FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-206361-11 | ||
Free Writing Prospectus dated [July 11, 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 atabs_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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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
Original | |||||||||||||||||||||
Number of | Property | Property | Year | Unit of | Occupancy | Appraised | Appraisal | Current | Original | Balance | |||||||||||
Loan # | Seller | Property Name | Street Address | City | State | Zip Code | County | Properties | Type | Subtype | Year Built | Renovated | Units | Measure | Occupancy % | Date | Value ($) | Date | LTV % | Balance ($) | per Unit ($) |
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 | 2,210,000,000 | 04/01/17 | 48.9% | 75,000,000 | 626 |
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 | 785,215,000 | Various | 45.0% | 70,000,000 | 67 |
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 | 65,400,000 | 02/22/17 | 5,830,210 | |||
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 | 63,000,000 | 02/24/17 | 5,616,061 | |||
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 | 58,000,000 | 02/27/17 | 5,170,363 | |||
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 | 46,200,000 | 03/02/17 | 4,118,356 | |||
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 | 44,000,000 | 02/22/17 | 3,922,945 | |||
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 | 39,000,000 | 02/24/17 | 3,477,247 | |||
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 | 38,500,000 | 02/23/17 | 3,431,740 | |||
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 | 31,300,000 | 02/24/17 | 2,790,631 | |||
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 | 30,450,000 | 02/21/17 | 2,714,340 | |||
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 | 30,150,000 | 02/27/17 | 2,687,572 | |||
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 | 28,400,000 | 02/22/17 | 2,532,314 | |||
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 | 23,900,000 | 03/02/17 | 2,130,784 | |||
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 | 20,000,000 | 02/24/17 | 1,782,792 | |||
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 | 19,800,000 | 02/24/17 | 1,765,392 | |||
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 | 18,475,000 | 02/23/17 | 1,647,610 | ||
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 | 17,900,000 | 02/17/17 | 1,595,411 | |||
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 | 16,600,000 | 02/15/17 | 1,480,306 | |||
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 | 14,900,000 | 02/24/17 | 1,327,725 | |||
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 | 13,600,000 | 02/24/17 | 1,211,281 | ||
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 | 13,400,000 | 02/22/17 | 1,195,220 | |||
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 | 12,800,000 | 02/22/17 | 1,141,683 | ||
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 | 12,175,000 | 02/21/17 | 1,085,468 | |||
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 | 11,550,000 | 02/17/17 | 1,029,254 | ||
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 | 10,750,000 | 02/22/17 | 958,317 | |||
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 | 8,250,000 | 08/08/17 | 734,799 | |||
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 | 7,850,000 | 10/09/17 | 700,000 | |||
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 | 7,420,000 | 02/27/17 | 661,185 | |||
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 | 7,400,000 | 02/20/17 | 659,847 | |||
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 | 7,400,000 | 03/01/17 | 659,847 | ||
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 | 7,200,000 | 02/17/17 | 642,447 | |||
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 | 7,000,000 | 02/27/17 | 623,709 | |||
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 | 7,000,000 | 02/23/17 | 623,709 | ||
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 | 6,600,000 | 03/01/17 | 588,910 | |||
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 | 5,800,000 | 02/23/17 | 516,635 | |||
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 | 5,450,000 | 02/27/17 | 485,851 | |||
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 | 5,100,000 | 02/22/17 | 455,067 | ||
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 | 4,600,000 | 02/17/17 | 409,560 | |||
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 | 4,550,000 | 02/20/17 | 405,545 | |||
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 | 4,490,000 | 02/20/17 | 400,191 | |||
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 | 4,475,000 | 02/22/17 | 398,853 | ||
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 | 4,380,000 | 02/17/17 | 390,822 | |||
3 | JPMCB | Treeview Industrial Portfolio | Various | Various | Various | Various | Various | 14 | Industrial | Warehouse/Distribution | Various | 3,168,642 | Square Feet | 96.0% | Various | 193,670,000 | Various | 64.5% | 65,000,000 | 39 | |
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 | 31,450,000 | 05/22/17 | 10,555,326 | |||
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 | 26,200,000 | 05/25/17 | 8,793,309 | |||
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 | 25,200,000 | 05/25/17 | 8,457,686 | |||
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 | 22,000,000 | 05/26/17 | 7,383,694 | |||
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 | 14,500,000 | 05/25/17 | 4,866,526 | |||
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 | 12,750,000 | 05/30/17 | 4,279,186 | |||
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 | 11,100,000 | 05/25/17 | 3,725,409 | |||
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 | 10,520,000 | 05/19/17 | 3,530,748 | |||
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 | 10,000,000 | 05/25/17 | 3,356,225 | |||
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 | 8,000,000 | 05/25/17 | 2,684,979 | |||
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 | 7,800,000 | 05/26/17 | 2,617,855 | |||
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 | 7,000,000 | 05/25/17 | 2,349,357 | |||
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 | 3,650,000 | 05/26/17 | 1,225,022 | |||
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 | 3,500,000 | 05/26/17 | 1,174,678 | |||
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 | 956,000,000 | 04/23/17 | 60.4% | 60,000,000 | 90,680 |
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 | 52,100,000 | 04/23/17 | 3,540,949 | |||
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 | 43,900,000 | 04/23/17 | 2,983,641 | |||
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 | 38,600,000 | 04/23/17 | 2,623,429 | |||
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 | 31,800,000 | 04/23/17 | 2,161,270 | |||
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 | 31,100,000 | 04/23/17 | 2,113,695 | |||
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 | 27,700,000 | 04/23/17 | 1,882,616 | |||
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 | 20,700,000 | 04/23/17 | 1,406,865 | |||
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 | 20,200,000 | 04/23/17 | 1,372,882 | ||
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 | 20,200,000 | 04/23/17 | 1,372,882 | |||
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 | 20,000,000 | 04/23/17 | 1,359,290 | |||
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 | 19,200,000 | 04/23/17 | 1,304,918 | ||
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 | 19,000,000 | 04/23/17 | 1,291,325 | ||
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 | 18,200,000 | 04/23/17 | 1,236,954 | ||
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 | 16,800,000 | 04/23/17 | 1,141,803 | ||
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 | 16,500,000 | 04/23/17 | 1,121,414 | |||
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 | 16,200,000 | 04/23/17 | 1,101,025 | ||
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 | 16,200,000 | 04/23/17 | 1,101,025 | ||
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 | 16,000,000 | 04/23/17 | 1,087,432 | ||
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 | 15,800,000 | 04/23/17 | 1,073,839 | ||
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 | 15,700,000 | 04/23/17 | 1,067,042 | ||
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 | 15,600,000 | 04/23/17 | 1,060,246 | ||
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 | 15,300,000 | 04/23/17 | 1,039,857 | ||
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 | 14,800,000 | 04/23/17 | 1,005,874 | ||
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 | 14,800,000 | 04/23/17 | 1,005,874 | ||
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 | 14,100,000 | 04/23/17 | 958,299 | ||
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 | 13,700,000 | 04/23/17 | 931,113 | ||
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 | 13,300,000 | 04/23/17 | 903,928 | ||
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 | 12,700,000 | 04/23/17 | 863,149 | ||
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 | 12,600,000 | 04/23/17 | 856,352 | ||
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 | 12,600,000 | 04/23/17 | 856,352 | ||
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 | 12,500,000 | 04/23/17 | 849,556 | ||
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 | 12,200,000 | 04/23/17 | 829,167 | ||
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 | 11,400,000 | 04/23/17 | 774,795 | ||
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 | 11,100,000 | 04/23/17 | 754,406 | |||
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 | 10,500,000 | 04/23/17 | 713,627 | ||
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 | 10,400,000 | 04/23/17 | 706,831 | |||
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 | 10,400,000 | 04/23/17 | 706,831 | ||
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 | 10,100,000 | 04/23/17 | 686,441 | ||
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 | 9,400,000 | 04/23/17 | 638,866 | ||
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 | 9,400,000 | 04/23/17 | 638,866 | ||
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 | 9,200,000 | 04/23/17 | 625,273 |
ANNEX A-1
Original | |||||||||||||||||||||
Number of | Property | Property | Year | Unit of | Occupancy | Appraised | Appraisal | Current | Original | Balance | |||||||||||
Loan # | Seller | Property Name | Street Address | City | State | Zip Code | County | Properties | Type | Subtype | Year Built | Renovated | Units | Measure | Occupancy % | Date | Value ($) | Date | LTV % | Balance ($) | per Unit ($) |
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 | 8,700,000 | 04/23/17 | 591,291 | |||
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 | 8,700,000 | 04/23/17 | 591,291 | ||
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 | 8,600,000 | 04/23/17 | 584,494 | ||
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 | 8,500,000 | 04/23/17 | 577,698 | ||
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 | 8,400,000 | 04/23/17 | 570,902 | ||
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 | 8,400,000 | 04/23/17 | 570,902 | ||
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 | 8,300,000 | 04/23/17 | 564,105 | |||
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 | 8,300,000 | 04/23/17 | 564,105 | ||
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 | 8,100,000 | 04/23/17 | 550,512 | ||
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 | 7,900,000 | 04/23/17 | 536,919 | ||
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 | 7,500,000 | 04/23/17 | 509,734 | ||
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 | 9,800,000 | 04/23/17 | 493,368 | ||
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 | 7,200,000 | 04/23/17 | 489,344 | ||
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 | 6,900,000 | 04/23/17 | 468,955 | ||
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 | 6,300,000 | 04/23/17 | 428,176 | |||
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 | 5,300,000 | 04/23/17 | 360,212 | |||
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 | 5,000,000 | 04/23/17 | 339,822 | ||
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 | 4,600,000 | 04/23/17 | 275,367 | ||
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 | 3,600,000 | 04/23/17 | 244,672 | |||
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 | 3,600,000 | 04/23/17 | 234,134 | ||
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 | 4,100,000 | 04/23/17 | 216,817 | |||
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 | 3,600,000 | 04/23/17 | 194,296 | ||
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 | 2,600,000 | 04/23/17 | 150,221 | ||
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 | 3,200,000 | 04/23/17 | 142,664 | ||
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 | 285,000,000 | 05/03/17 | 57.5% | 60,000,000 | 202 |
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 | 294,000,000 | 03/13/17 | 57.9% | 45,000,000 | 408 |
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 | 375,000,000 | 05/24/17 | 33.0% | 30,000,000 | 160 |
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 | 42,775,000 | Various | 69.0% | 29,500,000 | 122 |
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 | 12,400,000 | 01/14/17 | 8,560,000 | ||
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 | 7,125,000 | 01/13/17 | 4,900,000 | |||
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 | 6,700,000 | 01/13/17 | 4,620,000 | |||
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 | 6,200,000 | 01/14/17 | 4,280,000 | ||
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 | 5,750,000 | 01/14/17 | 3,970,000 | |||
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 | 4,600,000 | 01/14/17 | 3,170,000 | |||
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 | 67,700,000 | 05/05/17 | 66.5% | 25,000,000 | 508 |
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 | 30,700,000 | 04/14/17 | 74.9% | 23,000,000 | 179 |
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 | 35,600,000 | 05/01/17 | 61.5% | 21,900,000 | 110,050 |
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 | 30,200,000 | 05/12/17 | 66.2% | 20,000,000 | 72 | |
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 | 28,600,000 | 05/01/17 | 69.2% | 19,800,000 | 99,000 |
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 | 92,000,000 | 12/05/16 | 55.4% | 17,000,000 | 90 |
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 | 84,600,000 | 01/01/18 | 64.4% | 16,750,000 | 140 |
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 | 24,710,000 | 03/29/17 | 67.2% | 16,600,000 | 122 |
17 | BSP | Carolina Hotel Portfolio | Various | Various | Various | Various | Various | 5 | Hotel | Limited Service | Various | Various | 511 | Rooms | 72.7% | 02/28/17 | 55,350,000 | Various | 65.9% | 16,500,000 | 71,429 |
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 | 14,550,000 | 05/07/17 | 4,023,288 | ||
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 | 11,100,000 | 05/05/17 | 3,300,000 | ||
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 | 10,400,000 | 05/08/17 | 3,300,000 | |||
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 | 11,000,000 | 05/05/17 | 3,254,795 | ||
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 | 8,300,000 | 05/07/17 | 2,621,918 | ||
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 | 26,700,000 | 05/04/17 | 61.0% | 16,300,000 | 353 | |
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 | 23,400,000 | 04/18/17 | 68.3% | 16,000,000 | 145 | |
20 | BSP | Columbus Office Portfolio I | Various | Dublin | OH | 43017 | Franklin | 4 | Office | Suburban | Various | Various | 651,596 | Square Feet | 84.3% | 02/28/17 | 64,800,000 | Various | 69.9% | 15,300,000 | 70 |
20.01 | BSP | Atrium II | 5455-5475 Rings Road | Dublin | OH | 43017 | Franklin | 1 | Office | Suburban | 1999 | 2016 | 293,452 | Square Feet | 82.6% | 02/28/17 | 30,500,000 | 11/29/16 | 7,201,389 | ||
20.02 | BSP | Blazer I & II | 5550 & 5600 Blazer Parkway | Dublin | OH | 43017 | Franklin | 1 | Office | Suburban | 1999 | 156,848 | Square Feet | 86.8% | 02/28/17 | 16,900,000 | 11/29/16 | 3,990,278 | |||
20.03 | BSP | 5515 Parkcenter | 5515 Parkcenter Circle | Dublin | OH | 43017 | Franklin | 1 | Office | Suburban | 1996, 2000 | 117,003 | Square Feet | 100.0% | 02/28/17 | 11,500,000 | 12/02/16 | 2,715,278 | |||
20.04 | BSP | 5555 Parkcenter | 5555 Parkcenter Circle | Dublin | OH | 43017 | Franklin | 1 | Office | Suburban | 1991 | 2012 | 84,293 | Square Feet | 63.5% | 02/28/17 | 5,900,000 | 11/29/16 | 1,393,056 | ||
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 | 20,750,000 | 04/12/17 | 72.2% | 15,000,000 | 148 | |
22 | SMF VI | Chartwell Court | 15100 Ella Boulevard | Houston | TX | 77090 | Harris | 1 | Multifamily | Garden | 1995 | 243 | Units | 95.9% | 06/08/17 | 22,600,000 | 04/28/17 | 65.7% | 14,850,000 | 61,111 | |
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 | 53,000,000 | 01/19/17 | 65.0% | 14,500,000 | 133 |
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 | 18,100,000 | 04/20/17 | 71.7% | 13,000,000 | 238 | |
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 | 18,900,000 | 04/14/17 | 58.2% | 11,000,000 | 125 | |
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 | 15,300,000 | 05/04/17 | 65.4% | 10,000,000 | 57 |
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 | 7,950,000 | 05/04/17 | 5,196,078 | ||
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 | 6,100,000 | 05/04/17 | 3,986,928 | |||
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 | 1,250,000 | 05/04/17 | 816,993 | |||
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 | 12,600,000 | 06/07/17 | 69.0% | 8,700,000 | 107 |
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 | 13,600,000 | 04/28/17 | 58.8% | 8,000,000 | 145,455 | |
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 | 11,200,000 | 04/03/17 | 67.0% | 7,500,000 | 55 | |
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 | 11,400,000 | 04/19/17 | 64.9% | 7,400,000 | 87,059 | |
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 | 13,200,000 | 03/10/17 | 52.3% | 6,900,000 | 636 | |
32 | SMF VI | Village Square Apartments | 100 Tonto Trail | Lafayette | IN | 47905 | Tippecanoe | 1 | Multifamily | Garden | 1973 | 204 | Units | 95.1% | 06/28/17 | 10,500,000 | 04/24/17 | 64.6% | 6,787,500 | 33,272 | |
33 | SMF VI | Georgetown South Apartments | 1855 Shoshone Drive | Lafayette | IN | 47909 | Tippecanoe | 1 | Multifamily | Garden | 1963 | 216 | Units | 94.9% | 06/26/17 | 9,300,000 | 04/05/17 | 69.0% | 6,412,500 | 29,688 | |
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 | 9,260,000 | 04/20/17 | 64.0% | 5,925,000 | 102 | |
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 | 9,500,000 | 04/03/17 | 61.7% | 5,860,000 | 68 | |
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 | 8,900,000 | 04/06/17 | 63.9% | 5,687,000 | 59,240 |
37 | SMF VI | South Haven Village | 1542 Citrin Place | Indianapolis | IN | 46227 | Marion | 1 | Multifamily | Garden | 2001 | 85 | Units | 96.5% | 06/22/17 | 7,360,000 | 05/26/17 | 66.6% | 4,900,000 | 57,647 |
ANNEX A-1
Current | Net | ||||||||||||||||
Current | Balance | % of Initial | Crossed | Related | Interest | Admin. | Mortgage | Monthly Debt | Annual Debt | First | Partial IO | Partial IO Loan | |||||
Loan # | Seller | Property Name | Balance ($) | per Unit ($) | Pool Balance | Loan | Borrower | Rate %(8) | Fee %(8) | Rate %(8) | Accrual Type | Service ($) | Service ($) | Note Date | Payment Date | Last IO Payment | First P&I Payment |
1 | JPMCB | 245 Park Avenue | 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 | 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 | 5,830,210 | 0.7% | |||||||||||||
2.02 | JPMCB | FedEx Ground (Stratford) | 5,616,061 | 0.7% | |||||||||||||
2.03 | JPMCB | FedEx (Baltimore) | 5,170,363 | 0.6% | |||||||||||||
2.04 | JPMCB | Harman Becker | 4,118,356 | 0.5% | |||||||||||||
2.05 | JPMCB | GE Aviation (Lafayette) | 3,922,945 | 0.5% | |||||||||||||
2.06 | JPMCB | GoDaddy | 3,477,247 | 0.4% | |||||||||||||
2.07 | JPMCB | Carrier | 3,431,740 | 0.4% | |||||||||||||
2.08 | JPMCB | Emerus | 2,790,631 | 0.3% | |||||||||||||
2.09 | JPMCB | Cardinal Health | 2,714,340 | 0.3% | |||||||||||||
2.10 | JPMCB | Tyco Electronics | 2,687,572 | 0.3% | |||||||||||||
2.11 | JPMCB | FCA/Caterpillar | 2,532,314 | 0.3% | |||||||||||||
2.12 | JPMCB | FedEx Ground (Staunton) | 2,130,784 | 0.3% | |||||||||||||
2.13 | JPMCB | Quad Packaging (Proteus) - Franklin Business Park | 1,782,792 | 0.2% | |||||||||||||
2.14 | JPMCB | Quad Packaging (Transpak) - Franklin Business Park | 1,765,392 | 0.2% | |||||||||||||
2.15 | JPMCB | T-Mobile Call Center | 1,647,610 | 0.2% | |||||||||||||
2.16 | JPMCB | Sikorsky Aircraft R&D Facility | 1,595,411 | 0.2% | |||||||||||||
2.17 | JPMCB | Vatterott College | 1,480,306 | 0.2% | |||||||||||||
2.18 | JPMCB | Comcast | 1,327,725 | 0.2% | |||||||||||||
2.19 | JPMCB | Alfa Laval Plant | 1,211,281 | 0.1% | |||||||||||||
2.20 | JPMCB | LKQ (New Braunfels) | 1,195,220 | 0.1% | |||||||||||||
2.21 | JPMCB | Hitachi | 1,141,683 | 0.1% | |||||||||||||
2.22 | JPMCB | Cameron International | 1,085,468 | 0.1% | |||||||||||||
2.23 | JPMCB | Alliance Data Systems Office | 1,029,254 | 0.1% | |||||||||||||
2.24 | JPMCB | Synchrony Financial | 958,317 | 0.1% | |||||||||||||
2.25 | JPMCB | Baxalta (Barry Pointe) | 734,799 | 0.1% | |||||||||||||
2.26 | JPMCB | Baxalta (Casselberry) | 700,000 | 0.1% | |||||||||||||
2.27 | JPMCB | Baxalta (Mounds View) | 661,185 | 0.1% | |||||||||||||
2.28 | JPMCB | Baxalta (Grand Rapids) | 659,847 | 0.1% | |||||||||||||
2.29 | JPMCB | Gerdau | 659,847 | 0.1% | |||||||||||||
2.30 | JPMCB | Baxalta (Wausau) | 642,447 | 0.1% | |||||||||||||
2.31 | JPMCB | Baxalta (Springfield) | 623,709 | 0.1% | |||||||||||||
2.32 | JPMCB | LKQ (Salisbury) | 623,709 | 0.1% | |||||||||||||
2.33 | JPMCB | Baxalta (Ankeny) | 588,910 | 0.1% | |||||||||||||
2.34 | JPMCB | H&E Equipment Services (San Antonio) | 516,635 | 0.1% | |||||||||||||
2.35 | JPMCB | H&E Equipment Services (New Orleans) | 485,851 | 0.1% | |||||||||||||
2.36 | JPMCB | GE Aviation (Pompano) | 455,067 | 0.1% | |||||||||||||
2.37 | JPMCB | Saint-Gobain Warehouse | 409,560 | 0.1% | |||||||||||||
2.38 | JPMCB | H&E Equipment Services (Columbia) | 405,545 | 0.1% | |||||||||||||
2.39 | JPMCB | H&E Equipment Services (Yukon) | 400,191 | 0.0% | |||||||||||||
2.40 | JPMCB | LKQ (Toledo) | 398,853 | 0.0% | |||||||||||||
2.41 | JPMCB | H&E Equipment Services (Greer) | 390,822 | 0.0% | |||||||||||||
3 | JPMCB | Treeview Industrial Portfolio | 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 | 10,555,326 | 1.3% | |||||||||||||
3.02 | JPMCB | 1405 Worldwide | 8,793,309 | 1.1% | |||||||||||||
3.03 | JPMCB | 1200 Worldwide | 8,457,686 | 1.0% | |||||||||||||
3.04 | JPMCB | Landmark | 7,383,694 | 0.9% | |||||||||||||
3.05 | JPMCB | 100 Corporate Lakes | 4,866,526 | 0.6% | |||||||||||||
3.06 | JPMCB | Design Road | 4,279,186 | 0.5% | |||||||||||||
3.07 | JPMCB | 2055 Global Way | 3,725,409 | 0.5% | |||||||||||||
3.08 | JPMCB | Sabre Street | 3,530,748 | 0.4% | |||||||||||||
3.09 | JPMCB | 2205 Global Way | 3,356,225 | 0.4% | |||||||||||||
3.10 | JPMCB | 1280 Corporate Lakes | 2,684,979 | 0.3% | |||||||||||||
3.11 | JPMCB | 11 Boulden Circle | 2,617,855 | 0.3% | |||||||||||||
3.12 | JPMCB | 1300 Corporate Lakes | 2,349,357 | 0.3% | |||||||||||||
3.13 | JPMCB | 7 Boulden Circle | 1,225,022 | 0.2% | |||||||||||||
3.14 | JPMCB | 2 Boulden Circle | 1,174,678 | 0.1% | |||||||||||||
4 | JPMCB/SMF VI | Starwood Capital Group Hotel Portfolio | 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 | 3,540,949 | 0.4% | |||||||||||||
4.02 | JPMCB/SMF VI | Larkspur Landing Milpitas | 2,983,641 | 0.4% | |||||||||||||
4.03 | JPMCB/SMF VI | Larkspur Landing Campbell | 2,623,429 | 0.3% | |||||||||||||
4.04 | JPMCB/SMF VI | Larkspur Landing San Francisco | 2,161,270 | 0.3% | |||||||||||||
4.05 | JPMCB/SMF VI | Larkspur Landing Pleasanton | 2,113,695 | 0.3% | |||||||||||||
4.06 | JPMCB/SMF VI | Larkspur Landing Bellevue | 1,882,616 | 0.2% | |||||||||||||
4.07 | JPMCB/SMF VI | Larkspur Landing Sacramento | 1,406,865 | 0.2% | |||||||||||||
4.08 | JPMCB/SMF VI | Hampton Inn Ann Arbor North | 1,372,882 | 0.2% | |||||||||||||
4.09 | JPMCB/SMF VI | Larkspur Landing Hillsboro | 1,372,882 | 0.2% | �� | ||||||||||||
4.10 | JPMCB/SMF VI | Larkspur Landing Renton | 1,359,290 | 0.2% | |||||||||||||
4.11 | JPMCB/SMF VI | Holiday Inn Arlington Northeast Rangers Ballpark | 1,304,918 | 0.2% | |||||||||||||
4.12 | JPMCB/SMF VI | Residence Inn Toledo Maumee | 1,291,325 | 0.2% | |||||||||||||
4.13 | JPMCB/SMF VI | Residence Inn Williamsburg | 1,236,954 | 0.2% | |||||||||||||
4.14 | JPMCB/SMF VI | Hampton Inn Suites Waco South | 1,141,803 | 0.1% | |||||||||||||
4.15 | JPMCB/SMF VI | Holiday Inn Louisville Airport Fair Expo | 1,121,414 | 0.1% | |||||||||||||
4.16 | JPMCB/SMF VI | Courtyard Tyler | 1,101,025 | 0.1% | |||||||||||||
4.17 | JPMCB/SMF VI | Hilton Garden Inn Edison Raritan Center | 1,101,025 | 0.1% | |||||||||||||
4.18 | JPMCB/SMF VI | Hilton Garden Inn St Paul Oakdale | 1,087,432 | 0.1% | |||||||||||||
4.19 | JPMCB/SMF VI | Residence Inn Grand Rapids West | 1,073,839 | 0.1% | |||||||||||||
4.20 | JPMCB/SMF VI | Peoria, AZ Residence Inn | 1,067,042 | 0.1% | |||||||||||||
4.21 | JPMCB/SMF VI | Hampton Inn Suites Bloomington Normal | 1,060,246 | 0.1% | |||||||||||||
4.22 | JPMCB/SMF VI | Courtyard Chico | 1,039,857 | 0.1% | |||||||||||||
4.23 | JPMCB/SMF VI | Hampton Inn Suites Kokomo | 1,005,874 | 0.1% | |||||||||||||
4.24 | JPMCB/SMF VI | Hampton Inn Suites South Bend | 1,005,874 | 0.1% | |||||||||||||
4.25 | JPMCB/SMF VI | Courtyard Wichita Falls | 958,299 | 0.1% | |||||||||||||
4.26 | JPMCB/SMF VI | Hampton Inn Morehead | 931,113 | 0.1% | |||||||||||||
4.27 | JPMCB/SMF VI | Residence Inn Chico | 903,928 | 0.1% | |||||||||||||
4.28 | JPMCB/SMF VI | Courtyard Lufkin | 863,149 | 0.1% | |||||||||||||
4.29 | JPMCB/SMF VI | Hampton Inn Carlisle | 856,352 | 0.1% | |||||||||||||
4.30 | JPMCB/SMF VI | Springhill Suites Williamsburg | 856,352 | 0.1% | |||||||||||||
4.31 | JPMCB/SMF VI | Fairfield Inn Bloomington | 849,556 | 0.1% | |||||||||||||
4.32 | JPMCB/SMF VI | Waco Residence Inn | 829,167 | 0.1% | |||||||||||||
4.33 | JPMCB/SMF VI | Holiday Inn Express Fishers | 774,795 | 0.1% | |||||||||||||
4.34 | JPMCB/SMF VI | Larkspur Landing Folsom | 754,406 | 0.1% | |||||||||||||
4.35 | JPMCB/SMF VI | Springhill Suites Chicago Naperville Warrenville | 713,627 | 0.1% | |||||||||||||
4.36 | JPMCB/SMF VI | Holiday Inn Express & Suites Paris | 706,831 | 0.1% | |||||||||||||
4.37 | JPMCB/SMF VI | Toledo Homewood Suites | 706,831 | 0.1% | |||||||||||||
4.38 | JPMCB/SMF VI | Grand Rapids Homewood Suites | 686,441 | 0.1% | |||||||||||||
4.39 | JPMCB/SMF VI | Cheyenne Fairfield Inn and Suites | 638,866 | 0.1% | |||||||||||||
4.40 | JPMCB/SMF VI | Fairfield Inn Laurel | 638,866 | 0.1% | |||||||||||||
4.41 | JPMCB/SMF VI | Courtyard Akron Stow | 625,273 | 0.1% |
ANNEX A-1
Current | Net | ||||||||||||||||
Current | Balance | % of Initial | Crossed | Related | Interest | Admin. | Mortgage | Monthly Debt | Annual Debt | First | Partial IO | Partial IO Loan | |||||
Loan # | Seller | Property Name | Balance ($) | per Unit ($) | Pool Balance | Loan | Borrower | Rate %(8) | Fee %(8) | Rate %(8) | Accrual Type | Service ($) | Service ($) | Note Date | Payment Date | Last IO Payment | First P&I Payment |
4.42 | JPMCB/SMF VI | Larkspur Landing Roseville | 591,291 | 0.1% | |||||||||||||
4.43 | JPMCB/SMF VI | Towneplace Suites Bloomington | 591,291 | 0.1% | |||||||||||||
4.44 | JPMCB/SMF VI | Hampton Inn Danville | 584,494 | 0.1% | |||||||||||||
4.45 | JPMCB/SMF VI | Holiday Inn Norwich | 577,698 | 0.1% | |||||||||||||
4.46 | JPMCB/SMF VI | Hampton Inn Suites Longview North | 570,902 | 0.1% | |||||||||||||
4.47 | JPMCB/SMF VI | Springhill Suites Peoria Westlake | 570,902 | 0.1% | |||||||||||||
4.48 | JPMCB/SMF VI | Hampton Inn Suites Buda | 564,105 | 0.1% | |||||||||||||
4.49 | JPMCB/SMF VI | Shawnee Hampton Inn | 564,105 | 0.1% | |||||||||||||
4.50 | JPMCB/SMF VI | Racine Fairfield Inn | 550,512 | 0.1% | |||||||||||||
4.51 | JPMCB/SMF VI | Hampton Inn Selinsgrove Shamokin Dam | 536,919 | 0.1% | |||||||||||||
4.52 | JPMCB/SMF VI | Holiday Inn Express & Suites Terrell | 509,734 | 0.1% | |||||||||||||
4.53 | JPMCB/SMF VI | Westchase Homewood Suites | 493,368 | 0.1% | |||||||||||||
4.54 | JPMCB/SMF VI | Holiday Inn Express & Suites Tyler South | 489,344 | 0.1% | |||||||||||||
4.55 | JPMCB/SMF VI | Holiday Inn Express & Suites Huntsville | 468,955 | 0.1% | |||||||||||||
4.56 | JPMCB/SMF VI | Hampton Inn Sweetwater | 428,176 | 0.1% | |||||||||||||
4.57 | JPMCB/SMF VI | Comfort Suites Buda Austin South | 360,212 | 0.0% | |||||||||||||
4.58 | JPMCB/SMF VI | Fairfield Inn & Suites Weatherford | 339,822 | 0.0% | |||||||||||||
4.59 | JPMCB/SMF VI | Holiday Inn Express & Suites Altus | 275,367 | 0.0% | |||||||||||||
4.60 | JPMCB/SMF VI | Comfort Inn & Suites Paris | 244,672 | 0.0% | |||||||||||||
4.61 | JPMCB/SMF VI | Hampton Inn Suites Decatur | 234,134 | 0.0% | |||||||||||||
4.62 | JPMCB/SMF VI | Holiday Inn Express & Suites Texarkana East | 216,817 | 0.0% | |||||||||||||
4.63 | JPMCB/SMF VI | Mankato Fairfield Inn | 194,296 | 0.0% | |||||||||||||
4.64 | JPMCB/SMF VI | Candlewood Suites Texarkana | 150,221 | 0.0% | |||||||||||||
4.65 | JPMCB/SMF VI | Country Inn & Suites Houston Intercontinental Airport East | 142,664 | 0.0% | |||||||||||||
5 | JPMCB | First Stamford Place | 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 | 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 | 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 | 02/01/20 |
8 | SMF VI | Texas Retail Portfolio | 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 | 08/06/18 |
8.01 | SMF VI | Crossroads Center | 8,560,000 | 1.1% | |||||||||||||
8.02 | SMF VI | Parkwood Shopping Center | 4,900,000 | 0.6% | |||||||||||||
8.03 | SMF VI | Live Oak Shopping Center | 4,620,000 | 0.6% | |||||||||||||
8.04 | SMF VI | Gateway Center | 4,280,000 | 0.5% | |||||||||||||
8.05 | SMF VI | Sunburst Center | 3,970,000 | 0.5% | |||||||||||||
8.06 | SMF VI | Eastridge Center | 3,170,000 | 0.4% | |||||||||||||
9 | JPMCB | Torre Plaza | 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 | 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 | 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 | 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 | 08/06/20 |
13 | BSP | Springhill Suites Newark Airport | 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 | 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 | 06/06/18 |
15 | BSP | Apex Fort Washington | 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 | 04/06/19 |
16 | SMF VI | Depot Marketplace | 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 | 08/06/22 |
17 | BSP | Carolina Hotel Portfolio | 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 | 02/06/19 |
17.01 | BSP | Holiday Inn Express & Suites Wilmington-University Ctr. | 4,023,288 | 0.5% | |||||||||||||
17.02 | BSP | Fairfield Inn Charlotte Northlake | 3,300,000 | 0.4% | |||||||||||||
17.03 | BSP | Holiday Inn Express & Suites Goldsboro Base Area | 3,300,000 | 0.4% | |||||||||||||
17.04 | BSP | Comfort Suites Gastonia | 3,254,795 | 0.4% | |||||||||||||
17.05 | BSP | Fairfield Inn Myrtle Beach North | 2,621,918 | 0.3% | |||||||||||||
18 | SMF VI | Waxahachie Towne Center | 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 | 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 | 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 | 04/06/19 |
20.01 | BSP | Atrium II | 7,201,389 | 0.9% | |||||||||||||
20.02 | BSP | Blazer I & II | 3,990,278 | 0.5% | |||||||||||||
20.03 | BSP | 5515 Parkcenter | 2,715,278 | 0.3% | |||||||||||||
20.04 | BSP | 5555 Parkcenter | 1,393,056 | 0.2% | |||||||||||||
21 | SMF VI | Lohmans Crossing | 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 | 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 | 08/06/18 |
23 | BSP | Alexandria Corporate Park | 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 | 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 | 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 | 07/06/21 |
26 | SMF VI | Greenville Retail Center | 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 | 08/06/19 |
26.01 | SMF VI | Greenville West | 5,196,078 | 0.6% | |||||||||||||
26.02 | SMF VI | Greenville Marketplace | 3,986,928 | 0.5% | |||||||||||||
26.03 | SMF VI | Hathaway Circle | 816,993 | 0.1% | |||||||||||||
27 | SMF VI | The Shoppes at Fort Wayne | 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 | 08/06/18 |
28 | JPMCB | Main Street Court | 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 | 07/01/19 |
29 | SMF VI | Edison Park Center | 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 | 07/06/19 |
30 | SMF VI | Towneplace Suites Aiken | 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 | 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 | 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 | 08/06/18 |
33 | SMF VI | Georgetown South Apartments | 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 | 08/06/18 |
34 | SMF VI | Siete Square I | 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 | 07/06/19 |
35 | SMF VI | Coral Springs Business Warehouse Center | 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 | 08/06/19 |
36 | BSP | Courtyard San Antonio Lackland | 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 | 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 | 08/06/18 |
ANNEX A-1
Rem. | Rem. | Payment | Grace Period | Grace Period | Final | Maturity/ARD | Maturity | Prepayment | ||||||||
Loan # | Seller | Property Name | Term | Amort | I/O Period | Seasoning | Due Date | (Late Payment) | (Default) | Maturity Date | ARD Loan | Mat Date | Balance ($) | LTV % | Provision (Payments) | |
1 | JPMCB | 245 Park Avenue | 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 |
ANNEX A-1
Rem. | Rem. | Payment | Grace Period | Grace Period | Final | Maturity/ARD | Maturity | Prepayment | ||||||||
Loan # | Seller | Property Name | Term | Amort | I/O Period | Seasoning | Due Date | (Late Payment) | (Default) | Maturity Date | ARD Loan | Mat Date | Balance ($) | LTV % | Provision (Payments) | |
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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 120 | 360 | 12 | 0 | 6 | 0 | 0 | 07/06/27 | No | 4,095,837 | 55.6% | L(24),Def(92),O(4) |
ANNEX A-1
HISTORICAL FINANCIALS | ||||||||||||||||||||
UW | ||||||||||||||||||||
2014 | 2014 | 2014 | 2015 | 2015 | 2015 | 2016 | 2016 | 2016 | Most Recent | Most Recent | Most Recent | Economic | UW | UW Total | UW | UW Capital | ||||
Loan # | Seller | Property Name | Revenues ($) | Total Expenses ($) | NOI ($) | Revenues ($) | Total Expenses ($) | NOI ($) | Revenues ($) | Total Expenses ($) | NOI ($) | Revenues ($) | Total Expenses ($) | NOI ($) | As of | Occupancy % | Revenues ($) | Expenses ($) | NOI ($) | Items ($) |
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 | 91.5% | 177,756,680 | 62,448,738 | 115,307,942 | 5,743,040 |
2 | JPMCB | Gateway Net Lease Portfolio | 95.0% | 79,004,104 | 29,231,519 | 49,772,586 | 4,691,424 | |||||||||||||
2.01 | JPMCB | BAE Facility | 95.0% | 6,796,684 | 2,514,773 | 4,281,911 | 300,375 | |||||||||||||
2.02 | JPMCB | FedEx Ground (Stratford) | 95.0% | 5,379,160 | 1,990,289 | 3,388,871 | 202,678 | |||||||||||||
2.03 | JPMCB | FedEx (Baltimore) | 95.0% | 5,375,273 | 1,988,851 | 3,386,422 | 275,414 | |||||||||||||
2.04 | JPMCB | Harman Becker | 95.0% | 5,387,147 | 1,993,244 | 3,393,902 | 169,238 | |||||||||||||
2.05 | JPMCB | GE Aviation (Lafayette) | 95.0% | 4,259,069 | 1,575,856 | 2,683,213 | 275,765 | |||||||||||||
2.06 | JPMCB | GoDaddy | 95.0% | 3,876,583 | 1,434,336 | 2,442,247 | 135,000 | |||||||||||||
2.07 | JPMCB | Carrier | 95.0% | 3,465,588 | 1,282,268 | 2,183,320 | 461,277 | |||||||||||||
2.08 | JPMCB | Emerus | 95.0% | 3,397,543 | 1,257,091 | 2,140,452 | 86,076 | |||||||||||||
2.09 | JPMCB | Cardinal Health | 95.0% | 2,790,425 | 1,032,457 | 1,757,968 | 248,356 | |||||||||||||
2.10 | JPMCB | Tyco Electronics | 95.0% | 2,932,121 | 1,084,885 | 1,847,237 | 158,983 | |||||||||||||
2.11 | JPMCB | FCA/Caterpillar | 95.0% | 2,747,456 | 1,016,559 | 1,730,897 | 270,000 | |||||||||||||
2.12 | JPMCB | FedEx Ground (Staunton) | 95.0% | 2,190,820 | 810,603 | 1,380,217 | 202,678 | |||||||||||||
2.13 | JPMCB | Quad Packaging (Proteus) - Franklin Business Park | 95.0% | 1,815,035 | 671,563 | 1,143,472 | 189,000 | |||||||||||||
2.14 | JPMCB | Quad Packaging (Transpak) - Franklin Business Park | 95.0% | 1,797,749 | 665,167 | 1,132,582 | 187,200 | |||||||||||||
2.15 | JPMCB | T-Mobile Call Center | 95.0% | 1,801,998 | 666,739 | 1,135,259 | 59,850 | |||||||||||||
2.16 | JPMCB | Sikorsky Aircraft R&D Facility | 95.0% | 1,858,180 | 687,527 | 1,170,653 | 135,878 | |||||||||||||
2.17 | JPMCB | Vatterott College | 95.0% | 2,127,329 | 787,112 | 1,340,217 | 81,000 | |||||||||||||
2.18 | JPMCB | Comcast | 95.0% | 1,666,826 | 616,725 | 1,050,100 | 51,534 | |||||||||||||
2.19 | JPMCB | Alfa Laval Plant | 95.0% | 1,711,602 | 633,293 | 1,078,309 | 162,227 | |||||||||||||
2.20 | JPMCB | LKQ (New Braunfels) | 95.0% | 1,447,775 | 535,677 | 912,098 | 90,321 | |||||||||||||
2.21 | JPMCB | Hitachi | 95.0% | 1,371,194 | 507,342 | 863,852 | 64,850 | |||||||||||||
2.22 | JPMCB | Cameron International | 95.0% | 1,619,001 | 599,030 | 1,019,971 | 67,365 | |||||||||||||
2.23 | JPMCB | Alliance Data Systems Office | 95.0% | 1,395,792 | 516,443 | 879,349 | 90,720 | |||||||||||||
2.24 | JPMCB | Synchrony Financial | 95.0% | 1,093,022 | 404,418 | 688,604 | 60,998 | |||||||||||||
2.25 | JPMCB | Baxalta (Barry Pointe) | 95.0% | 725,110 | 268,291 | 456,819 | 15,012 | |||||||||||||
2.26 | JPMCB | Baxalta (Casselberry) | 95.0% | 730,164 | 270,161 | 460,003 | 15,025 | |||||||||||||
2.27 | JPMCB | Baxalta (Mounds View) | 95.0% | 705,097 | 260,886 | 444,211 | 15,012 | |||||||||||||
2.28 | JPMCB | Baxalta (Grand Rapids) | 95.0% | 706,976 | 261,581 | 445,395 | 15,023 | |||||||||||||
2.29 | JPMCB | Gerdau | 95.0% | 915,967 | 338,908 | 577,059 | 42,278 | |||||||||||||
2.30 | JPMCB | Baxalta (Wausau) | 95.0% | 655,724 | 242,618 | 413,106 | 15,014 | |||||||||||||
2.31 | JPMCB | Baxalta (Springfield) | 95.0% | 660,942 | 244,548 | 416,393 | 15,025 | |||||||||||||
2.32 | JPMCB | LKQ (Salisbury) | 95.0% | 700,201 | 259,074 | 441,127 | 156,109 | |||||||||||||
2.33 | JPMCB | Baxalta (Ankeny) | 95.0% | 621,471 | 229,944 | 391,527 | 15,095 | |||||||||||||
2.34 | JPMCB | H&E Equipment Services (San Antonio) | 95.0% | 614,375 | 227,319 | 387,056 | 23,882 | |||||||||||||
2.35 | JPMCB | H&E Equipment Services (New Orleans) | 95.0% | 617,481 | 228,468 | 389,013 | 16,927 | |||||||||||||
2.36 | JPMCB | GE Aviation (Pompano) | 95.0% | 559,537 | 207,029 | 352,508 | 27,803 | |||||||||||||
2.37 | JPMCB | Saint-Gobain Warehouse | 95.0% | 562,737 | 208,213 | 354,525 | 92,655 | |||||||||||||
2.38 | JPMCB | H&E Equipment Services (Columbia) | 95.0% | 485,579 | 179,664 | 305,915 | 17,442 | |||||||||||||
2.39 | JPMCB | H&E Equipment Services (Yukon) | 95.0% | 474,788 | 175,672 | 299,117 | 17,647 | |||||||||||||
2.40 | JPMCB | LKQ (Toledo) | 95.0% | 474,634 | 175,614 | 299,019 | 147,046 | |||||||||||||
2.41 | JPMCB | H&E Equipment Services (Greer) | 95.0% | 489,950 | 181,281 | 308,668 | 17,647 | |||||||||||||
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 | 92.5% | 15,191,065 | 3,705,973 | 11,485,092 | 1,667,402 |
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 | 92.5% | 2,146,750 | 475,002 | 1,671,748 | 148,937 |
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 | 92.5% | 1,970,058 | 450,922 | 1,519,136 | 308,722 |
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 | 92.5% | 1,878,270 | 565,893 | 1,312,377 | 289,596 |
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 | 92.5% | 1,776,925 | 401,991 | 1,374,935 | 192,714 |
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 | 92.5% | 1,213,378 | 318,335 | 895,042 | 100,780 |
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 | 92.5% | 912,738 | 242,264 | 670,474 | 54,908 |
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 | 92.5% | 911,395 | 230,062 | 681,333 | 76,212 |
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 | 92.5% | 690,540 | 162,837 | 527,703 | 57,232 |
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 | 92.5% | 864,640 | 239,356 | 625,284 | 122,958 |
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 | 92.5% | 690,172 | 120,740 | 569,432 | 80,315 |
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 | 92.5% | 816,280 | 180,351 | 635,929 | 77,406 |
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 | 92.5% | 569,797 | 99,429 | 470,368 | 78,391 |
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 | 92.5% | 377,029 | 104,882 | 272,147 | 33,584 |
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 | 92.5% | 373,093 | 113,908 | 259,185 | 45,647 |
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 | 74.6% | 213,600,210 | 142,270,818 | 71,329,392 | 0 |
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 | 83.8% | 7,774,225 | 3,602,265 | 4,171,961 | 0 |
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 | 85.7% | 6,764,028 | 3,201,871 | 3,562,157 | 0 |
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 | 84.3% | 6,059,570 | 2,860,144 | 3,199,426 | 0 |
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 | 84.9% | 5,697,514 | 3,270,929 | 2,426,585 | 0 |
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 | 82.9% | 5,193,352 | 2,754,991 | 2,438,362 | 0 |
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 | 78.8% | 4,692,425 | 2,518,899 | 2,173,526 | 0 |
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 | 83.0% | 4,214,257 | 2,397,345 | 1,816,912 | 0 |
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 | 73.9% | 4,826,301 | 2,990,175 | 1,836,126 | 0 |
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 | 74.1% | 3,941,272 | 2,232,510 | 1,708,763 | 0 |
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 | 80.3% | 4,423,020 | 2,728,888 | 1,694,132 | 0 |
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 | 78.3% | 5,568,856 | 4,031,609 | 1,537,247 | 0 |
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 | 81.7% | 4,066,425 | 2,597,554 | 1,468,871 | 0 |
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 | 73.0% | 3,955,706 | 2,596,962 | 1,358,744 | 0 |
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 | 77.7% | 4,293,844 | 2,879,053 | 1,414,791 | 0 |
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 | 72.9% | 4,185,314 | 2,796,547 | 1,388,767 | 0 |
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 | 58.8% | 3,341,364 | 2,088,004 | 1,253,360 | 0 |
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 | 78.1% | 5,848,958 | 4,531,561 | 1,317,397 | 0 |
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 | 80.0% | 4,891,094 | 3,201,247 | 1,689,847 | 0 |
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 | 72.6% | 3,115,120 | 2,008,993 | 1,106,127 | 0 |
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 | 80.8% | 3,248,248 | 2,090,221 | 1,158,027 | 0 |
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 | 70.8% | 3,738,690 | 2,341,747 | 1,396,943 | 0 |
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 | 84.6% | 3,850,184 | 2,410,998 | 1,439,185 | 0 |
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 | 77.9% | 3,680,915 | 2,425,349 | 1,255,566 | 0 |
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 | 69.9% | 3,810,167 | 2,577,957 | 1,232,210 | 0 |
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 | 77.4% | 3,121,444 | 2,025,834 | 1,095,610 | 0 |
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 | 66.6% | 3,154,358 | 2,060,293 | 1,094,065 | 0 |
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 | 88.0% | 3,273,835 | 2,065,656 | 1,208,180 | 0 |
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 | 64.9% | 2,752,597 | 2,014,311 | 738,285 | 0 |
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 | 76.1% | 3,439,196 | 2,322,290 | 1,116,905 | 0 |
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 | 71.7% | 3,361,902 | 2,485,794 | 876,108 | 0 |
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 | 87.1% | 3,018,966 | 1,747,736 | 1,271,230 | 0 |
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 | 82.0% | 3,136,682 | 2,224,447 | 912,234 | 0 |
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 | 67.1% | 3,176,451 | 2,225,023 | 951,428 | 0 |
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 | 86.4% | 2,902,483 | 2,043,619 | 858,864 | 0 |
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 | 66.9% | 3,321,573 | 2,653,751 | 667,822 | 0 |
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 | 72.6% | 2,343,673 | 1,545,193 | 798,480 | 0 |
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 | 82.2% | 2,929,714 | 1,985,509 | 944,205 | 0 |
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 | 84.1% | 3,009,146 | 2,269,574 | 739,572 | 0 |
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 | 74.6% | 1,961,942 | 1,208,351 | 753,591 | 0 |
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 | 79.9% | 3,127,939 | 2,470,469 | 657,471 | 0 |
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 | 65.9% | 3,168,035 | 2,281,919 | 886,115 | 0 |
ANNEX A-1
HISTORICAL FINANCIALS | ||||||||||||||||||||
UW | ||||||||||||||||||||
2014 | 2014 | 2014 | 2015 | 2015 | 2015 | 2016 | 2016 | 2016 | Most Recent | Most Recent | Most Recent | Economic | UW | UW Total | UW | UW Capital | ||||
Loan # | Seller | Property Name | Revenues ($) | Total Expenses ($) | NOI ($) | Revenues ($) | Total Expenses ($) | NOI ($) | Revenues ($) | Total Expenses ($) | NOI ($) | Revenues ($) | Total Expenses ($) | NOI ($) | As of | Occupancy % | Revenues ($) | Expenses ($) | NOI ($) | Items ($) |
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 | 79.5% | 2,851,065 | 2,064,916 | 786,149 | 0 |
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 | 89.1% | 2,441,633 | 1,591,528 | 850,105 | 0 |
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 | 80.0% | 2,591,371 | 1,862,762 | 728,609 | 0 |
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 | 56.7% | 4,801,904 | 4,049,772 | 752,132 | 0 |
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 | 63.8% | 2,322,688 | 1,672,245 | 650,443 | 0 |
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 | 63.3% | 2,918,586 | 2,448,540 | 470,046 | 0 |
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 | 74.5% | 2,627,746 | 1,774,143 | 853,603 | 0 |
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 | 77.6% | 1,892,474 | 1,273,699 | 618,775 | 0 |
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 | 68.6% | 1,812,261 | 1,208,438 | 603,823 | 0 |
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 | 75.6% | 2,433,055 | 1,745,776 | 687,279 | 0 |
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 | 84.0% | 2,149,392 | 1,543,906 | 605,485 | 0 |
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 | 63.6% | 2,958,058 | 2,578,316 | 379,742 | 0 |
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 | 65.9% | 2,128,673 | 1,528,792 | 599,880 | 0 |
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 | 65.5% | 2,360,887 | 1,671,501 | 689,387 | 0 |
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 | 62.9% | 1,585,686 | 1,185,317 | 400,369 | 0 |
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 | 76.8% | 2,082,208 | 1,540,640 | 541,569 | 0 |
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 | 63.4% | 1,659,116 | 1,347,398 | 311,718 | 0 |
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 | 67.4% | 1,417,147 | 1,205,199 | 211,948 | 0 |
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 | 67.4% | 1,157,262 | 906,202 | 251,060 | 0 |
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 | 64.6% | 1,550,317 | 1,370,105 | 180,212 | 0 |
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 | 66.5% | 1,638,961 | 1,472,078 | 166,883 | 0 |
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 | 58.0% | 1,236,472 | 1,086,924 | 149,548 | 0 |
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 | 75.0% | 1,239,140 | 1,123,516 | 115,624 | 0 |
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 | 70.6% | 1,363,324 | 1,253,517 | 109,807 | 0 |
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 | 91.6% | 34,742,601 | 13,991,349 | 20,751,251 | 2,304,691 |
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 | 98.0% | 19,906,520 | 4,533,300 | 15,373,221 | 83,453 | ||||
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 | 92.6% | 29,380,915 | 6,799,826 | 22,581,089 | 1,548,160 |
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 | 92.2% | 4,288,185 | 1,199,208 | 3,088,977 | 184,348 |
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 | 95.0% | 1,180,043 | 254,399 | 925,644 | 55,443 |
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 | 82.4% | 858,045 | 285,610 | 572,434 | 41,575 |
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 | 95.0% | 649,832 | 230,800 | 419,032 | 24,353 |
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 | 95.0% | 557,162 | 152,662 | 404,500 | 20,668 |
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 | 95.0% | 578,565 | 147,865 | 430,700 | 21,623 |
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 | 95.0% | 464,538 | 127,871 | 336,667 | 20,687 |
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 | 95.0% | 5,292,628 | 1,268,500 | 4,024,128 | 146,157 |
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 | 89.6% | 3,629,052 | 1,547,612 | 2,081,440 | 205,285 |
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 | 65.5% | 11,826,043 | 8,738,665 | 3,087,378 | 0 |
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 | 93.0% | 3,592,721 | 1,198,881 | 2,393,841 | 213,149 |
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 | 91.1% | 8,500,969 | 6,241,738 | 2,259,231 | 0 |
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 | 90.0% | 11,394,613 | 5,356,662 | 6,037,950 | 599,946 | |||
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 | 90.0% | 9,282,042 | 3,520,926 | 5,761,116 | 639,463 | |||
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 | 93.6% | 2,085,391 | 530,074 | 1,555,317 | 78,070 |
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 | 72.7% | 13,715,170 | 8,589,981 | 5,125,189 | 0 |
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 | 73.4% | 3,403,989 | 2,326,723 | 1,077,266 | 0 |
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 | 73.1% | 2,622,062 | 1,577,470 | 1,044,592 | 0 |
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 | 81.9% | 2,869,293 | 1,801,234 | 1,068,059 | 0 | |||
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 | 75.1% | 2,694,542 | 1,673,665 | 1,020,877 | 0 |
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 | 60.2% | 2,125,284 | 1,210,889 | 914,395 | 0 |
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 | 95.0% | 2,058,241 | 593,462 | 1,464,779 | 55,489 |
19 | SMF VI | Flowserve Pumps | 1,581,317 | 170,726 | 1,410,591 | 04/30/17 | 97.0% | 1,863,460 | 493,268 | 1,370,192 | 14,410 | |||||||||
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 | 84.9% | 12,204,238 | 6,710,527 | 5,493,711 | 712,235 |
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 | 82.6% | 5,414,808 | 3,032,004 | 2,382,804 | 320,761 |
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 | 87.8% | 3,228,033 | 1,615,947 | 1,612,086 | 171,444 |
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 | 100.0% | 2,598,234 | 1,343,034 | 1,255,201 | 127,891 |
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 | 62.8% | 963,162 | 719,543 | 243,620 | 92,137 |
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 | 94.8% | 1,954,186 | 568,243 | 1,385,943 | 121,345 |
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 | 83.8% | 2,781,837 | 1,500,993 | 1,280,843 | 72,900 |
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 | 93.0% | 5,257,034 | 1,638,571 | 3,618,463 | 365,574 |
24 | SMF VI | Marcel Commons | 90.8% | 1,558,494 | 394,556 | 1,163,939 | 65,115 | |||||||||||||
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 | 93.3% | 2,073,347 | 671,332 | 1,402,016 | 101,078 | |||
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 | 93.5% | 1,893,103 | 569,917 | 1,323,186 | 168,670 | |||
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 | 95.0% | 988,792 | 295,108 | 693,685 | 79,459 | |||
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 | 91.2% | 743,764 | 221,200 | 522,564 | 79,063 | |||
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 | 95.0% | 160,547 | 53,609 | 106,938 | 10,148 | |||
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 | 94.5% | 1,293,467 | 362,465 | 931,002 | 51,382 | ||||
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 | 94.1% | 1,154,556 | 387,172 | 767,384 | 41,925 |
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 | 89.6% | 1,060,539 | 332,805 | 727,734 | 77,311 |
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 | 68.1% | 2,202,757 | 1,339,985 | 862,772 | 0 |
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 | 95.1% | 630,667 | 130,954 | 499,713 | 8,109 |
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 | 93.8% | 1,550,526 | 823,065 | 727,461 | 61,200 |
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 | 88.9% | 1,476,388 | 839,302 | 637,086 | 62,424 |
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 | 89.8% | 1,146,930 | 468,128 | 678,802 | 71,837 | |||
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 | 88.6% | 1,083,372 | 317,372 | 766,000 | 70,916 |
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 | 76.7% | 2,683,562 | 2,028,767 | 654,795 | 0 |
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 | 91.5% | 927,671 | 488,823 | 438,848 | 29,410 |
ANNEX A-1
UPFRONT ESCROW | |||||||||||||||||||||
UW | UW | UW NCF | UW NOI | UW NCF | Ground Lease | Ground Lease | Upfront Capex | Upfront Engin. | Upfront Envir. | Upfront TI/LC | Upfront RE Tax | Upfront Ins. | Upfront Debt Service | Upfront Other | Other Upfront | ||||||
Loan # | Seller | Property Name | NCF ($) | NOI DSCR | DSCR | Debt Yield % | Debt Yield % | Title Type | Expiration | Extension Terms | PML % | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($)(18) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Description ($) | |
1 | JPMCB | 245 Park Avenue | 109,564,903 | 2.87 | 2.73 | 10.7% | 10.1% | Fee | 47,738 | 0 | 0 | 0 | 0 | 227,000 | 0 | 11,431,608 | Outstanding Rollover/Free Rent Reserve | ||||
2 | JPMCB | Gateway Net Lease Portfolio | 45,081,162 | 3.90 | 3.54 | 14.1% | 12.8% | Fee/Leasehold | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,720,000 | Earnout Reserve | ||||
2.01 | JPMCB | BAE Facility | 3,981,536 | Fee | |||||||||||||||||
2.02 | JPMCB | FedEx Ground (Stratford) | 3,186,193 | Fee | |||||||||||||||||
2.03 | JPMCB | FedEx (Baltimore) | 3,111,008 | Leasehold | 08/31/21 | 17, five-year options | |||||||||||||||
2.04 | JPMCB | Harman Becker | 3,224,665 | Fee | |||||||||||||||||
2.05 | JPMCB | GE Aviation (Lafayette) | 2,407,448 | Fee | |||||||||||||||||
2.06 | JPMCB | GoDaddy | 2,307,247 | Leasehold | 12/31/01 | None | |||||||||||||||
2.07 | JPMCB | Carrier | 1,722,043 | Fee | |||||||||||||||||
2.08 | JPMCB | Emerus | 2,054,376 | Fee | |||||||||||||||||
2.09 | JPMCB | Cardinal Health | 1,509,612 | Fee | |||||||||||||||||
2.10 | JPMCB | Tyco Electronics | 1,688,253 | Fee | |||||||||||||||||
2.11 | JPMCB | FCA/Caterpillar | 1,460,897 | Fee | |||||||||||||||||
2.12 | JPMCB | FedEx Ground (Staunton) | 1,177,538 | Fee | |||||||||||||||||
2.13 | JPMCB | Quad Packaging (Proteus) - Franklin Business Park | 954,472 | Fee | |||||||||||||||||
2.14 | JPMCB | Quad Packaging (Transpak) - Franklin Business Park | 945,382 | Fee | |||||||||||||||||
2.15 | JPMCB | T-Mobile Call Center | 1,075,409 | Fee | |||||||||||||||||
2.16 | JPMCB | Sikorsky Aircraft R&D Facility | 1,034,776 | Leasehold | 02/21/49 | None | |||||||||||||||
2.17 | JPMCB | Vatterott College | 1,259,217 | Fee | |||||||||||||||||
2.18 | JPMCB | Comcast | 998,566 | Fee | |||||||||||||||||
2.19 | JPMCB | Alfa Laval Plant | 916,082 | Fee | |||||||||||||||||
2.20 | JPMCB | LKQ (New Braunfels) | 821,777 | Fee | |||||||||||||||||
2.21 | JPMCB | Hitachi | 799,002 | Leasehold | 04/13/40 | None | |||||||||||||||
2.22 | JPMCB | Cameron International | 952,606 | Fee | |||||||||||||||||
2.23 | JPMCB | Alliance Data Systems Office | 788,629 | Fee | |||||||||||||||||
2.24 | JPMCB | Synchrony Financial | 627,606 | Fee | |||||||||||||||||
2.25 | JPMCB | Baxalta (Barry Pointe) | 441,807 | Fee | |||||||||||||||||
2.26 | JPMCB | Baxalta (Casselberry) | 444,979 | Fee | |||||||||||||||||
2.27 | JPMCB | Baxalta (Mounds View) | 429,199 | Fee | |||||||||||||||||
2.28 | JPMCB | Baxalta (Grand Rapids) | 430,372 | Fee | |||||||||||||||||
2.29 | JPMCB | Gerdau | 534,781 | Fee | |||||||||||||||||
2.30 | JPMCB | Baxalta (Wausau) | 398,093 | Fee | |||||||||||||||||
2.31 | JPMCB | Baxalta (Springfield) | 401,369 | Fee | |||||||||||||||||
2.32 | JPMCB | LKQ (Salisbury) | 285,018 | Fee | |||||||||||||||||
2.33 | JPMCB | Baxalta (Ankeny) | 376,432 | Fee | |||||||||||||||||
2.34 | JPMCB | H&E Equipment Services (San Antonio) | 363,174 | Fee | |||||||||||||||||
2.35 | JPMCB | H&E Equipment Services (New Orleans) | 372,086 | Fee | |||||||||||||||||
2.36 | JPMCB | GE Aviation (Pompano) | 324,706 | Fee | |||||||||||||||||
2.37 | JPMCB | Saint-Gobain Warehouse | 261,870 | Fee | |||||||||||||||||
2.38 | JPMCB | H&E Equipment Services (Columbia) | 288,473 | Fee | |||||||||||||||||
2.39 | JPMCB | H&E Equipment Services (Yukon) | 281,469 | Fee | |||||||||||||||||
2.40 | JPMCB | LKQ (Toledo) | 151,974 | Fee | |||||||||||||||||
2.41 | JPMCB | H&E Equipment Services (Greer) | 291,021 | Fee | |||||||||||||||||
3 | JPMCB | Treeview Industrial Portfolio | 9,817,690 | 2.14 | 1.83 | 9.2% | 7.9% | Fee | Various | 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 | 1,522,811 | Fee | 7% | ||||||||||||||||
3.02 | JPMCB | 1405 Worldwide | 1,210,414 | Fee | |||||||||||||||||
3.03 | JPMCB | 1200 Worldwide | 1,022,781 | Fee | |||||||||||||||||
3.04 | JPMCB | Landmark | 1,182,221 | Fee | 8% | ||||||||||||||||
3.05 | JPMCB | 100 Corporate Lakes | 794,262 | Fee | |||||||||||||||||
3.06 | JPMCB | Design Road | 615,566 | Fee | |||||||||||||||||
3.07 | JPMCB | 2055 Global Way | 605,121 | Fee | |||||||||||||||||
3.08 | JPMCB | Sabre Street | 470,470 | Fee | 18% | ||||||||||||||||
3.09 | JPMCB | 2205 Global Way | 502,326 | Fee | |||||||||||||||||
3.10 | JPMCB | 1280 Corporate Lakes | 489,117 | Fee | |||||||||||||||||
3.11 | JPMCB | 11 Boulden Circle | 558,522 | Fee | |||||||||||||||||
3.12 | JPMCB | 1300 Corporate Lakes | 391,977 | Fee | |||||||||||||||||
3.13 | JPMCB | 7 Boulden Circle | 238,563 | Fee | |||||||||||||||||
3.14 | JPMCB | 2 Boulden Circle | 213,538 | Fee | |||||||||||||||||
4 | JPMCB/SMF VI | Starwood Capital Group Hotel Portfolio | 71,329,392 | 2.72 | 2.72 | 12.4% | 12.4% | Fee/Leasehold | Various | 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 | 4,171,961 | Fee | 5% | ||||||||||||||||
4.02 | JPMCB/SMF VI | Larkspur Landing Milpitas | 3,562,157 | Fee | 13% | ||||||||||||||||
4.03 | JPMCB/SMF VI | Larkspur Landing Campbell | 3,199,426 | Fee | 4% | ||||||||||||||||
4.04 | JPMCB/SMF VI | Larkspur Landing San Francisco | 2,426,585 | Fee | 7% | ||||||||||||||||
4.05 | JPMCB/SMF VI | Larkspur Landing Pleasanton | 2,438,362 | Fee | 13% | ||||||||||||||||
4.06 | JPMCB/SMF VI | Larkspur Landing Bellevue | 2,173,526 | Fee | 7% | ||||||||||||||||
4.07 | JPMCB/SMF VI | Larkspur Landing Sacramento | 1,816,912 | Fee | 2% | ||||||||||||||||
4.08 | JPMCB/SMF VI | Hampton Inn Ann Arbor North | 1,836,126 | Fee | |||||||||||||||||
4.09 | JPMCB/SMF VI | Larkspur Landing Hillsboro | 1,708,763 | Fee | 3% | ||||||||||||||||
4.10 | JPMCB/SMF VI | Larkspur Landing Renton | 1,694,132 | Fee | 5% | ||||||||||||||||
4.11 | JPMCB/SMF VI | Holiday Inn Arlington Northeast Rangers Ballpark | 1,537,247 | Fee | |||||||||||||||||
4.12 | JPMCB/SMF VI | Residence Inn Toledo Maumee | 1,468,871 | Fee | |||||||||||||||||
4.13 | JPMCB/SMF VI | Residence Inn Williamsburg | 1,358,744 | Fee | |||||||||||||||||
4.14 | JPMCB/SMF VI | Hampton Inn Suites Waco South | 1,414,791 | Fee | |||||||||||||||||
4.15 | JPMCB/SMF VI | Holiday Inn Louisville Airport Fair Expo | 1,388,767 | Fee | |||||||||||||||||
4.16 | JPMCB/SMF VI | Courtyard Tyler | 1,253,360 | Fee | |||||||||||||||||
4.17 | JPMCB/SMF VI | Hilton Garden Inn Edison Raritan Center | 1,317,397 | Leasehold | 09/30/76 | None | |||||||||||||||
4.18 | JPMCB/SMF VI | Hilton Garden Inn St Paul Oakdale | 1,689,847 | Fee | |||||||||||||||||
4.19 | JPMCB/SMF VI | Residence Inn Grand Rapids West | 1,106,127 | Fee | |||||||||||||||||
4.20 | JPMCB/SMF VI | Peoria, AZ Residence Inn | 1,158,027 | Fee | |||||||||||||||||
4.21 | JPMCB/SMF VI | Hampton Inn Suites Bloomington Normal | 1,396,943 | Fee | |||||||||||||||||
4.22 | JPMCB/SMF VI | Courtyard Chico | 1,439,185 | Fee | 5% | ||||||||||||||||
4.23 | JPMCB/SMF VI | Hampton Inn Suites Kokomo | 1,255,566 | Fee | |||||||||||||||||
4.24 | JPMCB/SMF VI | Hampton Inn Suites South Bend | 1,232,210 | Fee | |||||||||||||||||
4.25 | JPMCB/SMF VI | Courtyard Wichita Falls | 1,095,610 | Fee | |||||||||||||||||
4.26 | JPMCB/SMF VI | Hampton Inn Morehead | 1,094,065 | Fee | |||||||||||||||||
4.27 | JPMCB/SMF VI | Residence Inn Chico | 1,208,180 | Fee | 5% | ||||||||||||||||
4.28 | JPMCB/SMF VI | Courtyard Lufkin | 738,285 | Fee | |||||||||||||||||
4.29 | JPMCB/SMF VI | Hampton Inn Carlisle | 1,116,905 | Fee | |||||||||||||||||
4.30 | JPMCB/SMF VI | Springhill Suites Williamsburg | 876,108 | Fee | |||||||||||||||||
4.31 | JPMCB/SMF VI | Fairfield Inn Bloomington | 1,271,230 | Fee | |||||||||||||||||
4.32 | JPMCB/SMF VI | Waco Residence Inn | 912,234 | Fee | |||||||||||||||||
4.33 | JPMCB/SMF VI | Holiday Inn Express Fishers | 951,428 | Fee | |||||||||||||||||
4.34 | JPMCB/SMF VI | Larkspur Landing Folsom | 858,864 | Fee | 5% | ||||||||||||||||
4.35 | JPMCB/SMF VI | Springhill Suites Chicago Naperville Warrenville | 667,822 | Fee | |||||||||||||||||
4.36 | JPMCB/SMF VI | Holiday Inn Express & Suites Paris | 798,480 | Fee | |||||||||||||||||
4.37 | JPMCB/SMF VI | Toledo Homewood Suites | 944,205 | Fee | |||||||||||||||||
4.38 | JPMCB/SMF VI | Grand Rapids Homewood Suites | 739,572 | Fee | |||||||||||||||||
4.39 | JPMCB/SMF VI | Cheyenne Fairfield Inn and Suites | 753,591 | Fee | |||||||||||||||||
4.40 | JPMCB/SMF VI | Fairfield Inn Laurel | 657,471 | Fee | |||||||||||||||||
4.41 | JPMCB/SMF VI | Courtyard Akron Stow | 886,115 | Fee |
ANNEX A-1
UPFRONT ESCROW | |||||||||||||||||||||
UW | UW | UW NCF | UW NOI | UW NCF | Ground Lease | Ground Lease | Upfront Capex | Upfront Engin. | Upfront Envir. | Upfront TI/LC | Upfront RE Tax | Upfront Ins. | Upfront Debt Service | Upfront Other | Other Upfront | ||||||
Loan # | Seller | Property Name | NCF ($) | NOI DSCR | DSCR | Debt Yield % | Debt Yield % | Title Type | Expiration | Extension Terms | PML % | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($)(18) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Description ($) | |
4.42 | JPMCB/SMF VI | Larkspur Landing Roseville | 786,149 | Fee | 5% | ||||||||||||||||
4.43 | JPMCB/SMF VI | Towneplace Suites Bloomington | 850,105 | Fee | |||||||||||||||||
4.44 | JPMCB/SMF VI | Hampton Inn Danville | 728,609 | Fee | |||||||||||||||||
4.45 | JPMCB/SMF VI | Holiday Inn Norwich | 752,132 | Fee | |||||||||||||||||
4.46 | JPMCB/SMF VI | Hampton Inn Suites Longview North | 650,443 | Fee | |||||||||||||||||
4.47 | JPMCB/SMF VI | Springhill Suites Peoria Westlake | 470,046 | Fee | |||||||||||||||||
4.48 | JPMCB/SMF VI | Hampton Inn Suites Buda | 853,603 | Fee | |||||||||||||||||
4.49 | JPMCB/SMF VI | Shawnee Hampton Inn | 618,775 | Fee | |||||||||||||||||
4.50 | JPMCB/SMF VI | Racine Fairfield Inn | 603,823 | Fee | |||||||||||||||||
4.51 | JPMCB/SMF VI | Hampton Inn Selinsgrove Shamokin Dam | 687,279 | Fee | |||||||||||||||||
4.52 | JPMCB/SMF VI | Holiday Inn Express & Suites Terrell | 605,485 | Fee | |||||||||||||||||
4.53 | JPMCB/SMF VI | Westchase Homewood Suites | 379,742 | Fee | |||||||||||||||||
4.54 | JPMCB/SMF VI | Holiday Inn Express & Suites Tyler South | 599,880 | Fee | |||||||||||||||||
4.55 | JPMCB/SMF VI | Holiday Inn Express & Suites Huntsville | 689,387 | Fee | |||||||||||||||||
4.56 | JPMCB/SMF VI | Hampton Inn Sweetwater | 400,369 | Fee | |||||||||||||||||
4.57 | JPMCB/SMF VI | Comfort Suites Buda Austin South | 541,569 | Fee | |||||||||||||||||
4.58 | JPMCB/SMF VI | Fairfield Inn & Suites Weatherford | 311,718 | Fee | |||||||||||||||||
4.59 | JPMCB/SMF VI | Holiday Inn Express & Suites Altus | 211,948 | Fee | |||||||||||||||||
4.60 | JPMCB/SMF VI | Comfort Inn & Suites Paris | 251,060 | Fee | |||||||||||||||||
4.61 | JPMCB/SMF VI | Hampton Inn Suites Decatur | 180,212 | Fee | |||||||||||||||||
4.62 | JPMCB/SMF VI | Holiday Inn Express & Suites Texarkana East | 166,883 | Fee | |||||||||||||||||
4.63 | JPMCB/SMF VI | Mankato Fairfield Inn | 149,548 | Fee | |||||||||||||||||
4.64 | JPMCB/SMF VI | Candlewood Suites Texarkana | 115,624 | Fee | |||||||||||||||||
4.65 | JPMCB/SMF VI | Country Inn & Suites Houston Intercontinental Airport East | 109,807 | Fee | |||||||||||||||||
5 | JPMCB | First Stamford Place | 18,446,561 | 3.05 | 2.71 | 12.7% | 11.2% | Fee | 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 | 15,289,768 | 2.51 | 2.49 | 9.0% | 9.0% | Fee | 18% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
7 | JPMCB | West Town Mall | 21,032,929 | 2.58 | 2.40 | 18.2% | 17.0% | Fee/Leasehold | 04/30/42 | None | 0 | 0 | 0 | 80,469 | 0 | 0 | 0 | 0 | |||
8 | SMF VI | Texas Retail Portfolio | 2,904,629 | 1.54 | 1.45 | 10.5% | 9.8% | Fee | 0 | 249,123 | 0 | 200,000 | 202,181 | 28,869 | 0 | 0 | |||||
8.01 | SMF VI | Crossroads Center | 870,201 | Fee | |||||||||||||||||
8.02 | SMF VI | Parkwood Shopping Center | 530,859 | Fee | |||||||||||||||||
8.03 | SMF VI | Live Oak Shopping Center | 394,680 | Fee | |||||||||||||||||
8.04 | SMF VI | Gateway Center | 383,832 | Fee | |||||||||||||||||
8.05 | SMF VI | Sunburst Center | 409,077 | Fee | |||||||||||||||||
8.06 | SMF VI | Eastridge Center | 315,980 | Fee | |||||||||||||||||
9 | JPMCB | Torre Plaza | 3,877,971 | 2.28 | 2.20 | 8.9% | 8.6% | Fee | 12% | 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 | 1,876,155 | 1.41 | 1.27 | 9.0% | 8.2% | Fee | 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 | 3,087,378 | 2.25 | 2.25 | 14.1% | 14.1% | Fee | 12% | 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 | 2,180,691 | 1.94 | 1.76 | 12.0% | 10.9% | Fee | 0 | 0 | 0 | 0 | 163,463 | 5,804 | 0 | 0 | |||||
13 | BSP | Springhill Suites Newark Airport | 2,259,231 | 1.58 | 1.58 | 11.4% | 11.4% | Fee | 0 | 37,800 | 37,500 | 0 | 188,971 | 31,301 | 0 | 1,700,000 | PIP Reserve | ||||
14 | BSP | St. Luke’s Office | 5,438,004 | 1.90 | 1.72 | 11.8% | 10.7% | Fee | 0 | 0 | 0 | 800,000 | 214,607 | 101,597 | 0 | 136,780 | Free Rent Reserve | ||||
15 | BSP | Apex Fort Washington | 5,121,653 | 1.59 | 1.41 | 10.6% | 9.4% | Fee | 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 | 1,477,247 | 1.53 | 1.45 | 9.4% | 8.9% | Fee | 0 | 0 | 0 | 0 | 42,090 | 11,525 | 0 | 26,862 | Outstanding TI Reserve | ||||
17 | BSP | Carolina Hotel Portfolio | 5,125,189 | 1.87 | 1.87 | 14.0% | 14.0% | Fee | 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. | 1,077,266 | Fee | |||||||||||||||||
17.02 | BSP | Fairfield Inn Charlotte Northlake | 1,044,592 | Fee | |||||||||||||||||
17.03 | BSP | Holiday Inn Express & Suites Goldsboro Base Area | 1,068,059 | Fee | |||||||||||||||||
17.04 | BSP | Comfort Suites Gastonia | 1,020,877 | Fee | |||||||||||||||||
17.05 | BSP | Fairfield Inn Myrtle Beach North | 914,395 | Fee | |||||||||||||||||
18 | SMF VI | Waxahachie Towne Center | 1,409,290 | 1.42 | 1.36 | 9.0% | 8.6% | Fee | 0 | 3,750 | 0 | 0 | 176,238 | 27,634 | 0 | 0 | |||||
19 | SMF VI | Flowserve Pumps | 1,355,781 | 1.35 | 1.33 | 8.6% | 8.5% | Fee | 0 | 0 | 0 | 0 | 152,175 | 52,102 | 0 | 0 | |||||
20 | BSP | Columbus Office Portfolio I | 4,781,476 | 1.85 | 1.61 | 12.1% | 10.6% | Fee | 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 | 2,062,043 | Fee | |||||||||||||||||
20.02 | BSP | Blazer I & II | 1,440,642 | Fee | |||||||||||||||||
20.03 | BSP | 5515 Parkcenter | 1,127,309 | Fee | |||||||||||||||||
20.04 | BSP | 5555 Parkcenter | 151,482 | Fee | |||||||||||||||||
21 | SMF VI | Lohmans Crossing | 1,264,598 | 1.45 | 1.32 | 9.3% | 8.4% | Fee | 0 | 4,125 | 0 | 250,000 | 165,378 | 28,761 | 0 | 0 | |||||
22 | SMF VI | Chartwell Court | 1,207,943 | 1.38 | 1.30 | 8.6% | 8.1% | Fee | 302,000 | 4,375 | 0 | 0 | 226,373 | 130,196 | 0 | 0 | |||||
23 | BSP | Alexandria Corporate Park | 3,252,889 | 1.47 | 1.32 | 10.5% | 9.4% | Fee | 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 | 1,098,823 | 1.44 | 1.36 | 9.0% | 8.5% | Fee | 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 | 1,300,937 | 2.04 | 1.89 | 12.7% | 11.8% | Fee | 0 | 0 | 0 | 250,000 | 173,217 | 9,543 | 0 | 0 | |||||
26 | SMF VI | Greenville Retail Center | 1,154,516 | 2.17 | 1.89 | 13.2% | 11.5% | Fee | 0 | 22,531 | 0 | 0 | 127,366 | 26,104 | 0 | 0 | |||||
26.01 | SMF VI | Greenville West | 614,226 | Fee | |||||||||||||||||
26.02 | SMF VI | Greenville Marketplace | 443,501 | Fee | |||||||||||||||||
26.03 | SMF VI | Hathaway Circle | 96,790 | Fee | |||||||||||||||||
27 | SMF VI | The Shoppes at Fort Wayne | 879,621 | 1.73 | 1.63 | 10.7% | 10.1% | Fee | 0 | 171,550 | 0 | 0 | 32,798 | 14,376 | 0 | 0 | |||||
28 | JPMCB | Main Street Court | 725,459 | 1.49 | 1.41 | 9.6% | 9.1% | Fee | 1,535 | 23,938 | 138,000 | 1,958 | 52,604 | 2,922 | 0 | 486,042 | Settlement Reserve | ||||
29 | SMF VI | Edison Park Center | 650,423 | 1.51 | 1.35 | 9.7% | 8.7% | Fee | 0 | 0 | 0 | 0 | 0 | 26,000 | 0 | 0 | |||||
30 | SMF VI | Towneplace Suites Aiken | 862,772 | 1.70 | 1.70 | 11.7% | 11.7% | Fee | 0 | 0 | 0 | 0 | 101,017 | 6,998 | 0 | 0 | �� | ||||
31 | SMF VI | 478 Third Avenue | 491,604 | 1.62 | 1.59 | 7.2% | 7.1% | Fee | 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 | 666,261 | 1.70 | 1.56 | 10.7% | 9.8% | Fee | 0 | 28,475 | 0 | 0 | 32,617 | 17,766 | 0 | 0 | |||||
33 | SMF VI | Georgetown South Apartments | 574,662 | 1.59 | 1.43 | 9.9% | 9.0% | Fee | 0 | 12,125 | 0 | 0 | 34,739 | 17,441 | 0 | 0 | |||||
34 | SMF VI | Siete Square I | 606,965 | 1.89 | 1.69 | 11.5% | 10.2% | Fee | 0 | 0 | 0 | 0 | 27,415 | 2,231 | 0 | 53,100 | Free Rent Reserve | ||||
35 | SMF VI | Coral Springs Business Warehouse Center | 695,085 | 2.14 | 1.94 | 13.1% | 11.9% | Fee | 0 | 0 | 94,375 | 100,000 | 73,258 | 8,060 | 0 | 0 | |||||
36 | BSP | Courtyard San Antonio Lackland | 654,795 | 1.66 | 1.66 | 11.5% | 11.5% | Fee | 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 | 409,438 | 1.45 | 1.35 | 9.0% | 8.4% | Fee | 0 | 12,500 | 0 | 0 | 34,202 | 9,138 | 0 | 0 |
ANNEX A-1
MONTHLY ESCROW | RESERVE CAPS | |||||||||||||||||||
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 | Single | ||||||
Loan # | Seller | Property Name | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Description ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Tenant | |||
1 | JPMCB | 245 Park Avenue | 47,738 | 0 | Springing | 3,878,518 | 113,500 | 0 | No | |||||||||||
2 | JPMCB | Gateway Net Lease Portfolio | Springing | 0 | Springing | Springing | Springing | Springing | Ground Lease Reserve | 2,648,472 | 7,945,415 | Yes | ||||||||
2.01 | JPMCB | BAE Facility | Yes | |||||||||||||||||
2.02 | JPMCB | FedEx Ground (Stratford) | Yes | |||||||||||||||||
2.03 | JPMCB | FedEx (Baltimore) | Yes | |||||||||||||||||
2.04 | JPMCB | Harman Becker | Yes | |||||||||||||||||
2.05 | JPMCB | GE Aviation (Lafayette) | Yes | |||||||||||||||||
2.06 | JPMCB | GoDaddy | Yes | |||||||||||||||||
2.07 | JPMCB | Carrier | Yes | |||||||||||||||||
2.08 | JPMCB | Emerus | Yes | |||||||||||||||||
2.09 | JPMCB | Cardinal Health | Yes | |||||||||||||||||
2.10 | JPMCB | Tyco Electronics | Yes | |||||||||||||||||
2.11 | JPMCB | FCA/Caterpillar | Yes | |||||||||||||||||
2.12 | JPMCB | FedEx Ground (Staunton) | Yes | |||||||||||||||||
2.13 | JPMCB | Quad Packaging (Proteus) - Franklin Business Park | Yes | |||||||||||||||||
2.14 | JPMCB | Quad Packaging (Transpak) - Franklin Business Park | Yes | |||||||||||||||||
2.15 | JPMCB | T-Mobile Call Center | Yes | |||||||||||||||||
2.16 | JPMCB | Sikorsky Aircraft R&D Facility | Yes | |||||||||||||||||
2.17 | JPMCB | Vatterott College | Yes | |||||||||||||||||
2.18 | JPMCB | Comcast | Yes | |||||||||||||||||
2.19 | JPMCB | Alfa Laval Plant | Yes | |||||||||||||||||
2.20 | JPMCB | LKQ (New Braunfels) | Yes | |||||||||||||||||
2.21 | JPMCB | Hitachi | Yes | |||||||||||||||||
2.22 | JPMCB | Cameron International | Yes | |||||||||||||||||
2.23 | JPMCB | Alliance Data Systems Office | Yes | |||||||||||||||||
2.24 | JPMCB | Synchrony Financial | Yes | |||||||||||||||||
2.25 | JPMCB | Baxalta (Barry Pointe) | Yes | |||||||||||||||||
2.26 | JPMCB | Baxalta (Casselberry) | Yes | |||||||||||||||||
2.27 | JPMCB | Baxalta (Mounds View) | Yes | |||||||||||||||||
2.28 | JPMCB | Baxalta (Grand Rapids) | Yes | |||||||||||||||||
2.29 | JPMCB | Gerdau | Yes | |||||||||||||||||
2.30 | JPMCB | Baxalta (Wausau) | Yes | |||||||||||||||||
2.31 | JPMCB | Baxalta (Springfield) | Yes | |||||||||||||||||
2.32 | JPMCB | LKQ (Salisbury) | Yes | |||||||||||||||||
2.33 | JPMCB | Baxalta (Ankeny) | Yes | |||||||||||||||||
2.34 | JPMCB | H&E Equipment Services (San Antonio) | Yes | |||||||||||||||||
2.35 | JPMCB | H&E Equipment Services (New Orleans) | Yes | |||||||||||||||||
2.36 | JPMCB | GE Aviation (Pompano) | Yes | |||||||||||||||||
2.37 | JPMCB | Saint-Gobain Warehouse | Yes | |||||||||||||||||
2.38 | JPMCB | H&E Equipment Services (Columbia) | Yes | |||||||||||||||||
2.39 | JPMCB | H&E Equipment Services (Yukon) | Yes | |||||||||||||||||
2.40 | JPMCB | LKQ (Toledo) | Yes | |||||||||||||||||
2.41 | JPMCB | H&E Equipment Services (Greer) | Yes | |||||||||||||||||
3 | JPMCB | Treeview Industrial Portfolio | 71,924 | 0 | 66,013 | 136,297 | Springing | 0 | 2,589,264 | 2,376,468 | Various | |||||||||
3.01 | JPMCB | Eastgate | No | |||||||||||||||||
3.02 | JPMCB | 1405 Worldwide | Yes | |||||||||||||||||
3.03 | JPMCB | 1200 Worldwide | Yes | |||||||||||||||||
3.04 | JPMCB | Landmark | No | |||||||||||||||||
3.05 | JPMCB | 100 Corporate Lakes | Yes | |||||||||||||||||
3.06 | JPMCB | Design Road | Yes | |||||||||||||||||
3.07 | JPMCB | 2055 Global Way | No | |||||||||||||||||
3.08 | JPMCB | Sabre Street | No | |||||||||||||||||
3.09 | JPMCB | 2205 Global Way | No | |||||||||||||||||
3.10 | JPMCB | 1280 Corporate Lakes | No | |||||||||||||||||
3.11 | JPMCB | 11 Boulden Circle | No | |||||||||||||||||
3.12 | JPMCB | 1300 Corporate Lakes | No | |||||||||||||||||
3.13 | JPMCB | 7 Boulden Circle | Yes | |||||||||||||||||
3.14 | JPMCB | 2 Boulden Circle | No | |||||||||||||||||
4 | JPMCB/SMF VI | Starwood Capital Group Hotel Portfolio | 4% of Gross Revenues | 0 | 0 | Springing | Springing | Springing | Ground Rent Reserve, Capital Work Reserve | 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 |
ANNEX A-1
MONTHLY ESCROW | RESERVE CAPS | |||||||||||||||||||
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 | Single | ||||||
Loan # | Seller | Property Name | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Description ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Tenant | |||
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 | 15,458 | 0 | 168,848 | 334,939 | Springing | 0 | 556,493 | No | ||||||||||
6 | JPMCB | 211 Main Street | Springing | 0 | Springing | Springing | Springing | 0 | 183,597 | 1,251,798 | Yes | |||||||||
7 | JPMCB | West Town Mall | Springing | 0 | 80,469 | Springing | Springing | 0 | 463,503 | 3,862,515 | No | |||||||||
8 | SMF VI | Texas Retail Portfolio | 4,178 | 0 | 28,059 | 50,424 | 7,217 | 0 | 1,500,000 | No | ||||||||||
8.01 | SMF VI | Crossroads Center | No | |||||||||||||||||
8.02 | SMF VI | Parkwood Shopping Center | No | |||||||||||||||||
8.03 | SMF VI | Live Oak Shopping Center | No | |||||||||||||||||
8.04 | SMF VI | Gateway Center | No | |||||||||||||||||
8.05 | SMF VI | Sunburst Center | No | |||||||||||||||||
8.06 | SMF VI | Eastridge Center | No | |||||||||||||||||
9 | JPMCB | Torre Plaza | 1,107 | 0 | 0 | 70,730 | Springing | 0 | Yes | |||||||||||
10 | JPMCB | Crystal Corporate Center | 1,605 | 0 | 13,376 | 31,173 | Springing | 0 | 58,000 | 482,000 | No | |||||||||
11 | SMF VI | Marriott Park City | 4% of Gross Revenues | 0 | 0 | 9,385 | 9,230 | Springing | Seasonality Reserve | 500,000 | No | |||||||||
12 | SMF VI | Porter’s Vale Shopping Center | 4,387 | 0 | 27,083 | 54,488 | 2,902 | 0 | 650,000 | No | ||||||||||
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 | No | ||||||||||
14 | BSP | St. Luke’s Office | 9,444 | 0 | 23,750 | 71,536 | 10,160 | 0 | No | |||||||||||
15 | BSP | Apex Fort Washington | 6,472 | 0 | 32,360 | 69,908 | 7,391 | 0 | No | |||||||||||
16 | SMF VI | Depot Marketplace | 1,148 | 0 | 5,358 | 8,418 | 2,969 | 0 | 41,331 | 192,000 | No | |||||||||
17 | BSP | Carolina Hotel Portfolio | 4% of Gross Revenues | 0 | 0 | 30,865 | 10,631 | Springing | PIP Reserve; Seasonality Reserve | Seasonality Reserve: 100,000 | 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 | 771 | 0 | 5,958 | 25,177 | 2,122 | 0 | 350,000 | No | ||||||||||
19 | SMF VI | Flowserve Pumps | 1,201 | 0 | 5,834 | 25,363 | 5,244 | 0 | Yes | |||||||||||
20 | BSP | Columbus Office Portfolio I | 10,860 | 0 | 48,870 | 191,499 | Springing | 0 | 3,000,000 | No | ||||||||||
20.01 | BSP | Atrium II | No | |||||||||||||||||
20.02 | BSP | Blazer I & II | No | |||||||||||||||||
20.03 | BSP | 5515 Parkcenter | No | |||||||||||||||||
20.04 | BSP | 5555 Parkcenter | No | |||||||||||||||||
21 | SMF VI | Lohmans Crossing | 1,685 | 0 | 8,427 | 27,563 | 3,595 | 0 | 500,000 | No | ||||||||||
22 | SMF VI | Chartwell Court | 6,075 | 0 | 0 | 32,339 | 11,396 | 0 | No | |||||||||||
23 | BSP | Alexandria Corporate Park | 3,457 | 0 | 27,008 | 42,546 | 5,699 | 0 | No | |||||||||||
24 | SMF VI | Marcel Commons | 683 | 0 | 5,000 | 11,907 | 1,785 | 0 | 40,980 | 200,000 | No | |||||||||
25 | SMF VI | Professional Centre at Gardens Mall | 1,099 | 0 | 7,325 | 21,652 | 3,181 | 0 | 475,000 | No | ||||||||||
26 | SMF VI | Greenville Retail Center | 6,083 | 0 | 7,978 | 21,228 | 2,900 | 0 | 383,000 | No | ||||||||||
26.01 | SMF VI | Greenville West | No | |||||||||||||||||
26.02 | SMF VI | Greenville Marketplace | No | |||||||||||||||||
26.03 | SMF VI | Hathaway Circle | No | |||||||||||||||||
27 | SMF VI | The Shoppes at Fort Wayne | 507 | 0 | 17,358 | 10,933 | 1,797 | 0 | 375,000 | No | ||||||||||
28 | JPMCB | Main Street Court | 1,535 | 0 | 1,958 | 5,260 | 1,461 | 0 | No | |||||||||||
29 | SMF VI | Edison Park Center | 1,693 | 0 | 13,933 | 13,251 | 2,000 | 0 | 250,000 | No | ||||||||||
30 | SMF VI | Towneplace Suites Aiken | 4% of Gross Revenues | 0 | 0 | 10,784 | 2,333 | 0 | No | |||||||||||
31 | SMF VI | 478 Third Avenue | 584 | 0 | 0 | 7,072 | 433 | 0 | 17,727 | No | ||||||||||
32 | SMF VI | Village Square Apartments | 5,100 | 0 | 0 | 10,872 | 4,442 | 0 | No | |||||||||||
33 | SMF VI | Georgetown South Apartments | 5,202 | 0 | 0 | 11,580 | 4,360 | 0 | No | |||||||||||
34 | SMF VI | Siete Square I | 1,159 | 0 | 7,242 | 6,854 | 1,115 | 7,845 | Major Tenant Rollover Reserve | 347,598 | No | |||||||||
35 | SMF VI | Coral Springs Business Warehouse Center | 1,418 | 0 | Springing | 8,140 | 2,687 | 0 | 100,000 | No | ||||||||||
36 | BSP | Courtyard San Antonio Lackland | 4% of Gross Revenues | 0 | 0 | 15,645 | 2,795 | Springing | PIP Reserve; Seasonality Reserve | No | ||||||||||
37 | SMF VI | South Haven Village | 2,451 | 0 | 0 | 11,401 | 2,284 | 0 | No |
ANNEX A-1
LARGEST TENANT | 2nd LARGEST TENANT | 3rd LARGEST TENANT | 4th LARGEST TENANT | 5th LARGEST TENANT | |||||||||||||||||
Lease | Lease | Lease | Lease | Lease | |||||||||||||||||
Loan # | Seller | Property Name | Largest Tenant | Unit Size | Expiration | 2nd Largest Tenant | Unit Size | Expiration | 3rd Largest Tenant | Unit Size | Expiration | 4th Largest Tenant | Unit Size | Expiration | 5th Largest Tenant | Unit Size | Expiration | ||||
1 | JPMCB | 245 Park Avenue | 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 | |||||||||||||||||||
2.01 | JPMCB | BAE Facility | BAE Systems | 333,750 | 08/31/25 | ||||||||||||||||
2.02 | JPMCB | FedEx Ground (Stratford) | FedEx | 225,198 | 06/30/26 | ||||||||||||||||
2.03 | JPMCB | FedEx (Baltimore) | FedEx | 306,016 | 12/31/31 | ||||||||||||||||
2.04 | JPMCB | Harman Becker | Harman | 188,042 | 10/31/30 | ||||||||||||||||
2.05 | JPMCB | GE Aviation (Lafayette) | GE Aviation | 306,406 | 09/13/30 | ||||||||||||||||
2.06 | JPMCB | GoDaddy | GoDaddy | 150,000 | 05/31/25 | ||||||||||||||||
2.07 | JPMCB | Carrier | Carrier | 517,000 | 09/30/26 | ||||||||||||||||
2.08 | JPMCB | Emerus | Emerus | 95,640 | 12/31/26 | ||||||||||||||||
2.09 | JPMCB | Cardinal Health | Cardinal Health | 275,951 | 04/30/30 | ||||||||||||||||
2.10 | JPMCB | Tyco Electronics | TE Connectivity | 176,648 | 04/30/24 | ||||||||||||||||
2.11 | JPMCB | FCA/Caterpillar | FCA LLC | 300,000 | 08/31/22 | ||||||||||||||||
2.12 | JPMCB | FedEx Ground (Staunton) | FedEx | 225,198 | 03/31/26 | ||||||||||||||||
2.13 | JPMCB | Quad Packaging (Proteus) - Franklin Business Park | QuadPackaging | 205,000 | 12/16/21 | ||||||||||||||||
2.14 | JPMCB | Quad Packaging (Transpak) - Franklin Business Park | QuadPackaging | 218,000 | 12/16/21 | ||||||||||||||||
2.15 | JPMCB | T-Mobile Call Center | T-Mobile | 66,500 | 02/28/25 | ||||||||||||||||
2.16 | JPMCB | Sikorsky Aircraft R&D Facility | Sikorsky Aircraft | 150,975 | 01/31/19 | ||||||||||||||||
2.17 | JPMCB | Vatterott College | Vatterott College | 90,000 | 12/31/24 | ||||||||||||||||
2.18 | JPMCB | Comcast | Comcast | 57,260 | 06/30/20 | ||||||||||||||||
2.19 | JPMCB | Alfa Laval Plant | Alfa Laval | 180,252 | 12/31/21 | ||||||||||||||||
2.20 | JPMCB | LKQ (New Braunfels) | LKQ Corporation | 98,771 | 01/31/34 | ||||||||||||||||
2.21 | JPMCB | Hitachi | Hitachi | 72,056 | 04/30/22 | ||||||||||||||||
2.22 | JPMCB | Cameron International | Cameron | 75,000 | 12/14/23 | ||||||||||||||||
2.23 | JPMCB | Alliance Data Systems Office | Alliance Data | 100,800 | 07/31/24 | ||||||||||||||||
2.24 | JPMCB | Synchrony Financial | Synchrony Financial | 67,775 | 05/31/25 | ||||||||||||||||
2.25 | JPMCB | Baxalta (Barry Pointe) | Baxalta | 16,686 | 08/31/32 | ||||||||||||||||
2.26 | JPMCB | Baxalta (Casselberry) | Baxalta | 16,694 | 10/31/32 | ||||||||||||||||
2.27 | JPMCB | Baxalta (Mounds View) | Baxalta | 16,694 | 11/30/30 | ||||||||||||||||
2.28 | JPMCB | Baxalta (Grand Rapids) | Baxalta | 16,694 | 11/30/30 | ||||||||||||||||
2.29 | JPMCB | Gerdau | Gerdau | 46,976 | 03/31/25 | ||||||||||||||||
2.30 | JPMCB | Baxalta (Wausau) | Baxalta | 16,694 | 10/31/30 | ||||||||||||||||
2.31 | JPMCB | Baxalta (Springfield) | Baxalta | 16,694 | 11/30/30 | ||||||||||||||||
2.32 | JPMCB | LKQ (Salisbury) | LKQ Corporation | 205,100 | 08/06/30 | ||||||||||||||||
2.33 | JPMCB | Baxalta (Ankeny) | Baxalta | 16,694 | 11/30/30 | ||||||||||||||||
2.34 | JPMCB | H&E Equipment Services (San Antonio) | H&E Equipment Services | 26,535 | 11/30/30 | ||||||||||||||||
2.35 | JPMCB | H&E Equipment Services (New Orleans) | H&E Equipment Services | 18,808 | 12/31/30 | ||||||||||||||||
2.36 | JPMCB | GE Aviation (Pompano) | GE Aviation | 30,892 | 08/14/22 | ||||||||||||||||
2.37 | JPMCB | Saint-Gobain Warehouse | Saint-Gobain | 102,950 | 09/01/24 | ||||||||||||||||
2.38 | JPMCB | H&E Equipment Services (Columbia) | H&E Equipment Services | 19,380 | 12/31/30 | ||||||||||||||||
2.39 | JPMCB | H&E Equipment Services (Yukon) | H&E Equipment Services | 19,608 | 06/30/30 | ||||||||||||||||
2.40 | JPMCB | LKQ (Toledo) | LKQ Corporation | 207,998 | 06/17/27 | ||||||||||||||||
2.41 | JPMCB | H&E Equipment Services (Greer) | H&E Equipment Services | 19,608 | 11/30/30 | ||||||||||||||||
3 | JPMCB | Treeview Industrial Portfolio | |||||||||||||||||||
3.01 | JPMCB | Eastgate | FedEx Ground | 150,980 | 10/31/20 | FedEx Express | 49,020 | 08/31/21 | |||||||||||||
3.02 | JPMCB | 1405 Worldwide | Wayfair | 525,000 | 03/31/19 | ||||||||||||||||
3.03 | JPMCB | 1200 Worldwide | NEWGISTICS, INC. | 520,000 | 10/31/18 | ||||||||||||||||
3.04 | JPMCB | Landmark | 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 | DSV Solutions, LLC | 346,614 | 09/30/18 | ||||||||||||||||
3.06 | JPMCB | Design Road | K & M Tire. Inc. | 201,600 | 11/30/21 | ||||||||||||||||
3.07 | JPMCB | 2055 Global Way | Monoprice, Inc. | 103,690 | 07/31/18 | Answers in Genesis, Inc. | 103,532 | 06/30/19 | |||||||||||||
3.08 | JPMCB | Sabre Street | 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 | Cascades Paperboard Int’l, Inc. | 114,400 | 12/31/18 | Airway Technologies, Inc. | 70,400 | 01/31/20 | |||||||||||||
3.10 | JPMCB | 1280 Corporate Lakes | Tower Sales, Inc. | 54,187 | 04/30/21 | First Atlanta Flooring, LLC | 28,120 | 08/31/24 | |||||||||||||
3.11 | JPMCB | 11 Boulden Circle | 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 | Grand Import | 93,746 | 02/28/25 | ||||||||||||||||
3.13 | JPMCB | 7 Boulden Circle | RESOURCE INT’L INC. | 82,118 | 02/28/24 | ||||||||||||||||
3.14 | JPMCB | 2 Boulden Circle | 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 | |||||||||||||||||||
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 |
ANNEX A-1
LARGEST TENANT | 2nd LARGEST TENANT | 3rd LARGEST TENANT | 4th LARGEST TENANT | 5th LARGEST TENANT | |||||||||||||||||
Lease | Lease | Lease | Lease | Lease | |||||||||||||||||
Loan # | Seller | Property Name | Largest Tenant | Unit Size | Expiration | 2nd Largest Tenant | Unit Size | Expiration | 3rd Largest Tenant | Unit Size | Expiration | 4th Largest Tenant | Unit Size | Expiration | 5th Largest Tenant | Unit Size | Expiration | ||||
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 | 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 | Charles Schwab | 417,266 | 04/30/28 | ||||||||||||||||
7 | JPMCB | West Town Mall | 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 | |||||||||||||||||||
8.01 | SMF VI | Crossroads Center | 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 | 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 | 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 | 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 | 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 | 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 | Amazon | 88,580 | 02/28/25 | ||||||||||||||||
10 | JPMCB | Crystal Corporate Center | 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 | |||||||||||||||||||
12 | SMF VI | Porter’s Vale Shopping Center | 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 | |||||||||||||||||||
14 | BSP | St. Luke’s Office | 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 | 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 | 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 | |||||||||||||||||||
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 | 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 | Flowserve | 110,102 | 04/30/29 | ||||||||||||||||
20 | BSP | Columbus Office Portfolio I | |||||||||||||||||||
20.01 | BSP | Atrium II | 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 | 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 | Cardinal Health, Inc. | 99,346 | 12/31/19 | Sedgwick Claims Management Services | 17,657 | 03/31/21 | |||||||||||||
20.04 | BSP | 5555 Parkcenter | 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 | 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 | |||||||||||||||||||
23 | BSP | Alexandria Corporate Park | 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 | 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 | 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 | |||||||||||||||||||
26.01 | SMF VI | Greenville West | 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 | 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 | 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 | 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 | |||||||||||||||||||
29 | SMF VI | Edison Park Center | 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 | |||||||||||||||||||
31 | SMF VI | 478 Third Avenue | 7-Eleven | 2,200 | 11/01/24 | ||||||||||||||||
32 | SMF VI | Village Square Apartments | |||||||||||||||||||
33 | SMF VI | Georgetown South Apartments | |||||||||||||||||||
34 | SMF VI | Siete Square I | 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 | 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 | |||||||||||||||||||
37 | SMF VI | South Haven Village |
ANNEX A-1
Pari Passu Debt | Additional Debt | Total Debt | |||||||||||||||||||||||
Cash Management | Pari Passu | Pari Passu | Pari Passu | Total Cut-off | Additional | Total Debt | Total Debt | ||||||||||||||||||
Loan | Lockbox | Lockbox | Pari Passu | Note Control | Piece In Trust | Piece Non Trust | Date Pari | Addit Debt | Addit Debt | Additional | Debt Cut off | Additional Debt | Total Debt | UW NCF | Total Debt | UW NOI | |||||||||
Loan # | Seller | Property Name | Purpose | Principal / Carveout Guarantor | (Y/N) | Type | (Y/N) | (Y/N) | Cut-Off Balance | Cut-Off Balance | Passu Debt | Permitted (Y/N) | Exist (Y/N) | Debt Type(s) | Date Balance | Interest Rate | Cut-off Balance | DSCR | Current LTV % | Debt Yield % | |||||
1 | JPMCB | 245 Park Avenue | Acquisition | 181 West Madison Holding LLC | 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 | 1,768,000,000 | 1.42 | 80.0% | 6.5% | ||||
2 | JPMCB | Gateway Net Lease Portfolio | Acquisition | ETCL Venture LP | Yes | Hard | Springing | Yes | No | 70,000,000 | 283,000,000 | 353,000,000 | No | Yes | B-Note | 170,000,000 | 5.40000 | 523,000,000 | 2.04 | 66.6% | 9.5% | ||||
2.01 | JPMCB | BAE Facility | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.02 | JPMCB | FedEx Ground (Stratford) | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.03 | JPMCB | FedEx (Baltimore) | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.04 | JPMCB | Harman Becker | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.05 | JPMCB | GE Aviation (Lafayette) | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.06 | JPMCB | GoDaddy | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.07 | JPMCB | Carrier | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.08 | JPMCB | Emerus | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.09 | JPMCB | Cardinal Health | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.10 | JPMCB | Tyco Electronics | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.11 | JPMCB | FCA/Caterpillar | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.12 | JPMCB | FedEx Ground (Staunton) | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.13 | JPMCB | Quad Packaging (Proteus) - Franklin Business Park | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.14 | JPMCB | Quad Packaging (Transpak) - Franklin Business Park | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.15 | JPMCB | T-Mobile Call Center | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.16 | JPMCB | Sikorsky Aircraft R&D Facility | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.17 | JPMCB | Vatterott College | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.18 | JPMCB | Comcast | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.19 | JPMCB | Alfa Laval Plant | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.20 | JPMCB | LKQ (New Braunfels) | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.21 | JPMCB | Hitachi | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.22 | JPMCB | Cameron International | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.23 | JPMCB | Alliance Data Systems Office | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.24 | JPMCB | Synchrony Financial | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.25 | JPMCB | Baxalta (Barry Pointe) | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.26 | JPMCB | Baxalta (Casselberry) | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.27 | JPMCB | Baxalta (Mounds View) | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.28 | JPMCB | Baxalta (Grand Rapids) | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.29 | JPMCB | Gerdau | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.30 | JPMCB | Baxalta (Wausau) | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.31 | JPMCB | Baxalta (Springfield) | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.32 | JPMCB | LKQ (Salisbury) | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.33 | JPMCB | Baxalta (Ankeny) | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.34 | JPMCB | H&E Equipment Services (San Antonio) | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.35 | JPMCB | H&E Equipment Services (New Orleans) | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.36 | JPMCB | GE Aviation (Pompano) | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.37 | JPMCB | Saint-Gobain Warehouse | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.38 | JPMCB | H&E Equipment Services (Columbia) | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.39 | JPMCB | H&E Equipment Services (Yukon) | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.40 | JPMCB | LKQ (Toledo) | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
2.41 | JPMCB | H&E Equipment Services (Greer) | 2.04 | 66.6% | 9.5% | ||||||||||||||||||||
3 | JPMCB | Treeview Industrial Portfolio | Refinance | Treeview Income Properties Holdco LLC | Yes | Hard | Springing | Yes | Yes | 65,000,000 | 60,000,000 | 125,000,000 | No | No | NAP | NAP | NAP | 125,000,000 | 1.83 | 64.5% | 9.2% | ||||
3.01 | JPMCB | Eastgate | 1.83 | 64.5% | 9.2% | ||||||||||||||||||||
3.02 | JPMCB | 1405 Worldwide | 1.83 | 64.5% | 9.2% | ||||||||||||||||||||
3.03 | JPMCB | 1200 Worldwide | 1.83 | 64.5% | 9.2% | ||||||||||||||||||||
3.04 | JPMCB | Landmark | 1.83 | 64.5% | 9.2% | ||||||||||||||||||||
3.05 | JPMCB | 100 Corporate Lakes | 1.83 | 64.5% | 9.2% | ||||||||||||||||||||
3.06 | JPMCB | Design Road | 1.83 | 64.5% | 9.2% | ||||||||||||||||||||
3.07 | JPMCB | 2055 Global Way | 1.83 | 64.5% | 9.2% | ||||||||||||||||||||
3.08 | JPMCB | Sabre Street | 1.83 | 64.5% | 9.2% | ||||||||||||||||||||
3.09 | JPMCB | 2205 Global Way | 1.83 | 64.5% | 9.2% | ||||||||||||||||||||
3.10 | JPMCB | 1280 Corporate Lakes | 1.83 | 64.5% | 9.2% | ||||||||||||||||||||
3.11 | JPMCB | 11 Boulden Circle | 1.83 | 64.5% | 9.2% | ||||||||||||||||||||
3.12 | JPMCB | 1300 Corporate Lakes | 1.83 | 64.5% | 9.2% | ||||||||||||||||||||
3.13 | JPMCB | 7 Boulden Circle | 1.83 | 64.5% | 9.2% | ||||||||||||||||||||
3.14 | JPMCB | 2 Boulden Circle | 1.83 | 64.5% | 9.2% | ||||||||||||||||||||
4 | JPMCB/SMF VI | Starwood Capital Group Hotel Portfolio | Refinance | SCG Hotel Investors Holdings, L.P. | Yes | Soft Springing | Springing | Yes | No | 60,000,000 | 517,270,000 | 577,270,000 | Yes | No | Permitted Mezzanine | NAP | NAP | 577,270,000 | 2.72 | 60.4% | 12.4% | ||||
4.01 | JPMCB/SMF VI | Larkspur Landing Sunnyvale | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.02 | JPMCB/SMF VI | Larkspur Landing Milpitas | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.03 | JPMCB/SMF VI | Larkspur Landing Campbell | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.04 | JPMCB/SMF VI | Larkspur Landing San Francisco | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.05 | JPMCB/SMF VI | Larkspur Landing Pleasanton | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.06 | JPMCB/SMF VI | Larkspur Landing Bellevue | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.07 | JPMCB/SMF VI | Larkspur Landing Sacramento | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.08 | JPMCB/SMF VI | Hampton Inn Ann Arbor North | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.09 | JPMCB/SMF VI | Larkspur Landing Hillsboro | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.10 | JPMCB/SMF VI | Larkspur Landing Renton | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.11 | JPMCB/SMF VI | Holiday Inn Arlington Northeast Rangers Ballpark | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.12 | JPMCB/SMF VI | Residence Inn Toledo Maumee | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.13 | JPMCB/SMF VI | Residence Inn Williamsburg | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.14 | JPMCB/SMF VI | Hampton Inn Suites Waco South | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.15 | JPMCB/SMF VI | Holiday Inn Louisville Airport Fair Expo | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.16 | JPMCB/SMF VI | Courtyard Tyler | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.17 | JPMCB/SMF VI | Hilton Garden Inn Edison Raritan Center | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.18 | JPMCB/SMF VI | Hilton Garden Inn St Paul Oakdale | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.19 | JPMCB/SMF VI | Residence Inn Grand Rapids West | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.20 | JPMCB/SMF VI | Peoria, AZ Residence Inn | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.21 | JPMCB/SMF VI | Hampton Inn Suites Bloomington Normal | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.22 | JPMCB/SMF VI | Courtyard Chico | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.23 | JPMCB/SMF VI | Hampton Inn Suites Kokomo | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.24 | JPMCB/SMF VI | Hampton Inn Suites South Bend | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.25 | JPMCB/SMF VI | Courtyard Wichita Falls | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.26 | JPMCB/SMF VI | Hampton Inn Morehead | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.27 | JPMCB/SMF VI | Residence Inn Chico | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.28 | JPMCB/SMF VI | Courtyard Lufkin | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.29 | JPMCB/SMF VI | Hampton Inn Carlisle | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.30 | JPMCB/SMF VI | Springhill Suites Williamsburg | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.31 | JPMCB/SMF VI | Fairfield Inn Bloomington | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.32 | JPMCB/SMF VI | Waco Residence Inn | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.33 | JPMCB/SMF VI | Holiday Inn Express Fishers | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.34 | JPMCB/SMF VI | Larkspur Landing Folsom | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.35 | JPMCB/SMF VI | Springhill Suites Chicago Naperville Warrenville | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.36 | JPMCB/SMF VI | Holiday Inn Express & Suites Paris | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.37 | JPMCB/SMF VI | Toledo Homewood Suites | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.38 | JPMCB/SMF VI | Grand Rapids Homewood Suites | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.39 | JPMCB/SMF VI | Cheyenne Fairfield Inn and Suites | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.40 | JPMCB/SMF VI | Fairfield Inn Laurel | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.41 | JPMCB/SMF VI | Courtyard Akron Stow | 2.72 | 60.4% | 12.4% |
ANNEX A-1
Pari Passu Debt | Additional Debt | Total Debt | |||||||||||||||||||||||
Cash Management | Pari Passu | Pari Passu | Pari Passu | Total Cut-off | Additional | Total Debt | Total Debt | ||||||||||||||||||
Loan | Lockbox | Lockbox | Pari Passu | Note Control | Piece In Trust | Piece Non Trust | Date Pari | Addit Debt | Addit Debt | Additional | Debt Cut off | Additional Debt | Total Debt | UW NCF | Total Debt | UW NOI | |||||||||
Loan # | Seller | Property Name | Purpose | Principal / Carveout Guarantor | (Y/N) | Type | (Y/N) | (Y/N) | Cut-Off Balance | Cut-Off Balance | Passu Debt | Permitted (Y/N) | Exist (Y/N) | Debt Type(s) | Date Balance | Interest Rate | Cut-off Balance | DSCR | Current LTV % | Debt Yield % | |||||
4.42 | JPMCB/SMF VI | Larkspur Landing Roseville | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.43 | JPMCB/SMF VI | Towneplace Suites Bloomington | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.44 | JPMCB/SMF VI | Hampton Inn Danville | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.45 | JPMCB/SMF VI | Holiday Inn Norwich | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.46 | JPMCB/SMF VI | Hampton Inn Suites Longview North | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.47 | JPMCB/SMF VI | Springhill Suites Peoria Westlake | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.48 | JPMCB/SMF VI | Hampton Inn Suites Buda | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.49 | JPMCB/SMF VI | Shawnee Hampton Inn | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.50 | JPMCB/SMF VI | Racine Fairfield Inn | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.51 | JPMCB/SMF VI | Hampton Inn Selinsgrove Shamokin Dam | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.52 | JPMCB/SMF VI | Holiday Inn Express & Suites Terrell | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.53 | JPMCB/SMF VI | Westchase Homewood Suites | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.54 | JPMCB/SMF VI | Holiday Inn Express & Suites Tyler South | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.55 | JPMCB/SMF VI | Holiday Inn Express & Suites Huntsville | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.56 | JPMCB/SMF VI | Hampton Inn Sweetwater | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.57 | JPMCB/SMF VI | Comfort Suites Buda Austin South | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.58 | JPMCB/SMF VI | Fairfield Inn & Suites Weatherford | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.59 | JPMCB/SMF VI | Holiday Inn Express & Suites Altus | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.60 | JPMCB/SMF VI | Comfort Inn & Suites Paris | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.61 | JPMCB/SMF VI | Hampton Inn Suites Decatur | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.62 | JPMCB/SMF VI | Holiday Inn Express & Suites Texarkana East | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.63 | JPMCB/SMF VI | Mankato Fairfield Inn | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.64 | JPMCB/SMF VI | Candlewood Suites Texarkana | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
4.65 | JPMCB/SMF VI | Country Inn & Suites Houston Intercontinental Airport East | 2.72 | 60.4% | 12.4% | ||||||||||||||||||||
5 | JPMCB | First Stamford Place | Refinance | Empire State Realty OP, L.P. | Yes | Hard | Springing | Yes | Yes | 60,000,000 | 104,000,000 | 164,000,000 | No | Yes | Mezzanine Loan | 16,000,000 | 6.25000 | 180,000,000 | 1.73 | 63.2% | 11.5% | ||||
6 | JPMCB | 211 Main Street | Acquisition | Blackstone Property Partners Lower Fund 1 L.P. | Yes | Hard | Springing | Yes | No | 45,000,000 | 125,219,000 | 170,219,000 | No | Yes | B-Note | 25,000,000 | 4.90000 | 195,219,000 | 2.07 | 66.4% | 7.9% | ||||
7 | JPMCB | West Town Mall | Refinance | Simon Property Group, L.P. | Yes | Hard | Springing | Yes | No | 30,000,000 | 93,900,000 | 123,900,000 | No | Yes | Subordinate Debt | 86,100,000 | 4.37000 | 210,000,000 | 1.67 | 56.0% | 10.8% | ||||
8 | SMF VI | Texas Retail Portfolio | Refinance | Mark Kaufman | Yes | Hard | Springing | No | NAP | NAP | NAP | NAP | No | Yes | Preferred Equity | 3,325,000 | NAP | NAP | NAP | NAP | NAP | ||||
8.01 | SMF VI | Crossroads Center | NAP | NAP | NAP | ||||||||||||||||||||
8.02 | SMF VI | Parkwood Shopping Center | NAP | NAP | NAP | ||||||||||||||||||||
8.03 | SMF VI | Live Oak Shopping Center | NAP | NAP | NAP | ||||||||||||||||||||
8.04 | SMF VI | Gateway Center | NAP | NAP | NAP | ||||||||||||||||||||
8.05 | SMF VI | Sunburst Center | NAP | NAP | NAP | ||||||||||||||||||||
8.06 | SMF VI | Eastridge Center | NAP | NAP | NAP | ||||||||||||||||||||
9 | JPMCB | Torre Plaza | Acquisition | HGGP Capital VIII, LLC, HGGP Capital IX, LLC, HGGP Capital XI, LLC | Yes | Hard | In Place | Yes | Yes | 25,000,000 | 20,000,000 | 45,000,000 | No | No | NAP | NAP | NAP | 45,000,000 | 2.20 | 66.5% | 8.9% | ||||
10 | JPMCB | Crystal Corporate Center | Refinance | Dominion Realty, LLC | Yes | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
11 | SMF VI | Marriott Park City | Acquisition | Driftwood Acquisition & Development L.P., Carlos J. Rodriguez, David Buddemeyer | Yes | Soft | Springing | No | NAP | NAP | NAP | NAP | Yes | No | Permitted Mezzanine | NAP | NAP | NAP | NAP | NAP | NAP | ||||
12 | SMF VI | Porter’s Vale Shopping Center | Acquisition | Stephen Marcus | Yes | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
13 | BSP | Springhill Suites Newark Airport | Acquisition | Leslie Ng, Paul A. Nussbaum | Yes | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
14 | BSP | St. Luke’s Office | Refinance | Erik Kolar, Alan Werther, Michael Kolar, Geoffrey Gardner | Yes | Hard | Springing | Yes | No | 17,000,000 | 34,000,000 | 51,000,000 | No | Yes | Mezzanine Loan | 14,000,000 | 11.85000 | 65,000,000 | 1.12 | 70.7% | 9.3% | ||||
15 | BSP | Apex Fort Washington | Acquisition | Edward N. Antoian | Yes | Hard | Springing | Yes | No | 16,750,000 | 37,750,000 | 54,500,000 | No | No | NAP | NAP | NAP | 54,500,000 | 1.41 | 64.4% | 10.6% | ||||
16 | SMF VI | Depot Marketplace | Refinance/Acquisition | Anthony F. Buono | Yes | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
17 | BSP | Carolina Hotel Portfolio | Acquisition | Evan Weiss; Daniel Lesser; Gary Isenberg | Yes | Hard | Springing | Yes | No | 16,500,000 | 20,000,000 | 36,500,000 | No | Yes | Preferred Equity | 8,230,000 | NAP | 36,500,000 | 1.87 | 65.9% | 14.0% | ||||
17.01 | BSP | Holiday Inn Express & Suites Wilmington-University Ctr. | 1.87 | 65.9% | 14.0% | ||||||||||||||||||||
17.02 | BSP | Fairfield Inn Charlotte Northlake | 1.87 | 65.9% | 14.0% | ||||||||||||||||||||
17.03 | BSP | Holiday Inn Express & Suites Goldsboro Base Area | 1.87 | 65.9% | 14.0% | ||||||||||||||||||||
17.04 | BSP | Comfort Suites Gastonia | 1.87 | 65.9% | 14.0% | ||||||||||||||||||||
17.05 | BSP | Fairfield Inn Myrtle Beach North | 1.87 | 65.9% | 14.0% | ||||||||||||||||||||
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 | Yes | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
19 | SMF VI | Flowserve Pumps | Refinance | Donald Tyndall Yaap, Jr., Jarrad Ean Coulter, Timothy Clark Harrington | Yes | Springing | Springing | No | NAP | NAP | NAP | NAP | Yes | No | Permitted Mezzanine | NAP | NAP | NAP | NAP | NAP | NAP | ||||
20 | BSP | Columbus Office Portfolio I | Acquisition | Raymond Massa | Yes | Hard | Springing | Yes | No | 15,300,000 | 30,000,000 | 45,300,000 | No | No | NAP | NAP | NAP | 45,300,000 | 1.61 | 69.9% | 12.1% | ||||
20.01 | BSP | Atrium II | 1.61 | 69.9% | 12.1% | ||||||||||||||||||||
20.02 | BSP | Blazer I & II | 1.61 | 69.9% | 12.1% | ||||||||||||||||||||
20.03 | BSP | 5515 Parkcenter | 1.61 | 69.9% | 12.1% | ||||||||||||||||||||
20.04 | BSP | 5555 Parkcenter | 1.61 | 69.9% | 12.1% | ||||||||||||||||||||
21 | SMF VI | Lohmans Crossing | Refinance | James C. Provost, Gregory J. Moore, The James C. Provost Revocable Trust, The Gregory J. Moore Revocable Trust | Yes | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
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 | Yes | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
23 | BSP | Alexandria Corporate Park | Refinance | Evan Gentry | Yes | Hard | In Place | Yes | No | 14,485,287 | 19,979,706 | 34,464,993 | No | No | NAP | NAP | NAP | 34,464,993 | 1.32 | 65.0% | 10.5% | ||||
24 | SMF VI | Marcel Commons | Refinance | Charles Veldekens, Vernon M. Veldekens | Yes | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
25 | SMF VI | Professional Centre at Gardens Mall | Acquisition | W. C. and A. N. Miller Development Company | Yes | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
26 | SMF VI | Greenville Retail Center | Refinance | Carnegie Properties, Inc. | Yes | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
26.01 | SMF VI | Greenville West | NAP | NAP | NAP | ||||||||||||||||||||
26.02 | SMF VI | Greenville Marketplace | NAP | NAP | NAP | ||||||||||||||||||||
26.03 | SMF VI | Hathaway Circle | NAP | NAP | NAP | ||||||||||||||||||||
27 | SMF VI | The Shoppes at Fort Wayne | Refinance | George P. Broadbent | Yes | Hard | In Place | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
28 | JPMCB | Main Street Court | Refinance | Stephen J. Mottola, Lisa Ward | Yes | Soft | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
29 | SMF VI | Edison Park Center | Refinance | George Papaioannides, Chris Papaioannides, Andreas Papaioannides, Argyro Diamantis | Yes | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
30 | SMF VI | Towneplace Suites Aiken | Refinance | Neel Shah, Aashay Patel | Yes | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
31 | SMF VI | 478 Third Avenue | Refinance | Alan Jamnik | Yes | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
32 | SMF VI | Village Square Apartments | Refinance | W. Michael James, Nehemiah Sagi | Yes | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
33 | SMF VI | Georgetown South Apartments | Refinance | W. Michael James, Nehemiah Sagi | Yes | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
34 | SMF VI | Siete Square I | Acquisition | Blake Hansen, Alturas Real Estate Fund, LLC | Yes | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
35 | SMF VI | Coral Springs Business Warehouse Center | Acquisition | Jeremy Jackson | Yes | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
36 | BSP | Courtyard San Antonio Lackland | Acquisition | Ram Khatter | Yes | Hard | In Place | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
37 | SMF VI | South Haven Village | Refinance | W. Michael James, Nehemiah Sagi | Yes | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
ANNEX A-1
HOTEL OPERATING STATISTICS | ||||||||||||||||||
2014 | 2014 | 2014 | 2015 | 2015 | 2015 | 2016 | 2016 | 2016 | Most Recent | Most Recent | Most Recent | UW | UW | UW | ||||
Loan # | Seller | Property Name | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Loan # |
1 | JPMCB | 245 Park Avenue | 1 | |||||||||||||||
2 | JPMCB | Gateway Net Lease Portfolio | 2 | |||||||||||||||
2.01 | JPMCB | BAE Facility | 2.01 | |||||||||||||||
2.02 | JPMCB | FedEx Ground (Stratford) | 2.02 | |||||||||||||||
2.03 | JPMCB | FedEx (Baltimore) | 2.03 | |||||||||||||||
2.04 | JPMCB | Harman Becker | 2.04 | |||||||||||||||
2.05 | JPMCB | GE Aviation (Lafayette) | 2.05 | |||||||||||||||
2.06 | JPMCB | GoDaddy | 2.06 | |||||||||||||||
2.07 | JPMCB | Carrier | 2.07 | |||||||||||||||
2.08 | JPMCB | Emerus | 2.08 | |||||||||||||||
2.09 | JPMCB | Cardinal Health | 2.09 | |||||||||||||||
2.10 | JPMCB | Tyco Electronics | 2.10 | |||||||||||||||
2.11 | JPMCB | FCA/Caterpillar | 2.11 | |||||||||||||||
2.12 | JPMCB | FedEx Ground (Staunton) | 2.12 | |||||||||||||||
2.13 | JPMCB | Quad Packaging (Proteus) - Franklin Business Park | 2.13 | |||||||||||||||
2.14 | JPMCB | Quad Packaging (Transpak) - Franklin Business Park | 2.14 | |||||||||||||||
2.15 | JPMCB | T-Mobile Call Center | 2.15 | |||||||||||||||
2.16 | JPMCB | Sikorsky Aircraft R&D Facility | 2.16 | |||||||||||||||
2.17 | JPMCB | Vatterott College | 2.17 | |||||||||||||||
2.18 | JPMCB | Comcast | 2.18 | |||||||||||||||
2.19 | JPMCB | Alfa Laval Plant | 2.19 | |||||||||||||||
2.20 | JPMCB | LKQ (New Braunfels) | 2.20 | |||||||||||||||
2.21 | JPMCB | Hitachi | 2.21 | |||||||||||||||
2.22 | JPMCB | Cameron International | 2.22 | |||||||||||||||
2.23 | JPMCB | Alliance Data Systems Office | 2.23 | |||||||||||||||
2.24 | JPMCB | Synchrony Financial | 2.24 | |||||||||||||||
2.25 | JPMCB | Baxalta (Barry Pointe) | 2.25 | |||||||||||||||
2.26 | JPMCB | Baxalta (Casselberry) | 2.26 | |||||||||||||||
2.27 | JPMCB | Baxalta (Mounds View) | 2.27 | |||||||||||||||
2.28 | JPMCB | Baxalta (Grand Rapids) | 2.28 | |||||||||||||||
2.29 | JPMCB | Gerdau | 2.29 | |||||||||||||||
2.30 | JPMCB | Baxalta (Wausau) | 2.30 | |||||||||||||||
2.31 | JPMCB | Baxalta (Springfield) | 2.31 | |||||||||||||||
2.32 | JPMCB | LKQ (Salisbury) | 2.32 | |||||||||||||||
2.33 | JPMCB | Baxalta (Ankeny) | 2.33 | |||||||||||||||
2.34 | JPMCB | H&E Equipment Services (San Antonio) | 2.34 | |||||||||||||||
2.35 | JPMCB | H&E Equipment Services (New Orleans) | 2.35 | |||||||||||||||
2.36 | JPMCB | GE Aviation (Pompano) | 2.36 | |||||||||||||||
2.37 | JPMCB | Saint-Gobain Warehouse | 2.37 | |||||||||||||||
2.38 | JPMCB | H&E Equipment Services (Columbia) | 2.38 | |||||||||||||||
2.39 | JPMCB | H&E Equipment Services (Yukon) | 2.39 | |||||||||||||||
2.40 | JPMCB | LKQ (Toledo) | 2.40 | |||||||||||||||
2.41 | JPMCB | H&E Equipment Services (Greer) | 2.41 | |||||||||||||||
3 | JPMCB | Treeview Industrial Portfolio | 3 | |||||||||||||||
3.01 | JPMCB | Eastgate | 3.01 | |||||||||||||||
3.02 | JPMCB | 1405 Worldwide | 3.02 | |||||||||||||||
3.03 | JPMCB | 1200 Worldwide | 3.03 | |||||||||||||||
3.04 | JPMCB | Landmark | 3.04 | |||||||||||||||
3.05 | JPMCB | 100 Corporate Lakes | 3.05 | |||||||||||||||
3.06 | JPMCB | Design Road | 3.06 | |||||||||||||||
3.07 | JPMCB | 2055 Global Way | 3.07 | |||||||||||||||
3.08 | JPMCB | Sabre Street | 3.08 | |||||||||||||||
3.09 | JPMCB | 2205 Global Way | 3.09 | |||||||||||||||
3.10 | JPMCB | 1280 Corporate Lakes | 3.10 | |||||||||||||||
3.11 | JPMCB | 11 Boulden Circle | 3.11 | |||||||||||||||
3.12 | JPMCB | 1300 Corporate Lakes | 3.12 | |||||||||||||||
3.13 | JPMCB | 7 Boulden Circle | 3.13 | |||||||||||||||
3.14 | JPMCB | 2 Boulden Circle | 3.14 | |||||||||||||||
4 | JPMCB/SMF VI | Starwood Capital Group Hotel Portfolio | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 |
ANNEX A-1
HOTEL OPERATING STATISTICS | ||||||||||||||||||
2014 | 2014 | 2014 | 2015 | 2015 | 2015 | 2016 | 2016 | 2016 | Most Recent | Most Recent | Most Recent | UW | UW | UW | ||||
Loan # | Seller | Property Name | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Loan # |
4.42 | JPMCB/SMF VI | Larkspur Landing Roseville | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 5 | |||||||||||||||
6 | JPMCB | 211 Main Street | 6 | |||||||||||||||
7 | JPMCB | West Town Mall | 7 | |||||||||||||||
8 | SMF VI | Texas Retail Portfolio | 8 | |||||||||||||||
8.01 | SMF VI | Crossroads Center | 8.01 | |||||||||||||||
8.02 | SMF VI | Parkwood Shopping Center | 8.02 | |||||||||||||||
8.03 | SMF VI | Live Oak Shopping Center | 8.03 | |||||||||||||||
8.04 | SMF VI | Gateway Center | 8.04 | |||||||||||||||
8.05 | SMF VI | Sunburst Center | 8.05 | |||||||||||||||
8.06 | SMF VI | Eastridge Center | 8.06 | |||||||||||||||
9 | JPMCB | Torre Plaza | 9 | |||||||||||||||
10 | JPMCB | Crystal Corporate Center | 10 | |||||||||||||||
11 | SMF VI | Marriott Park City | 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 | 12 | |||||||||||||||
13 | BSP | Springhill Suites Newark Airport | 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 | 14 | |||||||||||||||
15 | BSP | Apex Fort Washington | 15 | |||||||||||||||
16 | SMF VI | Depot Marketplace | 16 | |||||||||||||||
17 | BSP | Carolina Hotel Portfolio | 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. | 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 | 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 | 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 | 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 | 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 | 18 | |||||||||||||||
19 | SMF VI | Flowserve Pumps | 19 | |||||||||||||||
20 | BSP | Columbus Office Portfolio I | 20 | |||||||||||||||
20.01 | BSP | Atrium II | 20.01 | |||||||||||||||
20.02 | BSP | Blazer I & II | 20.02 | |||||||||||||||
20.03 | BSP | 5515 Parkcenter | 20.03 | |||||||||||||||
20.04 | BSP | 5555 Parkcenter | 20.04 | |||||||||||||||
21 | SMF VI | Lohmans Crossing | 21 | |||||||||||||||
22 | SMF VI | Chartwell Court | 22 | |||||||||||||||
23 | BSP | Alexandria Corporate Park | 23 | |||||||||||||||
24 | SMF VI | Marcel Commons | 24 | |||||||||||||||
25 | SMF VI | Professional Centre at Gardens Mall | 25 | |||||||||||||||
26 | SMF VI | Greenville Retail Center | 26 | |||||||||||||||
26.01 | SMF VI | Greenville West | 26.01 | |||||||||||||||
26.02 | SMF VI | Greenville Marketplace | 26.02 | |||||||||||||||
26.03 | SMF VI | Hathaway Circle | 26.03 | |||||||||||||||
27 | SMF VI | The Shoppes at Fort Wayne | 27 | |||||||||||||||
28 | JPMCB | Main Street Court | 28 | |||||||||||||||
29 | SMF VI | Edison Park Center | 29 | |||||||||||||||
30 | SMF VI | Towneplace Suites Aiken | 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 | 31 | |||||||||||||||
32 | SMF VI | Village Square Apartments | 32 | |||||||||||||||
33 | SMF VI | Georgetown South Apartments | 33 | |||||||||||||||
34 | SMF VI | Siete Square I | 34 | |||||||||||||||
35 | SMF VI | Coral Springs Business Warehouse Center | 35 | |||||||||||||||
36 | BSP | Courtyard San Antonio Lackland | 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 | 37 |