FWP 1 n882_anxa1-x6.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-206361-08

 

     
  Free Writing Prospectus dated February 28, 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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   
Loan # Seller(1) Property Name Street Address City State Zip Code County Properties Type Subtype Year Built Renovated Units(2)  Measure
1 JPMCB Hilton Hawaiian Village 2005 Kalia Road Honolulu HI 96815 Honolulu 1 Hotel Full Service 1961 2016 2,860 Rooms
2 JPMCB Moffett Gateway 1225-1265 Crossman Avenue Sunnyvale CA 94089 Santa Clara 1 Office Suburban 2016   612,691 Square Feet
3 JPMCB Dallas Design District Various Dallas TX 75207 Dallas 1 Industrial Flex Various Various 728,452 Square Feet
4 JPMCB Fresno Fashion Fair Mall 645 East Shaw Avenue Fresno CA 93710 Fresno 1 Retail Super Regional Mall 1970 2003 536,106 Square Feet
5 JPMCB Riverway 6133 North River Road, 9377 West Higgins Road, 9399 West Higgins Road and 6107 North River Road Rosemont IL 60018 Cook 1 Office Suburban 1988, 1994 2016 869,120 Square Feet
6 JPMCB 55 Hawthorne 55 Hawthorne Street San Francisco CA 94105 San Francisco 1 Office CBD 1970 2016 136,432 Square Feet
7 JPMCB Bardmoor Palms 8285 & 8333 Bryan Dairy Road Largo FL 33777 Pinellas 1 Mixed Use Office/Industrial 1973 2016 553,485 Square Feet
8 JPMCB Landmark Square 1-7 Landmark Square Stamford CT 06901 Fairfield 1 Mixed Use Office/Retail 1974, 1976, 1977, 1981, 1983, 2006   757,917 Square Feet
9 JPMCB Centre Market Building 1100 Raymond Boulevard Newark NJ 07102 Essex 1 Office CBD 1922, 1967 2016 388,122 Square Feet
10 JPMCB Courtyard Marriott - King Kamehameha 75-5660 Palani Road Kailua-Kona HI 96740 Hawaii 1 Hotel Full Service 1975 2011 452 Rooms
11 JPMCB Milton Park 30000 Mill Creek Avenue & 11175 Cicero Drive Alpharetta GA 30022 Fulton 1 Office Suburban 2001, 2007   318,945 Square Feet
12 JPMCB Reston EastPointe 11091 Sunset Hills Road Reston VA 20190 Fairfax 1 Office Suburban 2007   195,230 Square Feet
13 JPMCB Orchard Hill Park 10-82 Orchard Hill Park Drive Leominster MA 01453 Worcester 1 Retail Anchored 2006   190,788 Square Feet
14 JPMCB 11200 Rockville Pike 11200 Rockville Pike Rockville MD 20852 Montgomery 1 Office Suburban 1986   185,219 Square Feet
15 JPMCB Marriott Galleria 1750 West Loop South Houston TX 77027 Harris 1 Hotel Full Service 1976 2016 301 Rooms
16 JPMCB Royal Oaks Plaza 15400, 15406, 15410-15432, 15434-15512 & 15516-15544 Northwest 77th Court Miami Lakes FL 33016 Miami-Dade 1 Retail Anchored 1987   165,710 Square Feet
17 JPMCB Las Palmas 803 Castroville Road San Antonio TX 78237 Bexar 1 Retail Anchored 1956 2000 256,213 Square Feet
18 SMF VI Liberty Center 50-100 West Big Beaver Road Troy MI 48084 Oakland 1 Office Suburban 1988   279,519 Square Feet
19 SMF VI Ocotillo Plaza 2405-2505 East Tropicana Avenue Las Vegas NV 89121 Clark 1 Retail Anchored 1976, 1977, 1987, 1988   114,301 Square Feet
20 JPMCB Gwinnett Commerce Center 3700 Crestwood Parkway Northwest Duluth GA 30096 Gwinnett 1 Office Suburban 1989   213,644 Square Feet
21 SMF VI Hilton Durham 3800 and 3806 Hillsborough Road Durham NC 27705 Durham 1 Hotel Full Service 1987 2013 195 Rooms
22 JPMCB Woodglen Village 11111 West Montgomery Road Houston TX 77088 Harris 1 Multifamily Garden 2000 2015 249 Units
23 JPMCB Partridge Inn Augusta 2110 Walton Way Augusta GA 30904 Richmond 1 Hotel Full Service 1836 2015 143 Rooms
24 JPMCB 4400 Dixie Highway 4400 Dixie Highway Fairfield OH 45014 Butler 1 Industrial Warehouse 1946 2005 1,071,600 Square Feet
25 JPMCB TownePlace Suites Dallas Las Colinas 900 West Walnut Hill Lane Irving TX 75038 Dallas 1 Hotel Extended Stay 1998 2014 135 Rooms
26 SMF VI 100 North Citrus 100 North Citrus Street West Covina CA 91791 Los Angeles 1 Office Suburban 1975 2014 79,001 Square Feet
27 SMF VI Pangea 15 Various Various IL Various Cook 16 Multifamily Garden Various 2016 204 Units
27.01 SMF VI 701 South Karlov Avenue 701 South Karlov Avenue Chicago IL 60624 Cook 1 Multifamily Garden 1921 2016 26 Units
27.02 SMF VI 1236 South Lawndale Avenue 1236 South Lawndale Avenue Chicago IL 60623 Cook 1 Multifamily Garden 1929 2016 16 Units
27.03 SMF VI 6125-6129 South Wabash Avenue 6125-6129 South Wabash Avenue Chicago IL 60637 Cook 1 Multifamily Garden 1955 2016 18 Units
27.04 SMF VI 11932 South Stewart Avenue 11932 South Stewart Avenue Chicago IL 60628 Cook 1 Multifamily Garden 1930 2016 20 Units
27.05 SMF VI 7954 South Justine Street 7954 South Justine Street Chicago IL 60620 Cook 1 Multifamily Garden 1925 2016 15 Units
27.06 SMF VI 10 West 137th Street 10 West 137th Street Riverdale IL 60827 Cook 1 Multifamily Garden 1957 2016 14 Units
27.07 SMF VI 6715 South Dorchester Avenue 6715 South Dorchester Avenue Chicago IL 60637 Cook 1 Multifamily Garden 1927 2016 12 Units
27.08 SMF VI 10201 South Saint Lawrence Avenue 10201 South Saint Lawrence Avenue Chicago IL 60628 Cook 1 Multifamily Garden 1927 2016 15 Units
27.09 SMF VI 5800-04 South Artesian Avenue 5800-04 South Artesian Avenue Chicago IL 60629 Cook 1 Multifamily Garden 1927 2016 10 Units
27.10 SMF VI 8201 South Drexel Avenue 8201 South Drexel Avenue Chicago IL 60619 Cook 1 Multifamily Garden 1925 2016 10 Units
27.11 SMF VI 7229 South Yates Boulevard 7229 South Yates Boulevard Chicago IL 60649 Cook 1 Multifamily Garden 1930 2016 12 Units
27.12 SMF VI 7653 South Loomis Boulevard 7653 South Loomis Boulevard Chicago IL 60620 Cook 1 Multifamily Garden 1926 2016 9 Units
27.13 SMF VI 7700 South Carpenter Street 7700 South Carpenter Street Chicago IL 60620 Cook 1 Multifamily Garden 1928 2016 9 Units
27.14 SMF VI 2062 135th Place 2062 135th Place Blue Island IL 60406 Cook 1 Multifamily Garden 1952 2016 6 Units
27.15 SMF VI 2066 135th Place 2066 135th Place Blue Island IL 60406 Cook 1 Multifamily Garden 1952 2016 6 Units
27.16 SMF VI 9600 South Avenue L 9600 South Avenue L Chicago IL 60617 Cook 1 Multifamily Garden 1940 2016 6 Units
28 SMF VI The Shoppes at Letson Farms 4750 Eastern Valley Road McCalla AL 35111 Jefferson 1 Retail Anchored 2004   95,092 Square Feet
29 SMF VI Montgomery Triangle Gateway 9366-9386 Montgomery Road Cincinnati OH 45242 Hamilton 1 Mixed Use Office/Retail 2006-2007   39,563 Square Feet
30 SMF VI Neilson Square 3322-3518 West Owen K. Garriott Road Enid OK 73703 Garfield 1 Retail Shadow Anchored 2000   65,837 Square Feet
31 SMF VI Studio City Apartments 2255-2319 Winter Parkway & 290 Munroe Falls Avenue Cuyahoga Falls OH 44221 Summit 1 Multifamily Mid-Rise 1968   375 Units
32 SMF VI St. Albans & Camino Commons Various Newtown Square PA 19073 Delaware 2 Various Various Various Various 53,206 Square Feet
32.01 SMF VI Camino Commons 5038-5050 West Chester Pike Newtown Square PA 19073 Delaware 1 Retail Unanchored 1971   32,485 Square Feet
32.02 SMF VI St. Albans Circle 2-8 St. Albans Avenue, 12 St. Albans Circle and 3610-3612 Chapel Road Newtown Square PA 19073 Delaware 1 Mixed Use Office/Retail 1948 2016 20,721 Square Feet
33 SMF VI Lake Geneva Commons 200 Edwards Boulevard Lake Geneva WI 53147 Walworth 1 Retail Anchored 1989 2006 51,369 Square Feet
34 SMF VI Hampton Inn & Suites Huntsville 120 Ravenwood Village Drive Huntsville TX 77340 Walker 1 Hotel Limited Service 2015   75 Rooms
35 SMF VI Holiday Inn Express Orangeburg 118 Sleep Inn Drive Orangeburg SC 29118 Orangeburg 1 Hotel Limited Service 2001 2013 78 Rooms
36 SMF VI 3200 North Hayden 3200 North Hayden Road Scottsdale AZ 85251 Maricopa 1 Office Suburban 1981 2016 65,731 Square Feet
37 SMF VI Bellfort Village Apartments 6405 West Bellfort Street Houston TX 77035 Harris 1 Multifamily Garden 1976 2016 194 Units
38 SMF VI Courtyard Business Center 10190-10288 Northwest 47th Street Sunrise FL 33351 Broward 1 Industrial Flex 1989   65,373 Square Feet
39 SMF VI Northgate Business Park III 11805-11819 & 11845-11895 Forestgate Drive and 11969, 11999 & 12021 Plano Road Dallas TX 75243 Dallas 1 Industrial Flex 1983-1984   155,494 Square Feet
40 SMF VI Aldine Plaza 12850 and 12900 Aldine Westfield Road Houston TX 77039 Harris 1 Retail Unanchored 1992, 2016 2013 28,848 Square Feet
41 SMF VI Walgreens Cooper City 11105 Stirling Road Cooper City FL 33328 Broward 1 Retail Freestanding 2001   15,120 Square Feet
42 SMF VI North Star Terrace MHP 101 East Jupiter Drive East Grand Forks MN 56721 Polk 1 Manufactured Housing Manufactured Housing 1968   177 Pads
43 SMF VI Rite Aid Sugar Hill 4470 Nelson Brogdon Boulevard Sugar Hill GA 30518 Gwinnett 1 Retail Freestanding 2004   13,824 Square Feet

 

A-1-1 

 

 

ANNEX A-1

 

                  Original   Current           Net      
        Occupancy Appraised Appraisal Current Original Balance Current   Balance % of Initial Crossed Related   Interest   Admin. Mortgage   Monthly Debt Annual Debt
Loan # Seller(1) Property Name Occupancy %(3) Date 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)
1 JPMCB Hilton Hawaiian Village 94.6% 09/30/16 2,230,000,000 08/30/16 31.2% 80,000,000 243,566 80,000,000 243,566 7.3% No No 4.19950 0.01015 4.18935 Actual/360 283,855.09 3,406,261.11
2 JPMCB Moffett Gateway 100.0% 03/01/17 525,000,000 07/20/16 46.3% 80,000,000 397 80,000,000 397 7.3% No No 3.31940 0.01140 3.30800 Actual/360 388,810.63 4,665,727.58
3 JPMCB Dallas Design District 98.7% 12/28/16 193,085,000 Various 62.1% 75,000,000 165 75,000,000 165 6.9% No No 5.25700 0.01501 5.24199 Actual/360 414,478.01 4,973,736.12
4 JPMCB Fresno Fashion Fair Mall 89.3% 01/31/17 565,000,000 08/24/16 57.5% 69,000,000 606 69,000,000 606 6.3% No No 3.58700 0.01140 3.57560 Actual/360 209,117.12 2,509,405.42
5 JPMCB Riverway 95.0% 09/30/16 176,200,000 09/07/16 72.4% 65,000,000 147 64,763,123 147 5.9% No Yes - Group 1 4.96000 0.01140 4.94860 Actual/360 347,346.78 4,168,161.36
6 JPMCB 55 Hawthorne 100.0% 03/01/17 123,000,000 12/09/16 50.0% 61,500,000 451 61,500,000 451 5.6% No No 4.12300 0.01501 4.10799 Actual/360 214,238.52 2,570,862.29
7 JPMCB Bardmoor Palms 100.0% 12/01/16 75,000,000 12/01/16 73.8% 55,500,000 100 55,352,648 100 5.1% No No 4.74400 0.01501 4.72899 Actual/360 289,313.59 3,471,763.08
8 JPMCB Landmark Square 84.9% 12/31/16 175,700,000 11/09/16 56.9% 51,000,000 132 51,000,000 132 4.7% No No 4.97000 0.01501 4.95499 Actual/360 214,158.68 2,569,904.17
9 JPMCB Centre Market Building 88.1% 10/17/16 89,000,000 10/25/16 47.0% 42,000,000 108 41,842,074 108 3.8% No No 4.47500 0.07751 4.39749 Actual/360 232,854.06 2,794,248.72
10 JPMCB Courtyard Marriott - King Kamehameha 85.1% 11/30/16 133,000,000 10/03/16 30.0% 40,000,000 88,496 39,945,058 88,374 3.7% No No 4.81000 0.01501 4.79499 Actual/360 202,449.33 2,429,392.02
11 JPMCB Milton Park 87.8% 12/12/16 57,300,000 12/08/16 69.6% 39,900,000 125 39,900,000 125 3.7% No Yes - Group 1 4.94000 0.01501 4.92499 Actual/360 212,731.11 2,552,773.32
12 JPMCB Reston EastPointe 85.6% 08/31/16 61,200,000 10/05/16 62.1% 38,000,000 195 38,000,000 195 3.5% No No 4.20000 0.01501 4.18499 Actual/360 134,847.22 1,618,166.67
13 JPMCB Orchard Hill Park 98.1% 11/01/16 47,100,000 09/07/16 71.0% 33,500,000 176 33,424,589 175 3.1% No No 5.75200 0.03501 5.71699 Actual/360 195,539.47 2,346,473.64
14 JPMCB 11200 Rockville Pike 79.0% 11/23/16 45,100,000 12/06/16 73.7% 33,250,000 180 33,250,000 180 3.0% No No 4.77500 0.03501 4.73999 Actual/360 173,949.13 2,087,389.56
15 JPMCB Marriott Galleria 68.3% 10/31/16 51,000,000 11/01/16 62.6% 32,000,000 106,312 31,921,895 106,053 2.9% No No 5.25800 0.01501 5.24299 Actual/360 176,863.78 2,122,365.36
16 JPMCB Royal Oaks Plaza 86.4% 12/27/16 50,000,000 01/02/17 59.9% 30,000,000 181 29,953,572 181 2.7% No No 4.60600 0.03251 4.57349 Actual/360 153,900.90 1,846,810.80
17 JPMCB Las Palmas 92.5% 12/08/16 31,400,000 12/13/16 74.8% 23,500,000 92 23,500,000 92 2.2% No No 4.75800 0.01501 4.74299 Actual/360 122,700.47 1,472,405.64
18 SMF VI Liberty Center 71.7% 02/01/17 33,000,000 01/04/17 63.9% 21,100,000 75 21,100,000 75 1.9% No No 5.23000 0.06251 5.16749 Actual/360 116,253.74 1,395,044.88
19 SMF VI Ocotillo Plaza 100.0% 01/01/17 30,500,000 11/07/16 64.8% 19,750,000 173 19,750,000 173 1.8% No No 5.07000 0.01501 5.05499 Actual/360 106,868.80 1,282,425.60
20 JPMCB Gwinnett Commerce Center 84.5% 01/01/17 27,800,000 10/18/16 67.3% 18,700,000 88 18,700,000 88 1.7% No No 4.72000 0.01501 4.70499 Actual/360 97,210.19 1,166,522.28
21 SMF VI Hilton Durham 69.2% 11/30/16 25,300,000 12/01/16 65.1% 16,500,000 84,615 16,475,654 84,491 1.5% No No 5.02300 0.01501 5.00799 Actual/360 88,807.65 1,065,691.80
22 JPMCB Woodglen Village 94.8% 12/01/16 21,685,000 11/15/16 74.6% 16,222,000 65,149 16,184,557 64,998 1.5% No No 5.59900 0.04501 5.55399 Actual/360 93,116.86 1,117,402.32
23 JPMCB Partridge Inn Augusta 60.9% 12/31/16 23,700,000 10/01/16 63.1% 15,000,000 104,895 14,945,235 104,512 1.4% No No 4.95000 0.01501 4.93499 Actual/360 80,065.50 960,786.00
24 JPMCB 4400 Dixie Highway 90.7% 12/01/16 19,650,000 09/30/16 72.3% 14,250,000 13 14,215,053 13 1.3% No No 5.22900 0.06501 5.16399 Actual/360 78,503.78 942,045.36
25 JPMCB TownePlace Suites Dallas Las Colinas 76.7% 11/30/16 17,810,000 11/17/16 66.7% 11,900,000 88,148 11,882,296 88,017 1.1% No No 4.95000 0.01501 4.93499 Actual/360 63,518.63 762,223.56
26 SMF VI 100 North Citrus 94.2% 02/06/17 18,300,000 01/17/17 64.8% 11,850,000 150 11,850,000 150 1.1% No No 4.82000 0.01501 4.80499 Actual/360 62,316.18 747,794.16
27 SMF VI Pangea 15 96.1% 12/19/16 15,750,000 10/28/16 57.1% 9,000,000 44,118 9,000,000 44,118 0.8% No No 5.26000 0.01501 5.24499 Actual/360 49,754.09 597,049.08
27.01 SMF VI 701 South Karlov Avenue 100.0% 12/19/16 2,300,000 10/28/16   1,314,286   1,314,286   0.1%                
27.02 SMF VI 1236 South Lawndale Avenue 75.0% 12/19/16 1,400,000 10/28/16   800,000   800,000   0.1%                
27.03 SMF VI 6125-6129 South Wabash Avenue 100.0% 12/19/16 1,400,000 10/28/16   800,000   800,000   0.1%                
27.04 SMF VI 11932 South Stewart Avenue 100.0% 12/19/16 1,200,000 10/28/16   685,714   685,714   0.1%                
27.05 SMF VI 7954 South Justine Street 93.3% 12/19/16 1,150,000 10/28/16   657,143   657,143   0.1%                
27.06 SMF VI 10 West 137th Street 100.0% 12/19/16 1,100,000 10/28/16   628,571   628,571   0.1%                
27.07 SMF VI 6715 South Dorchester Avenue 100.0% 12/19/16 1,100,000 10/28/16   628,571   628,571   0.1%                
27.08 SMF VI 10201 South Saint Lawrence Avenue 100.0% 12/19/16 1,050,000 10/28/16   600,000   600,000   0.1%                
27.09 SMF VI 5800-04 South Artesian Avenue 80.0% 12/19/16 800,000 10/28/16   457,143   457,143   0.0%                
27.10 SMF VI 8201 South Drexel Avenue 100.0% 12/19/16 750,000 10/28/16   428,571   428,571   0.0%                
27.11 SMF VI 7229 South Yates Boulevard 100.0% 12/19/16 700,000 10/28/16   400,000   400,000   0.0%                
27.12 SMF VI 7653 South Loomis Boulevard 100.0% 12/19/16 700,000 10/28/16   400,000   400,000   0.0%                
27.13 SMF VI 7700 South Carpenter Street 88.9% 12/19/16 700,000 10/28/16   400,000   400,000   0.0%                
27.14 SMF VI 2062 135th Place 100.0% 12/19/16 500,000 10/28/16   285,714   285,714   0.0%                
27.15 SMF VI 2066 135th Place 100.0% 12/19/16 500,000 10/28/16   285,714   285,714   0.0%                
27.16 SMF VI 9600 South Avenue L 100.0% 12/19/16 400,000 10/28/16   228,571   228,571   0.0%                
28 SMF VI The Shoppes at Letson Farms 94.5% 12/12/16 11,880,000 11/09/16 74.5% 8,850,000 93 8,850,000 93 0.8% No No 5.40000 0.05501 5.34499 Actual/360 49,695.48 596,345.76
29 SMF VI Montgomery Triangle Gateway 98.7% 01/25/17 10,700,000 12/20/16 69.6% 7,460,000 189 7,449,442 188 0.7% No No 5.40000 0.05501 5.34499 Actual/360 41,890.20 502,682.40
30 SMF VI Neilson Square 93.9% 01/01/17 8,785,000 01/01/17 74.9% 6,581,000 100 6,581,000 100 0.6% No No 4.87000 0.01501 4.85499 Actual/360 34,807.22 417,686.64
31 SMF VI Studio City Apartments 95.5% 01/23/17 11,690,000 12/12/16 55.1% 6,450,000 17,200 6,438,005 17,168 0.6% No No 5.51900 0.09501 5.42399 Actual/360 39,681.86 476,182.32
32 SMF VI St. Albans & Camino Commons 98.2% 12/01/16 9,620,000 11/29/16 66.4% 6,400,000 120 6,385,157 120 0.6% No No 5.57000 0.01501 5.55499 Actual/360 36,620.07 439,440.84
32.01 SMF VI Camino Commons 100.0% 12/01/16 5,000,000 11/29/16   3,400,000   3,392,115   0.3%                
32.02 SMF VI St. Albans Circle 95.3% 12/01/16 4,620,000 11/29/16   3,000,000   2,993,042   0.3%                
33 SMF VI Lake Geneva Commons 100.0% 12/20/16 8,670,000 11/25/16 73.1% 6,350,000 124 6,335,152 123 0.6% No No 5.52000 0.01501 5.50499 Actual/360 36,134.32 433,611.84
34 SMF VI Hampton Inn & Suites Huntsville 64.7% 11/30/16 10,200,000 12/01/16 62.1% 6,350,000 84,667 6,334,993 84,467 0.6% No No 5.45500 0.01501 5.43999 Actual/360 35,875.52 430,506.24
35 SMF VI Holiday Inn Express Orangeburg 79.2% 10/31/16 9,000,000 10/01/16 68.6% 6,200,000 79,487 6,170,852 79,113 0.6% No No 5.48600 0.01501 5.47099 Actual/360 38,021.61 456,259.32
36 SMF VI 3200 North Hayden 100.0% 12/01/16 8,380,000 11/29/16 70.7% 5,925,000 90 5,925,000 90 0.5% No No 5.21000 0.06501 5.14499 Actual/360 32,571.43 390,857.16
37 SMF VI Bellfort Village Apartments 97.4% 12/20/16 8,600,000 11/30/16 68.4% 5,900,000 30,412 5,880,067 30,310 0.5% No No 5.26800 0.01501 5.25299 Actual/360 35,418.30 425,019.60
38 SMF VI Courtyard Business Center 96.6% 01/13/17 9,500,000 12/14/16 60.0% 5,700,000 87 5,700,000 87 0.5% No No 5.21500 0.01501 5.19999 Actual/360 25,115.30 301,383.54
39 SMF VI Northgate Business Park III 91.4% 01/01/17 7,450,000 10/28/16 70.5% 5,250,000 34 5,250,000 34 0.5% No No 4.85000 0.01501 4.83499 Actual/360 27,703.82 332,445.84
40 SMF VI Aldine Plaza 100.0% 12/01/16 5,800,000 11/29/16 74.8% 4,350,000 151 4,339,694 150 0.4% No No 5.44000 0.01501 5.42499 Actual/360 24,535.32 294,423.84
41 SMF VI Walgreens Cooper City 100.0% 03/06/17 6,700,000 11/27/16 49.3% 3,300,000 218 3,300,000 218 0.3% No No 5.30400 0.01501 5.28899 Actual/360 14,788.58 177,463.00
42 SMF VI North Star Terrace MHP 77.4% 11/01/16 3,920,000 12/21/16 71.4% 2,800,000 15,819 2,800,000 15,819 0.3% No No 5.21200 0.05501 5.15699 Actual/360 15,395.87 184,750.44
43 SMF VI Rite Aid Sugar Hill 100.0% 03/06/17 4,330,000 10/27/16 64.4% 2,800,000 203 2,786,930 202 0.3% No No 5.53300 0.01501 5.51799 Actual/360 17,249.67 206,996.04

 

A-1-2 

 

 

ANNEX A-1

 

        First   Partial IO Partial IO Loan Rem. Rem.     Payment Grace Period Grace Period     Final   Maturity   Maturity Prepayment
Loan # Seller(1) Property Name Note Date Payment Date Last IO Payment First P&I Payment  Term  Amort I/O Period Seasoning Due Date  (Late Payment)  (Default) Maturity Date ARD Loan Mat Date Balance ($)(5)   LTV %(4) Provision (Payments)(11)
1 JPMCB Hilton Hawaiian Village 10/24/16 12/01/16     116 0 120 4 1 0 0 11/01/26 No   80,000,000   31.2% L(28),DeforGrtr1%orYM(85),O(7)
2 JPMCB Moffett Gateway 09/22/16 11/01/16 10/01/21 11/01/21 121 360 60 5 1 0 0 04/01/27 No   67,962,660   39.3% L(29),Def(90),O(7)
3 JPMCB Dallas Design District 01/05/17 03/01/17 02/01/20 03/01/20 119 360 36 1 1 0 0 02/01/27 No   66,758,419   55.3% L(25),Grtr1%orYM(91),O(4)
4 JPMCB Fresno Fashion Fair Mall 10/06/16 12/01/16     116 0 120 4 1 5 0 11/01/26 No   69,000,000   57.5% L(28),DeforGrtr1%orYM(88),O(4)
5 JPMCB Riverway 11/02/16 01/01/17     117 357 0 3 1 0 0 12/01/26 No   53,363,224   59.6% L(27),Def(90),O(3)
6 JPMCB 55 Hawthorne 12/22/16 02/01/17     118 0 120 2 1 0 5 (Twice per year) 01/01/27 No   61,500,000   50.0% L(26),Def(87),O(7)
7 JPMCB Bardmoor Palms 12/15/16 02/01/17     118 358 0 2 1 0 0 01/01/27 No   45,235,666   60.3% L(25),Grtr1%orYM(92),O(3)
8 JPMCB Landmark Square 12/02/16 02/01/17     118 0 120 2 1 0 0 01/01/27 No   51,000,000   56.9% L(26),Def(90),O(4)
9 JPMCB Centre Market Building 12/08/16 02/01/17     118 298 0 2 1 0 0 01/01/27 No   30,789,103   34.6% L(25),Grtr1%orYM(92),O(3)
10 JPMCB Courtyard Marriott - King Kamehameha 01/10/17 03/01/17     119 359 0 1 1 0 0 02/01/27 No   33,587,481   25.3% L(25),Grtr1%orYM(90),O(5)
11 JPMCB Milton Park 12/29/16 02/01/17 01/01/19 02/01/19 58 360 24 2 1 0 0 01/01/22 No   38,114,571   66.5% L(25),Grtr1%orYM(32),O(3)
12 JPMCB Reston EastPointe 11/08/16 01/01/17     81 0 84 3 1 0 0 12/01/23 No   38,000,000   62.1% L(27),Def(51),O(6)
13 JPMCB Orchard Hill Park 12/23/16 02/01/17     118 358 0 2 1 0 0 01/01/27 No   28,193,721   59.9% L(26),Def(90),O(4)
14 JPMCB 11200 Rockville Pike 12/22/16 02/01/17 01/01/20 02/01/20 118 360 36 2 1 0 0 01/01/27 No   29,288,535   64.9% L(26),Def(92),O(2)
15 JPMCB Marriott Galleria 12/23/16 02/01/17     58 358 0 2 1 0 0 01/01/22 No   29,623,451   58.1% L(26),Def(10),O(24)
16 JPMCB Royal Oaks Plaza 02/01/17 03/01/17     119 359 0 1 1 0 0 02/01/27 No   24,336,484   48.7% L(25),Def(91),O(4)
17 JPMCB Las Palmas 02/01/17 03/01/17 02/01/19 03/01/19 119 360 24 1 1 0 0 02/01/27 No   20,205,725   64.3% L(25),Grtr1%orYM(92),O(3)
18 SMF VI Liberty Center 01/31/17 03/06/17 02/06/19 03/06/19 119 360 24 1 6 0 0 02/06/27 No   18,360,223   55.6% L(25),Def(91),O(4)
19 SMF VI Ocotillo Plaza 02/01/17 03/06/17 02/06/19 03/06/19 119 360 24 1 6 0 0 02/06/27 No   17,117,256   56.1% L(25),DeforGrtr1%orYM(90),O(5)
20 JPMCB Gwinnett Commerce Center 11/22/16 01/01/17 12/01/19 01/01/20 117 360 36 3 1 0 0 12/01/26 No   16,452,415   59.2% L(27),Def(90),O(3)
21 SMF VI Hilton Durham 01/12/17 03/06/17     119 359 0 1 6 0 0 02/06/27 No   13,571,755   53.6% L(25),DeforGrtr1%orYM(90),O(5)
22 JPMCB Woodglen Village 12/09/16 02/01/17     58 358 0 2 1 0 0 01/01/22 No   15,090,737   69.6% L(25),Grtr1%orYM(32),O(3)
23 JPMCB Partridge Inn Augusta 11/30/16 01/01/17     117 357 0 3 1 0 0 12/01/26 No   12,310,553   51.9% L(25),Grtr1%orYM(92),O(3)
24 JPMCB 4400 Dixie Highway 12/30/16 02/01/17     118 358 0 2 1 0 0 01/01/27 No   11,800,005   60.1% L(25),Grtr1%orYM(89),O(6)
25 JPMCB TownePlace Suites Dallas Las Colinas 01/18/17 03/01/17     119 359 0 1 1 0 0 02/01/27 No   9,764,827   54.8% L(25),Def(92),O(3)
26 SMF VI 100 North Citrus 02/08/17 04/06/17     120 360 0 0 6 0 0 03/06/27 No   9,685,331   52.9% L(24),Def(91),O(5)
27 SMF VI Pangea 15 12/21/16 02/06/17 01/06/22 02/06/22 118 360 60 2 6 0 0 01/06/27 No   8,331,938   52.9% L(26),Def(88),O(6)
27.01 SMF VI 701 South Karlov Avenue                             1,216,727      
27.02 SMF VI 1236 South Lawndale Avenue                             740,617      
27.03 SMF VI 6125-6129 South Wabash Avenue                             740,617      
27.04 SMF VI 11932 South Stewart Avenue                             634,814      
27.05 SMF VI 7954 South Justine Street                             608,364      
27.06 SMF VI 10 West 137th Street                             581,913      
27.07 SMF VI 6715 South Dorchester Avenue                             581,913      
27.08 SMF VI 10201 South Saint Lawrence Avenue                             555,463      
27.09 SMF VI 5800-04 South Artesian Avenue                             423,210      
27.10 SMF VI 8201 South Drexel Avenue                             396,759      
27.11 SMF VI 7229 South Yates Boulevard                             370,308      
27.12 SMF VI 7653 South Loomis Boulevard                             370,308      
27.13 SMF VI 7700 South Carpenter Street                             370,308      
27.14 SMF VI 2062 135th Place                             264,506      
27.15 SMF VI 2066 135th Place                             264,506      
27.16 SMF VI 9600 South Avenue L                             211,605      
28 SMF VI The Shoppes at Letson Farms 12/15/16 02/06/17 01/06/19 02/06/19 118 360 24 2 6 0 0 01/06/27 No   7,733,390   65.1% L(26),Def(90),O(4)
29 SMF VI Montgomery Triangle Gateway 01/27/17 03/06/17     119 359 0 1 6 0 0 02/06/27 No   6,210,270   58.0% L(25),Def(91),O(4)
30 SMF VI Neilson Square 01/31/17 03/06/17 02/06/20 03/06/20 119 360 36 1 6 0 0 02/06/27 No   5,808,945   66.1% L(25),Def(91),O(4)
31 SMF VI Studio City Apartments 01/25/17 03/06/17     119 299 0 1 6 0 0 02/06/27 No   4,910,974   42.0% L(25),Def(91),O(4)
32 SMF VI St. Albans & Camino Commons 01/06/17 02/06/17     118 358 0 2 6 0 0 01/06/27 No   5,356,501   55.7% L(26),Def(90),O(4)
32.01 SMF VI Camino Commons                             2,845,642      
32.02 SMF VI St. Albans Circle                             2,510,860      
33 SMF VI Lake Geneva Commons 12/22/16 02/06/17 01/06/27 02/06/17 118 358 24 2 6 0 0 01/06/27 No   5,564,518   64.2% L(26),Def(90),O(4)
34 SMF VI Hampton Inn & Suites Huntsville 01/05/17 02/06/17     118 358 0 2 6 0 0 01/06/27 No   5,295,788   51.9% L(26),Def(90),O(4)
35 SMF VI Holiday Inn Express Orangeburg 11/30/16 01/06/17     117 297 0 3 6 0 0 12/06/26 No   4,716,238   52.4% L(27),Def(89),O(4)
36 SMF VI 3200 North Hayden 12/23/16 02/06/17 07/06/18 08/06/18 118 360 18 2 6 0 0 01/06/27 No   5,095,377   60.8% L(26),Def(90),O(4)
37 SMF VI Bellfort Village Apartments 12/30/16 02/06/17     118 298 0 2 6 0 0 01/06/27 No   4,453,087   51.8% L(26),Def(90),O(4)
38 SMF VI Courtyard Business Center 01/20/17 03/06/17     119 0 120 1 6 0 0 02/06/27 No   5,700,000   60.0% L(25),Def(91),O(4)
39 SMF VI Northgate Business Park III 01/13/17 03/06/17 02/06/21 03/06/21 119 360 48 1 6 0 0 02/06/27 No   4,733,139   63.5% L(25),Def(91),O(4)
40 SMF VI Aldine Plaza 12/20/16 02/06/17     118 358 0 2 6 0 0 01/06/27 No   3,626,128   62.5% L(26),Def(90),O(4)
41 SMF VI Walgreens Cooper City 12/22/16 02/06/17     118 0 120 2 6 0 0 01/06/27 No   3,300,000   49.3% L(26),Def(90),O(4)
42 SMF VI North Star Terrace MHP 01/12/17 03/06/17 02/06/18 03/06/18 119 360 12 1 6 0 0 02/06/27 No   2,377,801   60.7% L(25),Grtr1%orYM(91),O(4)
43 SMF VI Rite Aid Sugar Hill 12/02/16 01/06/17     117 297 0 3 6 0 0 12/06/26 No   2,133,423   49.3% L(27),Def(89),O(4)

 

A-1-3 

 

  

ANNEX A-1

 

      HISTORICAL FINANCIALS(12)
                               
      2013 2013 2013 2014 2014 2014 2015 2015 2015 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 Hilton Hawaiian Village 324,974,888 214,010,053 110,964,835 346,089,627 226,228,808 119,860,819 366,791,222 238,053,500 128,737,723 376,987,438 245,094,318 131,893,120 09/30/16
2 JPMCB Moffett Gateway                          
3 JPMCB Dallas Design District 11,762,840 4,136,520 7,626,320 13,056,367 4,051,248 9,005,119 12,606,620 4,108,165 8,498,455 13,673,772 4,035,907 9,637,865 09/30/16
4 JPMCB Fresno Fashion Fair Mall 31,587,519 6,451,070 25,136,449 32,794,192 6,442,883 26,351,309 33,828,408 5,653,406 28,175,002 33,587,207 5,947,307 27,639,900 12/31/16
5 JPMCB Riverway 25,489,463 11,004,945 14,484,517 23,349,290 11,652,689 11,696,602 24,694,712 12,493,997 12,200,715 24,766,779 12,494,418 12,272,361 08/31/16
6 JPMCB 55 Hawthorne             3,923,280 2,548,006 1,375,274 6,478,417 2,617,646 3,860,771 11/30/16
7 JPMCB Bardmoor Palms 3,302,262 1,819,752 1,482,510 3,279,768 1,794,069 1,485,699 2,557,369 1,911,205 646,165 4,074,118 2,017,161 2,056,957 09/30/16
8 JPMCB Landmark Square 21,090,032 11,173,914 9,916,119 22,206,765 11,760,507 10,446,258 19,852,023 12,384,894 7,467,129 22,240,746 12,516,518 9,724,228 12/31/16
9 JPMCB Centre Market Building 17,356,041 6,079,872 11,276,169 16,670,681 6,213,521 10,457,160 16,964,386 6,121,740 10,842,646 15,993,117 6,258,861 9,734,256 09/30/16
10 JPMCB Courtyard Marriott - King Kamehameha 25,075,960 20,458,619 4,617,341 27,285,291 21,230,062 6,055,229 28,621,022 21,831,444 6,789,578 30,185,741 22,663,084 7,522,657 11/30/16
11 JPMCB Milton Park 6,167,878 2,409,405 3,758,473 6,031,997 2,527,892 3,504,105 6,473,666 2,525,462 3,948,204 5,712,222 2,513,387 3,198,835 10/31/16
12 JPMCB Reston EastPointe 6,142,572 1,797,695 4,344,877 6,374,053 1,904,880 4,469,173 6,949,747 1,881,013 5,068,734 6,941,243 1,916,979 5,024,264 09/30/16
13 JPMCB Orchard Hill Park 3,575,814 622,489 2,953,325 3,704,459 740,369 2,964,090 3,808,565 820,162 2,988,403 3,737,399 607,194 3,130,205 11/30/16
14 JPMCB 11200 Rockville Pike 5,306,525 2,037,730 3,268,795 5,117,970 1,967,147 3,150,823 5,688,267 1,878,386 3,809,881 5,581,849 1,784,525 3,797,324 10/31/16
15 JPMCB Marriott Galleria 16,537,157 12,463,158 4,073,999 16,468,082 12,746,690 3,721,392 17,387,276 13,426,031 3,961,245 15,875,688 12,594,472 3,281,215 10/31/16
16 JPMCB Royal Oaks Plaza 3,644,571 1,062,533 2,582,038 3,615,553 1,073,386 2,542,167 4,033,781 1,044,171 2,989,610 3,900,503 1,190,639 2,709,864 12/31/16
17 JPMCB Las Palmas 2,908,363 966,905 1,941,458 2,960,052 1,017,781 1,942,271 3,167,744 1,138,038 2,029,705 3,312,959 1,243,425 2,069,534 12/31/16
18 SMF VI Liberty Center 5,482,326 2,302,992 3,179,334 4,890,564 2,075,331 2,815,233 3,565,621 1,757,693 1,807,928 3,911,422 1,784,364 2,127,058 12/31/16
19 SMF VI Ocotillo Plaza 2,133,815 436,884 1,696,931 2,134,220 400,516 1,733,704 2,264,041 412,067 1,851,974 2,283,477 426,649 1,856,828 12/31/16
20 JPMCB Gwinnett Commerce Center 3,197,676 1,409,947 1,787,729 3,398,136 1,503,083 1,895,053 3,586,875 1,522,715 2,064,160 3,633,759 1,519,571 2,114,188 08/31/16
21 SMF VI Hilton Durham 7,557,119 5,821,475 1,735,644 7,851,152 5,955,688 1,895,464 8,486,200 6,453,804 2,032,396 8,264,062 6,376,768 1,887,294 11/30/16
22 JPMCB Woodglen Village 1,957,321 1,259,076 698,244 2,243,790 1,240,264 1,003,526 2,375,887 1,197,028 1,178,859 2,541,364 1,280,747 1,260,616 11/30/16
23 JPMCB Partridge Inn Augusta 3,943,492 3,944,313 -821 3,403,721 3,170,907 232,814 3,315,466 2,669,743 645,723 6,407,984 4,643,346 1,764,638 12/31/16
24 JPMCB 4400 Dixie Highway 1,912,448 895,336 1,017,112 2,296,639 868,844 1,427,795 2,606,188 878,064 1,728,124 2,760,853 848,153 1,912,700 11/30/16
25 JPMCB TownePlace Suites Dallas Las Colinas 2,872,265 2,086,035 786,230 2,916,873 2,011,931 904,942 3,637,302 2,285,394 1,351,908 3,832,153 2,490,820 1,341,333 11/30/16
26 SMF VI 100 North Citrus 948,336 690,003 258,333 1,349,544 780,021 569,523 1,532,429 798,860 733,569 1,676,892 830,878 846,013 11/30/16
27 SMF VI Pangea 15                   1,394,058 710,797 683,261 10/31/16
27.01 SMF VI 701 South Karlov Avenue                          
27.02 SMF VI 1236 South Lawndale Avenue                          
27.03 SMF VI 6125-6129 South Wabash Avenue                          
27.04 SMF VI 11932 South Stewart Avenue                          
27.05 SMF VI 7954 South Justine Street                          
27.06 SMF VI 10 West 137th Street                          
27.07 SMF VI 6715 South Dorchester Avenue                          
27.08 SMF VI 10201 South Saint Lawrence Avenue                          
27.09 SMF VI 5800-04 South Artesian Avenue                          
27.10 SMF VI 8201 South Drexel Avenue                          
27.11 SMF VI 7229 South Yates Boulevard                          
27.12 SMF VI 7653 South Loomis Boulevard                          
27.13 SMF VI 7700 South Carpenter Street                          
27.14 SMF VI 2062 135th Place                          
27.15 SMF VI 2066 135th Place                          
27.16 SMF VI 9600 South Avenue L                          
28 SMF VI The Shoppes at Letson Farms 1,128,811 257,551 871,260 1,130,082 258,080 872,002       1,047,233 302,753 744,480 09/30/16
29 SMF VI Montgomery Triangle Gateway 978,490 353,508 624,982 1,000,558 369,043 631,515 1,023,967 394,615 629,352 1,128,258 381,728 746,530 12/31/16
30 SMF VI Neilson Square 811,136 148,512 662,624 858,220 167,287 690,933 868,057 162,294 705,763 864,839 157,779 707,060 11/30/16
31 SMF VI Studio City Apartments 2,274,390 1,581,651 692,739 2,358,885 1,545,439 813,446 2,404,913 1,514,693 890,220 2,487,594 1,583,259 904,334 09/30/16
32 SMF VI St. Albans & Camino Commons       725,486 213,067 512,419 702,396 175,992 526,404 839,106 186,693 652,413 Various
32.01 SMF VI Camino Commons       318,987 115,440 203,548 335,361 90,215 245,146 428,279 108,783 319,496 12/09/16
32.02 SMF VI St. Albans Circle       406,499 97,628 308,871 367,035 85,777 281,259 410,827 77,910 332,917 12/02/16
33 SMF VI Lake Geneva Commons       524,903 213,957 310,946 588,361 223,152 365,209 815,107 232,945 582,162 10/31/16
34 SMF VI Hampton Inn & Suites Huntsville                   2,163,467 1,353,443 810,025 11/30/16
35 SMF VI Holiday Inn Express Orangeburg 2,126,322 1,368,441 757,882 2,485,615 1,484,181 1,001,434 2,463,669 1,574,459 889,210 2,529,100 1,590,978 938,121 10/31/16
36 SMF VI 3200 North Hayden 924,424 383,852 540,572 900,848 365,212 535,636 854,677 354,218 500,459 857,876 350,391 507,485 11/30/16
37 SMF VI Bellfort Village Apartments 1,055,080 576,757 478,323 1,360,083 697,846 662,237 1,260,358 808,143 452,215 1,389,176 667,069 722,107 11/30/16
38 SMF VI Courtyard Business Center 957,042 313,598 643,444 1,021,237 289,696 731,541 1,055,300 323,035 732,265 1,071,919 293,270 778,649 12/31/16
39 SMF VI Northgate Business Park III                   920,634 346,256 574,378 07/31/16
40 SMF VI Aldine Plaza       238,516 148,602 89,914 459,138 194,023 265,116 538,566 207,439 331,127 09/30/16
41 SMF VI Walgreens Cooper City                          
42 SMF VI North Star Terrace MHP 552,247 299,057 253,189 556,784 326,981 229,803 563,362 304,327 259,035 573,669 307,433 266,236 11/30/16
43 SMF VI Rite Aid Sugar Hill                          

 

A-1-4 

 

 

ANNEX A-1

 

      UW
Economic
UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF   Ground Lease Ground Lease  
Loan # Seller(1) Property Name Occupancy % Revenues ($)(3) Expenses ($) NOI ($)(3)(13)  Items ($) NCF ($)(3)(13)  NOI DSCR(14) DSCR(14) Debt Yield %  Debt Yield % Title Type(22)  Expiration  Extension Terms PML %
1 JPMCB Hilton Hawaiian Village 94.6% 374,437,742 241,850,768 132,586,975 0 132,586,975 4.47 4.47 19.0% 19.0% Fee/Leasehold 07/31/35 None  
2 JPMCB Moffett Gateway 95.0% 35,097,235 6,170,971 28,926,265 1,294,985 27,631,280 2.04 1.95 11.9% 11.4% Fee     15%
3 JPMCB Dallas Design District 95.0% 15,304,762 4,048,471 11,256,291 1,051,292 10,204,999 1.41 1.28 9.4% 8.5% Fee/Leasehold 12/20/51 None  
4 JPMCB Fresno Fashion Fair Mall 90.8% 33,363,299 6,507,414 26,855,885 1,019,015 25,836,869 2.27 2.19 8.3% 7.9% Fee     7%
5 JPMCB Riverway 90.0% 25,871,039 12,713,001 13,158,038 1,479,065 11,678,973 1.60 1.42 10.3% 9.2% Fee      
6 JPMCB 55 Hawthorne 94.6% 10,472,045 3,220,717 7,251,328 552,636 6,698,692 2.82 2.61 11.8% 10.9% Fee     12%
7 JPMCB Bardmoor Palms 93.0% 7,514,480 2,324,477 5,190,003 359,765 4,830,238 1.49 1.39 9.4% 8.7% Fee      
8 JPMCB Landmark Square 85.4% 24,368,179 12,347,514 12,020,665 962,555 11,058,110 2.39 2.19 12.0% 11.1% Fee/Leasehold 02/28/82 Year to year  
9 JPMCB Centre Market Building 85.0% 13,947,168 6,326,894 7,620,274 698,620 6,921,654 2.73 2.48 18.2% 16.5% Fee      
10 JPMCB Courtyard Marriott - King Kamehameha 85.1% 30,134,131 22,711,533 7,422,598 0 7,422,598 3.06 3.06 18.6% 18.6% Leasehold 06/30/96 None 16%
11 JPMCB Milton Park 86.9% 6,664,316 2,644,155 4,020,160 542,207 3,477,954 1.57 1.36 10.1% 8.7% Fee      
12 JPMCB Reston EastPointe 87.1% 6,041,200 2,077,266 3,963,934 434,752 3,529,182 2.45 2.18 10.4% 9.3% Fee      
13 JPMCB Orchard Hill Park 95.0% 3,686,777 795,612 2,891,166 57,236 2,833,929 1.23 1.21 8.6% 8.5% Fee      
14 JPMCB 11200 Rockville Pike 81.7% 5,241,842 1,887,448 3,354,394 323,120 3,031,273 1.61 1.45 10.1% 9.1% Fee      
15 JPMCB Marriott Galleria 68.3% 15,832,406 12,627,330 3,205,075 0 3,205,075 1.51 1.51 10.0% 10.0% Fee      
16 JPMCB Royal Oaks Plaza 86.0% 4,329,968 1,238,012 3,091,956 217,343 2,874,613 1.67 1.56 10.3% 9.6% Fee      
17 JPMCB Las Palmas 89.8% 3,441,418 1,343,093 2,098,325 179,559 1,918,766 1.43 1.30 8.9% 8.2% Fee