384       1,015,461 304,855 710,606 05/31/17
26.02 SMF VI Greenville Marketplace 690,339 251,460 438,878 767,061 257,422 509,639       747,600 231,741 515,859 05/31/17
26.03 SMF VI Hathaway Circle 152,622 51,574 101,048 164,287 50,725 113,562       162,486 55,713 106,773 05/31/17
27 SMF VI The Shoppes at Fort Wayne 1,131,312 404,255 727,057 1,132,911 410,565 722,346 1,055,222 365,509 689,714        
28 JPMCB Main Street Court 1,009,844 290,275 719,569 998,543 273,311 725,233 1,127,779 354,126 773,653 1,186,485 360,622 825,864 04/30/17
29 SMF VI Edison Park Center 1,017,612 343,473 674,139 1,075,421 398,195 677,226 1,052,075 331,917 720,158 1,056,990 346,391 710,599 03/31/17
30 SMF VI Towneplace Suites Aiken 2,532,767 1,233,235 1,299,532 2,055,105 1,216,339 838,766 2,235,102 1,250,248 984,854 2,202,757 1,240,607 962,150 03/31/17
31 SMF VI 478 Third Avenue 328,853 120,551 208,301 507,112 112,153 394,959 589,719 84,025 505,694 578,802 81,287 497,515 05/31/17
32 SMF VI Village Square Apartments 1,509,923 846,426 663,497 1,499,947 796,651 703,296 1,514,885 831,705 683,180 1,550,526 818,064 732,463 04/30/17
33 SMF VI Georgetown South Apartments 1,342,474 766,382 576,092 1,451,620 796,201 655,419 1,465,211 820,575 644,636 1,476,388 836,950 639,437 04/30/17
34 SMF VI Siete Square I       950,022 402,337 547,685 1,093,778 446,133 647,645 1,144,205 455,516 688,689 03/31/17
35 SMF VI Coral Springs Business Warehouse Center 595,335 315,428 279,907 725,979 320,458 405,521 857,563 324,421 533,142 937,763 314,944 622,819 04/30/17
36 BSP Courtyard San Antonio Lackland 2,172,710 1,697,700 475,010 2,390,539 1,883,857 506,682 2,669,763 1,972,636 697,127 2,683,562 1,990,509 693,053 03/31/17
37 SMF VI South Haven Village 847,374 420,409 426,965 885,261 421,458 463,803 909,577 487,570 422,007 927,671 487,952 439,719 04/30/17

 

A-1-8

 

 

ANNEX A-1

 

      UW                          
      Economic UW UW Total   UW Capital   UW UW NCF UW NOI UW NCF   Ground Lease Ground Lease  
Loan # Seller(1) Property Name Occupancy % Revenues ($)(3) Expenses ($) UW NOI ($)(3)(14)  Items ($) UW NCF ($)(3)(14)  NOI DSCR(15) DSCR(15) Debt Yield %  Debt Yield % Title Type(16)  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 Gateway Net Lease Portfolio 95.0% 79,004,104 29,231,519 49,772,586 4,691,424 45,081,162 3.90 3.54 14.1% 12.8% Fee/Leasehold      
2.01 JPMCB BAE Facility 95.0% 6,796,684 2,514,773 4,281,911 300,375 3,981,536         Fee      
2.02 JPMCB FedEx Ground (Stratford) 95.0% 5,379,160 1,990,289 3,388,871 202,678 3,186,193         Fee      
2.03 JPMCB FedEx (Baltimore) 95.0% 5,375,273 1,988,851 3,386,422 275,414 3,111,008         Leasehold 08/31/21 17, five-year options  
2.04 JPMCB Harman Becker 95.0% 5,387,147 1,993,244 3,393,902 169,238 3,224,665         Fee      
2.05 JPMCB GE Aviation (Lafayette) 95.0% 4,259,069 1,575,856 2,683,213 275,765 2,407,448         Fee      
2.06 JPMCB GoDaddy 95.0% 3,876,583 1,434,336 2,442,247 135,000 2,307,247         Leasehold 12/31/01 None  
2.07 JPMCB Carrier 95.0% 3,465,588 1,282,268 2,183,320 461,277 1,722,043         Fee      
2.08 JPMCB Emerus 95.0% 3,397,543 1,257,091 2,140,452 86,076 2,054,376         Fee      
2.09 JPMCB Cardinal Health 95.0% 2,790,425 1,032,457 1,757,968 248,356 1,509,612         Fee      
2.10 JPMCB Tyco Electronics 95.0% 2,932,121 1,084,885 1,847,237 158,983 1,688,253         Fee      
2.11 JPMCB FCA/Caterpillar 95.0% 2,747,456 1,016,559 1,730,897 270,000 1,460,897         Fee      
2.12 JPMCB FedEx Ground (Staunton) 95.0% 2,190,820 810,603 1,380,217 202,678 1,177,538         Fee      
2.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park 95.0% 1,815,035 671,563 1,143,472 189,000 954,472         Fee      
2.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park 95.0% 1,797,749 665,167 1,132,582 187,200 945,382         Fee      
2.15 JPMCB T-Mobile Call Center 95.0% 1,801,998 666,739 1,135,259 59,850 1,075,409         Fee      
2.16 JPMCB Sikorsky Aircraft R&D Facility 95.0% 1,858,180 687,527 1,170,653 135,878 1,034,776         Leasehold 02/21/49 None  
2.17 JPMCB Vatterott College 95.0% 2,127,329 787,112 1,340,217 81,000 1,259,217         Fee      
2.18 JPMCB Comcast 95.0% 1,666,826 616,725 1,050,100 51,534 998,566         Fee      
2.19 JPMCB Alfa Laval Plant 95.0% 1,711,602 633,293 1,078,309 162,227 916,082         Fee      
2.20 JPMCB LKQ (New Braunfels) 95.0% 1,447,775 535,677 912,098 90,321 821,777         Fee      
2.21 JPMCB Hitachi 95.0% 1,371,194 507,342 863,852 64,850 799,002         Leasehold 04/13/40 None  
2.22 JPMCB Cameron International 95.0% 1,619,001 599,030 1,019,971 67,365 952,606         Fee      
2.23 JPMCB Alliance Data Systems Office 95.0% 1,395,792 516,443 879,349 90,720 788,629         Fee      
2.24 JPMCB Synchrony Financial 95.0% 1,093,022 404,418 688,604 60,998 627,606         Fee      
2.25 JPMCB Baxalta (Barry Pointe) 95.0% 725,110 268,291 456,819 15,012 441,807         Fee      
2.26 JPMCB Baxalta (Casselberry) 95.0% 730,164 270,161 460,003 15,025 444,979         Fee      
2.27 JPMCB Baxalta (Mounds View) 95.0% 705,097 260,886 444,211 15,012 429,199         Fee      
2.28 JPMCB Baxalta (Grand Rapids) 95.0% 706,976 261,581 445,395 15,023 430,372         Fee      
2.29 JPMCB Gerdau 95.0% 915,967 338,908 577,059 42,278 534,781         Fee      
2.30 JPMCB Baxalta (Wausau) 95.0% 655,724 242,618 413,106 15,014 398,093         Fee      
2.31 JPMCB Baxalta (Springfield) 95.0% 660,942 244,548 416,393 15,025 401,369         Fee      
2.32 JPMCB LKQ (Salisbury) 95.0% 700,201 259,074 441,127 156,109 285,018         Fee      
2.33 JPMCB Baxalta (Ankeny) 95.0% 621,471 229,944 391,527 15,095 376,432         Fee      
2.34 JPMCB H&E Equipment Services (San Antonio) 95.0% 614,375 227,319 387,056 23,882 363,174         Fee      
2.35 JPMCB H&E Equipment Services (New Orleans) 95.0% 617,481 228,468 389,013 16,927 372,086         Fee      
2.36 JPMCB GE Aviation (Pompano) 95.0% 559,537 207,029 352,508 27,803 324,706         Fee      
2.37 JPMCB Saint-Gobain Warehouse 95.0% 562,737 208,213 354,525 92,655 261,870         Fee      
2.38 JPMCB H&E Equipment Services (Columbia) 95.0% 485,579 179,664 305,915 17,442 288,473         Fee      
2.39 JPMCB H&E Equipment Services (Yukon) 95.0% 474,788 175,672 299,117 17,647 281,469         Fee      
2.40 JPMCB LKQ (Toledo) 95.0% 474,634 175,614 299,019 147,046 151,974         Fee      
2.41 JPMCB H&E Equipment Services (Greer) 95.0% 489,950 181,281 308,668 17,647 291,021         Fee      
3 JPMCB Treeview Industrial Portfolio 92.5% 15,191,065 3,705,973 11,485,092 1,667,402 9,817,690 2.14 1.83 9.2% 7.9% Fee     Various
3.01 JPMCB Eastgate 92.5% 2,146,750 475,002 1,671,748 148,937 1,522,811         Fee     7%
3.02 JPMCB 1405 Worldwide 92.5% 1,970,058 450,922 1,519,136 308,722 1,210,414         Fee      
3.03 JPMCB 1200 Worldwide 92.5% 1,878,270 565,893 1,312,377 289,596 1,022,781         Fee      
3.04 JPMCB Landmark 92.5% 1,776,925 401,991 1,374,935 192,714 1,182,221         Fee     8%
3.05 JPMCB 100 Corporate Lakes 92.5% 1,213,378 318,335 895,042 100,780 794,262         Fee      
3.06 JPMCB Design Road 92.5% 912,738 242,264 670,474 54,908 615,566         Fee      
3.07 JPMCB 2055 Global Way 92.5% 911,395 230,062 681,333 76,212 605,121         Fee      
3.08 JPMCB Sabre Street 92.5% 690,540 162,837 527,703 57,232 470,470         Fee     18%
3.09 JPMCB 2205 Global Way 92.5% 864,640 239,356 625,284 122,958 502,326         Fee      
3.10 JPMCB 1280 Corporate Lakes 92.5% 690,172 120,740 569,432 80,315 489,117         Fee      
3.11 JPMCB 11 Boulden Circle 92.5% 816,280 180,351 635,929 77,406 558,522         Fee      
3.12 JPMCB 1300 Corporate Lakes 92.5% 569,797 99,429 470,368 78,391 391,977         Fee      
3.13 JPMCB 7 Boulden Circle 92.5% 377,029 104,882 272,147 33,584 238,563         Fee      
3.14 JPMCB 2 Boulden Circle 92.5% 373,093 113,908 259,185 45,647 213,538         Fee      
4 JPMCB/SMF VI Starwood Capital Group Hotel Portfolio 74.6% 213,600,210 142,270,818 71,329,392 0 71,329,392 2.72 2.72 12.4% 12.4% Fee/Leasehold     Various
4.01 JPMCB/SMF VI Larkspur Landing Sunnyvale 83.8% 7,774,225 3,602,265 4,171,961 0 4,171,961         Fee     5%
4.02 JPMCB/SMF VI Larkspur Landing Milpitas 85.7% 6,764,028 3,201,871 3,562,157 0 3,562,157         Fee     13%
4.03 JPMCB/SMF VI Larkspur Landing Campbell 84.3% 6,059,570 2,860,144 3,199,426 0 3,199,426         Fee     4%
4.04 JPMCB/SMF VI Larkspur Landing San Francisco 84.9% 5,697,514 3,270,929 2,426,585 0 2,426,585         Fee     7%
4.05 JPMCB/SMF VI Larkspur Landing Pleasanton 82.9% 5,193,352 2,754,991 2,438,362 0 2,438,362         Fee     13%
4.06 JPMCB/SMF VI Larkspur Landing Bellevue 78.8% 4,692,425 2,518,899 2,173,526 0 2,173,526         Fee     7%
4.07 JPMCB/SMF VI Larkspur Landing Sacramento 83.0% 4,214,257 2,397,345 1,816,912 0 1,816,912         Fee     2%
4.08 JPMCB/SMF VI Hampton Inn Ann Arbor North 73.9% 4,826,301 2,990,175 1,836,126 0 1,836,126         Fee      
4.09 JPMCB/SMF VI Larkspur Landing Hillsboro 74.1% 3,941,272 2,232,510 1,708,763 0 1,708,763         Fee     3%
4.10 JPMCB/SMF VI Larkspur Landing Renton 80.3% 4,423,020 2,728,888 1,694,132 0 1,694,132         Fee     5%
4.11 JPMCB/SMF VI Holiday Inn Arlington Northeast Rangers Ballpark 78.3% 5,568,856 4,031,609 1,537,247 0 1,537,247         Fee      
4.12 JPMCB/SMF VI Residence Inn Toledo Maumee 81.7% 4,066,425 2,597,554 1,468,871 0 1,468,871         Fee      
4.13 JPMCB/SMF VI Residence Inn Williamsburg 73.0% 3,955,706 2,596,962 1,358,744 0 1,358,744         Fee      
4.14 JPMCB/SMF VI Hampton Inn Suites Waco South 77.7% 4,293,844 2,879,053 1,414,791 0 1,414,791         Fee      
4.15 JPMCB/SMF VI Holiday Inn Louisville Airport Fair Expo 72.9% 4,185,314 2,796,547 1,388,767 0 1,388,767         Fee      
4.16 JPMCB/SMF VI Courtyard Tyler 58.8% 3,341,364 2,088,004 1,253,360 0 1,253,360         Fee      
4.17 JPMCB/SMF VI Hilton Garden Inn Edison Raritan Center 78.1% 5,848,958 4,531,561 1,317,397 0 1,317,397         Leasehold 09/30/76 None  
4.18 JPMCB/SMF VI Hilton Garden Inn St Paul Oakdale 80.0% 4,891,094 3,201,247 1,689,847 0 1,689,847         Fee      
4.19 JPMCB/SMF VI Residence Inn Grand Rapids West 72.6% 3,115,120 2,008,993 1,106,127 0 1,106,127         Fee      
4.20 JPMCB/SMF VI Peoria, AZ Residence Inn 80.8% 3,248,248 2,090,221 1,158,027 0 1,158,027         Fee      
4.21 JPMCB/SMF VI Hampton Inn Suites Bloomington Normal 70.8% 3,738,690 2,341,747 1,396,943 0 1,396,943         Fee      
4.22 JPMCB/SMF VI Courtyard Chico 84.6% 3,850,184 2,410,998 1,439,185 0 1,439,185         Fee     5%
4.23 JPMCB/SMF VI Hampton Inn Suites Kokomo 77.9% 3,680,915 2,425,349 1,255,566 0 1,255,566         Fee      
4.24 JPMCB/SMF VI Hampton Inn Suites South Bend 69.9% 3,810,167 2,577,957 1,232,210 0 1,232,210         Fee      
4.25 JPMCB/SMF VI Courtyard Wichita Falls 77.4% 3,121,444 2,025,834 1,095,610 0 1,095,610         Fee      
4.26 JPMCB/SMF VI Hampton Inn Morehead 66.6% 3,154,358 2,060,293 1,094,065 0 1,094,065         Fee      
4.27 JPMCB/SMF VI Residence Inn Chico 88.0% 3,273,835 2,065,656 1,208,180 0 1,208,180         Fee     5%
4.28 JPMCB/SMF VI Courtyard Lufkin 64.9% 2,752,597 2,014,311 738,285 0 738,285         Fee      
4.29 JPMCB/SMF VI Hampton Inn Carlisle 76.1% 3,439,196 2,322,290 1,116,905 0 1,116,905         Fee      
4.30 JPMCB/SMF VI Springhill Suites Williamsburg 71.7% 3,361,902 2,485,794 876,108 0 876,108         Fee      
4.31 JPMCB/SMF VI Fairfield Inn Bloomington 87.1% 3,018,966 1,747,736 1,271,230 0 1,271,230         Fee      
4.32 JPMCB/SMF VI Waco Residence Inn 82.0% 3,136,682 2,224,447 912,234 0 912,234         Fee      
4.33 JPMCB/SMF VI Holiday Inn Express Fishers 67.1% 3,176,451 2,225,023 951,428 0 951,428         Fee      
4.34 JPMCB/SMF VI Larkspur Landing Folsom 86.4% 2,902,483 2,043,619 858,864 0 858,864         Fee     5%
4.35 JPMCB/SMF VI Springhill Suites Chicago Naperville Warrenville 66.9% 3,321,573 2,653,751 667,822 0 667,822         Fee      
4.36 JPMCB/SMF VI Holiday Inn Express & Suites Paris 72.6% 2,343,673 1,545,193 798,480 0 798,480         Fee      
4.37 JPMCB/SMF VI Toledo Homewood Suites 82.2% 2,929,714 1,985,509 944,205 0 944,205         Fee      
4.38 JPMCB/SMF VI Grand Rapids Homewood Suites 84.1% 3,009,146 2,269,574 739,572 0 739,572         Fee      
4.39 JPMCB/SMF VI Cheyenne Fairfield Inn and Suites 74.6% 1,961,942 1,208,351 753,591 0 753,591         Fee      
4.40 JPMCB/SMF VI Fairfield Inn Laurel 79.9% 3,127,939 2,470,469 657,471 0 657,471         Fee      
4.41 JPMCB/SMF VI Courtyard Akron Stow 65.9% 3,168,035 2,281,919 886,115 0 886,115         Fee      

 

A-1-9

 

 

ANNEX A-1

 

      UW                          
      Economic UW UW Total   UW Capital   UW UW NCF UW NOI UW NCF   Ground Lease Ground Lease  
Loan # Seller(1) Property Name Occupancy % Revenues ($)(3) Expenses ($) UW NOI ($)(3)(14)  Items ($) UW NCF ($)(3)(14)  NOI DSCR(15) DSCR(15) Debt Yield %  Debt Yield % Title Type(16)  Expiration  Extension Terms PML %
4.42 JPMCB/SMF VI Larkspur Landing Roseville 79.5% 2,851,065 2,064,916 786,149 0 786,149         Fee     5%
4.43 JPMCB/SMF VI Towneplace Suites Bloomington 89.1% 2,441,633 1,591,528 850,105 0 850,105         Fee      
4.44 JPMCB/SMF VI Hampton Inn Danville 80.0% 2,591,371 1,862,762 728,609 0 728,609         Fee      
4.45 JPMCB/SMF VI Holiday Inn Norwich 56.7% 4,801,904 4,049,772 752,132 0 752,132         Fee      
4.46 JPMCB/SMF VI Hampton Inn Suites Longview North 63.8% 2,322,688 1,672,245 650,443 0 650,443         Fee      
4.47 JPMCB/SMF VI Springhill Suites Peoria Westlake 63.3% 2,918,586 2,448,540 470,046 0 470,046         Fee      
4.48 JPMCB/SMF VI Hampton Inn Suites Buda 74.5% 2,627,746 1,774,143 853,603 0 853,603         Fee      
4.49 JPMCB/SMF VI Shawnee Hampton Inn 77.6% 1,892,474 1,273,699 618,775 0 618,775         Fee      
4.50 JPMCB/SMF VI Racine Fairfield Inn 68.6% 1,812,261 1,208,438 603,823 0 603,823         Fee      
4.51 JPMCB/SMF VI Hampton Inn Selinsgrove Shamokin Dam 75.6% 2,433,055 1,745,776 687,279 0 687,279         Fee      
4.52 JPMCB/SMF VI Holiday Inn Express & Suites Terrell 84.0% 2,149,392 1,543,906 605,485 0 605,485         Fee      
4.53 JPMCB/SMF VI Westchase Homewood Suites 63.6% 2,958,058 2,578,316 379,742 0 379,742         Fee      
4.54 JPMCB/SMF VI Holiday Inn Express & Suites Tyler South 65.9% 2,128,673 1,528,792 599,880 0 599,880         Fee      
4.55 JPMCB/SMF VI Holiday Inn Express & Suites Huntsville 65.5% 2,360,887 1,671,501 689,387 0 689,387         Fee      
4.56 JPMCB/SMF VI Hampton Inn Sweetwater 62.9% 1,585,686 1,185,317 400,369 0 400,369         Fee      
4.57 JPMCB/SMF VI Comfort Suites Buda Austin South 76.8% 2,082,208 1,540,640 541,569 0 541,569         Fee      
4.58 JPMCB/SMF VI Fairfield Inn & Suites Weatherford 63.4% 1,659,116 1,347,398 311,718 0 311,718         Fee      
4.59 JPMCB/SMF VI Holiday Inn Express & Suites Altus 67.4% 1,417,147 1,205,199 211,948 0 211,948         Fee      
4.60 JPMCB/SMF VI Comfort Inn & Suites Paris 67.4% 1,157,262 906,202 251,060 0 251,060         Fee      
4.61 JPMCB/SMF VI Hampton Inn Suites Decatur 64.6% 1,550,317 1,370,105 180,212 0 180,212         Fee      
4.62 JPMCB/SMF VI Holiday Inn Express & Suites Texarkana East 66.5% 1,638,961 1,472,078 166,883 0 166,883         Fee      
4.63 JPMCB/SMF VI Mankato Fairfield Inn 58.0% 1,236,472 1,086,924 149,548 0 149,548         Fee      
4.64 JPMCB/SMF VI Candlewood Suites Texarkana 75.0% 1,239,140 1,123,516 115,624 0 115,624         Fee      
4.65 JPMCB/SMF VI Country Inn & Suites Houston Intercontinental Airport East 70.6% 1,363,324 1,253,517 109,807 0 109,807         Fee      
5 JPMCB First Stamford Place 91.6% 34,742,601 13,991,349 20,751,251 2,304,691 18,446,561 3.05 2.71 12.7% 11.2% Fee      
6 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%
7 JPMCB West Town Mall 92.6% 29,380,915 6,799,826 22,581,089 1,548,160 21,032,929 2.58 2.40 18.2% 17.0% Fee/Leasehold 04/30/42 None  
8 SMF VI Texas Retail Portfolio 92.2% 4,288,185 1,199,208 3,088,977 184,348 2,904,629 1.54 1.45 10.5% 9.8% Fee      
8.01 SMF VI Crossroads Center 95.0% 1,180,043 254,399 925,644 55,443 870,201         Fee      
8.02 SMF VI Parkwood Shopping Center 82.4% 858,045 285,610 572,434 41,575 530,859         Fee      
8.03 SMF VI Live Oak Shopping Center 95.0% 649,832 230,800 419,032 24,353 394,680         Fee      
8.04 SMF VI Gateway Center 95.0% 557,162 152,662 404,500 20,668 383,832         Fee      
8.05 SMF VI Sunburst Center 95.0% 578,565 147,865 430,700 21,623 409,077         Fee      
8.06 SMF VI Eastridge Center 95.0% 464,538 127,871 336,667 20,687 315,980         Fee      
9 JPMCB Torre Plaza 95.0% 5,292,628 1,268,500 4,024,128 146,157 3,877,971 2.28 2.20 8.9% 8.6% Fee     12%
10 JPMCB Crystal Corporate Center 89.6% 3,629,052 1,547,612 2,081,440 205,285 1,876,155 1.41 1.27 9.0% 8.2% Fee      
11 SMF VI Marriott Park City 65.5% 11,826,043 8,738,665 3,087,378 0 3,087,378 2.25 2.25 14.1% 14.1% Fee     12%
12 SMF VI Porter’s Vale Shopping Center 93.0% 3,592,721 1,198,881 2,393,841 213,149 2,180,691 1.94 1.76 12.0% 10.9% Fee      
13 BSP Springhill Suites Newark Airport 91.1% 8,500,969 6,241,738 2,259,231 0 2,259,231 1.58 1.58 11.4% 11.4% Fee      
14 BSP St. Luke’s Office 90.0% 11,394,613 5,356,662 6,037,950 599,946 5,438,004 1.90 1.72 11.8% 10.7% Fee      
15 BSP Apex Fort Washington 90.0% 9,282,042 3,520,926 5,761,116 639,463 5,121,653 1.59 1.41 10.6% 9.4% Fee      
16 SMF VI Depot Marketplace 93.6% 2,085,391 530,074 1,555,317 78,070 1,477,247 1.53 1.45 9.4% 8.9% Fee      
17 BSP Carolina Hotel Portfolio 72.7% 13,715,170 8,589,981 5,125,189 0 5,125,189 1.87 1.87 14.0% 14.0% Fee      
17.01 BSP Holiday Inn Express & Suites Wilmington-University Ctr. 73.4% 3,403,989 2,326,723 1,077,266 0 1,077,266         Fee      
17.02 BSP Fairfield Inn Charlotte Northlake 73.1% 2,622,062 1,577,470 1,044,592 0 1,044,592         Fee      
17.03 BSP Holiday Inn Express & Suites Goldsboro Base Area 81.9% 2,869,293 1,801,234 1,068,059 0 1,068,059         Fee      
17.04 BSP Comfort Suites Gastonia 75.1% 2,694,542 1,673,665 1,020,877 0 1,020,877         Fee      
17.05 BSP Fairfield Inn Myrtle Beach North 60.2% 2,125,284 1,210,889 914,395 0 914,395         Fee      
18 SMF VI Waxahachie Towne Center 95.0% 2,058,241 593,462 1,464,779 55,489 1,409,290 1.42 1.36 9.0% 8.6% Fee      
19 SMF VI Flowserve Pumps 97.0% 1,863,460 493,268 1,370,192 14,410 1,355,781 1.35 1.33 8.6% 8.5% Fee      
20 BSP Columbus Office Portfolio I 84.9% 12,204,238 6,710,527 5,493,711 712,235 4,781,476 1.85 1.61 12.1% 10.6% Fee      
20.01 BSP Atrium II 82.6% 5,414,808 3,032,004 2,382,804 320,761 2,062,043         Fee      
20.02 BSP Blazer I & II 87.8% 3,228,033 1,615,947 1,612,086 171,444 1,440,642         Fee      
20.03 BSP 5515 Parkcenter 100.0% 2,598,234 1,343,034 1,255,201 127,891 1,127,309         Fee      
20.04 BSP 5555 Parkcenter 62.8% 963,162 719,543 243,620 92,137 151,482         Fee      
21 SMF VI Lohmans Crossing 94.8% 1,954,186 568,243 1,385,943 121,345 1,264,598 1.45 1.32 9.3% 8.4% Fee      
22 SMF VI Chartwell Court 83.8% 2,781,837 1,500,993 1,280,843 72,900 1,207,943 1.38 1.30 8.6% 8.1% Fee      
23 BSP Alexandria Corporate Park 93.0% 5,257,034 1,638,571 3,618,463 365,574 3,252,889 1.47 1.32 10.5% 9.4% Fee      
24 SMF VI Marcel Commons 90.8% 1,558,494 394,556 1,163,939 65,115 1,098,823 1.44 1.36 9.0% 8.5% Fee      
25 SMF VI Professional Centre at Gardens Mall 93.3% 2,073,347 671,332 1,402,016 101,078 1,300,937 2.04 1.89 12.7% 11.8% Fee      
26 SMF VI Greenville Retail Center 93.5% 1,893,103 569,917 1,323,186 168,670 1,154,516 2.17 1.89 13.2% 11.5% Fee      
26.01 SMF VI Greenville West 95.0% 988,792 295,108 693,685 79,459 614,226         Fee      
26.02 SMF VI Greenville Marketplace 91.2% 743,764 221,200 522,564 79,063 443,501         Fee      
26.03 SMF VI Hathaway Circle 95.0% 160,547 53,609 106,938 10,148 96,790         Fee      
27 SMF VI The Shoppes at Fort Wayne 94.5% 1,293,467 362,465 931,002 51,382 879,621 1.73 1.63 10.7% 10.1% Fee      
28 JPMCB Main Street Court 94.1% 1,154,556 387,172 767,384 41,925 725,459 1.49 1.41 9.6% 9.1% Fee      
29 SMF VI Edison Park Center 89.6% 1,060,539 332,805 727,734 77,311 650,423 1.51 1.35 9.7% 8.7% Fee      
30 SMF VI Towneplace Suites Aiken 68.1% 2,202,757 1,339,985 862,772 0 862,772 1.70 1.70 11.7% 11.7% Fee      
31 SMF VI 478 Third Avenue 95.1% 630,667 130,954 499,713 8,109 491,604 1.62 1.59 7.2% 7.1% Fee      
32 SMF VI Village Square Apartments 93.8% 1,550,526 823,065 727,461 61,200 666,261 1.70 1.56 10.7% 9.8% Fee      
33 SMF VI Georgetown South Apartments 88.9% 1,476,388 839,302 637,086 62,424 574,662 1.59 1.43 9.9% 9.0% Fee      
34 SMF VI Siete Square I 89.8% 1,146,930 468,128 678,802 71,837 606,965 1.89 1.69 11.5% 10.2% Fee      
35 SMF VI Coral Springs Business Warehouse Center 88.6% 1,083,372 317,372 766,000 70,916 695,085 2.14 1.94 13.1% 11.9% Fee      
36 BSP Courtyard San Antonio Lackland 76.7% 2,683,562 2,028,767 654,795 0 654,795 1.66 1.66 11.5% 11.5% Fee      
37 SMF VI South Haven Village 91.5% 927,671 488,823 438,848 29,410 409,438 1.45 1.35 9.0% 8.4% Fee      

 

A-1-10

 

 

ANNEX A-1

 

    UPFRONT ESCROW(17)
                       
      Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other Other Upfront
Loan # Seller(1) 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 Gateway Net Lease Portfolio 0 0 0 0 0 0 0 10,720,000 Earnout Reserve
2.01 JPMCB BAE Facility                  
2.02 JPMCB FedEx Ground (Stratford)                  
2.03 JPMCB FedEx (Baltimore)                  
2.04 JPMCB Harman Becker                  
2.05 JPMCB GE Aviation (Lafayette)                  
2.06 JPMCB GoDaddy                  
2.07 JPMCB Carrier                  
2.08 JPMCB Emerus                  
2.09 JPMCB Cardinal Health                  
2.10 JPMCB Tyco Electronics                  
2.11 JPMCB FCA/Caterpillar                  
2.12 JPMCB FedEx Ground (Staunton)                  
2.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park                  
2.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park                  
2.15 JPMCB T-Mobile Call Center                  
2.16 JPMCB Sikorsky Aircraft R&D Facility                  
2.17 JPMCB Vatterott College                  
2.18 JPMCB Comcast                  
2.19 JPMCB Alfa Laval Plant                  
2.20 JPMCB LKQ (New Braunfels)                  
2.21 JPMCB Hitachi                  
2.22 JPMCB Cameron International                  
2.23 JPMCB Alliance Data Systems Office                  
2.24 JPMCB Synchrony Financial                  
2.25 JPMCB Baxalta (Barry Pointe)                  
2.26 JPMCB Baxalta (Casselberry)                  
2.27 JPMCB Baxalta (Mounds View)                  
2.28 JPMCB Baxalta (Grand Rapids)                  
2.29 JPMCB Gerdau                  
2.30 JPMCB Baxalta (Wausau)                  
2.31 JPMCB Baxalta (Springfield)                  
2.32 JPMCB LKQ (Salisbury)                  
2.33 JPMCB Baxalta (Ankeny)                  
2.34 JPMCB H&E Equipment Services (San Antonio)                  
2.35 JPMCB H&E Equipment Services (New Orleans)                  
2.36 JPMCB GE Aviation (Pompano)                  
2.37 JPMCB Saint-Gobain Warehouse                  
2.38 JPMCB H&E Equipment Services (Columbia)                  
2.39 JPMCB H&E Equipment Services (Yukon)                  
2.40 JPMCB LKQ (Toledo)                  
2.41 JPMCB H&E Equipment Services (Greer)                  
3 JPMCB Treeview Industrial Portfolio 71,924 0 0 66,013 735,171 0 0 764,981 Outstanding TI/LC Reserve: 620,455; Free Rent Reserve: 144,525
3.01 JPMCB Eastgate                  
3.02 JPMCB 1405 Worldwide                  
3.03 JPMCB 1200 Worldwide                  
3.04 JPMCB Landmark                  
3.05 JPMCB 100 Corporate Lakes                  
3.06 JPMCB Design Road                  
3.07 JPMCB 2055 Global Way                  
3.08 JPMCB Sabre Street                  
3.09 JPMCB 2205 Global Way                  
3.10 JPMCB 1280 Corporate Lakes                  
3.11 JPMCB 11 Boulden Circle                  
3.12 JPMCB 1300 Corporate Lakes                  
3.13 JPMCB 7 Boulden Circle                  
3.14 JPMCB 2 Boulden Circle                  
4 JPMCB/SMF VI Starwood Capital Group Hotel Portfolio 0 0 0 0 0 0 0 12,268,991 Larkspur Capital Work Reserve: 6,385,000; Capital Work Reserve: 5,883,911
4.01 JPMCB/SMF VI Larkspur Landing Sunnyvale                  
4.02 JPMCB/SMF VI Larkspur Landing Milpitas                  
4.03 JPMCB/SMF VI Larkspur Landing Campbell                  
4.04 JPMCB/SMF VI Larkspur Landing San Francisco                  
4.05 JPMCB/SMF VI Larkspur Landing Pleasanton                  
4.06 JPMCB/SMF VI Larkspur Landing Bellevue                  
4.07 JPMCB/SMF VI Larkspur Landing Sacramento                  
4.08 JPMCB/SMF VI Hampton Inn Ann Arbor North                  
4.09 JPMCB/SMF VI Larkspur Landing Hillsboro                  
4.10 JPMCB/SMF VI Larkspur Landing Renton                  
4.11 JPMCB/SMF VI Holiday Inn Arlington Northeast Rangers Ballpark                  
4.12 JPMCB/SMF VI Residence Inn Toledo Maumee                  
4.13 JPMCB/SMF VI Residence Inn Williamsburg                  
4.14 JPMCB/SMF VI Hampton Inn Suites Waco South                  
4.15 JPMCB/SMF VI Holiday Inn Louisville Airport Fair Expo                  
4.16 JPMCB/SMF VI Courtyard Tyler                  
4.17 JPMCB/SMF VI Hilton Garden Inn Edison Raritan Center                  
4.18 JPMCB/SMF VI Hilton Garden Inn St Paul Oakdale                  
4.19 JPMCB/SMF VI Residence Inn Grand Rapids West                  
4.20 JPMCB/SMF VI Peoria, AZ Residence Inn                  
4.21 JPMCB/SMF VI Hampton Inn Suites Bloomington Normal                  
4.22 JPMCB/SMF VI Courtyard Chico                  
4.23 JPMCB/SMF VI Hampton Inn Suites Kokomo                  
4.24 JPMCB/SMF VI Hampton Inn Suites South Bend                  
4.25 JPMCB/SMF VI Courtyard Wichita Falls                  
4.26 JPMCB/SMF VI Hampton Inn Morehead                  
4.27 JPMCB/SMF VI Residence Inn Chico                  
4.28 JPMCB/SMF VI Courtyard Lufkin                  
4.29 JPMCB/SMF VI Hampton Inn Carlisle                  
4.30 JPMCB/SMF VI Springhill Suites Williamsburg                  
4.31 JPMCB/SMF VI Fairfield Inn Bloomington                  
4.32 JPMCB/SMF VI Waco Residence Inn                  
4.33 JPMCB/SMF VI Holiday Inn Express Fishers                  
4.34 JPMCB/SMF VI Larkspur Landing Folsom                  
4.35 JPMCB/SMF VI Springhill Suites Chicago Naperville Warrenville                  
4.36 JPMCB/SMF VI Holiday Inn Express & Suites Paris                  
4.37 JPMCB/SMF VI Toledo Homewood Suites                  
4.38 JPMCB/SMF VI Grand Rapids Homewood Suites                  
4.39 JPMCB/SMF VI Cheyenne Fairfield Inn and Suites                  
4.40 JPMCB/SMF VI Fairfield Inn Laurel                  
4.41 JPMCB/SMF VI Courtyard Akron Stow                  

 

A-1-11

 

 

ANNEX A-1

 

    UPFRONT ESCROW(17)
                       
      Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other Other Upfront
Loan # Seller(1) Property Name Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)
4.42 JPMCB/SMF VI Larkspur Landing Roseville                  
4.43 JPMCB/SMF VI Towneplace Suites Bloomington                  
4.44 JPMCB/SMF VI Hampton Inn Danville                  
4.45 JPMCB/SMF VI Holiday Inn Norwich                  
4.46 JPMCB/SMF VI Hampton Inn Suites Longview North                  
4.47 JPMCB/SMF VI Springhill Suites Peoria Westlake                  
4.48 JPMCB/SMF VI Hampton Inn Suites Buda                  
4.49 JPMCB/SMF VI Shawnee Hampton Inn                  
4.50 JPMCB/SMF VI Racine Fairfield Inn                  
4.51 JPMCB/SMF VI Hampton Inn Selinsgrove Shamokin Dam                  
4.52 JPMCB/SMF VI Holiday Inn Express & Suites Terrell                  
4.53 JPMCB/SMF VI Westchase Homewood Suites                  
4.54 JPMCB/SMF VI Holiday Inn Express & Suites Tyler South                  
4.55 JPMCB/SMF VI Holiday Inn Express & Suites Huntsville                  
4.56 JPMCB/SMF VI Hampton Inn Sweetwater                  
4.57 JPMCB/SMF VI Comfort Suites Buda Austin South                  
4.58 JPMCB/SMF VI Fairfield Inn & Suites Weatherford                  
4.59 JPMCB/SMF VI Holiday Inn Express & Suites Altus                  
4.60 JPMCB/SMF VI Comfort Inn & Suites Paris                  
4.61 JPMCB/SMF VI Hampton Inn Suites Decatur                  
4.62 JPMCB/SMF VI Holiday Inn Express & Suites Texarkana East                  
4.63 JPMCB/SMF VI Mankato Fairfield Inn                  
4.64 JPMCB/SMF VI Candlewood Suites Texarkana                  
4.65 JPMCB/SMF VI Country Inn & Suites Houston Intercontinental Airport East                  
5 JPMCB First Stamford Place 0 0 0 0 2,486,098 0 0 9,387,178 Outstanding TI/LC Reserve: 5,248,949; Free Rent Reserve: 4,138,229
6 JPMCB 211 Main Street 0 0 0 0 0 0 0 0  
7 JPMCB West Town Mall 0 0 0 80,469 0 0 0 0  
8 SMF VI Texas Retail Portfolio 0 249,123 0 200,000 202,181 28,869 0 0  
8.01 SMF VI Crossroads Center                  
8.02 SMF VI Parkwood Shopping Center                  
8.03 SMF VI Live Oak Shopping Center                  
8.04 SMF VI Gateway Center                  
8.05 SMF VI Sunburst Center                  
8.06 SMF VI Eastridge Center                  
9 JPMCB Torre Plaza 1,107 0 0 0 141,459 0 0 2,812,415 Free Rent Reserve: 1,705,165; Outstanding TI/LC Reserve: 1,107,250
10 JPMCB Crystal Corporate Center 1,605 83,842 0 13,376 218,211 15,375 0 518,721 HVAC/Elevator Repair Reserve: 300,000; Outstanding TI/LC Reserve: 160,978.82; Free Rent Reserve: 57,741.78
11 SMF VI Marriott Park City 0 0 0 0 84,465 55,382 0 4,687,000 PIP Reserve: 4,187,000; Seasonality Reserve: 500,000
12 SMF VI Porter’s Vale Shopping Center 0 0 0 0 163,463 5,804 0 0  
13 BSP Springhill Suites Newark Airport 0 37,800 37,500 0 188,971 31,301 0 1,700,000 PIP Reserve
14 BSP St. Luke’s Office 0 0 0 800,000 214,607 101,597 0 136,780 Free Rent Reserve
15 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
16 SMF VI Depot Marketplace 0 0 0 0 42,090 11,525 0 26,862 Outstanding TI Reserve
17 BSP Carolina Hotel Portfolio 0 48,679 0 0 308,655 21,261 0 5,149,037 PIP Reserve: 5,115,704; Seasonality Reserve: 33,333
17.01 BSP Holiday Inn Express & Suites Wilmington-University Ctr.                  
17.02 BSP Fairfield Inn Charlotte Northlake                  
17.03 BSP Holiday Inn Express & Suites Goldsboro Base Area                  
17.04 BSP Comfort Suites Gastonia                  
17.05 BSP Fairfield Inn Myrtle Beach North                  
18 SMF VI Waxahachie Towne Center 0 3,750 0 0 176,238 27,634 0 0  
19 SMF VI Flowserve Pumps 0 0 0 0 152,175 52,102 0 0  
20 BSP Columbus Office Portfolio I 0 33,500 0 2,000,000 1,567,266 71,885 0 536,395 Free Rent Reserve: 247,905.01; Unfunded Obligations Reserve: 182,568; Prepaid Rent Reserve 105,921.67
20.01 BSP Atrium II                  
20.02 BSP Blazer I & II                  
20.03 BSP 5515 Parkcenter                  
20.04 BSP 5555 Parkcenter                  
21 SMF VI Lohmans Crossing 0 4,125 0 250,000 165,378 28,761 0 0  
22 SMF VI Chartwell Court 302,000 4,375 0 0 226,373 130,196 0 0  
23 BSP Alexandria Corporate Park 0 159,531 0 0 297,821 11,398 0 962,908 Gap Rent Reserve: 375,000; Astor Furnace TI Reserve: 338,548; Unfunded Obligations Reserve: 249,360
24 SMF VI Marcel Commons 0 0 0 0 71,442 14,281 0 137,000 Keepers TI Reserve: 93,000; Bivi Med Spa TI Reserve: 30,000; Tejas TI Reserve: 14,000
25 SMF VI Professional Centre at Gardens Mall 0 0 0 250,000 173,217 9,543 0 0  
26 SMF VI Greenville Retail Center 0 22,531 0 0 127,366 26,104 0 0  
26.01 SMF VI Greenville West                  
26.02 SMF VI Greenville Marketplace                  
26.03 SMF VI Hathaway Circle                  
27 SMF VI The Shoppes at Fort Wayne 0 171,550 0 0 32,798 14,376 0 0  
28 JPMCB Main Street Court 1,535 23,938 138,000 1,958 52,604 2,922 0 486,042 Settlement Reserve
29 SMF VI Edison Park Center 0 0 0 0 0 26,000 0 0  
30 SMF VI Towneplace Suites Aiken 0 0 0 0 101,017 6,998 0 0  
31 SMF VI 478 Third Avenue 0 31,250 0 0 7,072 2,333 0 318,620 Performance Reserve: 200,000; Rent Reserve: 118,620
32 SMF VI Village Square Apartments 0 28,475 0 0 32,617 17,766 0 0  
33 SMF VI Georgetown South Apartments 0 12,125 0 0 34,739 17,441 0 0  
34 SMF VI Siete Square I 0 0 0 0 27,415 2,231 0 53,100 Free Rent Reserve
35 SMF VI Coral Springs Business Warehouse Center 0 0 94,375 100,000 73,258 8,060 0 0  
36 BSP Courtyard San Antonio Lackland 0 0 0 0 156,450 8,384 0 253,750 PIP Reserve: 168,750; Seasonality Reserve: 85,000
37 SMF VI South Haven Village 0 12,500 0 0 34,202 9,138 0 0  

 

A-1-12

 

 

ANNEX A-1

 

    MONTHLY ESCROW(18)   RESERVE CAPS(19)
                                   
      Monthly Capex Monthly Envir. Monthly TI/LC Monthly RE Tax Monthly Ins. Monthly Other Other Monthly   CapEx Envir. TI/LC RE Tax Insur. Debt Service Other
Loan # Seller(1) Property Name Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)    Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)
1 JPMCB 245 Park Avenue 47,738 0 Springing 3,878,518 113,500 0                  
2 JPMCB Gateway Net Lease Portfolio Springing 0 Springing Springing Springing Springing Ground Lease Reserve   2,648,472   7,945,415        
2.01 JPMCB BAE Facility                              
2.02 JPMCB FedEx Ground (Stratford)                              
2.03 JPMCB FedEx (Baltimore)                              
2.04 JPMCB Harman Becker                              
2.05 JPMCB GE Aviation (Lafayette)                              
2.06 JPMCB GoDaddy                              
2.07 JPMCB Carrier                              
2.08 JPMCB Emerus                              
2.09 JPMCB Cardinal Health                              
2.10 JPMCB Tyco Electronics                              
2.11 JPMCB FCA/Caterpillar                              
2.12 JPMCB FedEx Ground (Staunton)                              
2.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park                              
2.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park                              
2.15 JPMCB T-Mobile Call Center                              
2.16 JPMCB Sikorsky Aircraft R&D Facility                              
2.17 JPMCB Vatterott College                              
2.18 JPMCB Comcast                              
2.19 JPMCB Alfa Laval Plant                              
2.20 JPMCB LKQ (New Braunfels)                              
2.21 JPMCB Hitachi                              
2.22 JPMCB Cameron International                              
2.23 JPMCB Alliance Data Systems Office                              
2.24 JPMCB Synchrony Financial                              
2.25 JPMCB Baxalta (Barry Pointe)                              
2.26 JPMCB Baxalta (Casselberry)                              
2.27 JPMCB Baxalta (Mounds View)                              
2.28 JPMCB Baxalta (Grand Rapids)                              
2.29 JPMCB Gerdau                              
2.30 JPMCB Baxalta (Wausau)                              
2.31 JPMCB Baxalta (Springfield)                              
2.32 JPMCB LKQ (Salisbury)                              
2.33 JPMCB Baxalta (Ankeny)                              
2.34 JPMCB H&E Equipment Services (San Antonio)                              
2.35 JPMCB H&E Equipment Services (New Orleans)                              
2.36 JPMCB GE Aviation (Pompano)                              
2.37 JPMCB Saint-Gobain Warehouse                              
2.38 JPMCB H&E Equipment Services (Columbia)                              
2.39 JPMCB H&E Equipment Services (Yukon)                              
2.40 JPMCB LKQ (Toledo)                              
2.41 JPMCB H&E Equipment Services (Greer)                              
3 JPMCB Treeview Industrial Portfolio 71,924 0 66,013 136,297 Springing 0     2,589,264   2,376,468        
3.01 JPMCB Eastgate                              
3.02 JPMCB 1405 Worldwide                              
3.03 JPMCB 1200 Worldwide                              
3.04 JPMCB Landmark                              
3.05 JPMCB 100 Corporate Lakes                              
3.06 JPMCB Design Road                              
3.07 JPMCB 2055 Global Way                              
3.08 JPMCB Sabre Street                              
3.09 JPMCB 2205 Global Way                              
3.10 JPMCB 1280 Corporate Lakes                              
3.11 JPMCB 11 Boulden Circle                              
3.12 JPMCB 1300 Corporate Lakes                              
3.13 JPMCB 7 Boulden Circle                              
3.14 JPMCB 2 Boulden Circle                              
4 JPMCB/SMF VI Starwood Capital Group Hotel Portfolio 4% of Gross Revenues 0 0 Springing Springing Springing Ground Rent Reserve, Capital Work Reserve                
4.01 JPMCB/SMF VI Larkspur Landing Sunnyvale                              
4.02 JPMCB/SMF VI Larkspur Landing Milpitas                              
4.03 JPMCB/SMF VI Larkspur Landing Campbell                              
4.04 JPMCB/SMF VI Larkspur Landing San Francisco                              
4.05 JPMCB/SMF VI Larkspur Landing Pleasanton                              
4.06 JPMCB/SMF VI Larkspur Landing Bellevue                              
4.07 JPMCB/SMF VI Larkspur Landing Sacramento                              
4.08 JPMCB/SMF VI Hampton Inn Ann Arbor North                              
4.09 JPMCB/SMF VI Larkspur Landing Hillsboro                              
4.10 JPMCB/SMF VI Larkspur Landing Renton                              
4.11 JPMCB/SMF VI Holiday Inn Arlington Northeast Rangers Ballpark                              
4.12 JPMCB/SMF VI Residence Inn Toledo Maumee                              
4.13 JPMCB/SMF VI Residence Inn Williamsburg                              
4.14 JPMCB/SMF VI Hampton Inn Suites Waco South                              
4.15 JPMCB/SMF VI Holiday Inn Louisville Airport Fair Expo                              
4.16 JPMCB/SMF VI Courtyard Tyler                              
4.17 JPMCB/SMF VI Hilton Garden Inn Edison Raritan Center                              
4.18 JPMCB/SMF VI Hilton Garden Inn St Paul Oakdale                              
4.19 JPMCB/SMF VI Residence Inn Grand Rapids West                              
4.20 JPMCB/SMF VI Peoria, AZ Residence Inn                              
4.21 JPMCB/SMF VI Hampton Inn Suites Bloomington Normal                              
4.22 JPMCB/SMF VI Courtyard Chico                              
4.23 JPMCB/SMF VI Hampton Inn Suites Kokomo                              
4.24 JPMCB/SMF VI Hampton Inn Suites South Bend                              
4.25 JPMCB/SMF VI Courtyard Wichita Falls                              
4.26 JPMCB/SMF VI Hampton Inn Morehead                              
4.27 JPMCB/SMF VI Residence Inn Chico                              
4.28 JPMCB/SMF VI Courtyard Lufkin                              
4.29 JPMCB/SMF VI Hampton Inn Carlisle                              
4.30 JPMCB/SMF VI Springhill Suites Williamsburg                              
4.31 JPMCB/SMF VI Fairfield Inn Bloomington                              
4.32 JPMCB/SMF VI Waco Residence Inn                              
4.33 JPMCB/SMF VI Holiday Inn Express Fishers                              
4.34 JPMCB/SMF VI Larkspur Landing Folsom                              
4.35 JPMCB/SMF VI Springhill Suites Chicago Naperville Warrenville                              
4.36 JPMCB/SMF VI Holiday Inn Express & Suites Paris                              
4.37 JPMCB/SMF VI Toledo Homewood Suites                              
4.38 JPMCB/SMF VI Grand Rapids Homewood Suites                              
4.39 JPMCB/SMF VI Cheyenne Fairfield Inn and Suites                              
4.40 JPMCB/SMF VI Fairfield Inn Laurel                              
4.41 JPMCB/SMF VI Courtyard Akron Stow                              

 

A-1-13

 

 

ANNEX A-1

 

    MONTHLY ESCROW(18)   RESERVE CAPS(19)
                                   
      Monthly Capex Monthly Envir. Monthly TI/LC Monthly RE Tax Monthly Ins. Monthly Other Other Monthly   CapEx Envir. TI/LC RE Tax Insur. Debt Service Other
Loan # Seller(1) Property Name Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)    Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)
4.42 JPMCB/SMF VI Larkspur Landing Roseville                              
4.43 JPMCB/SMF VI Towneplace Suites Bloomington                              
4.44 JPMCB/SMF VI Hampton Inn Danville                              
4.45 JPMCB/SMF VI Holiday Inn Norwich                              
4.46 JPMCB/SMF VI Hampton Inn Suites Longview North                              
4.47 JPMCB/SMF VI Springhill Suites Peoria Westlake                              
4.48 JPMCB/SMF VI Hampton Inn Suites Buda                              
4.49 JPMCB/SMF VI Shawnee Hampton Inn                              
4.50 JPMCB/SMF VI Racine Fairfield Inn                              
4.51 JPMCB/SMF VI Hampton Inn Selinsgrove Shamokin Dam                              
4.52 JPMCB/SMF VI Holiday Inn Express & Suites Terrell                              
4.53 JPMCB/SMF VI Westchase Homewood Suites                              
4.54 JPMCB/SMF VI Holiday Inn Express & Suites Tyler South                              
4.55 JPMCB/SMF VI Holiday Inn Express & Suites Huntsville                              
4.56 JPMCB/SMF VI Hampton Inn Sweetwater                              
4.57 JPMCB/SMF VI Comfort Suites Buda Austin South                              
4.58 JPMCB/SMF VI Fairfield Inn & Suites Weatherford                              
4.59 JPMCB/SMF VI Holiday Inn Express & Suites Altus                              
4.60 JPMCB/SMF VI Comfort Inn & Suites Paris                              
4.61 JPMCB/SMF VI Hampton Inn Suites Decatur                              
4.62 JPMCB/SMF VI Holiday Inn Express & Suites Texarkana East                              
4.63 JPMCB/SMF VI Mankato Fairfield Inn                              
4.64 JPMCB/SMF VI Candlewood Suites Texarkana                              
4.65 JPMCB/SMF VI Country Inn & Suites Houston Intercontinental Airport East                              
5 JPMCB First Stamford Place 15,458 0 168,848 334,939 Springing 0     556,493            
6 JPMCB 211 Main Street Springing 0 Springing Springing Springing 0     183,597   1,251,798        
7 JPMCB West Town Mall Springing 0 80,469 Springing Springing 0     463,503   3,862,515        
8 SMF VI Texas Retail Portfolio 4,178 0 28,059 50,424 7,217 0         1,500,000        
8.01 SMF VI Crossroads Center                              
8.02 SMF VI Parkwood Shopping Center                              
8.03 SMF VI Live Oak Shopping Center                              
8.04 SMF VI Gateway Center                              
8.05 SMF VI Sunburst Center                              
8.06 SMF VI Eastridge Center                              
9 JPMCB Torre Plaza 1,107 0 0 70,730 Springing 0                  
10 JPMCB Crystal Corporate Center 1,605 0 13,376 31,173 Springing 0     58,000   482,000        
11 SMF VI Marriott Park City 4% of Gross Revenues 0 0 9,385 9,230 Springing Seasonality Reserve               500,000
12 SMF VI Porter’s Vale Shopping Center 4,387 0 27,083 54,488 2,902 0         650,000        
13 BSP Springhill Suites Newark Airport 2% of Gross Revenues 1,401 0 47,243 3,478 11,667 PIP Reserve: 11,667; Seasonality Reserve: Springing                
14 BSP St. Luke’s Office 9,444 0 23,750 71,536 10,160 0                  
15 BSP Apex Fort Washington 6,472 0 32,360 69,908 7,391 0                  
16 SMF VI Depot Marketplace 1,148 0 5,358 8,418 2,969 0     41,331   192,000        
17 BSP Carolina Hotel Portfolio 4% of Gross Revenues 0 0 30,865 10,631 Springing PIP Reserve; Seasonality Reserve               Seasonality Reserve: 100,000
17.01 BSP Holiday Inn Express & Suites Wilmington-University Ctr.                              
17.02 BSP Fairfield Inn Charlotte Northlake                              
17.03 BSP Holiday Inn Express & Suites Goldsboro Base Area                              
17.04 BSP Comfort Suites Gastonia                              
17.05 BSP Fairfield Inn Myrtle Beach North                              
18 SMF VI Waxahachie Towne Center 771 0 5,958 25,177 2,122 0         350,000        
19 SMF VI Flowserve Pumps 1,201 0 5,834 25,363 5,244 0                  
20 BSP Columbus Office Portfolio I 10,860 0 48,870 191,499 Springing 0         3,000,000        
20.01 BSP Atrium II                              
20.02 BSP Blazer I & II                              
20.03 BSP 5515 Parkcenter                              
20.04 BSP 5555 Parkcenter                              
21 SMF VI Lohmans Crossing 1,685 0 8,427 27,563 3,595 0         500,000        
22 SMF VI Chartwell Court 6,075 0 0 32,339 11,396 0                  
23 BSP Alexandria Corporate Park 3,457 0 27,008 42,546 5,699 0                  
24 SMF VI Marcel Commons 683 0 5,000 11,907 1,785 0     40,980   200,000        
25 SMF VI Professional Centre at Gardens Mall 1,099 0 7,325 21,652 3,181 0         475,000        
26 SMF VI Greenville Retail Center 6,083 0 7,978 21,228 2,900 0         383,000        
26.01 SMF VI Greenville West                              
26.02 SMF VI Greenville Marketplace                              
26.03 SMF VI Hathaway Circle                              
27 SMF VI The Shoppes at Fort Wayne 507 0 17,358 10,933 1,797 0         375,000        
28 JPMCB Main Street Court 1,535 0 1,958 5,260 1,461 0                  
29 SMF VI Edison Park Center 1,693 0 13,933 13,251 2,000 0         250,000        
30 SMF VI Towneplace Suites Aiken 4% of Gross Revenues 0 0 10,784 2,333 0                  
31 SMF VI 478 Third Avenue 584 0 0 7,072 433 0     17,727            
32 SMF VI Village Square Apartments 5,100 0 0 10,872 4,442 0                  
33 SMF VI Georgetown South Apartments 5,202 0 0 11,580 4,360 0                  
34 SMF VI Siete Square I 1,159 0 7,242 6,854 1,115 7,845 Major Tenant Rollover Reserve       347,598        
35 SMF VI Coral Springs Business Warehouse Center 1,418 0 Springing 8,140 2,687 0         100,000        
36 BSP Courtyard San Antonio Lackland 4% of Gross Revenues 0 0 15,645 2,795 Springing PIP Reserve; Seasonality Reserve                
37 SMF VI South Haven Village 2,451 0 0 11,401 2,284 0                  

 

A-1-14

 

 

ANNEX A-1

 

      LARGEST TENANT (3), (20), (21), (22)   2nd LARGEST TENANT (3), (20), (21), (22)   3rd LARGEST TENANT (3), (20), (21), (22)   4th LARGEST TENANT (3), (20), (21), (22)   5th LARGEST TENANT (3), (20), (21), (22)
                                             
      Single     Lease       Lease       Lease       Lease       Lease
Loan # Seller(1) 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   5th 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   Rabobank 109,657 09/30/26
2 JPMCB Gateway Net Lease Portfolio Yes                                      
2.01 JPMCB BAE Facility Yes BAE Systems 333,750 08/31/25                                
2.02 JPMCB FedEx Ground (Stratford) Yes FedEx 225,198 06/30/26                                
2.03 JPMCB FedEx (Baltimore) Yes FedEx 306,016 12/31/31                                
2.04 JPMCB Harman Becker Yes Harman 188,042 10/31/30                                
2.05 JPMCB GE Aviation (Lafayette) Yes GE Aviation 306,406 09/13/30                                
2.06 JPMCB GoDaddy Yes GoDaddy 150,000 05/31/25                                
2.07 JPMCB Carrier Yes Carrier 517,000 09/30/26                                
2.08 JPMCB Emerus Yes Emerus 95,640 12/31/26                                
2.09 JPMCB Cardinal Health Yes Cardinal Health 275,951 04/30/30                                
2.10 JPMCB Tyco Electronics Yes TE Connectivity 176,648 04/30/24                                
2.11 JPMCB FCA/Caterpillar Yes FCA LLC 300,000 08/31/22                                
2.12 JPMCB FedEx Ground (Staunton) Yes FedEx 225,198 03/31/26                                
2.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park Yes QuadPackaging 205,000 12/16/21                                
2.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park Yes QuadPackaging 218,000 12/16/21                                
2.15 JPMCB T-Mobile Call Center Yes T-Mobile 66,500 02/28/25                                
2.16 JPMCB Sikorsky Aircraft R&D Facility Yes Sikorsky Aircraft 150,975 01/31/19                                
2.17 JPMCB Vatterott College Yes Vatterott College 90,000 12/31/24                                
2.18 JPMCB Comcast Yes Comcast 57,260 06/30/20                                
2.19 JPMCB Alfa Laval Plant Yes Alfa Laval 180,252 12/31/21                                
2.20 JPMCB LKQ (New Braunfels) Yes LKQ Corporation 98,771 01/31/34                                
2.21 JPMCB Hitachi Yes Hitachi 72,056 04/30/22                                
2.22 JPMCB Cameron International Yes Cameron 75,000 12/14/23                                
2.23 JPMCB Alliance Data Systems Office Yes Alliance Data 100,800 07/31/24                                
2.24 JPMCB Synchrony Financial Yes Synchrony Financial 67,775 05/31/25                                
2.25 JPMCB Baxalta (Barry Pointe) Yes Baxalta 16,686 08/31/32                                
2.26 JPMCB Baxalta (Casselberry) Yes Baxalta 16,694 10/31/32                                
2.27 JPMCB Baxalta (Mounds View) Yes Baxalta 16,694 11/30/30                                
2.28 JPMCB Baxalta (Grand Rapids) Yes Baxalta 16,694 11/30/30                                
2.29 JPMCB Gerdau Yes Gerdau 46,976 03/31/25                                
2.30 JPMCB Baxalta (Wausau) Yes Baxalta 16,694 10/31/30                                
2.31 JPMCB Baxalta (Springfield) Yes Baxalta 16,694 11/30/30                                
2.32 JPMCB LKQ (Salisbury) Yes LKQ Corporation 205,100 08/06/30                                
2.33 JPMCB Baxalta (Ankeny) Yes Baxalta 16,694 11/30/30                                
2.34 JPMCB H&E Equipment Services (San Antonio) Yes H&E Equipment Services 26,535 11/30/30                                
2.35 JPMCB H&E Equipment Services (New Orleans) Yes H&E Equipment Services 18,808 12/31/30                                
2.36 JPMCB GE Aviation (Pompano) Yes GE Aviation 30,892 08/14/22                                
2.37 JPMCB Saint-Gobain Warehouse Yes Saint-Gobain 102,950 09/01/24                                
2.38 JPMCB H&E Equipment Services (Columbia) Yes H&E Equipment Services 19,380 12/31/30                                
2.39 JPMCB H&E Equipment Services (Yukon) Yes H&E Equipment Services 19,608 06/30/30                                
2.40 JPMCB LKQ (Toledo) Yes LKQ Corporation 207,998 06/17/27                                
2.41 JPMCB H&E Equipment Services (Greer) Yes H&E Equipment Services 19,608 11/30/30                                
3 JPMCB Treeview Industrial Portfolio Various                                      
3.01 JPMCB Eastgate No FedEx Ground 150,980 10/31/20   FedEx Express 49,020 08/31/21                        
3.02 JPMCB 1405 Worldwide Yes Wayfair 525,000 03/31/19                                
3.03 JPMCB 1200 Worldwide Yes NEWGISTICS, INC. 520,000 10/31/18                                
3.04 JPMCB Landmark No Medline Industries, Inc. 190,000 06/30/19   The Martin-Brower Company, LLC 88,504 08/31/22   Patriot Supply Store, Inc. 50,213 01/31/18                
3.05 JPMCB 100 Corporate Lakes Yes DSV Solutions, LLC 346,614 09/30/18                                
3.06 JPMCB Design Road Yes K & M Tire. Inc. 201,600 11/30/21                                
3.07 JPMCB 2055 Global Way No Monoprice, Inc. 103,690 07/31/18   Answers in Genesis, Inc. 103,532 06/30/19                        
3.08 JPMCB Sabre Street No Reeds Home Delivery, Inc. 30,421 08/31/20   Pan American Ceramics Inc. 24,083 04/30/21   U’SAgain, LLC 15,789 11/30/17   Ly Brothers Corporation 13,561 02/28/21        
3.09 JPMCB 2205 Global Way No Cascades Paperboard Int’l, Inc. 114,400 12/31/18   Airway Technologies, Inc. 70,400 01/31/20                        
3.10 JPMCB 1280 Corporate Lakes No Tower Sales, Inc. 54,187 04/30/21   First Atlanta Flooring, LLC 28,120 08/31/24                        
3.11 JPMCB 11 Boulden Circle No Business Move Solutions 52,295 09/30/19   Christiana Care Health Service 43,200 03/31/20   Mishimoto 27,021 10/31/18                
3.12 JPMCB 1300 Corporate Lakes No Grand Import 93,746 02/28/25                                
3.13 JPMCB 7 Boulden Circle Yes RESOURCE INT’L INC. 82,118 02/28/24                                
3.14 JPMCB 2 Boulden Circle No Accredo Health Group, Inc. 34,950 10/31/19   Qualicon Diagnostics LLC 26,888 11/30/17                        
4 JPMCB/SMF VI Starwood Capital Group Hotel Portfolio No                                      
4.01 JPMCB/SMF VI Larkspur Landing Sunnyvale No                                      
4.02 JPMCB/SMF VI Larkspur Landing Milpitas No                                      
4.03 JPMCB/SMF VI Larkspur Landing Campbell No                                      
4.04 JPMCB/SMF VI Larkspur Landing San Francisco No                                      
4.05 JPMCB/SMF VI Larkspur Landing Pleasanton No                                      
4.06 JPMCB/SMF VI Larkspur Landing Bellevue No                                      
4.07 JPMCB/SMF VI Larkspur Landing Sacramento No                                      
4.08 JPMCB/SMF VI Hampton Inn Ann Arbor North No                                      
4.09 JPMCB/SMF VI Larkspur Landing Hillsboro No                                      
4.10 JPMCB/SMF VI Larkspur Landing Renton No                                      
4.11 JPMCB/SMF VI Holiday Inn Arlington Northeast Rangers Ballpark No                                      
4.12 JPMCB/SMF VI Residence Inn Toledo Maumee No                                      
4.13 JPMCB/SMF VI Residence Inn Williamsburg No                                      
4.14 JPMCB/SMF VI Hampton Inn Suites Waco South No                                      
4.15 JPMCB/SMF VI Holiday Inn Louisville Airport Fair Expo No                                      
4.16 JPMCB/SMF VI Courtyard Tyler No                                      
4.17 JPMCB/SMF VI Hilton Garden Inn Edison Raritan Center No                                      
4.18 JPMCB/SMF VI Hilton Garden Inn St Paul Oakdale No                                      
4.19 JPMCB/SMF VI Residence Inn Grand Rapids West No                                      
4.20 JPMCB/SMF VI Peoria, AZ Residence Inn No                                      
4.21 JPMCB/SMF VI Hampton Inn Suites Bloomington Normal No                                      
4.22 JPMCB/SMF VI Courtyard Chico No                                      
4.23 JPMCB/SMF VI Hampton Inn Suites Kokomo No                                      
4.24 JPMCB/SMF VI Hampton Inn Suites South Bend No                                      
4.25 JPMCB/SMF VI Courtyard Wichita Falls No                                      
4.26 JPMCB/SMF VI Hampton Inn Morehead No                                      
4.27 JPMCB/SMF VI Residence Inn Chico No                                      
4.28 JPMCB/SMF VI Courtyard Lufkin No                                      
4.29 JPMCB/SMF VI Hampton Inn Carlisle No                                      
4.30 JPMCB/SMF VI Springhill Suites Williamsburg No                                      
4.31 JPMCB/SMF VI Fairfield Inn Bloomington No                                      
4.32 JPMCB/SMF VI Waco Residence Inn No                                      
4.33 JPMCB/SMF VI Holiday Inn Express Fishers No                                      
4.34 JPMCB/SMF VI Larkspur Landing Folsom No                                      
4.35 JPMCB/SMF VI Springhill Suites Chicago Naperville Warrenville No                                      
4.36 JPMCB/SMF VI Holiday Inn Express & Suites Paris No                                      
4.37 JPMCB/SMF VI Toledo Homewood Suites No                                      
4.38 JPMCB/SMF VI Grand Rapids Homewood Suites No                                      
4.39 JPMCB/SMF VI Cheyenne Fairfield Inn and Suites No                                      
4.40 JPMCB/SMF VI Fairfield Inn Laurel No                                      
4.41 JPMCB/SMF VI Courtyard Akron Stow No                                      

 

A-1-15

 

 

ANNEX A-1

 

      LARGEST TENANT (3), (20), (21), (22)   2nd LARGEST TENANT (3), (20), (21), (22)   3rd LARGEST TENANT (3), (20), (21), (22)   4th LARGEST TENANT (3), (20), (21), (22)   5th LARGEST TENANT (3), (20), (21), (22)
                                             
      Single     Lease       Lease       Lease       Lease       Lease
Loan # Seller(1) 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   5th Largest Tenant Unit Size Expiration
4.42 JPMCB/SMF VI Larkspur Landing Roseville No                                      
4.43 JPMCB/SMF VI Towneplace Suites Bloomington No                                      
4.44 JPMCB/SMF VI Hampton Inn Danville No                                      
4.45 JPMCB/SMF VI Holiday Inn Norwich No                                      
4.46 JPMCB/SMF VI Hampton Inn Suites Longview North No                                      
4.47 JPMCB/SMF VI Springhill Suites Peoria Westlake No                                      
4.48 JPMCB/SMF VI Hampton Inn Suites Buda No                                      
4.49 JPMCB/SMF VI Shawnee Hampton Inn No                                      
4.50 JPMCB/SMF VI Racine Fairfield Inn No                                      
4.51 JPMCB/SMF VI Hampton Inn Selinsgrove Shamokin Dam No                                      
4.52 JPMCB/SMF VI Holiday Inn Express & Suites Terrell No                                      
4.53 JPMCB/SMF VI Westchase Homewood Suites No                                      
4.54 JPMCB/SMF VI Holiday Inn Express & Suites Tyler South No                                      
4.55 JPMCB/SMF VI Holiday Inn Express & Suites Huntsville No                                      
4.56 JPMCB/SMF VI Hampton Inn Sweetwater No                                      
4.57 JPMCB/SMF VI Comfort Suites Buda Austin South No                                      
4.58 JPMCB/SMF VI Fairfield Inn & Suites Weatherford No                                      
4.59 JPMCB/SMF VI Holiday Inn Express & Suites Altus No                                      
4.60 JPMCB/SMF VI Comfort Inn & Suites Paris No                                      
4.61 JPMCB/SMF VI Hampton Inn Suites Decatur No                                      
4.62 JPMCB/SMF VI Holiday Inn Express & Suites Texarkana East No                                      
4.63 JPMCB/SMF VI Mankato Fairfield Inn No                                      
4.64 JPMCB/SMF VI Candlewood Suites Texarkana No                                      
4.65 JPMCB/SMF VI Country Inn & Suites Houston Intercontinental Airport East No                                      
5 JPMCB First Stamford Place No Legg Mason & Co., LLC 137,583 09/30/24   Odyssey Reinsurance Company 101,619 09/30/22   Partner Reinsurance Company of The U.S. 56,690 01/31/29   Elizabeth Arden, Inc. 39,775 10/31/21   Ernst & Young U.S. LLP 35,661 05/31/20
6 JPMCB 211 Main Street Yes Charles Schwab 417,266 04/30/28                                
7 JPMCB West Town Mall No Belk Women’s Store 162,501 01/31/33   Belk Men Home & Kids 143,278 01/31/33   Regal Cinema 76,580 11/30/28   Victoria’s Secret 15,181 01/31/18   Shoe Dept. Encore 12,081 06/30/23
8 SMF VI Texas Retail Portfolio No                                      
8.01 SMF VI Crossroads Center No Bob Mills Furniture 50,480 09/30/23   Bealls 26,871 01/31/20   Rack Room Shoes 5,992 01/31/20   McAlister’s Deli 4,500 02/28/25   rue21 4,000 01/31/19
8.02 SMF VI Parkwood Shopping Center No Foundation School For Autism 8,894 06/30/20   Concentra Health Services 5,478 06/30/19   Club Humidor 3,033 11/30/17   Dance Plus 2,700 07/31/19   United Chiropractic 2,671 07/31/18
8.03 SMF VI Live Oak Shopping Center No Buffalo Wild Wings 6,000 03/31/21   United States of America 4,902 05/31/21   Momentum 3,595 01/31/18   Cold Stone Creamery 1,574 09/30/20   Fit For Life 1,464 03/31/20
8.04 SMF VI Gateway Center No Dollar Tree 10,000 01/31/19   McAlister’s Deli 4,500 01/31/25   CATO 4,000 01/31/21   Western Beverage 2,400 11/30/20   Starbucks 1,633 02/28/21
8.05 SMF VI Sunburst Center No Buffalo Wild Wings 6,400 12/31/20   Western Beverages 2,800 11/30/21   Gala Nails 1,700 05/31/18   Prime West Mortgage 1,500 11/30/17   Total Nutrition 1,500 04/30/18
8.06 SMF VI Eastridge Center No Pacific Tan 4,470 12/31/18   Glitz Salon 3,000 07/31/21   Odessa Strength and Conditioning 3,000 10/31/17   Maria Cole, FNP-BC, PC 2,258 06/30/18   Compass Pediatrics 2,050 02/28/18
9 JPMCB Torre Plaza Yes Amazon 88,580 02/28/25                                
10 JPMCB Crystal Corporate Center No BFW Advertising 9,081 06/30/18   Aero Equity 8,572 12/31/22   Berman Law 7,858 08/31/18   Veritas Finance 5,874 11/30/20   Watermark Realty 5,139 01/31/21
11 SMF VI Marriott Park City No                                      
12 SMF VI Porter’s Vale Shopping Center No Hobby Lobby 56,900 10/31/28   Gordman’s 49,579 09/30/23   Dick’s Sporting Goods 40,000 01/31/26   Cinemark 39,081 05/31/23   HomeGoods 22,404 05/31/27
13 BSP Springhill Suites Newark Airport No                                      
14 BSP St. Luke’s Office No St. Luke’s University Health Network 248,770 12/31/26   Intel 136,134 03/12/20   LSI 104,690 03/31/25   United Way 13,634 12/01/23   Agile Datasites 10,575 08/01/26
15 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   Citizens Bank of Pennsylvania 37,860 12/31/24
16 SMF VI Depot Marketplace No Sprouts 44,237 03/31/31   Staples 24,500 10/31/21   Walgreens 13,500 02/28/42   Manzanita Outdoor 7,467 05/31/18   Realty One-Mountain Desert Living 4,928 07/31/21
17 BSP Carolina Hotel Portfolio No                                      
17.01 BSP Holiday Inn Express & Suites Wilmington-University Ctr. No                                      
17.02 BSP Fairfield Inn Charlotte Northlake No                                      
17.03 BSP Holiday Inn Express & Suites Goldsboro Base Area No                                      
17.04 BSP Comfort Suites Gastonia No                                      
17.05 BSP Fairfield Inn Myrtle Beach North No                                      
18 SMF VI Waxahachie Towne Center No Cici’s Pizza 4,810 08/31/20   Mattress Firm 4,000 01/31/19   Children’s Health 3,000 07/31/18   Leslie’s Poolmart 2,719 12/31/18   Picasso Dental, PLLC 2,696 06/30/20
19 SMF VI Flowserve Pumps Yes Flowserve 110,102 04/30/29                                
20 BSP Columbus Office Portfolio I No                                      
20.01 BSP Atrium II No Alcatel-Lucent USA Inc. 90,503 12/31/18   Hewlett Packard Enterprise Co 30,477 07/31/19   Cardinal Health, Inc. 30,352 07/31/18   Exact Software North America 20,848 10/31/22   Netsmart Technologies, Inc. 17,871 05/31/22
20.02 BSP Blazer I & II No The Sygma Network, Inc. 44,858 12/31/17   Navidea Biopharmaceuticals, Inc. 24,710 10/31/22   Lima Refining Company 14,813 11/30/21   Principal Life Insurance Company 14,034 04/30/23   Massachusetts Mutual Life Insurance 10,967 05/31/19
20.03 BSP 5515 Parkcenter No Cardinal Health, Inc. 99,346 12/31/19   Sedgwick Claims Management Services 17,657 03/31/21                        
20.04 BSP 5555 Parkcenter No Management and Network Services 28,838 09/30/21   Signature, Inc. 16,397 11/30/20   ManPowerGroup US Inc 4,897 07/31/21   Quant U.S. Corp 3,387 06/30/21        
21 SMF VI Lohmans Crossing No The Chair King 29,586 02/29/20   Tuesday Morning 10,484 07/15/22   TexArts 10,300 01/31/18   Ferguson Enterprises 4,822 10/31/17   Kane Furniture Brokers 4,787 MTM
22 SMF VI Chartwell Court No                                      
23 BSP Alexandria Corporate Park No GSA 143,454 04/14/25   Astor Enterprises, Inc. 49,194 09/30/27   CACI, Inc. 41,424 09/30/21   Action Chapel Virginia, Inc. 22,500 04/30/18   MJJP Construction, Inc. 2,700 07/01/18
24 SMF VI Marcel Commons No Signature Smiles 6,002 12/31/26   Woodson’s 5,541 04/30/26   Adventure Kids 5,500 10/31/21   Driven Enterprises 4,905 08/31/22   Brozozwski Veterinary Services 4,039 03/31/26
25 SMF VI Professional Centre at Gardens Mall No Florida True Health 22,994 06/30/19   National Dentex Corp 14,071 01/31/22   FirstService Residential Florida, Inc. 11,881 06/30/24   The Spine Center & North Palm MRI 9,133 03/31/20   Bobo, Ciotoli, White & Russell, P.A. 5,429 06/30/21
26 SMF VI Greenville Retail Center No                                      
26.01 SMF VI Greenville West No JCPenney 22,668 07/31/20   Daily Deals Food Outlet 10,500 12/31/26   Dollar General 9,100 09/30/19   Dollar Tree 9,000 05/31/20   GW Self Storage 8,060 06/30/21
26.02 SMF VI Greenville Marketplace No True Value 13,783 08/31/25   Spectrum Health 13,738 11/30/20   Chinese Buffet 4,730 01/31/23   Snap Fitness 4,445 09/30/21   State of Michigan 3,010 11/30/20
26.03 SMF VI Hathaway Circle No Gold & Silver 1,768 01/31/19   Verizon 1,716 03/31/21   Great Clips 1,516 02/28/19   Advance America 1,516 01/31/18   Jet’s Pizza 1,516 09/30/22
27 SMF VI The Shoppes at Fort Wayne No JoAnn Fabrics 35,400 01/31/21   Pets Supplies Plus 9,997 11/30/24   Plato’s Closet 9,008 09/30/21   Tuesday Morning 8,000 07/31/19   Clothes Mentor 4,800 06/30/21
28 JPMCB Main Street Court No                                      
29 SMF VI Edison Park Center No Marc’s 44,902 11/30/24   Big Lots 30,592 01/31/23   Goodwill 9,000 04/30/19   Concorde Therapy 6,000 11/30/23   Baby Thyme 4,520 09/30/21
30 SMF VI Towneplace Suites Aiken No                                      
31 SMF VI 478 Third Avenue No 7-Eleven 2,200 11/01/24                                
32 SMF VI Village Square Apartments No                                      
33 SMF VI Georgetown South Apartments No                                      
34 SMF VI Siete Square I No GSA 17,834 06/14/25   Home Assist Healthy, Inc. 10,486 08/31/22   Castle Biosciences 8,946 07/31/23   Marc Community Resources 5,904 07/31/22   The Slepian Law Office 5,494 10/31/18
35 SMF VI Coral Springs Business Warehouse Center No Praktek, Inc. 8,100 12/31/18   Premier Mechanical Solutions 3,000 07/31/20   TVIG Enterprises 2,550 06/30/23   Luxam, Inc. 2,400 05/31/18   Tile & Stone Design 2,400 02/28/18
36 BSP Courtyard San Antonio Lackland No                                      
37 SMF VI South Haven Village No                                      

 

A-1-16

 

 

ANNEX A-1

 

      Loan  
Loan # Seller(1) Property Name Purpose Principal / Carveout Guarantor(23)
1 JPMCB 245 Park Avenue Acquisition 181 West Madison Holding LLC
2 JPMCB Gateway Net Lease Portfolio Acquisition ETCL Venture LP
2.01 JPMCB BAE Facility    
2.02 JPMCB FedEx Ground (Stratford)    
2.03 JPMCB FedEx (Baltimore)    
2.04 JPMCB Harman Becker    
2.05 JPMCB GE Aviation (Lafayette)    
2.06 JPMCB GoDaddy    
2.07 JPMCB Carrier    
2.08 JPMCB Emerus    
2.09 JPMCB Cardinal Health    
2.10 JPMCB Tyco Electronics    
2.11 JPMCB FCA/Caterpillar    
2.12 JPMCB FedEx Ground (Staunton)    
2.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park    
2.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park    
2.15 JPMCB T-Mobile Call Center    
2.16 JPMCB Sikorsky Aircraft R&D Facility    
2.17 JPMCB Vatterott College    
2.18 JPMCB Comcast    
2.19 JPMCB Alfa Laval Plant    
2.20 JPMCB LKQ (New Braunfels)    
2.21 JPMCB Hitachi    
2.22 JPMCB Cameron International    
2.23 JPMCB Alliance Data Systems Office    
2.24 JPMCB Synchrony Financial    
2.25 JPMCB Baxalta (Barry Pointe)    
2.26 JPMCB Baxalta (Casselberry)    
2.27 JPMCB Baxalta (Mounds View)    
2.28 JPMCB Baxalta (Grand Rapids)    
2.29 JPMCB Gerdau    
2.30 JPMCB Baxalta (Wausau)    
2.31 JPMCB Baxalta (Springfield)    
2.32 JPMCB LKQ (Salisbury)    
2.33 JPMCB Baxalta (Ankeny)    
2.34 JPMCB H&E Equipment Services (San Antonio)    
2.35 JPMCB H&E Equipment Services (New Orleans)    
2.36 JPMCB GE Aviation (Pompano)    
2.37 JPMCB Saint-Gobain Warehouse    
2.38 JPMCB H&E Equipment Services (Columbia)    
2.39 JPMCB H&E Equipment Services (Yukon)    
2.40 JPMCB LKQ (Toledo)    
2.41 JPMCB H&E Equipment Services (Greer)    
3 JPMCB Treeview Industrial Portfolio Refinance Treeview Income Properties Holdco LLC
3.01 JPMCB Eastgate    
3.02 JPMCB 1405 Worldwide    
3.03 JPMCB 1200 Worldwide    
3.04 JPMCB Landmark    
3.05 JPMCB 100 Corporate Lakes    
3.06 JPMCB Design Road    
3.07 JPMCB 2055 Global Way    
3.08 JPMCB Sabre Street    
3.09 JPMCB 2205 Global Way    
3.10 JPMCB 1280 Corporate Lakes    
3.11 JPMCB 11 Boulden Circle    
3.12 JPMCB 1300 Corporate Lakes    
3.13 JPMCB 7 Boulden Circle    
3.14 JPMCB 2 Boulden Circle    
4 JPMCB/SMF VI Starwood Capital Group Hotel Portfolio Refinance SCG Hotel Investors Holdings, L.P.
4.01 JPMCB/SMF VI Larkspur Landing Sunnyvale    
4.02 JPMCB/SMF VI Larkspur Landing Milpitas    
4.03 JPMCB/SMF VI Larkspur Landing Campbell    
4.04 JPMCB/SMF VI Larkspur Landing San Francisco    
4.05 JPMCB/SMF VI Larkspur Landing Pleasanton    
4.06 JPMCB/SMF VI Larkspur Landing Bellevue    
4.07 JPMCB/SMF VI Larkspur Landing Sacramento    
4.08 JPMCB/SMF VI Hampton Inn Ann Arbor North    
4.09 JPMCB/SMF VI Larkspur Landing Hillsboro    
4.10 JPMCB/SMF VI Larkspur Landing Renton    
4.11 JPMCB/SMF VI Holiday Inn Arlington Northeast Rangers Ballpark    
4.12 JPMCB/SMF VI Residence Inn Toledo Maumee    
4.13 JPMCB/SMF VI Residence Inn Williamsburg    
4.14 JPMCB/SMF VI Hampton Inn Suites Waco South    
4.15 JPMCB/SMF VI Holiday Inn Louisville Airport Fair Expo    
4.16 JPMCB/SMF VI Courtyard Tyler    
4.17 JPMCB/SMF VI Hilton Garden Inn Edison Raritan Center    
4.18 JPMCB/SMF VI Hilton Garden Inn St Paul Oakdale    
4.19 JPMCB/SMF VI Residence Inn Grand Rapids West    
4.20 JPMCB/SMF VI Peoria, AZ Residence Inn    
4.21 JPMCB/SMF VI Hampton Inn Suites Bloomington Normal    
4.22 JPMCB/SMF VI Courtyard Chico    
4.23 JPMCB/SMF VI Hampton Inn Suites Kokomo    
4.24 JPMCB/SMF VI Hampton Inn Suites South Bend    
4.25 JPMCB/SMF VI Courtyard Wichita Falls    
4.26 JPMCB/SMF VI Hampton Inn Morehead    
4.27 JPMCB/SMF VI Residence Inn Chico    
4.28 JPMCB/SMF VI Courtyard Lufkin    
4.29 JPMCB/SMF VI Hampton Inn Carlisle    
4.30 JPMCB/SMF VI Springhill Suites Williamsburg    
4.31 JPMCB/SMF VI Fairfield Inn Bloomington    
4.32 JPMCB/SMF VI Waco Residence Inn    
4.33 JPMCB/SMF VI Holiday Inn Express Fishers    
4.34 JPMCB/SMF VI Larkspur Landing Folsom    
4.35 JPMCB/SMF VI Springhill Suites Chicago Naperville Warrenville    
4.36 JPMCB/SMF VI Holiday Inn Express & Suites Paris    
4.37 JPMCB/SMF VI Toledo Homewood Suites    
4.38 JPMCB/SMF VI Grand Rapids Homewood Suites    
4.39 JPMCB/SMF VI Cheyenne Fairfield Inn and Suites    
4.40 JPMCB/SMF VI Fairfield Inn Laurel    
4.41 JPMCB/SMF VI Courtyard Akron Stow    

 

A-1-17

 

 

ANNEX A-1

 

      Loan  
Loan # Seller(1) Property Name Purpose Principal / Carveout Guarantor(23)
4.42 JPMCB/SMF VI Larkspur Landing Roseville    
4.43 JPMCB/SMF VI Towneplace Suites Bloomington    
4.44 JPMCB/SMF VI Hampton Inn Danville    
4.45 JPMCB/SMF VI Holiday Inn Norwich    
4.46 JPMCB/SMF VI Hampton Inn Suites Longview North    
4.47 JPMCB/SMF VI Springhill Suites Peoria Westlake    
4.48 JPMCB/SMF VI Hampton Inn Suites Buda    
4.49 JPMCB/SMF VI Shawnee Hampton Inn    
4.50 JPMCB/SMF VI Racine Fairfield Inn    
4.51 JPMCB/SMF VI Hampton Inn Selinsgrove Shamokin Dam    
4.52 JPMCB/SMF VI Holiday Inn Express & Suites Terrell    
4.53 JPMCB/SMF VI Westchase Homewood Suites    
4.54 JPMCB/SMF VI Holiday Inn Express & Suites Tyler South    
4.55 JPMCB/SMF VI Holiday Inn Express & Suites Huntsville    
4.56 JPMCB/SMF VI Hampton Inn Sweetwater    
4.57 JPMCB/SMF VI Comfort Suites Buda Austin South    
4.58 JPMCB/SMF VI Fairfield Inn & Suites Weatherford    
4.59 JPMCB/SMF VI Holiday Inn Express & Suites Altus    
4.60 JPMCB/SMF VI Comfort Inn & Suites Paris    
4.61 JPMCB/SMF VI Hampton Inn Suites Decatur    
4.62 JPMCB/SMF VI Holiday Inn Express & Suites Texarkana East    
4.63 JPMCB/SMF VI Mankato Fairfield Inn    
4.64 JPMCB/SMF VI Candlewood Suites Texarkana    
4.65 JPMCB/SMF VI Country Inn & Suites Houston Intercontinental Airport East    
5 JPMCB First Stamford Place Refinance Empire State Realty OP, L.P.
6 JPMCB 211 Main Street Acquisition Blackstone Property Partners Lower Fund 1 L.P.
7 JPMCB West Town Mall Refinance Simon Property Group, L.P.
8 SMF VI Texas Retail Portfolio Refinance Mark Kaufman
8.01 SMF VI Crossroads Center    
8.02 SMF VI Parkwood Shopping Center    
8.03 SMF VI Live Oak Shopping Center    
8.04 SMF VI Gateway Center    
8.05 SMF VI Sunburst Center    
8.06 SMF VI Eastridge Center    
9 JPMCB Torre Plaza Acquisition HGGP Capital VIII, LLC, HGGP Capital IX, LLC, HGGP Capital XI, LLC
10 JPMCB Crystal Corporate Center Refinance Dominion Realty, LLC
11 SMF VI Marriott Park City Acquisition Driftwood Acquisition & Development L.P., Carlos J. Rodriguez, David Buddemeyer
12 SMF VI Porter’s Vale Shopping Center Acquisition Stephen Marcus
13 BSP Springhill Suites Newark Airport Acquisition Leslie Ng, Paul A. Nussbaum
14 BSP St. Luke’s Office Refinance Erik Kolar, Alan Werther, Michael Kolar, Geoffrey Gardner
15 BSP Apex Fort Washington Acquisition Edward N. Antoian
16 SMF VI Depot Marketplace Refinance/Acquisition Anthony F. Buono
17 BSP Carolina Hotel Portfolio Acquisition Evan Weiss; Daniel Lesser; Gary Isenberg
17.01 BSP Holiday Inn Express & Suites Wilmington-University Ctr.    
17.02 BSP Fairfield Inn Charlotte Northlake    
17.03 BSP Holiday Inn Express & Suites Goldsboro Base Area    
17.04 BSP Comfort Suites Gastonia    
17.05 BSP Fairfield Inn Myrtle Beach North    
18 SMF VI Waxahachie Towne Center Refinance Richard Caldwell, Richard & Shinmei Caldwell Trust Dated March 20, 2006 and Amended on May 11, 2017, James C. Provost, The James C. Provost Revocable Trust, Dated November 7, 2006
19 SMF VI Flowserve Pumps Refinance Donald Tyndall Yaap, Jr., Jarrad Ean Coulter, Timothy Clark Harrington
20 BSP Columbus Office Portfolio I Acquisition Raymond Massa
20.01 BSP Atrium II    
20.02 BSP Blazer I & II    
20.03 BSP 5515 Parkcenter    
20.04 BSP 5555 Parkcenter    
21 SMF VI Lohmans Crossing Refinance James C. Provost, Gregory J. Moore, The James C. Provost Revocable Trust, The Gregory J. Moore Revocable Trust
22 SMF VI Chartwell Court Refinance Ralph Farinas, Paul Scribner, Paul Balas, The Linda G. Griegorian Revocable Trust dated February 18,2003, Charles G. Rother Trust dated December 22, 2000, Marilyn J. Rother Trust dated December 22, 2000, Raynard N. Rother, Mary Ann Rother Trust under Agreement dated July 28, 2009, Robert Michael Anderson, Robert H. Anderson, Ocampo Family Revocable Trust, dated September 18, 1990, Robert J. Kumpfbeck, James Heilman, April Heilman, The Living Trust of Wayne C. Meyers and Audrey J. Meyers, dated November 22, 1989, Elizabeth L. Mallory-Miller, Charlene A. Leatherman, The Living Trust of Marguerite F. Nielsen, dated December 18, 1998, The Wilson Family Trust dated September 7, 1989, Robert W. Halprin
23 BSP Alexandria Corporate Park Refinance Evan Gentry
24 SMF VI Marcel Commons Refinance Charles Veldekens, Vernon M. Veldekens
25 SMF VI Professional Centre at Gardens Mall Acquisition W. C. and A. N. Miller Development Company
26 SMF VI Greenville Retail Center Refinance Carnegie Properties, Inc.
26.01 SMF VI Greenville West    
26.02 SMF VI Greenville Marketplace    
26.03 SMF VI Hathaway Circle    
27 SMF VI The Shoppes at Fort Wayne Refinance George P. Broadbent
28 JPMCB Main Street Court Refinance Stephen J. Mottola, Lisa Ward
29 SMF VI Edison Park Center Refinance George Papaioannides, Chris Papaioannides, Andreas Papaioannides, Argyro Diamantis
30 SMF VI Towneplace Suites Aiken Refinance Neel Shah, Aashay Patel
31 SMF VI 478 Third Avenue Refinance Alan Jamnik
32 SMF VI Village Square Apartments Refinance W. Michael James, Nehemiah Sagi
33 SMF VI Georgetown South Apartments Refinance W. Michael James, Nehemiah Sagi
34 SMF VI Siete Square I Acquisition Blake Hansen, Alturas Real Estate Fund, LLC
35 SMF VI Coral Springs Business Warehouse Center Acquisition Jeremy Jackson
36 BSP Courtyard San Antonio Lackland Acquisition Ram Khatter
37 SMF VI South Haven Village Refinance W. Michael James, Nehemiah Sagi

 

A-1-18

 

 

ANNEX A-1

 

          Pari Passu Debt   Additional Debt(26)
          Cash Management   Pari Passu Pari Passu Pari Passu Total Cut-off         Additional  
      Lockbox Lockbox Pari Passu Note Control Piece  In Trust Piece Non Trust Date Pari   Addit Debt Addit Debt Additional Debt Cut off Additional Debt
Loan # Seller(1) Property Name  (Y/N)  Type(24) (Y/N) (Y/N)(25) Cut-Off Balance Cut-Off Balance Passu Debt   Permitted (Y/N) Exist (Y/N) Debt Type(s) Date Balance Interest Rate
1 JPMCB 245 Park Avenue Yes Hard Springing Yes No 75,000,000 1,005,000,000 1,080,000,000   No Yes Mezzanine Loans (568,000,000)/Subordinate Debt (120,000,000) 688,000,000 5.28990
2 JPMCB Gateway Net Lease Portfolio Yes Hard Springing Yes No 70,000,000 283,000,000 353,000,000   No Yes B-Note 170,000,000 5.40000
2.01 JPMCB BAE Facility                            
2.02 JPMCB FedEx Ground (Stratford)                            
2.03 JPMCB FedEx (Baltimore)                            
2.04 JPMCB Harman Becker                            
2.05 JPMCB GE Aviation (Lafayette)                            
2.06 JPMCB GoDaddy                            
2.07 JPMCB Carrier                            
2.08 JPMCB Emerus                            
2.09 JPMCB Cardinal Health                            
2.10 JPMCB Tyco Electronics                            
2.11 JPMCB FCA/Caterpillar                            
2.12 JPMCB FedEx Ground (Staunton)                            
2.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park                            
2.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park                            
2.15 JPMCB T-Mobile Call Center                            
2.16 JPMCB Sikorsky Aircraft R&D Facility                            
2.17 JPMCB Vatterott College                            
2.18 JPMCB Comcast                            
2.19 JPMCB Alfa Laval Plant                            
2.20 JPMCB LKQ (New Braunfels)                            
2.21 JPMCB Hitachi                            
2.22 JPMCB Cameron International                            
2.23 JPMCB Alliance Data Systems Office                            
2.24 JPMCB Synchrony Financial                            
2.25 JPMCB Baxalta (Barry Pointe)                            
2.26 JPMCB Baxalta (Casselberry)                            
2.27 JPMCB Baxalta (Mounds View)                            
2.28 JPMCB Baxalta (Grand Rapids)                            
2.29 JPMCB Gerdau                            
2.30 JPMCB Baxalta (Wausau)                            
2.31 JPMCB Baxalta (Springfield)                            
2.32 JPMCB LKQ (Salisbury)                            
2.33 JPMCB Baxalta (Ankeny)                            
2.34 JPMCB H&E Equipment Services (San Antonio)                            
2.35 JPMCB H&E Equipment Services (New Orleans)                            
2.36 JPMCB GE Aviation (Pompano)                            
2.37 JPMCB Saint-Gobain Warehouse                            
2.38 JPMCB H&E Equipment Services (Columbia)                            
2.39 JPMCB H&E Equipment Services (Yukon)                            
2.40 JPMCB LKQ (Toledo)                            
2.41 JPMCB H&E Equipment Services (Greer)                            
3 JPMCB Treeview Industrial Portfolio Yes Hard Springing Yes Yes 65,000,000 60,000,000 125,000,000   No No NAP NAP NAP
3.01 JPMCB Eastgate                            
3.02 JPMCB 1405 Worldwide                            
3.03 JPMCB 1200 Worldwide                            
3.04 JPMCB Landmark                            
3.05 JPMCB 100 Corporate Lakes                            
3.06 JPMCB Design Road                            
3.07 JPMCB 2055 Global Way                            
3.08 JPMCB Sabre Street                            
3.09 JPMCB 2205 Global Way                            
3.10 JPMCB 1280 Corporate Lakes                            
3.11 JPMCB 11 Boulden Circle                            
3.12 JPMCB 1300 Corporate Lakes                            
3.13 JPMCB 7 Boulden Circle                            
3.14 JPMCB 2 Boulden Circle                            
4 JPMCB/SMF VI Starwood Capital Group Hotel Portfolio Yes Soft Springing Springing Yes No 60,000,000 517,270,000 577,270,000   Yes No Permitted Mezzanine NAP NAP
4.01 JPMCB/SMF VI Larkspur Landing Sunnyvale                            
4.02 JPMCB/SMF VI Larkspur Landing Milpitas                            
4.03 JPMCB/SMF VI Larkspur Landing Campbell                            
4.04 JPMCB/SMF VI Larkspur Landing San Francisco                            
4.05 JPMCB/SMF VI Larkspur Landing Pleasanton                            
4.06 JPMCB/SMF VI Larkspur Landing Bellevue                            
4.07 JPMCB/SMF VI Larkspur Landing Sacramento                            
4.08 JPMCB/SMF VI Hampton Inn Ann Arbor North                            
4.09 JPMCB/SMF VI Larkspur Landing Hillsboro                            
4.10 JPMCB/SMF VI Larkspur Landing Renton                            
4.11 JPMCB/SMF VI Holiday Inn Arlington Northeast Rangers Ballpark                            
4.12 JPMCB/SMF VI Residence Inn Toledo Maumee                            
4.13 JPMCB/SMF VI Residence Inn Williamsburg                            
4.14 JPMCB/SMF VI Hampton Inn Suites Waco South                            
4.15 JPMCB/SMF VI Holiday Inn Louisville Airport Fair Expo                            
4.16 JPMCB/SMF VI Courtyard Tyler                            
4.17 JPMCB/SMF VI Hilton Garden Inn Edison Raritan Center                            
4.18 JPMCB/SMF VI Hilton Garden Inn St Paul Oakdale                            
4.19 JPMCB/SMF VI Residence Inn Grand Rapids West                            
4.20 JPMCB/SMF VI Peoria, AZ Residence Inn                            
4.21 JPMCB/SMF VI Hampton Inn Suites Bloomington Normal                            
4.22 JPMCB/SMF VI Courtyard Chico                            
4.23 JPMCB/SMF VI Hampton Inn Suites Kokomo                            
4.24 JPMCB/SMF VI Hampton Inn Suites South Bend                            
4.25 JPMCB/SMF VI Courtyard Wichita Falls                            
4.26 JPMCB/SMF VI Hampton Inn Morehead                            
4.27 JPMCB/SMF VI Residence Inn Chico                            
4.28 JPMCB/SMF VI Courtyard Lufkin                            
4.29 JPMCB/SMF VI Hampton Inn Carlisle                            
4.30 JPMCB/SMF VI Springhill Suites Williamsburg                            
4.31 JPMCB/SMF VI Fairfield Inn Bloomington                            
4.32 JPMCB/SMF VI Waco Residence Inn                            
4.33 JPMCB/SMF VI Holiday Inn Express Fishers                            
4.34 JPMCB/SMF VI Larkspur Landing Folsom                            
4.35 JPMCB/SMF VI Springhill Suites Chicago Naperville Warrenville                            
4.36 JPMCB/SMF VI Holiday Inn Express & Suites Paris                            
4.37 JPMCB/SMF VI Toledo Homewood Suites                            
4.38 JPMCB/SMF VI Grand Rapids Homewood Suites                            
4.39 JPMCB/SMF VI Cheyenne Fairfield Inn and Suites                            
4.40 JPMCB/SMF VI Fairfield Inn Laurel                            
4.41 JPMCB/SMF VI Courtyard Akron Stow                            

 

A-1-19

 

 

ANNEX A-1

 

          Pari Passu Debt   Additional Debt(26)
          Cash Management   Pari Passu Pari Passu Pari Passu Total Cut-off         Additional  
      Lockbox Lockbox Pari Passu Note Control Piece  In Trust Piece Non Trust Date Pari   Addit Debt Addit Debt Additional Debt Cut off Additional Debt
Loan # Seller(1) Property Name  (Y/N)  Type(24) (Y/N) (Y/N)(25) Cut-Off Balance Cut-Off Balance Passu Debt   Permitted (Y/N) Exist (Y/N) Debt Type(s) Date Balance Interest Rate
4.42 JPMCB/SMF VI Larkspur Landing Roseville                            
4.43 JPMCB/SMF VI Towneplace Suites Bloomington                            
4.44 JPMCB/SMF VI Hampton Inn Danville                            
4.45 JPMCB/SMF VI Holiday Inn Norwich                            
4.46 JPMCB/SMF VI Hampton Inn Suites Longview North                            
4.47 JPMCB/SMF VI Springhill Suites Peoria Westlake                            
4.48 JPMCB/SMF VI Hampton Inn Suites Buda                            
4.49 JPMCB/SMF VI Shawnee Hampton Inn                            
4.50 JPMCB/SMF VI Racine Fairfield Inn                            
4.51 JPMCB/SMF VI Hampton Inn Selinsgrove Shamokin Dam                            
4.52 JPMCB/SMF VI Holiday Inn Express & Suites Terrell                            
4.53 JPMCB/SMF VI Westchase Homewood Suites                            
4.54 JPMCB/SMF VI Holiday Inn Express & Suites Tyler South                            
4.55 JPMCB/SMF VI Holiday Inn Express & Suites Huntsville                            
4.56 JPMCB/SMF VI Hampton Inn Sweetwater                            
4.57 JPMCB/SMF VI Comfort Suites Buda Austin South                            
4.58 JPMCB/SMF VI Fairfield Inn & Suites Weatherford                            
4.59 JPMCB/SMF VI Holiday Inn Express & Suites Altus                            
4.60 JPMCB/SMF VI Comfort Inn & Suites Paris                            
4.61 JPMCB/SMF VI Hampton Inn Suites Decatur                            
4.62 JPMCB/SMF VI Holiday Inn Express & Suites Texarkana East                            
4.63 JPMCB/SMF VI Mankato Fairfield Inn                            
4.64 JPMCB/SMF VI Candlewood Suites Texarkana                            
4.65 JPMCB/SMF VI Country Inn & Suites Houston Intercontinental Airport East                            
5 JPMCB First Stamford Place Yes Hard Springing Yes Yes 60,000,000 104,000,000 164,000,000   No Yes Mezzanine Loan 16,000,000 6.25000
6 JPMCB 211 Main Street Yes Hard Springing Yes No 45,000,000 125,219,000 170,219,000   No Yes B-Note 25,000,000 4.90000
7 JPMCB West Town Mall Yes Hard Springing Yes No 30,000,000 93,900,000 123,900,000   No Yes Subordinate Debt 86,100,000 4.37000
8 SMF VI Texas Retail Portfolio Yes Hard Springing No NAP NAP NAP NAP   No Yes Preferred Equity 3,325,000 NAP
8.01 SMF VI Crossroads Center                            
8.02 SMF VI Parkwood Shopping Center                            
8.03 SMF VI Live Oak Shopping Center                            
8.04 SMF VI Gateway Center                            
8.05 SMF VI Sunburst Center                            
8.06 SMF VI Eastridge Center                            
9 JPMCB Torre Plaza Yes Hard In Place Yes Yes 25,000,000 20,000,000 45,000,000   No No NAP NAP NAP
10 JPMCB Crystal Corporate Center Yes Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP
11 SMF VI Marriott Park City Yes Soft Springing No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP
12 SMF VI Porter’s Vale Shopping Center Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
13 BSP Springhill Suites Newark Airport Yes Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP
14 BSP St. Luke’s Office Yes Hard Springing Yes No 17,000,000 34,000,000 51,000,000   No Yes Mezzanine Loan 14,000,000 11.85000
15 BSP Apex Fort Washington Yes Hard Springing Yes No 16,750,000 37,750,000 54,500,000   No No NAP NAP NAP
16 SMF VI Depot Marketplace Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
17 BSP Carolina Hotel Portfolio Yes Hard Springing Yes No 16,500,000 20,000,000 36,500,000   No Yes Preferred Equity 8,230,000 NAP
17.01 BSP Holiday Inn Express & Suites Wilmington-University Ctr.                            
17.02 BSP Fairfield Inn Charlotte Northlake                            
17.03 BSP Holiday Inn Express & Suites Goldsboro Base Area                            
17.04 BSP Comfort Suites Gastonia                            
17.05 BSP Fairfield Inn Myrtle Beach North                            
18 SMF VI Waxahachie Towne Center Yes Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP
19 SMF VI Flowserve Pumps Yes Springing Springing No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP
20 BSP Columbus Office Portfolio I Yes Hard Springing Yes No 15,300,000 30,000,000 45,300,000   No No NAP NAP NAP
20.01 BSP Atrium II                            
20.02 BSP Blazer I & II                            
20.03 BSP 5515 Parkcenter                            
20.04 BSP 5555 Parkcenter                            
21 SMF VI Lohmans Crossing Yes Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP
22 SMF VI Chartwell Court Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
23 BSP Alexandria Corporate Park Yes Hard In Place Yes No 14,485,287 19,979,706 34,464,993   No No NAP NAP NAP
24 SMF VI Marcel Commons Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
25 SMF VI Professional Centre at Gardens Mall Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
26 SMF VI Greenville Retail Center Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
26.01 SMF VI Greenville West                            
26.02 SMF VI Greenville Marketplace                            
26.03 SMF VI Hathaway Circle                            
27 SMF VI The Shoppes at Fort Wayne Yes Hard In Place No NAP NAP NAP NAP   No No NAP NAP NAP
28 JPMCB Main Street Court Yes Soft Springing No NAP NAP NAP NAP   No No NAP NAP NAP
29 SMF VI Edison Park Center Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
30 SMF VI Towneplace Suites Aiken Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
31 SMF VI 478 Third Avenue Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
32 SMF VI Village Square Apartments Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
33 SMF VI Georgetown South Apartments Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
34 SMF VI Siete Square I Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
35 SMF VI Coral Springs Business Warehouse Center Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
36 BSP Courtyard San Antonio Lackland Yes Hard In Place No NAP NAP NAP NAP   No No NAP NAP NAP
37 SMF VI South Haven Village Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP

 

A-1-20

 

 

ANNEX A-1

 

      Total Debt   HOTEL OPERATING STATISTICS    
          Total Debt   Total Debt                                    
        Total Debt  UW NCF Total Debt  UW NOI   2014 2014 2014 2015 2015 2015 2016 2016 2016 Most Recent Most Recent Most Recent UW UW UW    
Loan # Seller(1) Property Name    Cut-off Balance  DSCR Current LTV %  Debt Yield %   Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #  
1 JPMCB 245 Park Avenue   1,768,000,000 1.42 80.0% 6.5%                                 1  
2 JPMCB Gateway Net Lease Portfolio   523,000,000 2.04 66.6% 9.5%                                 2  
2.01 JPMCB BAE Facility     2.04 66.6% 9.5%                                 2.01  
2.02 JPMCB FedEx Ground (Stratford)     2.04 66.6% 9.5%                                 2.02  
2.03 JPMCB FedEx (Baltimore)     2.04 66.6% 9.5%                                 2.03  
2.04 JPMCB Harman Becker     2.04 66.6% 9.5%                                 2.04  
2.05 JPMCB GE Aviation (Lafayette)     2.04 66.6% 9.5%                                 2.05  
2.06 JPMCB GoDaddy     2.04 66.6% 9.5%                                 2.06  
2.07 JPMCB Carrier     2.04 66.6% 9.5%                                 2.07  
2.08 JPMCB Emerus     2.04 66.6% 9.5%                                 2.08  
2.09 JPMCB Cardinal Health     2.04 66.6% 9.5%                                 2.09  
2.10 JPMCB Tyco Electronics     2.04 66.6% 9.5%                                 2.10  
2.11 JPMCB FCA/Caterpillar     2.04 66.6% 9.5%                                 2.11  
2.12 JPMCB FedEx Ground (Staunton)     2.04 66.6% 9.5%                                 2.12  
2.13 JPMCB Quad Packaging (Proteus) - Franklin Business Park     2.04 66.6% 9.5%                                 2.13  
2.14 JPMCB Quad Packaging (Transpak) - Franklin Business Park     2.04 66.6% 9.5%                                 2.14  
2.15 JPMCB T-Mobile Call Center     2.04 66.6% 9.5%                                 2.15  
2.16 JPMCB Sikorsky Aircraft R&D Facility     2.04 66.6% 9.5%                                 2.16  
2.17 JPMCB Vatterott College     2.04 66.6% 9.5%                                 2.17  
2.18 JPMCB Comcast     2.04 66.6% 9.5%                                 2.18  
2.19 JPMCB Alfa Laval Plant     2.04 66.6% 9.5%                                 2.19  
2.20 JPMCB LKQ (New Braunfels)     2.04 66.6% 9.5%                                 2.20  
2.21 JPMCB Hitachi     2.04 66.6% 9.5%                                 2.21  
2.22 JPMCB Cameron International     2.04 66.6% 9.5%                                 2.22  
2.23 JPMCB Alliance Data Systems Office     2.04 66.6% 9.5%                                 2.23  
2.24 JPMCB Synchrony Financial     2.04 66.6% 9.5%                                 2.24  
2.25 JPMCB Baxalta (Barry Pointe)     2.04 66.6% 9.5%                                 2.25  
2.26 JPMCB Baxalta (Casselberry)     2.04 66.6% 9.5%                                 2.26  
2.27 JPMCB Baxalta (Mounds View)     2.04 66.6% 9.5%                                 2.27  
2.28 JPMCB Baxalta (Grand Rapids)     2.04 66.6% 9.5%                                 2.28  
2.29 JPMCB Gerdau     2.04 66.6% 9.5%                                 2.29  
2.30 JPMCB Baxalta (Wausau)     2.04 66.6% 9.5%                                 2.30  
2.31 JPMCB Baxalta (Springfield)     2.04 66.6% 9.5%                                 2.31  
2.32 JPMCB LKQ (Salisbury)     2.04 66.6% 9.5%                                 2.32  
2.33 JPMCB Baxalta (Ankeny)     2.04 66.6% 9.5%                                 2.33  
2.34 JPMCB H&E Equipment Services (San Antonio)     2.04 66.6% 9.5%                                 2.34  
2.35 JPMCB H&E Equipment Services (New Orleans)     2.04 66.6% 9.5%                                 2.35  
2.36 JPMCB GE Aviation (Pompano)     2.04 66.6% 9.5%                                 2.36  
2.37 JPMCB Saint-Gobain Warehouse     2.04 66.6% 9.5%                                 2.37  
2.38 JPMCB H&E Equipment Services (Columbia)     2.04 66.6% 9.5%                                 2.38  
2.39 JPMCB H&E Equipment Services (Yukon)     2.04 66.6% 9.5%                                 2.39  
2.40 JPMCB LKQ (Toledo)     2.04 66.6% 9.5%                                 2.40  
2.41 JPMCB H&E Equipment Services (Greer)     2.04 66.6% 9.5%                                 2.41  
3 JPMCB Treeview Industrial Portfolio   125,000,000 1.83 64.5% 9.2%                                 3  
3.01 JPMCB Eastgate     1.83 64.5% 9.2%                                 3.01  
3.02 JPMCB 1405 Worldwide     1.83 64.5% 9.2%                                 3.02  
3.03 JPMCB 1200 Worldwide     1.83 64.5% 9.2%                                 3.03  
3.04 JPMCB Landmark     1.83 64.5% 9.2%                                 3.04  
3.05 JPMCB 100 Corporate Lakes     1.83 64.5% 9.2%                                 3.05  
3.06 JPMCB Design Road     1.83 64.5% 9.2%                                 3.06  
3.07 JPMCB 2055 Global Way     1.83 64.5% 9.2%                                 3.07  
3.08 JPMCB Sabre Street     1.83 64.5% 9.2%                                 3.08  
3.09 JPMCB 2205 Global Way     1.83 64.5% 9.2%                                 3.09  
3.10 JPMCB 1280 Corporate Lakes     1.83 64.5% 9.2%                                 3.10  
3.11 JPMCB 11 Boulden Circle     1.83 64.5% 9.2%                                 3.11  
3.12 JPMCB 1300 Corporate Lakes     1.83 64.5% 9.2%                                 3.12  
3.13 JPMCB 7 Boulden Circle     1.83 64.5% 9.2%                                 3.13  
3.14 JPMCB 2 Boulden Circle     1.83 64.5% 9.2%                                 3.14  
4 JPMCB/SMF VI Starwood Capital Group Hotel Portfolio   577,270,000 2.72 60.4% 12.4%   73.7% 112.28 82.80 74.8% 116.76 87.29 74.7% 119.48 89.23 74.6% 119.07 88.81 74.6% 118.83 88.67 4  
4.01 JPMCB/SMF VI Larkspur Landing Sunnyvale     2.72 60.4% 12.4%   87.2% 162.16 141.34 88.5% 179.70 158.96 84.9% 197.69 167.79 83.8% 199.55 167.27 83.8% 199.55 167.27 4.01  
4.02 JPMCB/SMF VI Larkspur Landing Milpitas     2.72 60.4% 12.4%   88.9% 135.66 120.55 87.7% 157.13 137.80 86.2% 171.70 148.04 85.7% 172.92 148.13 85.7% 172.92 148.13 4.02  
4.03 JPMCB/SMF VI Larkspur Landing Campbell     2.72 60.4% 12.4%   85.6% 139.34 119.29 88.3% 154.90 136.80 86.5% 167.19 144.58 84.3% 166.46 140.39 84.3% 166.46 140.39 4.03  
4.04 JPMCB/SMF VI Larkspur Landing San Francisco     2.72 60.4% 12.4%   83.2% 152.77 127.14 89.5% 159.49 142.80 86.6% 166.87 144.45 84.9% 164.49 139.70 84.9% 164.49 139.70 4.04  
4.05 JPMCB/SMF VI Larkspur Landing Pleasanton     2.72 60.4% 12.4%   83.4% 108.10 90.12 85.4% 125.20 106.98 84.3% 137.65 116.11 82.9% 137.21 113.71 82.9% 137.21 113.71 4.05  
4.06 JPMCB/SMF VI Larkspur Landing Bellevue     2.72 60.4% 12.4%   80.6% 114.57 92.37 81.8% 122.12 99.93 78.5% 129.69 101.77 78.8% 128.35 101.18 78.8% 128.35 101.18 4.06  
4.07 JPMCB/SMF VI Larkspur Landing Sacramento     2.72 60.4% 12.4%   81.3% 107.26 87.15 82.1% 111.13 91.25 82.7% 110.53 91.41 83.0% 110.73 91.90 83.0% 110.73 91.90 4.07  
4.08 JPMCB/SMF VI Hampton Inn Ann Arbor North     2.72 60.4% 12.4%   78.4% 125.10 98.08 75.0% 130.36 97.72 75.9% 136.29 103.44 73.9% 136.53 100.96 73.9% 136.53 100.96 4.08  
4.09 JPMCB/SMF VI Larkspur Landing Hillsboro     2.72 60.4% 12.4%   70.6% 105.54 74.53 77.5% 109.87 85.10 76.2% 114.55 87.32 74.1% 115.72 85.79 74.1% 115.72 85.79 4.09  
4.10 JPMCB/SMF VI Larkspur Landing Renton     2.72 60.4% 12.4%   81.9% 103.92 85.11 80.4% 114.37 91.99 79.4% 116.22 92.30 80.3% 117.03 93.97 80.3% 117.03 93.97 4.10  
4.11 JPMCB/SMF VI Holiday Inn Arlington Northeast Rangers Ballpark     2.72 60.4% 12.4%   69.8% 111.45 77.85 75.0% 115.49 86.64 76.4% 116.90 89.34 78.3% 115.33 90.31 78.3% 115.33 90.31 4.11  
4.12 JPMCB/SMF VI Residence Inn Toledo Maumee     2.72 60.4% 12.4%   84.4% 117.89 99.44 79.9% 120.41 96.24 80.4% 122.83 98.78 81.7% 123.56 101.00 81.7% 123.56 101.00 4.12  
4.13 JPMCB/SMF VI Residence Inn Williamsburg     2.72 60.4% 12.4%   69.6% 126.36 87.99 71.4% 127.00 90.74 74.8% 134.93 100.88 73.0% 133.55 97.54 73.0% 133.55 97.54 4.13  
4.14 JPMCB/SMF VI Hampton Inn Suites Waco South     2.72 60.4% 12.4%   77.1% 113.39 87.39 79.3% 116.45 92.40 78.5% 119.42 93.74 77.7% 120.72 93.84 77.7% 120.72 93.84 4.14  
4.15 JPMCB/SMF VI Holiday Inn Louisville Airport Fair Expo     2.72 60.4% 12.4%   73.1% 118.24 86.42 77.6% 126.05 97.86 74.5% 136.79 101.84 72.9% 135.94 99.11 72.9% 135.94 99.11 4.15  
4.16 JPMCB/SMF VI Courtyard Tyler     2.72 60.4% 12.4%   71.0% 117.53 83.49 64.3% 119.42 76.74 60.2% 107.94 65.03 58.8% 107.32 63.11 58.8% 107.32 63.11 4.16  
4.17 JPMCB/SMF VI Hilton Garden Inn Edison Raritan Center     2.72 60.4% 12.4%   69.9% 115.60 80.78 76.7% 121.63 93.29 76.0% 128.01 97.32 78.1% 126.40 98.76 78.1% 126.40 98.76 4.17  
4.18 JPMCB/SMF VI Hilton Garden Inn St Paul Oakdale     2.72 60.4% 12.4%   78.5% 124.15 97.41 80.7% 127.55 102.97 80.8% 134.69 108.78 80.0% 134.01 107.19 80.0% 134.01 107.19 4.18  
4.19 JPMCB/SMF VI Residence Inn Grand Rapids West     2.72 60.4% 12.4%   77.8% 114.12 88.82 75.6% 122.15 92.29 77.9% 127.84 99.60 72.6% 129.34 93.96 72.6% 129.34 93.96 4.19  
4.20 JPMCB/SMF VI Peoria, AZ Residence Inn     2.72 60.4% 12.4%   86.3% 104.20 89.89 84.6% 112.87 95.52 81.2% 121.31 98.45 80.8% 120.72 97.54 80.8% 120.72 97.54 4.20  
4.21 JPMCB/SMF VI Hampton Inn Suites Bloomington Normal     2.72 60.4% 12.4%   67.4% 120.58 81.28 73.8% 115.52 85.27 70.9% 111.80 79.30 70.8% 111.57 78.95 70.8% 111.57 78.95 4.21  
4.22 JPMCB/SMF VI Courtyard Chico     2.72 60.4% 12.4%   81.3% 108.81 88.47 75.4% 121.67 91.71 84.8% 127.41 108.09 84.6% 129.64 109.64 84.6% 129.64 109.64 4.22  
4.23 JPMCB/SMF VI Hampton Inn Suites Kokomo     2.72 60.4% 12.4%   79.3% 111.70 88.60 77.8% 116.99 91.02 78.9% 121.85 96.18 77.9% 121.77 94.88 77.9% 121.77 94.88 4.23  
4.24 JPMCB/SMF VI Hampton Inn Suites South Bend     2.72 60.4% 12.4%   65.6% 123.96 81.34 63.8% 124.82 79.64 69.1% 126.33 87.25 69.9% 126.11 88.19 69.9% 126.11 88.19 4.24  
4.25 JPMCB/SMF VI Courtyard Wichita Falls     2.72 60.4% 12.4%   70.7% 104.36 73.80 72.4% 108.93 78.89 73.9% 111.24 82.18 77.4% 109.53 84.74 77.4% 109.53 84.74 4.25  
4.26 JPMCB/SMF VI Hampton Inn Morehead     2.72 60.4% 12.4%   64.4% 105.89 68.20 60.7% 111.29 67.53 65.2% 109.84 71.60 66.6% 108.23 72.10 66.6% 108.23 72.10 4.26  
4.27 JPMCB/SMF VI Residence Inn Chico     2.72 60.4% 12.4%   81.6% 106.47 86.84 86.6% 120.75 104.58 86.6% 129.06 111.80 88.0% 129.19 113.64 88.0% 129.19 113.64 4.27  
4.28 JPMCB/SMF VI Courtyard Lufkin     2.72 60.4% 12.4%   72.8% 105.10 76.47 74.8% 111.11 83.10 67.7% 106.19 71.94 64.9% 104.79 68.01 64.9% 104.79 68.01 4.28  
4.29 JPMCB/SMF VI Hampton Inn Carlisle     2.72 60.4% 12.4%   72.5% 125.07 90.63 77.5% 124.63 96.57 77.7% 126.65 98.42 76.1% 126.65 96.34 76.1% 126.65 96.34 4.29  
4.30 JPMCB/SMF VI Springhill Suites Williamsburg     2.72 60.4% 12.4%   68.2% 102.55 69.89 69.5% 104.07 72.32 71.9% 107.72 77.49 71.7% 105.82 75.89 71.7% 105.82 75.89 4.30  
4.31 JPMCB/SMF VI Fairfield Inn Bloomington     2.72 60.4% 12.4%   60.5% 100.40 60.74 61.3% 94.16 57.69 84.4% 90.65 76.55 87.1% 89.99 78.38 87.1% 89.99 78.38 4.31  
4.32 JPMCB/SMF VI Waco Residence Inn     2.72 60.4% 12.4%   78.5% 116.05 91.07 84.9% 119.31 101.24 82.7% 130.33 107.73 82.0% 132.95 108.98 82.0% 132.95 108.98 4.32  
4.33 JPMCB/SMF VI Holiday Inn Express Fishers     2.72 60.4% 12.4%   59.3% 106.29 63.05 61.5% 109.46 67.36 65.7% 112.09 73.61 67.1% 111.18 74.59 67.1% 111.18 74.59 4.33  
4.34 JPMCB/SMF VI Larkspur Landing Folsom     2.72 60.4% 12.4%   78.5% 107.46 84.41 85.0% 108.44 92.17 85.4% 108.82 92.96 86.4% 107.99 93.35 86.4% 107.99 93.35 4.34  
4.35 JPMCB/SMF VI Springhill Suites Chicago Naperville Warrenville     2.72 60.4% 12.4%   67.2% 99.41 66.77 69.1% 101.39 70.07 66.0% 101.84 67.21 67.1% 102.88 69.04 66.9% 102.88 68.85 4.35  
4.36 JPMCB/SMF VI Holiday Inn Express & Suites Paris     2.72 60.4% 12.4%   69.6% 99.50 69.21 69.6% 104.51 72.69 72.5% 103.96 75.34 72.6% 104.27 75.65 72.6% 104.27 75.65 4.36  
4.37 JPMCB/SMF VI Toledo Homewood Suites     2.72 60.4% 12.4%   78.3% 113.34 88.78 80.3% 111.83 89.76 82.0% 120.93 99.14 82.2% 123.31 101.33 82.2% 123.31 101.33 4.37  
4.38 JPMCB/SMF VI Grand Rapids Homewood Suites     2.72 60.4% 12.4%   84.2% 108.27 91.17 88.6% 119.59 105.93 86.9% 123.19 107.09 84.1% 124.56 104.80 84.1% 124.56 104.80 4.38  
4.39 JPMCB/SMF VI Cheyenne Fairfield Inn and Suites     2.72 60.4% 12.4%   86.1% 119.16 102.65 80.1% 123.44 98.83 77.3% 120.66 93.31 74.6% 118.88 88.74 74.6% 118.88 88.74 4.39  
4.40 JPMCB/SMF VI Fairfield Inn Laurel     2.72 60.4% 12.4%   71.0% 96.49 68.52 76.0% 97.56 74.15 78.2% 97.20 76.01 79.9% 97.48 77.87 79.9% 97.48 77.87 4.40  
4.41 JPMCB/SMF VI Courtyard Akron Stow     2.72 60.4% 12.4%   75.7% 115.07 87.06 72.8% 116.95 85.16 69.2% 118.60 82.05 65.9% 118.14 77.88 65.9% 118.14 77.88 4.41  

 

A-1-21

 

 

ANNEX A-1

 

      Total Debt   HOTEL OPERATING STATISTICS    
          Total Debt   Total Debt                                    
        Total Debt  UW NCF Total Debt  UW NOI   2014 2014 2014 2015 2015 2015 2016 2016 2016 Most Recent Most Recent Most Recent UW UW UW    
Loan # Seller(1) Property Name    Cut-off Balance  DSCR Current LTV %  Debt Yield %   Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #  
4.42 JPMCB/SMF VI Larkspur Landing Roseville     2.72 60.4% 12.4%   79.1% 94.06 74.39 80.6% 103.26 83.26 78.2% 105.46 82.44 79.5% 106.46 84.60 79.5% 106.46 84.60 4.42  
4.43 JPMCB/SMF VI Towneplace Suites Bloomington     2.72 60.4% 12.4%   70.9% 93.84 66.52 72.6% 89.93 65.27 85.8% 89.97 77.20 89.1% 90.13 80.30 89.1% 90.13 80.30 4.43  
4.44 JPMCB/SMF VI Hampton Inn Danville     2.72 60.4% 12.4%   73.1% 121.35 88.66 72.0% 122.36 88.07 77.7% 124.08 96.44 80.0% 124.27 99.39 80.0% 124.27 99.39 4.44  
4.45 JPMCB/SMF VI Holiday Inn Norwich     2.72 60.4% 12.4%   50.5% 122.68 61.92 53.1% 123.41 65.50 57.2% 130.53 74.61 56.7% 131.41 74.49 56.7% 131.41 74.49 4.45  
4.46 JPMCB/SMF VI Hampton Inn Suites Longview North     2.72 60.4% 12.4%   77.9% 119.20 92.84 73.8% 121.91 90.02 63.1% 109.81 69.28 63.8% 106.52 67.99 63.8% 106.52 67.99 4.46  
4.47 JPMCB/SMF VI Springhill Suites Peoria Westlake     2.72 60.4% 12.4%   68.4% 104.98 71.84 64.6% 105.89 68.38 60.5% 102.23 61.81 63.3% 100.19 63.47 63.3% 100.19 63.47 4.47  
4.48 JPMCB/SMF VI Hampton Inn Suites Buda     2.72 60.4% 12.4%   80.5% 113.92 91.76 81.1% 126.29 102.38 74.3% 131.43 97.64 74.5% 128.83 95.97 74.5% 128.83 95.97 4.48  
4.49 JPMCB/SMF VI Shawnee Hampton Inn     2.72 60.4% 12.4%   76.0% 106.65 81.08 75.6% 104.80 79.21 76.7% 106.41 81.65 77.6% 105.70 81.98 77.6% 105.70 81.98 4.49  
4.50 JPMCB/SMF VI Racine Fairfield Inn     2.72 60.4% 12.4%   69.4% 101.79 70.63 72.1% 105.40 76.02 67.9% 115.33 78.36 68.6% 115.68 79.34 68.6% 115.68 79.34 4.50  
4.51 JPMCB/SMF VI Hampton Inn Selinsgrove Shamokin Dam     2.72 60.4% 12.4%   68.7% 112.08 76.96 69.1% 113.85 78.65 73.4% 115.75 84.98 75.6% 117.11 88.57 75.6% 117.11 88.57 4.51  
4.52 JPMCB/SMF VI Holiday Inn Express & Suites Terrell     2.72 60.4% 12.4%   75.2% 99.87 75.06 81.7% 97.79 79.93 82.1% 102.53 84.22 84.0% 102.02 85.71 84.0% 102.02 85.71 4.52  
4.53 JPMCB/SMF VI Westchase Homewood Suites     2.72 60.4% 12.4%   80.1% 154.38 123.61 82.1% 149.62 122.91 68.0% 132.38 90.03 63.4% 131.07 83.14 63.6% 131.07 83.37 4.53  
4.54 JPMCB/SMF VI Holiday Inn Express & Suites Tyler South     2.72 60.4% 12.4%   75.1% 108.96 81.78 62.2% 107.69 66.96 62.8% 100.00 62.82 65.9% 98.22 64.70 65.9% 98.22 64.70 4.54  
4.55 JPMCB/SMF VI Holiday Inn Express & Suites Huntsville     2.72 60.4% 12.4%   89.2% 122.71 109.46 77.0% 129.06 99.34 64.7% 115.31 74.55 65.5% 111.81 73.27 65.5% 111.81 73.27 4.55  
4.56 JPMCB/SMF VI Hampton Inn Sweetwater     2.72 60.4% 12.4%   81.2% 106.34 86.30 74.2% 101.47 75.33 67.3% 96.20 64.79 62.9% 94.90 59.73 62.9% 94.90 59.73 4.56  
4.57 JPMCB/SMF VI Comfort Suites Buda Austin South     2.72 60.4% 12.4%   70.3% 95.32 66.97 77.5% 95.88 74.31 75.6% 99.48 75.24 76.8% 98.28 75.46 76.8% 98.28 75.46 4.57  
4.58 JPMCB/SMF VI Fairfield Inn & Suites Weatherford     2.72 60.4% 12.4%   54.3% 74.72 40.57 58.3% 78.26 45.61 58.8% 81.60 47.96 63.4% 81.60 51.72 63.4% 81.60 51.72 4.58  
4.59 JPMCB/SMF VI Holiday Inn Express & Suites Altus     2.72 60.4% 12.4%   63.2% 84.59 53.44 66.5% 79.17 52.65 68.0% 83.13 56.57 67.4% 83.76 56.47 67.4% 83.76 56.47 4.59  
4.60 JPMCB/SMF VI Comfort Inn & Suites Paris     2.72 60.4% 12.4%   64.1% 76.85 49.30 62.9% 82.16 51.64 67.6% 83.44 56.45 67.4% 83.63 56.40 67.4% 83.63 56.40 4.60  
4.61 JPMCB/SMF VI Hampton Inn Suites Decatur     2.72 60.4% 12.4%   69.8% 91.92 64.19 68.5% 89.41 61.28 63.9% 88.62 56.64 64.6% 88.11 56.94 64.6% 88.11 56.94 4.61  
4.62 JPMCB/SMF VI Holiday Inn Express & Suites Texarkana East     2.72 60.4% 12.4%   55.5% 69.55 38.59 64.0% 71.83 45.94 66.1% 75.07 49.60 66.5% 75.50 50.18 66.5% 75.50 50.18 4.62  
4.63 JPMCB/SMF VI Mankato Fairfield Inn     2.72 60.4% 12.4%   60.4% 80.09 48.35 63.7% 83.54 53.19 57.9% 91.78 53.16 58.0% 93.96 54.49 58.0% 93.96 54.49 4.63  
4.64 JPMCB/SMF VI Candlewood Suites Texarkana     2.72 60.4% 12.4%   55.3% 53.79 29.73 66.0% 57.72 38.11 77.7% 54.39 42.25 75.0% 54.70 41.04 75.0% 54.70 41.04 4.64  
4.65 JPMCB/SMF VI Country Inn & Suites Houston Intercontinental Airport East     2.72 60.4% 12.4%   71.5% 80.42 57.50 70.6% 83.51 59.00 70.5% 92.01 64.84 54.1% 87.69 47.48 70.6% 83.51 59.00 4.65  
5 JPMCB First Stamford Place   180,000,000 1.73 63.2% 11.5%                                 5  
6 JPMCB 211 Main Street   195,219,000 2.07 66.4% 7.9%                                 6  
7 JPMCB West Town Mall   210,000,000 1.67 56.0% 10.8%                                 7  
8 SMF VI Texas Retail Portfolio   NAP NAP NAP NAP                                 8  
8.01 SMF VI Crossroads Center     NAP NAP NAP                                 8.01  
8.02 SMF VI Parkwood Shopping Center     NAP NAP NAP                                 8.02  
8.03 SMF VI Live Oak Shopping Center     NAP NAP NAP                                 8.03  
8.04 SMF VI Gateway Center     NAP NAP NAP                                 8.04  
8.05 SMF VI Sunburst Center     NAP NAP NAP                                 8.05  
8.06 SMF VI Eastridge Center     NAP NAP NAP                                 8.06  
9 JPMCB Torre Plaza   45,000,000 2.20 66.5% 8.9%                                 9  
10 JPMCB Crystal Corporate Center   NAP NAP NAP NAP                                 10  
11 SMF VI Marriott Park City   NAP NAP NAP NAP   62.2% 154.77 96.26 75.0% 169.16 126.92 65.1% 168.76 109.87 65.5% 177.57 116.29 65.5% 177.57 116.29 11  
12 SMF VI Porter’s Vale Shopping Center   NAP NAP NAP NAP                                 12  
13 BSP Springhill Suites Newark Airport   NAP NAP NAP NAP   90.3% 122.30 110.47 89.6% 120.96 108.34 91.6% 117.06 107.22 92.9% 117.65 109.27 91.1% 119.49 108.85 13  
14 BSP St. Luke’s Office   65,000,000 1.12 70.7% 9.3%                                 14  
15 BSP Apex Fort Washington   54,500,000 1.41 64.4% 10.6%                                 15  
16 SMF VI Depot Marketplace   NAP NAP NAP NAP                                 16  
17 BSP Carolina Hotel Portfolio   36,500,000 1.87 65.9% 14.0%   63.6% 90.77 57.40 69.1% 92.15 63.42 73.9% 99.57 73.28 72.7% 99.88 72.66 72.7% 99.88 72.66 17  
17.01 BSP Holiday Inn Express & Suites Wilmington-University Ctr.     1.87 65.9% 14.0%   64.4% 95.08 61.25 74.3% 92.57 68.80 75.1% 96.66 72.63 73.4% 96.32 70.67 73.4% 96.32 70.67 17.01  
17.02 BSP Fairfield Inn Charlotte Northlake     1.87 65.9% 14.0%   67.0% 96.72 64.76 69.1% 100.75 69.63 74.4% 104.27 77.62 73.1% 104.81 76.58 73.1% 104.81 76.58 17.02  
17.03 BSP Holiday Inn Express & Suites Goldsboro Base Area     1.87 65.9% 14.0%         68.1% 87.12 59.34 81.2% 101.10 82.08 81.9% 102.38 83.82 81.9% 102.38 83.82 17.03  
17.04 BSP Comfort Suites Gastonia     1.87 65.9% 14.0%   68.8% 75.81 52.14 75.3% 82.98 62.45 76.1% 89.00 67.73 75.1% 89.01 66.85 75.1% 89.01 66.85 17.04  
17.05 BSP Fairfield Inn Myrtle Beach North     1.87 65.9% 14.0%   51.9% 96.75 50.23 54.6% 99.21 54.13 60.7% 110.66 67.18 60.2% 111.09 66.90 60.2% 111.09 66.90 17.05  
18 SMF VI Waxahachie Towne Center   NAP NAP NAP NAP                                 18  
19 SMF VI Flowserve Pumps   NAP NAP NAP NAP                                 19  
20 BSP Columbus Office Portfolio I   45,300,000 1.61 69.9% 12.1%                                 20  
20.01 BSP Atrium II     1.61 69.9% 12.1%                                 20.01  
20.02 BSP Blazer I & II     1.61 69.9% 12.1%                                 20.02  
20.03 BSP 5515 Parkcenter     1.61 69.9% 12.1%                                 20.03  
20.04 BSP 5555 Parkcenter     1.61 69.9% 12.1%                                 20.04  
21 SMF VI Lohmans Crossing   NAP NAP NAP NAP                                 21  
22 SMF VI Chartwell Court   NAP NAP NAP NAP                                 22  
23 BSP Alexandria Corporate Park   34,464,993 1.32 65.0% 10.5%                                 23  
24 SMF VI Marcel Commons   NAP NAP NAP NAP                                 24  
25 SMF VI Professional Centre at Gardens Mall   NAP NAP NAP NAP                                 25  
26 SMF VI Greenville Retail Center   NAP NAP NAP NAP                                 26  
26.01 SMF VI Greenville West     NAP NAP NAP                                 26.01  
26.02 SMF VI Greenville Marketplace     NAP NAP NAP                                 26.02  
26.03 SMF VI Hathaway Circle     NAP NAP NAP                                 26.03  
27 SMF VI The Shoppes at Fort Wayne   NAP NAP NAP NAP                                 27  
28 JPMCB Main Street Court   NAP NAP NAP NAP                                 28  
29 SMF VI Edison Park Center   NAP NAP NAP NAP                                 29  
30 SMF VI Towneplace Suites Aiken   NAP NAP NAP NAP   77.2% 104.11 80.37 62.8% 103.28 64.86 68.3% 102.55 70.04 68.1% 101.94 69.42 68.1% 101.94 69.42 30  
31 SMF VI 478 Third Avenue   NAP NAP NAP NAP                                 31  
32 SMF VI Village Square Apartments   NAP NAP NAP NAP                                 32  
33 SMF VI Georgetown South Apartments   NAP NAP NAP NAP                                 33  
34 SMF VI Siete Square I   NAP NAP NAP NAP                                 34  
35 SMF VI Coral Springs Business Warehouse Center   NAP NAP NAP NAP                                 35  
36 BSP Courtyard San Antonio Lackland   NAP NAP NAP NAP   65.3% 90.98 59.36 66.8% 92.99 62.12 76.4% 92.58 70.74 76.7% 92.99 71.33 76.7% 92.99 71.33 36  
37 SMF VI South Haven Village   NAP NAP NAP NAP                                 37  

 

A-1-22

 

 

 

JPMCC Commercial Mortgage Securities 2017-JP7

 

Footnotes to Annex A-1

 

(1) “JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “BSP” denotes Benefit Street Partners CRE Finance LLC, as Mortgage Loan Seller; and “SMF VI” denotes Starwood Mortgage Funding VI LLC, as Mortgage Loan Seller.
   
  With respect to Loan No. 1, 245 Park Avenue, the whole loan was co-originated by JPMCB, Natixis Real Estate Capital LLC, Barclays Bank PLC, Deutsche Bank AG, New York Branch and Société Générale.
   
  With respect to Loan No. 2, Gateway Net Lease Portfolio, the whole loan was co-originated by JPMCB and Bank of America, N.A.
   
  With respect to Loan No. 4, Starwood Capital Group Hotel Portfolio, the whole loan was co-originated by JPMCB, Barclays Bank PLC, Bank of America, N.A. and Deutsche Bank AG, New York Branch.
   
  With respect to Loan No. 5, First Stamford Place, the whole loan was co-originated by JPMCB and Wells Fargo Bank, National Association.
   
  With respect to Loan No. 7, West Town Mall, the whole loan was co-originated by JPMCB and Column Financial, Inc.
   
(2) Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.
   
  With respect to Loan No. 7, West Town Mall, Dillard’s, JCPenney and Sears Auto land and improvements are tenant-owned with no attributable base rent. Sears Retail and Longhorn Steakhouse own their respective improvements, but not the underlying land, which is ground leased from the borrower at an underwritten base rent of $0 and $147,500, respectively.
   
(3) In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy.
   
  With respect to Loan No. 1, 245 Park Avenue, UW Revenues ($), UW NOI ($) and UW NCF ($) are calculated using (i) for non-investment grade tenants, rent steps through April 2018 and (ii) for investment-grade tenants, the average base rent over the lesser of the 245 Park Avenue Whole Loan term and the applicable lease term.
   
  With respect to Loan No. 1, 245 Park Avenue, the Largest Tenant, Société Générale, subleases a portion of its space to Brunswick Group and MIO Partners. The 2nd Largest Tenant, JPMCB, subleases a portion of its space to Société Générale, the Largest Tenant at the property. Additionally, the 2nd Largest Tenant subleases a portion of its space to Houlihan Lokey Inc., The Nemec Agency, Pierpont Capital Holdings LLC and JLL. The 3rd Largest Tenant, Major League Baseball (“MLB”), subleases a portion of its space to National Bank of Australia, Houlihan Lokey Inc. and Anthos USA Inc. MLB has announced that it plans to vacate its space at the end of its lease term in October 2022 and that it has executed a lease at another location and intends to move in to such location in 2019. If MLB does not renew its lease 12 months before its lease expiration date or if MLB vacates or abandons all or substantially all of its premises, a cash sweep event will occur. Additionally, Occupancy% includes HNA Capital USA LLC (an affiliate of the loan sponsor) and MIO Partners, together representing approximately 2.7% of the remeasured net rentable square feet, which have executed leases but have not yet taken occupancy.
   
  With respect to Loan No. 2.25, Gateway Net Lease Portfolio – Baxalta (Barry Pointe), the sole tenant, Baxalta, has a signed lease but has not taken occupancy or commenced paying rent. The tenant is currently constructing its property and is expected to open in the fourth quarter of 2017.
   
  With respect to Loan No. 2.26, Gateway Net Lease Portfolio – Baxalta (Casselberry), the sole tenant, Baxalta, has a signed lease but has not taken occupancy or commenced paying rent. The tenant is currently constructing its property and is expected to open in the fourth quarter of 2017.

 

A-1-23

 

 

  With respect to Loan No. 3.12, Treeview Industrial Portfolio—1300 Corporate Lakes, Occupancy%, UW Revenues ($), UW NOI ($) and UW NCF ($) includes Grand Import, which has executed a lease but not yet taken occupancy or started paying rent.
   
  With respect to Loan No. 5, First Stamford Place, the 3rd Largest Tenant, Partner Reinsurance Company of The U.S., has taken possession of its space but has not commenced paying rent.
   
  With respect to Loan No. 5, First Stamford Place, the Largest Tenant, Legg Mason & Co., LLC, subleases 47,015 square feet of its space to United Rentals, Inc. and 10,884 square feet of its space to Northern Fund, each through September 2024. The 2nd Largest Tenant, Odyssey Reinsurance Company, subleases 3,259 square feet of its space to Fresh Nation LLC through May 2018.
   
  With respect to Loan No. 6, 211 Main Street, UW Revenues ($), UW NOI ($) and UW NCF ($) are calculated using the straight-line average rent of the sole tenant, Charles Schwab, over the term of the loan, due to the investment grade credit rating of the tenant.
   
  With respect to Loan No. 7, West Town Mall, Occupancy%, UW Revenues ($), UW NOI ($) and UW NCF ($) include space leased by eight tenants accounting for a combined 41,072 square feet and approximately $1.3 million in underwritten base rent, for which the tenants have signed leases but are not yet in occupancy or paying rent.
   
  With respect to Loan No. 9, Torre Plaza, UW Revenues ($), UW NOI ($) and UW NCF ($) are calculated using the straight-line average rent of the sole tenant, Amazon, over the term of the loan.
   
  With respect to Loan No. 15, Apex Fort Washington, Occupancy%, UW Revenues ($), UW NOI ($) and UW NCF ($) includes four tenants, Lincoln Investment Planning (52,767 square feet), Impax Laboratories, Inc. (47,379 square feet), Citizens Bank of Pennsylvania (37,860 square feet) and Connexin Software, Inc. (3,028 square feet of existing space and 18,473 square feet of expansion space) that have signed leases but have not yet taken occupancy or commenced paying rent. Lincoln Investment Planning is required to commence paying full rent in September 2017 (and pay partial rent in August 2017), Impax Laboratories, Inc. is required to commence paying rent in September 2017, Citizens Bank of Pennsylvania is expected to take occupancy by July 2017 and is required to commence paying rent in February 2018, Connexin Software, Inc. (i) as to its existing space is in occupancy and is required to commence paying rent in October 2017 and (ii) as to its expansion space, is expected to take occupancy in March 2018 and is required to commence paying rent in October 2018. Additionally, AstraZeneca Pharmaceuticals executed a sublease on its space to Softerware, Inc. on June 19, 2017. The sublease runs through August 2024.
   
  With respect to Loan No. 20, Columbus Office Portfolio I, the average rent over the lesser of the remaining lease term and the mortgage loan term with respect the following tenants: Cardinal Health, Inc., Hewlett Packard Enterprise Company, Navidea Biopharmaceuticals Inc., The Sygma Network Inc. and Lima Refining Company is included in UW Revenues ($), UW NOI ($) and UW NCF ($) due to the investment grade credit ratings of such tenants.
   
(4) With respect to all mortgage loans, with the exceptions of the mortgage loans listed below, the Current LTV% and the Maturity LTV% are based on the “as-is” Appraised Value ($) even though, for certain mortgage loans, the appraisal provided “as-stabilized” values based on certain criteria being met.
   
  With respect to Loan No. 2, Gateway Net Lease Portfolio, the Baxalta (Barry Pointe) property’s Appraised Value ($) represents the “As Complete” value of $8,250,000, which assumes the property is 100% leased upon completion of the construction. According to the borrower sponsor, the property is expected to open in the fourth quarter of 2017. The Baxalta (Barry Pointe) property’s “as-is” appraised value as of February 27, 2017 is $1,375,000. The Baxalta (Casselberry) property’s Appraised Value ($) represents the property’s “As Complete” appraised value of $7,850,000, which assumes the property is 100% leased upon completion of the construction. According to the borrower sponsor, the property is expected to open in the fourth quarter of 2017. The Baxalta (Casselberry) Property’s “as-is” appraised value as of February 22, 2017 is $1,850,000.  The aggregate “as-is” appraised value as of February and March 2017, is $769,115,000, which does not include the two properties under construction, Baxalta (Barry Pointe) and Baxalta (Casselberry), dated in February and March, 2017, which results in a Current LTV% and Maturity LTV% of 45.9% and 45.9%, respectively.
   
  With respect to Loan No. 4, Starwood Capital Group Hotel Portfolio, the Appraised Value ($), reflects the value attributed to the aggregate value of the Starwood Capital Group Hotel Portfolio as a whole. The sum of the value of each of the individual mortgaged properties on an individual basis is $889.2 million, and the value of the portfolio as a whole is $956.0 million. The sum of the value of each individual property of $889.2 million is based on the “As-Renovated” value for the mortgaged properties identified as Residence Inn Grand Rapids West, Hampton Inn Morehead, Courtyard Lufkin,

 

A-1-24

 

 

  Waco Residence Inn, Toledo Homewood Suites, Grand Rapids Homewood Suites, Westchase Homewood Suites, Shawnee Hampton Inn and Racine Fairfield Inn. The “As-Renovated” value assumes that a potential buyer would need to undertake a renovation following an acquisition in order to meet current brand standards and/or maintain the mortgaged property in competitive condition. The sum of the value of each of individual mortgaged property’s “as-is” appraised value as of April 23, 2017 is $884.7 million, which results in a Current LTV% and Maturity LTV% of 65.3% and 65.3%, respectively.
   
  With respect to Loan No. 11, Marriott Park City, the Appraised Value ($) represents the “as-is market value based on a hypothetical condition” value of $35,600,000, which assumes a property improvement plan (“PIP”) costing approximately $4,200,000 was completed at the property as of May 1, 2017. At origination of the mortgage loan, the borrower deposited $4,187,000 for the required PIP. The “as-is” value as of May 1, 2017 is $31,000,000, which results in a Current LTV% and Maturity LTV of 70.6% and 57.6%, respectively.
   
  With respect to Loan No. 13, Springhill Suites Newark Airport, the Appraised Value ($) represents the “As-Is – PIP Complete” hypothetical value of $28,600,000, which assumes the proposed property improvement plan (“PIP”) required by the franchise agreement has been completed. PIP improvements are expected to be completed in two phases, in 2018 and in 2020. At origination, the borrower was required to reserve $1.7 million into a PIP reserve and, during the first 12 months of the mortgage loan term, and an additional $11,667 will be deposited monthly into such PIP reserve. Additionally, during the first 24 months of the mortgage loan term, 2.0% of gross revenues will be deposited into the PIP reserve, which results in an estimated $2.18 million total being deposited into the PIP reserve through the first 24 months of the loan term. The estimated cost of the property improvement plan is approximately $1.8 million. The “as-is” value as of May 1, 2017 is $26,800,000, which results in a Current LTV% and Maturity LTV% of 73.9% and 55.8%, respectively.
   
  With respect to Loan No. 15, Apex Fort Washington, the Appraised Value ($) represents the “Prospective Value Upon Stabilization” appraised value of $84,600,000 with an anticipated date of January 1, 2018, which assumes the burn-off of approximately $4.5 million of lease-up costs (including tenant improvements, leasing commissions, free rent, rent loss and expense carry) associated with tenants already in place and which have been reserved for at loan closing and also includes the appraisal’s projections of property cash flows as of such date. At origination, the borrower was required to reserve $6,818,679 into the Upfront Other Reserve ($) for outstanding tenant improvements and leasing commissions and immediate repairs. The “as-is” value as of December 5, 2016 is $78.8 million, which results in a Current LTV% and Maturity LTV% of 69.2% and 60.3%, respectively.
   
  With respect to Loan No. 17, Carolina Hotel Portfolio, Appraised Value ($) represents a hypothetical “As-Is” appraised value of $55,350,000, which assumes the completion of the related PIP as required under each franchise agreement for each of the mortgaged properties, with the exception of the Holiday Inn Express & Suites Goldsboro Base Area property, where the individual appraised value of $10,400,000 represents the “as-is” appraised value of that mortgaged property. The borrowers have reserved the full amount of the outstanding PIP costs at origination. The “as-is” appraised value of the portfolio as of May 2017 is $50,150,000, which results in a Current LTV% and Maturity LTV% of 72.8% and 64.6%, respectively.
   
(5) For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($) and Maturity Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.
   
(6) With respect to Loan No. 1, 245 Park Avenue, the mortgage loan is part of a whole loan with an original principal balance of $1,200,000,000 (the “245 Park Avenue Whole Loan”) which is comprised of 20 senior pari passu components and five subordinate companion loans. Note A-2-A-3, which has an outstanding principal balance as of the Cut-off Date of $75,000,000, is being contributed to the JPMCC 2017-JP7 Trust. Notes A-1-A, A-1-B, A-1-C, A-1-D and A-1-E, which have an aggregate outstanding principal balance as of the Cut-off Date of $380,000,000, and the subordinate companion loans, which have an aggregate outstanding principal balance as of the Cut-off Date of $120,000,000 and were contributed to the 245 Park Avenue 2017-245P trust. Note A-2-A-1 has an outstanding principal balance as of the Cut-off Date of $98,000,000 and was contributed to the JPMCC 2017-JP6 trust. Notes A-2-A-2 and A-2-C-1-A have an aggregate outstanding principal balance as of the Cut-off Date of $93,750,000 and were contributed to the DBJPM 2017-C6 trust. Note A-2-B-1 has an outstanding principal balance as of the Cut-off Date of $80,000,000 and was contributed to CSAIL 2017-C8. Note A-2-E-1 has an outstanding principal balance as of the Cut-off Date of $55,000,000 and was contributed to WFCM 2017-C38. The remaining 9 pari passu components have an aggregate outstanding principal balance as of the Cut-off Date of $298,250,000 and are expected to be contributed to one or more future securitization trusts. All loan level metrics are based on the 245 Park Avenue Whole Loan balance excluding the subordinate companion loans.

 

A-1-25

 

 

  With respect to Loan No. 2, Gateway Net Lease Portfolio, the mortgage loan is part of a whole loan with an original principal balance of $523,000,000 (the “Gateway Net Lease Portfolio Whole Loan”) which is comprised of seven senior pari passu notes, which have an aggregate outstanding principal balance as of the Cut-off Date of $353,000,000 and 10 subordinate companion B-Notes, which have an aggregate outstanding principal balance as of the Cut-off Date of $170,000,000. Note A-1-2 has an outstanding principal balance as of the Cut-off Date of $70,000,000 and is being contributed to the JPMCC 2017-JP7 Trust. Note A-1-1 has an outstanding principal balance as of the Cut-off Date of $85,000,000 and was contributed to the DBJPM 2017-C6 trust and Note A-2-1 has an outstanding principal balance as of the Cut-off Date of $45,000,000 and was contributed to the BANK 2017-BNK5 trust. The remaining A-Notes, which are currently held by JPMCB, Bank of America, N.A., or their respective affiliate, are expected to be contributed to one or more future securitization trusts. The B-Notes have been sold to third party investors. All loan level metrics are based on the Gateway Net Lease Portfolio Whole Loan balance excluding the subordinate companion loans.
   
  With respect to Loan No. 3, Treeview Industrial Portfolio, the mortgage loan is part of a whole loan with an original principal balance of $125,000,000 (the “Treeview Industrial Portfolio Whole Loan”) which is comprised of three pari passu notes. Note A-1 has an outstanding principal balance as of the Cut-off Date of $65,000,000 and is being contributed to the JPMCC 2017-JP7 Trust. The two remaining notes have an aggregate outstanding principal balance as of the Cut-off Date of $60,000,000, are currently held by JPMCB or one or more affiliates, and are expected to be contributed to one or more future securitization trusts. All loan level metrics are based on the Treeview Industrial Portfolio Whole Loan balance.
   
  With respect to Loan No. 4, Starwood Capital Group Hotel Portfolio, the mortgage loan is part of a whole loan with an original principal balance of $577,270,000 (the “Starwood Capital Group Hotel Portfolio Whole Loan”) which is comprised of 19 pari passu notes. Note A-2-1 and Note A-16-1 have an aggregate outstanding principal balance as of the Cut-off Date of $60,000,000 and are being contributed to the JPMCC 2017-JP7 Trust by JPMCB and SMF VI, respectively. Note A-1 has an outstanding principal balance as of the Cut-off Date of $40,000,000 and Note A-7 has an outstanding principal balance of $40,000,000 as of the Cut-off Date, and each was contributed to the DBJPM 2017-C6 trust. Note A-3 has an outstanding principal balance as of the Cut-off Date of $72,500,000 and was contributed to the BANK 2017-BNK5 trust. Note A-5 has an outstanding principal balance as of the Cut-off Date of $50,000,000 and was contributed to the WFCM 2017-C38 trust. Note A-15 and Note A-16-2 in the aggregate original principal balance as of the Cut-off Date of $35,000,000 were originated by JPMCB and were acquired by Starwood Mortgage Funding II LLC, an affiliate of the borrower sponsor. The remaining notes have an aggregate outstanding principal balance as of the Cut-off Date of $279,770,000 are currently held by JPMCB, Bank of America, N.A., Barclays Bank PLC and Deutsche Bank AG, New York Branch, or their respective affiliates, and are expected to be contributed to one or more future securitization trusts. All loan level metrics are based on the Starwood Capital Group Hotel Portfolio Whole Loan balance.
   
  With respect to Loan No. 5, First Stamford Place, the mortgage loan is part of a whole loan with an original principal balance of $164,000,000 (the “First Stamford Place Whole Loan”) which is comprised of five pari passu notes. Note A-1-A has an outstanding principal balance as of the Cut-off Date of $60,000,000 and is being contributed to the JPMCC 2017-JP7 Trust. The four remaining notes have an aggregate outstanding principal balance as of the Cut-off Date of $104,000,000, which are currently held by JPMCB and Wells Fargo Bank, National Association or their respective affiliates, are expected to be contributed to one or more future securitization trusts. All loan level metrics are based on the First Stamford Place Whole Loan balance.
   
  With respect to Loan No. 6, 211 Main Street, the mortgage loan is part of a whole loan with an original principal balance of $195,219,000 (the “211 Main Street Whole Loan”) which is comprised of three senior pari passu components (Note A-1, Note A-2 and Note A-3) and three subordinate companion loans (Note B-1, Note B-2 and Note B-3). Note A-1 has an outstanding principal balance as of the Cut-off Date of $45,000,000 and is being contributed to the JPMCC 2017-JP7 Trust. Note A-2 has an outstanding principal balance as of the Cut-off Date of $60,000,000 and was contributed to the DBJPM 2017-C6 trust. Note A-3 has an outstanding principal balance as of the Cut-off Date of $65,219,000 and was contributed to the JPMCC 2017-JP6 trust. Note B-1, Note B-2 and Note B-3 have an aggregate outstanding principal balance as of the Cut-off Date of $25,000,000 and have been sold to one or more third-party investors. All loan level metrics are based on the 211 Main Street Whole Loan balance excluding the subordinate companion loans.
   
  With respect to Loan No. 7, West Town Mall, the mortgage loan is part of a whole loan with an original principal balance of $210,000,000 (the “West Town Mall Whole Loan”) which is comprised of four senior pari passu notes and two subordinate companion loans (Note B-1 and Note B-2). Note A-2-A has an outstanding principal balance as of the Cut-off Date of $30,000,000 and is being contributed to the JPMCC 2017-JP7 Trust. Note A-1-A, Note A-1-B and the subordinate companion loans are expected to be contributed to the West Town Mall Trust 2017-KNOX trust. The remaining Note A-2-B, which is currently held by JPMCB or an affiliate, is expected to be contributed to one or more future securitization trusts. All loan level metrics are based on the West Town Mall Whole Loan balance excluding the subordinate companion loans.

 

A-1-26

 

 

  With respect to Loan No. 9, Torre Plaza, the mortgage loan is part of a whole loan with an original principal balance of $45,000,000 (the “Torre Plaza Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 has an outstanding principal balance as of the Cut-off Date of $25,000,000 and is being contributed to the JPMCC 2017-JP7 Trust. Note A-2 has an outstanding principal balance as of the Cut-off Date of $20,000,000 and is expected to be contributed to one or more future securitization trusts. All loan level metrics are based on the Torre Plaza Whole Loan balance.
   
  With respect to Loan No. 14, St. Luke’s Office, the mortgage loan is part of a whole loan with an original principal balance of $51,000,000 (the “St. Luke’s Office Whole Loan”) which is comprised of three pari passu components (Note A-1, Note A-2 and Note A-3). Note A-3 has an outstanding principal balance as of the Cut-off Date of $17,000,000 and is being contributed to the JPMCC 2017-JP7 Trust. Note A-1 and Note A-2 have an aggregate outstanding principal balance as of the Cut-off Date of $34,000,000 and were contributed to the CSAIL 2017-C8 trust. All loan level metrics are based on the St. Luke’s Office Whole Loan balance.
   
  With respect to Loan No. 15, Apex Fort Washington, the mortgage loan is part of a whole loan with an original principal balance of $54,500,000 (the “Apex Fort Washington Whole Loan”) which is comprised of three pari passu components (Note A-1, Note A-2 and Note A-3). Note A-3 has an outstanding principal balance as of the Cut-off Date of $16,750,000 and is being contributed to the JPMCC 2017-JP7 Trust. Note A-1 has an outstanding principal balance as of the Cut-off Date of $21,000,000 and was contributed to the JPMCC 2017-JP6 Trust. Note A-2 has an aggregate outstanding principal balance as of the Cut-off Date of $16,750,000 and is expected to be contributed to one or more future securitization trusts. All loan level metrics are based on the Apex Fort Washington Whole Loan balance.
   
  With respect to Loan No. 17, Carolina Hotel Portfolio, the mortgage loan is part of a whole loan with an original principal balance of $36,500,000 (the “Carolina Hotel Portfolio Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-2 has an outstanding principal balance as of the Cut-off Date of $16,500,000 and is being contributed to the JPMCC 2017-JP7 Trust. Note A-1 has an aggregate outstanding principal balance as of the Cut-off Date of $20,000,000 and is expected to be contributed to one or more future securitization trusts. All loan level metrics are based upon the Carolina Hotel Portfolio Whole Loan balance.
   
  With respect to Loan No. 20, Columbus Office Portfolio I, the mortgage loan is part of a whole loan with an original principal balance of $45,300,000 (the “Columbus Office Portfolio I Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-2 has an outstanding principal balance as of the Cut-off Date of $15,300,000 and is being contributed to the JPMCC 2017-JP7 Trust. Note A-1 has an aggregate outstanding principal balance as of the Cut-off Date of $30,000,000 and was contributed to the CSAIL 2017-C8 trust. All loan level metrics are based upon the Columbus Office Portfolio I Whole Loan balance.
   
  With respect to Loan No. 23, Alexandria Corporate Park, the mortgage loan is part of a whole loan with an original principal balance of $34,500,000 (the “Alexandria Corporate Park Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-2 has an outstanding principal balance as of the Cut-off Date of $14,500,000 and is being contributed to the JPMCC 2017-JP7 Trust. Note A-1 has an aggregate outstanding principal balance as of the Cut-off Date of $20,000,000 and was contributed to the CSAIL 2017-C8 trust. All loan level metrics are based upon the Alexandria Corporate Park Whole Loan balance.
   
(7) With respect to Loan No. 4, Starwood Capital Group Hotel Portfolio, the borrowers for the Starwood Capital Group Hotel Portfolio Mortgage Loan are as follows: LL Folsom, L.P.; LL Hillsboro, L.P.; LL Milpitas, L.P.; LL Pleasanton, L.P.; LL Campbell, L.P.; LL South San Francisco, L.P.; LL Roseville, L.P.; LL Bellevue, L.P.; LL Sunnyvale, L.P.; LL Sacramento, L.P.; LL Renton, L.P.; FH-Hotel Bloomington, L.P.; FH-Hotel Kokomo, L.P.; FH-Hotel Oakdale, L.P.; FH-Hotel Ann Arbor, L.P.; FH-Hotel South Bend, L.P.; FH-Hotel Peoria, L.P.; FH-Hotel Maumee, L.P.; FH-Hotel Warrenville, L.P.; FH-Hotel South Franklin, L.P.; FH-Hotel Normal, L.P.; FH-Grandville, L.P.; TXHP Buda 1, L.L.C.; TXHP Paris 2, L.L.C.; TXHP Humble, L.L.C.; TXHP Buda 2, L.L.C.; TXHP Decatur, L.L.C.; TXHP Sweetwater, L.L.C.; TXHP Waco 1, L.L.C.; TXHP Longview 1, L.L.C.; TXHP Altus, L.L.C.; TXHP Arlington, L.L.C.; TXHP Huntsville, L.L.C.; TXHP Tyler 1, L.L.C.; TXHP Texarkana 2, L.L.C.; TXHP Paris 1, L.L.C.; TXHP Terrell, L.L.C.; TXHP Texarkana 1, L.L.C.; TXHP Weatherford, L.L.C.; TXHP Tyler 2, L.L.C.; TXHP Wichita Falls, L.L.C.; TXHP Lufkin 1, L.L.C.; Hotel Fishers, L.P.; Hotel Louisville, L.P.; Hotel Stow, L.P.; Hotel Morehead City, L.P.; IM Chico 1, L.P.; VIII-HII-Valley School Road, L.L.C.; VIII-HII-Stetler Avenue, L.L.C.; VIII-HII-7 Hampton Court, L.L.C.; VIII-HII-Raritan Center Pkwy, L.L.C.; VIII-HII-Laura Blvd., L.L.C.; VIII-HII-Baltimore Avenue, L.L.C.; VIII-HII-Richmond Road, L.L.C.; VIII-HII-Richmond Road 2, L.L.C.; Midwest Heritage Inn of Racine, L.P.; Midwest Heritage Inn of Shawnee, L.P.; Midwest Heritage Inn of Cheyenne, L.P.; F.I. Management of Mankato, L.P.; R.I. Heritage Inn of Peoria AZ, L.P.; H.S. Heritage Inn of Grand Rapids, L.P.; H.S. Heritage Inn of Toledo, L.P.; Heritage Inn Number LII. Limited Partnership; Heritage Inn Number XL. Limited Partnership; LL Folsom Opco, L.L.C.; LL Hillsboro Opco, L.L.C.; LL Milpitas Opco, L.L.C.; LL Pleasanton Opco, L.L.C.; LL Campbell Opco, L.L.C.; LL South San Francisco Opco, L.L.C.; LL Roseville Opco, L.L.C.; LL Bellevue Opco, L.L.C.; LL Sunnyvale Opco, L.L.C.; LL

 

A-1-27

 

 

  Sacramento Opco, L.L.C.; LL Renton Opco, L.L.C.; FH-Hotel Bloomington Opco, L.L.C.; FH-Hotel Kokomo Opco, L.L.C.; FH-Hotel Oakdale Opco, L.L.C.; FH-Hotel Ann Arbor Opco, L.L.C.; FH-Hotel South Bend Opco, L.L.C.; FH-Hotel Peoria Opco, L.L.C.; FH-Hotel Maumee Opco, L.L.C.; FH-Hotel Warrenville Opco, L.L.C.; FH-Hotel South Franklin Opco, L.L.C.; FH-Hotel Normal Opco, L.L.C.; FH-Hotel Grandville Opco, L.L.C.; TXHP Buda 1 Opco, L.L.C.; TXHP Paris 2 Opco, L.L.C.; TXHP Humble Opco, L.L.C.; TXHP Buda 2 Opco, L.L.C.; TXHP Decatur Opco, L.L.C.; TXHP Sweetwater Opco, L.L.C.; TXHP Waco 1 Opco, L.L.C.; TXHP Longview 1 Opco, L.L.C.; TXHP Altus Opco, L.L.C.; TXHP Arlington Opco, L.L.C.; TXHP Huntsville Opco, L.L.C.; TXHP Tyler 1 Opco, L.L.C.; TXHP Texarkana 2 Opco, L.L.C.; TXHP Paris 1 Opco, L.L.C.; TXHP Terrell Opco, L.L.C.; TXHP Texarkana 1 Opco, L.L.C.; TXHP Weatherford Opco, L.L.C.; TXHP Tyler 2 Opco, L.L.C.; TXHP Wichita Falls Opco, L.L.C.; TXHP Lufkin 1 Opco, L.L.C.; Hotel Fishers Opco, L.L.C.; Hotel Louisville Opco, L.L.C.; Hotel Stow Opco, L.L.C.; Hotel Morehead City Opco, L.L.C.; IM Chico 1 Opco, L.L.C.; VIII-HII-Valley School Road Opco, L.L.C.; VIII-HII-Stetler Avenue Opco, L.L.C.; VIII-HII-7 Hampton Court Opco, L.L.C.; VIII-HII-Raritan Center Pkwy Opco, L.L.C.; VIII-HII-Laura Blvd. Opco, L.L.C.; VIII-HII-Baltimore Avenue Opco, L.L.C.; VIII-HII-Richmond Road Opco, L.L.C.; VIII-HII-Richmond Road 2 Opco, L.L.C.; Midwest Heritage Inn of Racine Opco, L.L.C.; Midwest Heritage Inn of Shawnee Opco, L.L.C.; Midwest Heritage Inn of Cheyenne Opco, L.L.C.; F.I. Management of Mankato Opco, L.L.C.; R.I. Heritage Inn Of Peoria AZ Opco, L.L.C.; H.S. Heritage Inn Of Grand Rapids Opco, L.L.C.; H.S. Heritage Inn of Toledo Opco, L.L.C.; Heritage Inn Number LII. Opco, L.L.C.; and Heritage Inn Number XL. Opco, L.L.C.
   
  With respect to Loan Nos. 8, 22, 26, 32, 33 and 37, Texas Retail Portfolio, Chartwell Court, Greenville Retail Center, Village Square Apartments, Georgetown South Apartments and South Haven Village, respectively, the borrowers own the mortgaged properties as tenants-in-common.
   
(8) For each mortgage loan, the excess of the related Interest Rate% over the related Servicing Fee Rate, the Trustee Fee Rate (including the Certificate Administrator Fee Rate), the Operating Advisor and Asset Representations Reviewer Fee and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee%”).
   
(9) For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate% and (iii) 365/360. For the mortgage loans that are interest-only for a partial term, the Monthly Debt Service ($) was calculated after the expiration of the interest-only period.
   
(10) With respect to all mortgage loans, except for the mortgage loan(s) listed below, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.
   
  With respect to Loan No. 7, West Town Mall, the Monthly Debt Service ($) and Annual Debt Service ($) is calculated based on the sum of the first 12 principal and interest payments after the expiration of the interest-only period based on the assumed principal payment schedule set forth on Annex F to this Preliminary Prospectus. Monthly Debt Service ($) and Annual Debt Service ($) for the subordinate companion loans are calculated based on the interest only payments and a 366 day year, due to the fact that the Mortgage Loan commences amortization during a leap year. The Current Balance ($), Maturity Balance ($), Monthly Debt Service ($), UW NOI DSCR and UW NCF DSCR all reflect this principal payment Schedule and fixed interest rate of 4.37000%.
   
(11) With respect to Loan No. 3, Treeview Industrial Portfolio, the first payment date for the loan is September 1, 2017. On the Closing Date, JPMCB will deposit sufficient funds to pay the interest associated with the interest due for the August 2017 payment for the related loan. Seasoning, Prepayment Provision (Payments), First Payment Date, Remaining Term and IO-Period are inclusive of the additional August 2017 interest-only payment funded by JPMCB on the Closing Date.
   
(12) The “L” component of the prepayment provision represents lockout payments.
  The “Def” component of the prepayment provision represents defeasance payments.
  The “YM” component of the prepayment provision represents yield maintenance payments.
  The “O” component of the prepayment provision represents the free payments including the Maturity Date.
   
  With respect to Loan No. 1, 245 Park Avenue, the lockout period is required to be at least 25 payments beginning with and including the first payment on July 1, 2017. Defeasance of the full $1.2 billion 245 Park Avenue Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the final securitization that includes the last note to be securitized and (ii) July 1, 2020. The assumed lockout period of 25 months is based on the expected JPMCC 2017-JP7 securitization closing date in July 2017. The actual lockout period may be longer.
   
  With respect to Loan No. 2, Gateway Net Lease Portfolio, the lockout period will be at least 25 payments beginning with and including the first payment date of July 5, 2017. Defeasance of the full $523.0 million Gateway Net Lease Portfolio Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the final securitization that includes the last note to be securitized and (ii) May 19, 2020. The assumed lockout period of 25

 

A-1-28

 

 

  months is based on the expected JPMCC 2017-JP7 securitization closing date in July 2017. The actual lockout period may be longer.
   
  With respect to Loan No. 2, Gateway Net Lease Portfolio, after June 5, 2019, the borrowers may obtain the release of an individual mortgaged property upon a partial prepayment of the mortgage loan in accordance with the loan documents provided, among other things, (i) no event of default has occurred and is continuing, (ii) the borrower prepays the whole loan by the applicable adjusted release amount, as defined in the loan documents, for such individual mortgaged property (including the payment of the yield maintenance premium, if applicable) and (iii) after giving effect to the release of such individual mortgaged property, the debt yield, as calculated in the loan documents, for the then remaining mortgaged properties is equal to or greater than (A) the greater of (x) the debt yield for all the mortgaged properties then remaining immediately prior to giving effect to the release or (y) 10.0% and (B) 14.0% (collectively, the “Release Debt Yield”). The borrowers are also permitted to prepay a portion of the whole loan in order to satisfy the Release Debt Yield requirements set forth above, in each case in accordance with the loan documents (including the payment of the yield maintenance premium, if applicable).
   
  With respect to Loan No. 3, Treeview Industrial Portfolio, the borrower is permitted to release one or more individual properties from the lien of the applicable security instrument through a partial defeasance of the Treeview Industrial Portfolio Whole Loan at any time after the expiration of the lockout period if, among other conditions, (i) no event of default has occurred and is continuing, (ii) the borrower defeases a portion of the Treeview Industrial Portfolio Whole Loan in an amount equal to or greater than 115% of the allocated loan amount for such mortgaged property, (iii) after giving effect to the release, the debt service coverage ratio (as calculated in the loan documents) of the remaining mortgaged property(ies) based on the trailing 12-month period equals or is greater than the greater of (a) 1.84x and (b) the debt service coverage ratio for all of the mortgaged properties (including the individual mortgaged properties requested to be released) immediately preceding the release based on the trailing-12 month period, (iv) after giving effect to the release, the loan to value ratio for the mortgaged properties then remaining subject to the liens of the security instruments is at least equal to 64.5%.
   
  With respect to Loan No. 3, Treeview Industrial Portfolio, the lockout period is required to be at least 24 payments beginning with and including the payment date of August 1, 2017, which represents the additional August 2017 interest payment to be deposited by JPMCB. Defeasance of the full $125.0 million Treeview Industrial Portfolio Whole Loan is permitted at any time after the date that is two years after the closing date of the securitization that includes the last note to be securitized (the “REMIC Prohibition Period”). If the REMIC Prohibition Period has not expired by September 1, 2020, the borrower is also permitted prepay the Treeview Industrial Portfolio Whole Loan with the payment of a yield maintenance premium. The assumed lockout period of 24 months for defeasance is based on the expected JPMCC 2017-JP7 securitization closing date in July 2017. The actual lockout period may be longer.
   
  With respect to Loan No. 4, Starwood Capital Group Hotel Portfolio, from and after June 1, 2018, the borrowers may obtain the release of an individual mortgaged property upon a partial prepayment of the mortgage loan in accordance with the loan documents provided, among other things, (i) no monetary event of default has occurred and is continuing, (ii) the prepayment equals or exceeds the release price, as defined in the loan documents, and the borrowers pay any interest and yield maintenance premium, as applicable, and (iii) after giving effect to the release of the individual mortgaged property, the DSCR for all remaining mortgaged properties is equal to or greater than the greater of (A) 2.65x and (B) the DSCR for the remaining mortgaged properties immediately prior to the release of the individual mortgaged property, provided the debt service coverage ratio test may be satisfied with an additional prepayment of principal (with yield maintenance, if applicable).
   
  With respect to Loan No. 5, First Stamford Place, the lockout period is required to be at least 24 payments beginning with and including the first payment date of August 1, 2017. Defeasance of the full $164.0 million First Stamford Place Whole Loan is permitted at any time after the date that is two years after the closing date of the securitization that includes the last note to be securitized (the “REMIC Prohibition Period”). If the REMIC Prohibition Period has not expired by August 1, 2020, the borrower is also permitted prepay the First Stamford Place Whole Loan with the payment of a yield maintenance premium, provided that any portion of the loan that has been securitized, as of such projected prepayment date, for a period of more than two years from the applicable startup date for the REMIC Trust which holds such securitized portion of the loan is contemporaneously defeased. The assumed lockout period of 24 months for defeasance is based on the expected JPMCC 2017-JP7 securitization closing date in July 2017. The actual lockout period may be longer.
   
  With respect to Loan No. 6, 211 Main Street, the borrower is permitted to prepay the 211 Main Street Whole Loan in whole or in part at any time during the term of the loan with the payment of a yield maintenance premium, if such prepayment occurs prior to the open period. The related whole loan documents provide that any prepayment of the 211

 

A-1-29

 

 

  Main Street Whole Loan is required to be applied by the lender first to the reduction of the outstanding principal balance of each of the senior component notes on a pro rata and pari passu basis, until the balance of such notes has been reduced to zero, and then to the reduction of the related subordinate companion loans.
   
  With respect to Loan No. 7, West Town Mall, the lockout period is required to be at least 24 payments beginning with and including the first payment on August 1, 2017. Defeasance of the full $210.0 million West Town Mall Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the final securitization that includes the last note to be securitized  (the “REMIC Prohibition Period”) and (ii) August 1, 2020. If the REMIC Prohibition Period has not expired by August 1, 2020, provided no event of default is continuing, the borrower is also permitted prepay the West Town Mall Whole Loan with the payment of a yield maintenance premium, provided that any portion of the loan that has been securitized, as of such projected prepayment date, for a period of more than two years from the applicable startup date for the REMIC Trust which holds such securitized portion of the loan is contemporaneously defeased. The assumed lockout period of 24 months is based on the expected JPMCC 2017-JP7 securitization closing date in July 2017. The actual lockout period may be longer.
   
  With respect to Loan No. 9, Torre Plaza, the lockout period is required to be at least 25 payments beginning with and including the first payment date of July 1, 2017. Defeasance of the full $45.0 million Torre Plaza Whole Loan is permitted at any time after the date that is two years after the closing date of the securitization that includes the last note to be securitized (the “REMIC Prohibition Period”). If the REMIC Prohibition Period has not expired by July 1, 2021, the borrower is also permitted prepay the Torre Plaza Whole Loan with the payment of a yield maintenance premium. The assumed lockout period of 25 months for defeasance is based on the expected JPMCC 2017-JP7 securitization closing date in July 2017. The actual lockout period may be longer.
   
  With respect to Loan No. 15, Apex Fort Washington, the lockout period will be at least 28 payments beginning with and including the first payment on April 6, 2017. Defeasance of the full $54.5 million Apex Fort Washington Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the final securitization that includes the last note to be securitized and (ii) the April 6, 2021. The assumed lockout period of 28 months is based on the expected JPMCC 2017-JP7 securitization closing date in July 2017. The actual lockout period may be longer.
   
  With respect to Loan No. 17, Carolina Hotel Portfolio, the lockout period will be at least 24 payments beginning with and including the first payment on August 6, 2017. Defeasance of the full $36.5 million Carolina Hotel Portfolio Whole Loan is permitted at any time two years after the closing date of the final securitization that includes the last note to be securitized. The assumed lockout period of 24 months is based on the expected JPMCC 2017-JP7 securitization closing date in July 2017. The actual lockout period may be longer. Following the lockout period, the borrower is permitted to release individual mortgaged properties upon the satisfaction of the following conditions, among others: (i) releases will be only in connection with a third party arms-length sale and all net sales proceeds will be used towards paying down the mortgage loan, (ii) with respect to the first release, an amount equal to the greater of 120% of the allocated loan amount, 100% of net sales proceeds, or an amount such that the debt service coverage ratio will be greater than 1.88x or debt service coverage ratio immediately prior to release and the loan-to-value ratio after release is no greater than the lesser of (a) 62.0% and (b) the loan-to-value ratio immediately prior to release, (iii) with respect to the second release, an amount equal to the greater of 125% of the allocated loan amount, 100% of net sales proceeds, or an amount such that the debt service coverage ratio will be greater than 2.00x or debt service coverage ratio immediately prior to release and loan-to-value ratio after release is no greater than the lesser of (a) 60.0% and (b) the loan-to-value ratio immediately prior to release and (iv) with respect to the third release, an amount equal to the greater of 125% of the allocated loan amount, 100% of net sales proceeds, or an amount such that the debt service coverage ratio will be greater than 2.20x or debt service coverage ratio immediately prior to release and loan-to-value ratio after release is no greater than the lesser of (a) 55.0% and (b) the loan-to-value ratio immediately prior to release.
   
(13) With respect to some mortgage loans, historical financial information may not be available due to when the properties were constructed, renovated and/or acquired.
   
  With respect to Loan No. 2, Gateway Net Lease Portfolio, each of the mortgaged properties are leased to single tenants under triple net leases and/or are recently constructed and there is no Historical NOI ($).
   
  With respect to Loan No. 6, 211 Main Street, the borrower’s Most Recent NOI ($) financial information is as of year-end 2016.
   
  With respect to Loan No. 14, St. Luke’s Office, historical financials prior to 2015 are not available due to the sponsor’s acquisition of the mortgaged property in March 2015.
   
  With respect to Loan No. 15, Apex Fort Washington, the mortgaged property was acquired in January 2015 and historical financial information is not available.

 

A-1-30

 

 

  With respect to Loan No. 17.03, Carolina Hotel Portfolio – Holiday Inn Express & Suites Goldsboro Base Area, 2014 financial information is unavailable as the property was constructed in 2014. 2015 financial information is based on 7 months annualized.
   
  With respect to Loan No. 19, Flowserve Pumps, limited historical financial information is available as the mortgaged property was constructed in 2016.
   
  With respect to Loan No. 23, Alexandria Corporate Park, 2015 financial information is based on the trailing 12 months ending September 30, 2015.
   
  With respect to Loan No. 24, Marcel Commons, limited historical financial information is available as the mortgaged property was constructed in 2016.
   
  With respect to Loan No. 25, Professional Centre at Gardens Mall, limited historical financial information is available as the mortgaged property was foreclosed upon in January 2015. Additionally, the 2015 financial information presented is based on the trailing 12 months ending March 31, 2016.
   
  With respect to Loan No. 34, Siete Square I, the mortgaged property was operated with another property through 2014 and the related borrower did not provide the related mortgage loan seller with historical financial information for 2014 for the related mortgaged property.
   
(14) With respect to all hotel properties, the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these properties are the same.
   
(15) The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan.
   
  With respect to Loan No. 7, West Town Mall, the UW NOI DSCR and UW NCF DSCR is calculated based on the sum of the first 12 principal and interest payments after the expiration of the interest-only period based on the assumed principal payment schedule set forth on Annex F to this Preliminary Prospectus.
   
(16) With respect to Loan No. 7, West Town Mall, approximately 11,165 square feet of the mortgaged property consisting of landscaping and a portion of the ring road is ground leased to the borrower. The term of the ground lease expires on April 30, 2042. The ground lease does not include the customary leasehold mortgagee protections. Please see representation and warranty number 36 in Annex D-1 and the identified exceptions to that representation and warranty in “Annex D-2—Exceptions to Mortgage Loan Representations and Warranties”.
   
(17) Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents.
   
  With respect to Loan No. 2, Gateway Net Lease Portfolio, at origination the borrowers were required to deposit $10,720,000 into the Upfront Other Reserve ($) in connection with the two mortgaged properties under construction, Baxalta (Barry Pointe) and Baxalta (Casselberry). Please see “Description of the Mortgage Pool – Redevelopment, Renovation and Expansion” in the Preliminary Prospectus for further details.
   
  With respect to Loan No. 4, Starwood Capital Group Hotel Portfolio, at origination the borrowers were required to deposit into the Upfront Other Reserve ($) (i) $6,385,000 for future capital work or FF&E expenditures associated with the Larkspur Landing properties and (ii) $5,883,991 for existing capital improvement and property improvement plan work for 12 individual mortgaged properties, as described in the loan documents.
   
  With respect to Loan No. 5, First Stamford Place, at origination the borrower was required to deposit into the Upfront Other Reserve ($) (i) $5,248,949 for outstanding tenant improvements associated with four tenants and (ii) $4,138,229 for free rent associated with tenants.
   
  With respect to Loan No. 6, 211 Main Street, the nonrecourse carve-out guarantor delivered a guaranty for certain outstanding tenant improvements and leasing commissions obligations related to the sole tenant, Charles Schwab, in lieu of a cash reserve. The guaranty is capped at $12,191,209, which is required to be decreased on a dollar-for-dollar basis by any amounts on deposit in the excess cash flow reserve account as of the date of determination (provided that during the continuance of an event of default, the date of determination is required to be the date that is immediately prior to the event of default).

 

A-1-31

 

 

  With respect to Loan No. 7, West Town Mall, in lieu of making a cash deposit of $15,750,000 (the “Existing Renovation Amount”) into the Upfront Other Reserve ($) in connection with certain proposed renovations to the property, the borrower has the right to provide a guaranty (the “Renovation Guaranty”), which is required to guaranty payment of the Existing Renovation Amount. Provided that no event of default under the mortgage loan documents is continuing, upon delivery of an officer’s certificate to the lender stating that one or more of the individual existing renovations has been completed in accordance with applicable legal requirements and all costs and expenses for such individual existing renovation has been paid by the borrower (each, a “Completed Renovation Item”), the Existing Renovation Amount guaranteed by the guarantor under the Renovation Guaranty is required to be reduced by the applicable amount set forth in the mortgage loan documents for such completed portion of the Existing Renovation Amount (the “Released Renovation Amount”). In addition, provided that no event of default under the mortgage loan documents is continuing, upon delivery of an officer’s certificate to the lender stating that (i) the Existing Renovation Amount has been reduced to zero or (ii) all of such existing renovations have been completed in accordance with applicable legal requirements and all costs and expenses for such existing renovations have been paid by the borrower, the lender is required to release the Renovation Guaranty. The Renovation Guaranty was delivered at loan origination.
   
  With respect to Loan No. 9, Torre Plaza, at origination the borrower was required to deposit into the Upfront Other Reserve ($) the following amounts associated with the sole tenant, Amazon (i) $1,107,250 for outstanding tenant improvements and (ii) $1,705,165 for free rent. In the event the borrower notifies the lender that Amazon has elected to apply a portion of the tenant improvement allowance under its lease as a credit against the rent payable by the tenant under its lease and updated free rent schedule, the lender is required to transfer amounts on deposit for outstanding tenant improvements to the free rent reserve.
   
  With respect to Loan No. 10, Crystal Corporate Center, the borrower was required at origination to deposit into the Upfront Other Reserve ($) (i) approximately $160,979 for outstanding tenant improvements and leasing commissions associated with three tenants, (ii) approximately $57,742 for free/abated rent associated with two tenants and (iii) $300,000 for certain repairs to the cooling tower, water chiller and elevators.
   
  With respect to Loan No. 11, Marriott Park City, the borrower was required to deposit a $500,000 seasonality reserve which was posted in the form of a letter of credit (“LOC”). The borrower will not be permitted to request any draws from the LOC and the borrower will self-fund any operating shortfalls. Notwithstanding the foregoing, the seasonality reserve will be terminated and the LOC released to the borrower, should the borrower deliver evidence in form and substance satisfactory to the lender that the property has generated monthly cash flows sufficient such that the DSCR for every month for two consecutive calendar years, as calculated by the lender, is equal to or greater than 1.00x. Furthermore, the LOC can be reduced based on the average of two consecutive calendar year financials evidencing such improvement. For example, if the shortfall at the end of the first calendar year is $300,000 and the shortfall at the end of the second calendar year is $200,000, the LOC may be reduced to $250,000.
   
  With respect to Loan No. 14, St. Luke’s Office, the borrower was required at origination to deposit $136,780 for rent abatement reserves in regards to the Largest Tenant, St. Luke’s University Health Network.
   
  With respect to Loan No. 20, Columbus Office Portfolio I, the borrower was required at origination to deposit $247,905 of free rent reserve for Delta Dental Plan of Ohio, Inc., Navidea Biopharmaceuticals Inc., Signature, Inc. and Skylight Financial Group, LLC and $105,922 of prepaid rent serve for various tenants. Additionally, the borrower reserved $182,568 which represents 100% of tenant improvements and leasing commissions owed to current tenants.
   
  With respect to Loan No. 23, Alexandria Corporate Park, the borrower was required at origination to deposit $375,000 of gap rent reserve and $338,548 of tenant improvements allowance in regards to Astor Enterprises, Inc. Additionally, $249,360 was reserved at origination in connection to outstanding leasing commissions for CACI, Inc. and Astor Enterprises, Inc.
   
  With respect to Loan No. 28, Main Street Court, at origination the borrower was required to deposit into the (i) Upfront Other Reserve ($) $486,042 for payment of all amounts owed by the Principal / Carveout Guarantor pursuant to a settlement agreement related to pending litigation with a former partner, and (ii) Upfront Envir. Reserve ($) $138,000 for vapor intrusion compliance work due to existing environmental conditions at the mortgaged property.
   
  With respect to Loan No. 31, 478 Third Avenue, the borrower was required to deposit $200,000 at origination of the loan for a performance reserve.  Provided no event of default (as defined in the mortgage loan documents) exists, during the first five years of the term of the mortgage loan, if (i) the mortgaged property achieves a minimum net cash flow debt yield of 7.5% and a minimum debt service coverage ratio of 1.60x (based on the interest-only payments), based on the trailing three months income annualized or (ii) the property achieves a minimum net cash flow debt yield of 7.5% and a minimum

 

A-1-32

 

 

  debt service coverage ratio of 1.60x (based on interest-only payments), based on the trailing 12 months income, the borrower will obtain a release of funds from the performance reserve in an amount that would result in (a) a minimum 7.5% net cash flow debt yield and a 1.60x debt service coverage ratio (based on interest-only payments), based on the trailing three months income annualized or (b) a 7.5% net cash flow debt yield and a 1.60x debt service coverage ratio (based on interest-only payments), based on the trailing 12 months income. In either scenario, expenses for the performance reserve will be the greater of the trailing 12 months expenses or $139,063, the underwritten operating expenses at origination of the mortgage loan. Such test will be upon the borrower’s request and will occur no more than two times per calendar year.  Additionally, the borrower was required to deposit $118,620 at origination of the mortgage loan for a rent reserve. The rent reserve will be released to the borrower in monthly amounts of $3,295 during the first two years of the term of the mortgage loan. All funds in the rent reserve will be released upon evidence satisfying the following: (i) the related rent stabilized unit has been leased to a new tenant making on time rental payments for three consecutive months or (ii) the existing tenant occupying the related rent stabilized unit as of the mortgage loan origination date makes on time payments for six months.
   
(18) Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being trigger in the respective mortgage loan documents.
   
  With respect to Loan No. 1, 245 Park Avenue, the deposits into the Monthly TI/LC Reserve ($) are required to commence on May 1, 2025 in the amount of $446,775. In addition, the loan documents require that the borrower deposit all sums payable to the borrower with respect to any modification or action taken under any lease, any settlement of claims related to a lease, any lease termination or contraction penalties or lease buy-out or surrender payment, holdover rents and occupancy and use fees from any current or former tenants. The borrower is permitted to deliver a letter of credit in accordance with the loan documents in lieu of any cash reserve.
   
  With respect to Loan No. 2, Gateway Net Lease Portfolio, the Monthly RE Tax Reserve ($) is waived to the extent: (i) no event of default has occurred, (ii) the debt yield (as calculated in the loan documents) based on the trailing three months is more than 8.50% on any date of determination for the one calendar quarter immediately preceding the date of such determination and (iii) no bankruptcy action of an individual borrower or affiliated manager has occurred (collectively a “Cash Sweep Period”). If any of the preceding has occurred and is continuing, on a monthly basis, the borrowers are required to deposit 1/12 of the estimated annual real estate taxes into the Monthly RE Tax Reserve ($). The requirement for the borrowers to make monthly deposits to the Monthly Replacement Reserve ($) is waived so long as (i) no Cash Sweep Period is continuing or (ii) no event of default is continuing and the borrowers provide satisfactory evidence that an amount equal to the monthly deposit required under the loan documents (or a portion of such amount) is being paid directly by one or more tenants (to the extent such tenants are not in default under their respective leases beyond applicable cure periods). If a Cash Sweep Period has occurred and is continuing, on a monthly basis, the borrowers are required to deposit approximately (i) $110,353 for replacements and (ii) 1/12 of rents (including both base rent and additional rents) due under each ground lease into the Monthly Other Reserve ($). The requirement for the borrowers to make monthly deposits into the Monthly TI/LC Reserve ($) is waived so long as (i) no Cash Sweep Period is continuing or (ii) no event of default is continuing and the borrowers provide satisfactory evidence that an amount equal to the monthly deposit required under the loan documents (or a portion of such amount) is being paid directly by one or more tenants (to the extent such tenants are not in default under their respective leases beyond applicable cure periods). If a Cash Sweep Period has occurred and is continuing, on a monthly basis, the borrowers are required to deposit in to the Monthly TI/LC Reserve ($) approximately $331,059, which is subject to a cap of approximately $7,945,415. The requirement for the borrowers to make monthly ground lease deposits to the Monthly Other Reserve ($) are waived so long as (i) no event of default exists and (ii) the borrowers provide evidence that ground rent has been paid by one or more tenants and the such tenants are not in default in accordance with their respective leases.
   
  With respect to Loan No. 3, Treeview Industrial Portfolio, upon a release of an individual property pursuant to the loan documents, the Monthly Capex Reserve ($) and Monthly TI/LC Reserve ($) are required to be reduced by an amount equal to 1/12 of the product of the square footage for the applicable individual property multiplied by (i) with respect to the Monthly Capex Reserve ($), $0.29 and (ii) with respect to the Monthly TI/LC Reserve ($), $0.25.
   
  With respect to Loan No. 4, Starwood Capital Group Hotel Portfolio, the Monthly RE Tax Reserve ($) and Monthly Ins. Reserve ($) and the required monthly deposits of the ground rent into the Monthly Other Reserve ($), are waived so long as: (i) no event of default has occurred, (ii) the manager is not the subject of a bankruptcy action, (iii) the franchise agreement or the Larkspur Landing license agreement has not terminated, canceled, or expired in violation of the loan Documents, (iv) the DSCR is not less than 1.75x as of the last day of any calendar quarter and (v) no involuntary bankruptcy event has occurred. If any of the preceding has occurred and is continuing (collectively a “Trigger Period”), on

 

A-1-33

 

 

  a monthly basis, the borrowers are required to deposit reserves of 1/12 of the estimated real estate taxes and insurance premiums payable into the Monthly RE Tax Reserve ($) and Monthly Ins. Reserve ($), respectively.  Upon the occurrence and during the continuance of a Trigger Period, on a monthly basis, the borrowers are required to deposit reserves of (i) 1/12 of the estimated annual taxes into the Monthly RE Tax Reserve ($), (ii) provided an acceptable blanket policy is no longer in place, 1/12 of the annual insurance premiums into the Monthly Ins. Reserve ($) and (iii) 1/12 of the estimated ground rent due under the ground lease into the Monthly Other Reserve ($).  In addition, the borrowers are required each month to deposit an amount equal to the greater of (i) 4% of the gross income from operations for the calendar month which is two months prior to the applicable payment date and (ii) the amount of the deposit, if any, then required by franchisor on account of FF&E under the franchise agreement for the applicable individual mortgaged property into the Monthly Other Reserve ($). In the event that at any time during the term of the loan any franchisor requires new capital work, as defined in the loan documents, and borrowers do not elect to provide a capital work guaranty, borrowers are required to deposit within five business days of such election an amount reasonably determined by the lender and equal to (x) 100% of the total costs of such new capital work for FF&E into the Monthly Other Reserve ($) or (y) provide a letter of credit in an amount equal to 100% of the estimated cost of such new capital work less any amounts then on deposit in the Monthly Other Reserve ($) for FF&E, which does not include any amount on deposit relating to capital work at the Larkspur Landing properties.
   
  With respect to Loan No. 6, 211 Main Street, the Monthly RE Tax Reserve ($), Monthly Ins. Reserve ($), Monthly Capex Reserve ($) and Monthly TI/LC Reserve ($) are waived to the extent (i) no event of default has occurred and (ii) the debt yield (as calculated in the loan documents) equals or exceeds (A) 4.5% for any date of determination prior to June 30, 2018, or (B) 7.0% for any date of determination on or after July 1, 2018. In addition, to the extent the borrower provides invoices or other evidence of payment that property taxes have been paid by Charles Schwab under its lease, the monthly deposit into the Monthly RE Tax Reserve ($) is required to be reduced on a dollar-for-dollar basis by such amounts paid.
   
  With respect to Loan No. 7, West Town Mall, the Monthly RE Tax Reserve ($) is waived to the extent (a) the occurrence and continuing of an event of default, (b) the date the debt service coverage ratio, based on the trailing four calendar quarters, falls below 1.50x for two consecutive calendar quarters (a “DSCR Trigger Event”), (c) the date when less than 70.0% of the gross leasable square footage of in-line space is subject to a lease or other occupancy agreement with the loan sponsor (“Occupancy Trigger Event”), (the period during which any of (a) through (c) occurs, along with any bankruptcy action of the borrower or any affiliated property manager in accordance with the loan documents or if any two or more of Belk Women’s Store, Belk Men Home & Kids, Dillard’s, Sears, JCPenney and Regal Cinema, close, cease to operate, go dark, vacate or abandon the space operated under their respective leases or reciprocal easement agreements, is a “Lockbox Event Period”) or (d) the borrower’s failure to (i) pay all taxes prior to the assessment of any late payment penalty and the date that such taxes become delinquent or (ii) provide the lender with satisfactory evidence of the tax payment. In addition, the Monthly Capex Reserve ($) is waived provided that there is no event of default, DSCR Trigger Event or Occupancy Trigger Event continuing. Following the occurrence and during the continuance of any of the foregoing, the borrower is required to deposit $12,876 into the Monthly Capex Reserve ($) for replacement reserves.
   
  With respect to Loan No. 8, Texas Retail Portfolio, on a monthly basis during the first year of the mortgage loan term, the borrowers are required to escrow the difference between interest only monthly debt service payments and an amount equal to what would be the principal portion of the monthly debt service payments if such payments were based on a 30-year amortization schedule for future tenant improvements and leasing commissions, which currently equates to approximately $28,059. Commencing on the payment date in August 2018, an ongoing TI/LC reserve deposit will be required in the amount of $10,417 per month (approximately $0.52 per square foot annually) so long as the guarantor financial conditions are not met (as defined in the loan documents). TI/LC reserve deposits will be suspended at any time that the balance in the TI/LC reserve is at least $1.5 million (the “TI/LC Reserve Cap ($)”). The TI/LC Reserve Cap ($) will be lowered to $1.0 million if the nonrecourse carve-out guarantor can provide personal financial statements showing a net worth of at least $20.0 million and liquidity of at least $1.5 million for four consecutive quarters. Upon the nonrecourse carve-out guarantor meeting the net worth and liquidity requirement and the TI/LC reserve having a balance of at least $1.0 million, then the ongoing TI/LC reserve deposits are required to be reduced to $4,167 per month (approximately $0.21 per square foot annually).
   
  With respect to Loan No. 9, Torre Plaza, the Monthly RE Tax Reserve ($) is waived to the extent (i) no event of default has occurred and continuing, (ii) the Amazon lease is in full effect and Amazon is required, pursuant to its lease, to pay all taxes and lender receives satisfactory written notice satisfactory to lender that the borrower or Amazon has paid, when due, all taxes and (iii) the property consists entirely of one or more separate tax parcels (or Amazon also pays directly any taxes or other charges applicable to the entire tax parcel or parcels of which the property is a part. If any of the conditions are not fulfilled then the borrower is required to deposit 1/12 of the annual taxes lender estimates payable into the Monthly RE Tax Reserve ($). In addition, the Monthly Ins. Reserve ($) is waived so long as (i) no event of default has

 

A-1-34

 

 

  occurred and continuing, (ii) (x) the borrower maintains insurance under a blanket policy reasonably acceptable to the lender or (y)(1) Amazon is required by the terms of its lease to maintain insurance policies that satisfy each of the insurance coverage requirements in the loan documents and does in fact maintain such policies, (2) borrower provides evidence that lender has been listed as a named insured and additional insured as required by the loan documents and (3) the Amazon lease is in full force and effect, and the lender has received satisfactory evidence that the borrower or Amazon has paid, when due, all insurance premiums.
   
  With respect to Loan No. 10, Crystal Corporate Center, in the event the Principal / Carveout Guarantor sells its interest in the owner of certain real property located at 404 Washington Avenue, Miami Beach, Florida, or if such owner sells such property, the guarantor is required to deliver $2,000,000 into an account at a bank reasonably acceptable to the lender. Such funds are required to be pledged as additional collateral for the loan. In addition, the borrower is also required to deposit any termination fee or other consideration payable in connection with any exercise of any early termination option or in connection with any other termination, amendment or modification of a lease, reduction of rent, shortening of the term or surrender of space.
   
  With respect to Loan No. 12, Porter’s Vale Shopping Center, the borrower is required to make monthly deposits for future tenant improvements and leasing commissions equal to $27,083 up to and including the payment date in July 2019, subject to a cap of $650,000. Beginning on the payment date in August 2019, the borrower is required to make monthly deposits for future tenant improvements and leasing commissions equal to $11,544, subject to a cap of $650,000.
   
  With respect to Loan No. 13, Springhill Suites Newark Airport, Monthly Other Reserve ($) with regards to the FF&E reserve, the borrower is required to deposit 2% of gross revenues into the FF&E reserve during the first 24 months of the mortgage loan term and then 4% of gross revenues commencing in the 25th month of the mortgage loan term. Monthly Other Reserve ($) with regards to the seasonality reserve, the borrower is required to deposit $66,000 in August of 2017 and $40,000 in September, October and December of 2017 into a seasonality reserve. Additionally, commencing in 2018, the borrower is required to deposit $81,000 each month in June and July of every year for the remaining loan term. Monthly Other Reserve ($) with regards to the PIP reserve, the borrower is required to deposit $11,667 monthly during the first 12 months of the mortgage loan term and 2% of gross revenues during the first 24 months of the mortgage loan term. On the date that any new PIP is imposed by the franchisor, the borrower will be required to deposit an amount equal to 125% of the sum required less the remaining balance of any FF&E reserve.
   
  With respect to Loan No. 14, St. Luke’s Office, the deposits for the Monthly TI/LC Reserve ($) increases annually through year 6 on the following schedule: (i) approximately $0.50 PSF ($285,000 per annum) in year 1, (ii) approximately $0.60 PSF ($342,000 per annum) in year 2, (iii) approximately $0.70 PSF ($399,000 per annum) in year 3, (iv) approximately $0.80 PSF ($456,000 per annum) in year 4, (v) approximately $0.91 PSF ($513,000 per annum) in year 5, (vi) approximately $1.01 PSF ($570,000 per annum) in year 6 and thereafter.
   
  With respect to Loan No. 17, Carolina Hotel Portfolio, Monthly Other Reserve ($) with regards to the seasonality reserve, the borrower is required to deposit $33,333 in a seasonality reserve in the months of August and September of 2017. Beginning in 2018, the borrower will be required to deposit $33,333 per month in each May, June and July. Monthly Other Reserve ($) with regards to the PIP reserve, the borrower is required to deposit all excess cash flow into the PIP Reserve upon occurrence of a franchise sweep event, as outlined in the loan documents. Upon the occurrence of a franchise sweep event, the borrower will be required to escrow an amount equal to 125% of the sum required for any new PIP.
   
  With respect to Loan No. 27, The Shoppes at Fort Wayne, the borrower is required to make monthly deposits for future tenant improvements and leasing commissions equal to $17,358 up to and including the payment date in July 2018, subject to a cap of $375,000. Beginning on the payment date in August 2018, the borrower is required to make monthly deposits for future tenant improvements and leasing commissions equal to $6,721, subject to a cap of $375,000.
   
  With respect to Loan No. 28, Main Street Court, each month the borrower is required to deposit into the Monthly TI/LC Reserve ($) (i) $1,958 and (ii) any termination fee or other consideration payable to borrower in connection with any termination, amendment or modification of any lease, reduction of rents, shortening of the term or surrender of space.
   
  With respect to Loan No. 29, Edison Park Center, the borrower is required to make monthly deposits for future tenant improvements and leasing commissions equal to $13,933 up to and including the payment date in June 2018, subject to a cap of $250,000. Beginning on the payment date in July 2018, the borrower is required to make monthly deposits for future tenant improvements and leasing commissions equal to $5,600, subject to a cap of $250,000. In the event that the 2nd Largest Tenant, Big Lots, or any tenant occupying the space at the property currently occupied by Big Lots, has not extended its lease for at least three years no later than six months prior to its lease expiration date, ongoing reserves for future tenant improvements and leasing commissions will increase to $11,286. Provided, however, in the event that Big

 

A-1-35

 

 

  Lots (or its replacement tenant) then (a) extends its lease for a term for not less than five years and otherwise on the then-current terms of the related tenant’s lease or such other terms acceptable to the lender, and (b) provides a satisfactory estoppel certificate to the lender, and provided that no trigger event (as defined in the mortgage loan documents) then exists, the lender will (x) disburse all funds on deposit in the TI/LC Reserve ($) in excess of $250,000 to the borrower and (y) after such disbursement, the ongoing reserve for future tenant improvements and leasing commissions will be reduced to $5,600.
   
  With respect to Loan No. 34, Siete Square I, the borrower is required to deposit monthly into a major tenant rollover reserve, up to and including the payment date in June 2019, an amount equal to the difference between the actual monthly interest only payment and an assumed monthly debt service payment (based on 360-month amortization). Funds on deposit in the related major tenant rollover reserve will be available to the borrower to pay tenant improvements and leasing commissions related to an extension of the lease with the Largest Tenant, GSA, or re-leasing such premises with a replacement tenant.
   
  With respect to Loan No. 35, Coral Springs Business Warehouse Center, at origination, the borrower deposited $100,000, in the form of a letter of credit, into a reserve for future tenant improvements and leasing commissions. If funds on reserve fall below $100,000, the borrower will be required to make monthly deposits for future tenant improvements and leasing commissions equal to $1,789, subject to a cap of $100,000.
   
  With respect to Loan No. 36, Courtyard San Antonio Lackland, Monthly Other Reserve ($) with regards to the seasonality reserve, the borrower is required to deposit all excess cash flow into the seasonality reserve at any time the balance of such reserve account is less than $50,000 until such time the balance equals $85,000. Monthly Other Reserve ($) with regards to the PIP reserve, the borrower is required to deposit an amount equal to 120% of the estimated cost of the new PIP during a cash sweep period, as outlined in the loan documents.
   
(19) Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.
   
  With respect to Loan No. 3, Treeview Industrial Portfolio, (i) the Monthly Capex Reserve ($) is subject to a cap of 36 times the then-current Monthly Capex Reserve ($) for all individual properties, and (ii) the Monthly TI/LC Reserve ($) at any given time (exclusive of lease termination fees) is subject to a cap of the sum of (x) 36 times the then-current Monthly TI/LC Reserve ($) and (y) if a cash sweep period then exists, the amount of excess cash flow deposited in the Monthly TI/LC Reserve ($) during such cash sweep period pursuant to the cash management agreement.
   
  With respect to Loan No. 16, Depot Marketplace, the borrowers are required to make monthly deposits for future tenant improvements and leasing commissions equal to $5,358 subject to a cap of $192,000, so long as the occupancy at the property is equal to or greater than 85.0%.
   
(20) With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any mortgaged property.
   
  With respect to Loan No. 8.01, Texas Retail Portfolio – Crossroads Center, the 5th Largest Tenant, Rue21, declared Chapter 11 bankruptcy in May 2017 and is expected to close approximately 400 of its 1,200 locations.
   
  With respect to Loan No. 12, Porter’s Vale Shopping Center, the 2nd Largest Tenant, Gordman’s, declared Chapter 11 bankruptcy in March 2017 and announced that it would liquidate all of its store locations.  In April 2017, Stage Stores, a Houston-based retailer that operates 796 specialty department stores in 38 states, acquired 50 Gordman’s store leases, a distribution center and all of Gordman’s related store assets, which included the Gordman’s in the mortgaged property.
   
(21) In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates.
   
  With respect to Loan No. 1, 245 Park Avenue, the leased area for the 2nd Largest Tenant, JPMCB, includes 17,813 contractual square feet of retail space.
   
  With respect to Loan No. 28, Main Street Court, the mortgage loan is secured by 43,464 square feet (48 multi-family units) of student housing and 9,024 square feet of retail space.

 

A-1-36

 

 

(22) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.
   
  With respect to Loan No. 1, 245 Park Avenue, the Largest Tenant, Société Générale, subleases 36,425 contractual square feet to Brunswick Group and 36,425 contractual square feet to MIO Partners. The 2nd Largest Tenant, JPMCB, subleases 562,347 contractual square feet to Société Générale through October 31, 2022. In addition, JPMCB also subleases 90,556 contractual square feet to Houlihan Lokey Inc., 49,133 contractual square feet to The Nemec Agency, 34,058 contractual square feet to Pierpont Capital Holdings LLC and 15,939 contractual square feet to JLL. The square footage for JPMCB does not include the space subleased to Société Générale, and the terms shown for Société Générale are based on JPMCB’s prime lease. The 3rd Largest Tenant, Major League Baseball (“MLB”), subleases 37,385 contractual square feet to the National Bank of Australia, 24,840 contractual square feet to Houlihan Lokey Inc. and 10,525 contractual square feet to Anthos USA Inc. MLB has announced that it plans to vacate its space at the end of its lease term in October 2022 and that it has executed a lease at another location and intends to move in to such location in 2019. If MLB does not renew its lease 12 months before its lease expiration date or if MLB vacates or abandons all or substantially all of its premises, a cash sweep event will occur.
   
  With respect to Loan No. 1, 245 Park Avenue, the Largest Tenant, Société Générale, has the right to terminate either the highest full floor leased to the tenant or the highest two full floors (if such floors are contiguous) under either the related sublease described above or under its direct lease with the borrower, with notice by May 1, 2021.
   
  With respect to Loan No. 2, Gateway Net Lease Portfolio, the Largest Tenant, Carrier, has the right to terminate its lease on October 1, 2019 or October 1, 2021, with six months’ notice. In addition, the 5th Largest Tenant, FCA LLC, has the right to terminate its lease if the related service agreement for the property is terminated and not assumed by a transferee permitted under the related lease, with the payment of a termination fee.
   
  With respect to Loan No. 5, First Stamford Place, Largest Tenant, Legg Mason & Co., LLC, has the right to contract its space by not less than 20,000 square feet and up to 30,000 square feet by February 28, 2019 with 19 months’ notice and payment of a termination fee equal to unamortized leasing costs plus brokerage fee to re-lease the space. The 3rd Largest Tenant, Partner Reinsurance Company of The U.S., has the right terminate its lease on January 31, 2027, with 12 months’ notice and payment of a termination fee equal to approximately $2.3 million.
   
  With respect to Loan No. 8.03, Texas Retail Portfolio – Live Oak Shopping Center, the 2nd Largest Tenant, United States of America, has the right to terminate its lease in whole or in part any time after October 31, 2018 with 60 days’ notice.
   
  With respect to Loan No. 9, Torre Plaza, the Largest Tenant, Amazon, has the right to terminate its lease if the tenant receives rent abatements for more than 180 days because more than 75 parking spaces available to the tenant in the adjacent parking facility and under a parking easement located on a nearby property become unavailable for the tenant’s use, resulting in a material portion of the premises becoming unusable or not reasonably accessible.
   
  With respect to Loan No. 10, Crystal Corporate Center, the 2nd Largest Tenant, Aero Equity, has the right to terminate its lease as of June 30, 2019, with 180 days’ notice and the payment of a termination fee. In addition, the 4th Largest Tenant, Veritas Finance, has a one-time option to terminate its lease, effective as of April 30, 2018, with six months’ written notice  and the payment of a termination fee in the amount of $88,679.39.
   
  With respect to Loan No. 14, St. Luke’s Office, the Largest Tenant, St. Luke’s University Health Network, has the right of first offer and right of first refusal to purchase any portion of the property if the landlord desires to sell any portion of the net rentable area. The 2nd Largest Tenant, Intel, has a termination option that applies to the 3,109 square feet data center space from and after the expiration of the second lease year provided that Intel is not in default in the performance of any of its obligations under the lease and a written notice not more than 270 days and not less than 180 days prior to the effective date of the termination along with a termination fee of $50,000.
   
  With respect to Loan No. 15, Apex Fort Washington, the 4th Largest Tenant, AstraZeneca Pharmaceuticals, has the right to terminate its lease effective August 2021 with nine-months’ notice (November 2020) and a payment of a termination fee of $734,526. AstraZeneca Pharmaceuticals has ceased to operate at the mortgaged property, and has executed a sublease on its space to Softerware, Inc. that runs through August 2024.
   
  With respect to Loan No. 16, Depot Marketplace, the 3rd Largest Tenant, Walgreens has the right to terminate its lease effective February 26, 2022, February 26, 2027, February 26, 2032 or February 26, 2037 with 12 months’ notice.

 

A-1-37

 

 

  With respect to Loan No. 20, Columbus Office Portfolio I – 5515 Parkcenter, the Largest Tenant, Cardinal Health, Inc., occupies 56,314 square feet with lease expiration on December 31, 2019 and 43,032 square feet with lease expiration on October 31, 2019.
   
  With respect to Loan No. 23, Alexandria Corporate Park, the 3rd Largest Tenant, CACI, Inc., has the right to terminate its lease any time after May 31, 2018, provided that it provides six months’ notice and payment of a termination fee.
   
  With respect to Loan No. 25, Professional Centre at Gardens Mall, the 4th Largest Tenant, The Spine Center & North Palm MRI, if Charles S. Theofilos dies or if he becomes permanently physically or mentally disabled, and such tenant is unable to continue to operate its business in the leased premises for a continuous period of no less than 30 days, the tenant may terminate the lease within 120 days of such event.
   
  With respect to Loan No. 26.02, Greenville Retail Center – Greenville Marketplace, the Largest Tenant, True Value, has the right to terminate 10,683 square feet of its leased space at any time, by providing at least 90 days’ prior notice and the payment of a termination fee.
   
  With respect to Loan No. 28, Main Street Court, the 4th Largest Tenant, US Male, has the right to terminate its lease any time after December 31, 2019, with 90 days’ notice and the payment of a termination fee.
   
  With respect to Loan No. 34, Siete Square I, the Largest Tenant, GSA, has the right to terminate its lease any time after May 2020 with 90 days’ notice. The 4th Largest Tenant, Marc Community Resources, has the right to terminate its lease any time after June 2019 in the event that its funding is cancelled.
   
(23) In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes.
   
  With respect to Loan No. 2, Gateway Net Lease Portfolio, there is no Principal / Carveout Guarantor for the mortgage loan, and the borrowers are the sole parties liable for breaches or violations of the nonrecourse carve-out provisions in the loan documents and the environmental indemnity. In addition, upon a distribution of the $10,720,000 held escrow in connection with the two mortgaged properties under construction, Baxalta (Barry Pointe) and Baxalta (Casselberry), both ETCL Barry Pointe Plasma, LLC and ETCL Casselberry Plasma, LLC, each a Delaware limited liability company are required to deliver a joinder agreement, which will provide that such entity is added to, and bound by the loan documents as a borrower.
   
  With respect to Loan No. 4, Starwood Capital Group Hotel Portfolio, the liability of the Principal / Carveout Guarantor with respect to breaches or violations of the full recourse carve-out provisions in the loan documents related to bankruptcy or insolvency actions are capped at 20% of the Starwood Capital Group Hotel Portfolio Whole Loan at the time of the occurrence of such action plus reasonable third party costs and expenses actually incurred by the lender in connection with the enforcement of any rights under the guaranty or the loan documents.
   
  With respect to Loan No. 6, 211 Main Street, the aggregate liability of the Principal / Carveout Guarantor with respect to all full recourse carveouts in the loan documents may not exceed an amount equal to 15.0% of the principal balance of the 211 Main Street Whole Loan outstanding at the time of the occurrence of such event, plus any and all reasonable third-party collection costs actually incurred by the lender (including reasonable attorneys’ fees and costs reasonably incurred). In addition, the Principal / Carveout Guarantor is not a party to the environmental indemnity, and the borrower is the sole party liable for any breaches or violations of the indemnity. The borrower was required to obtain an environmental insurance policy in accordance with the loan documents at origination.
   
  With respect to Loan No. 7, West Town Mall, the liability of the Principal / Carveout Guarantor with respect to breaches or violations of the recourse carve-out provisions in the loan documents is capped at $42,000,000 plus reasonable out-of-pocket costs and expenses incurred by the lender in connection with the enforcement or preservation of any rights under the guaranty.
   
  With respect to Loan No. 30, Towneplace Suites Aiken, the mortgage loan is full recourse to the borrower and guarantor in an amount equal to $500,000 until such time as the certain conditions are satisfied, including among others that (i) the debt yield is equal to or greater than 11%, and (ii) the debt service coverage ratio is equal to or greater than 1.50x, provided that any such determination will be made in accordance with the mortgage loan documents no earlier than the date that is 24 months following the loan origination date.
   
  With respect to Loan No. 35, Coral Springs Business Warehouse Center, the mortgage loan is full recourse to the borrower and guarantor until the lender determines that the net cash flow (based on the trailing 12 months) at the mortgaged property is at least equal to $650,000, provided that any such determination will be made in accordance with the mortgage loan documents no earlier than the date that is 18 months following the loan origination date.

 

A-1-38

 

 

(24) The classification of the lockbox types is described in the preliminary prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.
   
  With respect to Loan No. 4, Starwood Capital Group Hotel Portfolio, the borrower may prepay a portion of the Starwood Capital Group Hotel Portfolio Whole Loan in an amount necessary to cure a cash sweep event caused by the debt service coverage ratio based on the calendar quarter immediately preceding the date of such determination being less than 1.75x.
   
  With respect to Loan No. 5, First Stamford Place, the borrower may prepay a portion of the First Stamford Place Whole Loan in the form of cash or the delivery of letter(s) of credit in an amount necessary to cure a cash sweep event caused by the debt service coverage ratio based on the trailing three month periods immediately preceding the date of such determination being less than 1.35x for two consecutive quarters.
   
  With respect to Loan No. 6, 211 Main Street, the borrower may prepay a portion of the 211 Main Street Whole Loan in an amount necessary to achieve the required debt yield for purposes of curing a cash sweep period caused by a low debt yield.
   
(25) With respect to Loan No. 17, Carolina Hotel Portfolio, the related Whole Loan will initially be serviced by the master servicer and the special servicer pursuant to the pooling and servicing agreement for this transaction. From and after the date on which the related lead servicing companion loan is securitized, it is anticipated that the related Whole Loans will be serviced under and by the master servicer and special servicer designated in the related pooling and servicing agreement entered into in connection with such securitization.
   
(26) Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Mezzanine Indebtedness,” “—Future Mezzanine Debt” and “—Preferred Equity” and “Certain Legal Aspects of the Mortgage Loans” in the preliminary prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.
   
  With respect to Loan No. 7, West Town Mall, the loan documents permit the borrower to enter into a property assessed clean energy (PACE) loan for an amount not to exceed $5,000,000, subject to the lender’s approval (not to be unreasonably withheld, conditioned or delayed) and rating agency confirmation.
   
  With respect to Loan No. 8, Texas Retail Portfolio, Realty Mogul 83, LLC, a Delaware limited liability company, made a $3,325,000 preferred equity investment in the borrowers in connection with the origination of the mortgage loan. The preferred equity holder holds less than a 1% indirect interest in the borrowers as of the origination of the mortgage loan. The term of the preferred equity investment is coterminous with the mortgage loan. The mortgage loan together with the preferred equity investment is underwritten to an aggregate debt service coverage ratio equal to 1.17x, an aggregate debt yield equal to 9.4% and a combined loan-to-value equal to 76.7%, based on a preferred equity preferred annual rate of return equal to 14.0% absent a changeover event.  If the preferred equity holder does not receive its monthly preferred return, it has the right to designate a replacement general partner and terminate any agreements with affiliates of the general partner, provided, however, the mortgage loan documents do not permit a transfer of control from the borrower sponsor to the preferred equity holder at any time, notwithstanding the terms of the applicable limited partnership agreements of the sole members, and the lender’s consent to this change in control is required under the mortgage loan documents.  
   
  With respect to Loan No. 17, Carolina Hotel Portfolio, NCSC Hospitality Portfolio LLC, the sole member of the related borrowers, has issued $8,230,000 of preferred equity to affiliates of Keystone National Group, LLC with a preferred return of 12.5%. The preferred equity interest is redeemable by NCSC Hospitality Portfolio LLC on or after January 1, 2022 with the consent of the lender, and, if not voluntarily redeemed prior to July 7, 2024 (which date is after maturity of the mortgage loan) the preferred equity interest is mandatorily redeemable at the election of the preferred equity holder via exercise of a put option. Additionally, upon occurrence of a trigger event, as outlined in the loan documents, preferred distribution will increase to 18.0% before July 1, 2024 and on or after July 1, 2024, it will increase to 21.0%. See “Description of the Mortgage Pool—Additional Debt—Preferred Equity” in the Preliminary Prospectus for additional information on the rights and remedies of the preferred equity holder.
   
  With respect to Loan No. 28, Main Street Court, in connection with the settlement of certain pending litigation involving the sponsors and guarantors and a former partner, the former partner is the holder of mezzanine debt in the amount of approximately $464,160 as of the origination date, which is secured by a one-third interest in the equity of the borrower.

 

A-1-39