FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-190246-15 | ||
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 trust 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 toll-free 1-866-400-7834 or emailing cmbs-prospectus@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 free writing prospectus and/or prospectus. This File does not contain all information that is required to be included in the base prospectus and the prospectus supplement. This File should be reviewed only in conjunction with the entire free writing prospectus and/or prospectus. Prospective investors are advised to read carefully, and should rely on, the free writing prospectus and/or 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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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 free writing prospectus and/or prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.
Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another email system.
| ||
ANNEX A-1 | ||||||||||||||||||||||||||||
Number of | Property | Property | Year | Unit of | ||||||||||||||||||||||||
Loan # | Seller(1) | Property Name | Street Address | City | State | Zip Code | County | Properties | Type | Subtype | Year Built | Renovated | Units(2) | Measure | ||||||||||||||
1 | JPMCB | One Shell Square | 701 Poydras Street | New Orleans | LA | 70139 | Orleans | 1 | Office | CBD | 1972 | 2015 | 1,240,539 | Square Feet | ||||||||||||||
2 | JPMCB | Pearlridge Center | 98-1005 Moanalua Road | Aiea | HI | 96701 | Honolulu | 1 | Retail | Super Regional Mall | 1972, 1976 | 1996 | 903,692 | Square Feet | ||||||||||||||
3 | JPMCB | Sunbelt Portfolio | Various | Various | Various | Various | Various | 3 | Office | Various | Various | Various | 1,324,863 | Square Feet | ||||||||||||||
3.01 | JPMCB | Wells Fargo Tower | 420 20th Street North | Birmingham | AL | 35203 | Jefferson | 1 | Office | CBD | 1986 | 2006 | 514,893 | Square Feet | ||||||||||||||
3.02 | JPMCB | Inverness Center | 10, 22, 31 & 104 Inverness Center Parkway | Birmingham | AL | 35242 | Shelby | 1 | Office | Suburban | 1980-1982 | 475,895 | Square Feet | |||||||||||||||
3.03 | JPMCB | Meridian Building | 1320 Main Street | Columbia | SC | 29201 | Richland | 1 | Office | CBD | 2004 | 334,075 | Square Feet | |||||||||||||||
4 | JPMCB | Brunswick Portfolio | Various | Various | Various | Various | Various | 58 | Retail | Freestanding | Various | Various | 2,275,293 | Square Feet | ||||||||||||||
4.01 | JPMCB | BZ Lone Tree | 9255 Kimmer Drive | Lone Tree | CO | 80124 | Douglas | 1 | Retail | Freestanding | 2004 | 60,016 | Square Feet | |||||||||||||||
4.02 | JPMCB | BZ Gilbert Consolidated | 1160 South Gilbert Road | Gilbert | AZ | 85296 | Maricopa | 1 | Retail | Freestanding | 2007 | 57,741 | Square Feet | |||||||||||||||
4.03 | JPMCB | BZ XL Kennesaw Consolidated | 775 Cobb Place Boulevard Northwest | Kennesaw | GA | 30144 | Cobb | 1 | Retail | Freestanding | 1997 | 2011 | 52,287 | Square Feet | ||||||||||||||
4.04 | JPMCB | BZ Randall Road Consolidated | 1611 South Randall Road | Algonquin | IL | 60102 | McHenry | 1 | Retail | Freestanding | 2007 | 57,527 | Square Feet | |||||||||||||||
4.05 | JPMCB | BZ Romeoville Consolidated | 735 North Center Boulevard | Romeoville | IL | 60446 | Will | 1 | Retail | Freestanding | 2006 | 61,192 | Square Feet | |||||||||||||||
4.06 | JPMCB | Cal Oaks Bowl | 40440 California Oaks Road | Murrieta | CA | 92562 | Riverside | 1 | Retail | Freestanding | 1985 | 35,325 | Square Feet | |||||||||||||||
4.07 | JPMCB | BZ St Peters Consolidated | 8070 Veteran’s Memorial Parkway | St. Peters | MO | 63376 | Saint Charles | 1 | Retail | Freestanding | 2007 | 57,085 | Square Feet | |||||||||||||||
4.08 | JPMCB | Classic Lanes | 1800 Hamner Avenue | Norco | CA | 92860 | Riverside | 1 | Retail | Freestanding | 1987 | 35,325 | Square Feet | |||||||||||||||
4.09 | JPMCB | Premier Lanes | 845 Lazo Court | Chula Vista | CA | 91910 | San Diego | 1 | Retail | Freestanding | 1992 | 42,700 | Square Feet | |||||||||||||||
4.10 | JPMCB | BZ Brooklyn Park Consolidated | 7545 Brooklyn Boulevard | Brooklyn Park | MN | 55443 | Hennepin | 1 | Retail | Freestanding | 2005 | 60,944 | Square Feet | |||||||||||||||
4.11 | JPMCB | BZ Eden Prairie | 12200 Singletree Lane | Eden Prairie | MN | 55344 | Hennepin | 1 | Retail | Freestanding | 1993 | 45,285 | Square Feet | |||||||||||||||
4.12 | JPMCB | BZ Lakeville Consolidated | 11129 162nd Street West | Lakeville | MN | 55044 | Dakota | 1 | Retail | Freestanding | 2008 | 58,656 | Square Feet | |||||||||||||||
4.13 | JPMCB | BZ Blaine Consolidated | 11351 Ulysses Street Northeast | Blaine | MN | 55434 | Anoka | 1 | Retail | Freestanding | 2006 | 57,536 | Square Feet | |||||||||||||||
4.14 | JPMCB | Brunswick’s Norcross | 6345 Spalding Drive | Norcross | GA | 30092 | Gwinnett | 1 | Retail | Freestanding | 1989 | 2013 | 39,924 | Square Feet | ||||||||||||||
4.15 | JPMCB | Majestic Lanes | 1222 164th Street Southwest | Lynnwood | WA | 98087 | Snohomish | 1 | Retail | Freestanding | 1990 | 36,219 | Square Feet | |||||||||||||||
4.16 | JPMCB | Bramalea Lanes | 50 Bramtree Court | Brampton | ON | L6S 5Z7 | NAP | 1 | Retail | Freestanding | 1990 | 36,263 | Square Feet | |||||||||||||||
4.17 | JPMCB | BZ Glendale | 17210 North 59th Avenue | Glendale | AZ | 85308 | Maricopa | 1 | Retail | Freestanding | 1984 | 36,575 | Square Feet | |||||||||||||||
4.18 | JPMCB | Brunswick’s Marietta | 2749 Delk Road Southeast | Marietta | GA | 30067 | Cobb | 1 | Retail | Freestanding | 1988 | 2013 | 35,742 | Square Feet | ||||||||||||||
4.19 | JPMCB | BZ Watauga Consolidated | 7301 Rufe Snow Drive | Watauga | TX | 76148 | Tarrant | 1 | Retail | Freestanding | 1987 | 36,062 | Square Feet | |||||||||||||||
4.20 | JPMCB | BZ Roswell | 785 Old Roswell Road | Roswell | GA | 30076 | Fulton | 1 | Retail | Freestanding | 1980 | 35,369 | Square Feet | |||||||||||||||
4.21 | JPMCB | National Lanes | 3067 Washington Road | Augusta | GA | 30907 | Richmond | 1 | Retail | Freestanding | 1978 | 36,267 | Square Feet | |||||||||||||||
4.22 | JPMCB | BZ River Grove | 3111 River Road | River Grove | IL | 60171 | Cook | 1 | Retail | Freestanding | 1960 | 38,924 | Square Feet | |||||||||||||||
4.23 | JPMCB | Via Linda Lanes | 9027 East Via Linda | Scottsdale | AZ | 85258 | Maricopa | 1 | Retail | Freestanding | 1985 | 36,235 | Square Feet | |||||||||||||||
4.24 | JPMCB | BZ Upland | 451 West Foothill Boulevard | Upland | CA | 91786 | San Bernardino | 1 | Retail | Freestanding | 1985 | 35,724 | Square Feet | |||||||||||||||
4.25 | JPMCB | Foothill Lanes | 17238 Foothill Boulevard | Fontana | CA | 92335 | San Bernardino | 1 | Retail | Freestanding | 1990 | 35,724 | Square Feet | |||||||||||||||
4.26 | JPMCB | Riverview Lanes Consolidated | 2908 Riverview Road | Birmingham | AL | 35242 | Jefferson | 1 | Retail | Freestanding | 1990 | 36,636 | Square Feet | |||||||||||||||
4.27 | JPMCB | BZ Heather Ridge | 2200 South Peoria Street | Aurora | CO | 80014 | Arapahoe | 1 | Retail | Freestanding | 1977 | 36,124 | Square Feet | |||||||||||||||
4.28 | JPMCB | BZ Westminster | 9150 Harlan Street | Westminster | CO | 80031 | Jefferson | 1 | Retail | Freestanding | 1978 | 36,242 | Square Feet | |||||||||||||||
4.29 | JPMCB | Columbia Lanes Consolidated | 7100 Carved Stone | Columbia | MD | 21045 | Howard | 1 | Retail | Freestanding | 1974 | 28,920 | Square Feet | |||||||||||||||
4.30 | JPMCB | Brunswick’s Buffalo Grove | 350 McHenry Road | Buffalo Grove | IL | 60089 | Lake | 1 | Retail | Freestanding | 1999 | 56,916 | Square Feet | |||||||||||||||
4.31 | JPMCB | Moreno Valley Bowl | 24666 Sunnymead Boulevard | Moreno Valley | CA | 92553 | Riverside | 1 | Retail | Freestanding | 1985 | 36,150 | Square Feet | |||||||||||||||
4.32 | JPMCB | Fairlawn Lanes Consolidated | 22-22 Maple Avenue | Fair Lawn | NJ | 07410 | Bergen | 1 | Retail | Freestanding | 1959 | 25,801 | Square Feet | |||||||||||||||
4.33 | JPMCB | BZ Green Mountain | 945 South Kipling Parkway | Lakewood | CO | 80226 | Jefferson | 1 | Retail | Freestanding | 1984 | 36,386 | Square Feet | |||||||||||||||
4.34 | JPMCB | BZ Mesa | 1754 West Southern Avenue | Mesa | AZ | 85202 | Maricopa | 1 | Retail | Freestanding | 1976 | 34,839 | Square Feet | |||||||||||||||
4.35 | JPMCB | BZ Lilburn | 3835 Lawrenceville Highway | Lawrenceville | GA | 30044 | Gwinnett | 1 | Retail | Freestanding | 1987 | 36,247 | Square Feet | |||||||||||||||
4.36 | JPMCB | BZ Turnersville | 100 American Boulevard | Turnersville | NJ | 08012 | Gloucester | 1 | Retail | Freestanding | 1985 | 32,000 | Square Feet | |||||||||||||||
4.37 | JPMCB | BZ Lakeside | 1254 Dougherty Ferry Road | Valley Park | MO | 63088 | Saint Louis | 1 | Retail | Freestanding | 1988 | 36,436 | Square Feet | |||||||||||||||
4.38 | JPMCB | Harbour Lanes | 1099 North Wickham Road | Melbourne | FL | 32935 | Brevard | 1 | Retail | Freestanding | 1983 | 35,379 | Square Feet | |||||||||||||||
4.39 | JPMCB | Tri-City Bowl | 1425 North Central Avenue | Avondale | AZ | 85323 | Maricopa | 1 | Retail | Freestanding | 1986 | 45,224 | Square Feet | |||||||||||||||
4.40 | JPMCB | BZ Normandy Consolidated | 8419 Baltimore National Pike | Ellicott City | MD | 21043 | Howard | 1 | Retail | Freestanding | 1977 | 29,104 | Square Feet | |||||||||||||||
4.41 | JPMCB | Margate Lanes | 2020 North State Road 7 | Margate | FL | 33063 | Broward | 1 | Retail | Freestanding | 1974 | 29,388 | Square Feet | |||||||||||||||
4.42 | JPMCB | BZ Austell | 2750 Austell Road Southwest | Marietta | GA | 30008 | Cobb | 1 | Retail | Freestanding | 1989 | 35,971 | Square Feet | |||||||||||||||
4.43 | JPMCB | BZ Mt Prospect | 824 East Rand Road | Mount Prospect | IL | 60056 | Cook | 1 | Retail | Freestanding | 1960 | 32,671 | Square Feet | |||||||||||||||
4.44 | JPMCB | BZ Deer Park | 21080 North Rand Road | Lake Zurich | IL | 60047 | Lake | 1 | Retail | Freestanding | 1990 | 37,282 | Square Feet | |||||||||||||||
4.45 | JPMCB | BZ Denton Consolidated | 2200 San Jacinto Boulevard | Denton | TX | 76205 | Denton | 1 | Retail | Freestanding | 1980 | 29,096 | Square Feet | |||||||||||||||
4.46 | JPMCB | BZ Woodridge | 1555 75th Street | Woodridge | IL | 60517 | DuPage | 1 | Retail | Freestanding | 1988 | 39,700 | Square Feet | |||||||||||||||
4.47 | JPMCB | Vista Lanes | 38241 30th Street East | Palmdale | CA | 93550 | Los Angeles | 1 | Retail | Freestanding | 1988 | 35,371 | Square Feet | |||||||||||||||
4.48 | JPMCB | Wekiva Lanes | 2160 East Semoran Boulevard | Apopka | FL | 32703 | Orange | 1 | Retail | Freestanding | 1987 | 36,510 | Square Feet | |||||||||||||||
4.49 | JPMCB | BZ Roselle | 1100 Lake Street | Roselle | IL | 60172 | DuPage | 1 | Retail | Freestanding | 1981 | 40,723 | Square Feet | |||||||||||||||
4.50 | JPMCB | BZ Glendale Heights | 558 East North Avenue | Glendale Heights | IL | 60139 | DuPage | 1 | Retail | Freestanding | 1981 | 28,848 | Square Feet | |||||||||||||||
4.51 | JPMCB | BZ Wheat Ridge | 9751 West 49th Avenue | Wheat Ridge | CO | 80033 | Jefferson | 1 | Retail | Freestanding | 1982 | 36,342 | Square Feet | |||||||||||||||
4.52 | JPMCB | BZ Circle Consolidated | 999 North Circle Drive | Colorado Springs | CO | 80909 | El Paso | 1 | Retail | Freestanding | 1962 | 34,856 | Square Feet | |||||||||||||||
4.53 | JPMCB | BZ Hawthorn Lanes | 316 Center Drive | Vernon Hills | IL | 60061 | Lake | 1 | Retail | Freestanding | 1989 | 36,521 | Square Feet | |||||||||||||||
4.54 | JPMCB | Camino Seco Bowl | 114 South Camino Seco | Tucson | AZ | 85710 | Pima | 1 | Retail | Freestanding | 1976 | 28,049 | Square Feet | |||||||||||||||
4.55 | JPMCB | Westcreek Lanes Consolidated | 3025 Altamesa Boulevard | Fort Worth | TX | 76133 | Tarrant | 1 | Retail | Freestanding | 1986 | 35,651 | Square Feet | |||||||||||||||
4.56 | JPMCB | BZ North Ridgeville | 38931 Center Ridge Road | North Ridgeville | OH | 44039 | Lorain | 1 | Retail | Freestanding | 1961 | 35,456 | Square Feet | |||||||||||||||
4.57 | JPMCB | BZ Belle Vernon | 4742 State Route 51 | Belle Vernon | PA | 15012 | Fayette | 1 | Retail | Freestanding | 1961 | 30,797 | Square Feet | |||||||||||||||
4.58 | JPMCB | BZ Fountain Square | 631 Lakehurst Road | Waukegan | IL | 60085 | Lake | 1 | Retail | Freestanding | 1980 | 29,010 | Square Feet | |||||||||||||||
5 | JPMCB | Parker Plaza | 400 Kelby Street | Fort Lee | NJ | 07024 | Bergen | 1 | Office | Suburban | 1984 | 307,327 | Square Feet | |||||||||||||||
6 | JPMCB | Castleton Park | 6081 East 82nd Street | Indianapolis | IN | 46250 | Marion | 1 | Office | Suburban | 1970-1985 | 903,326 | Square Feet | |||||||||||||||
7 | JPMCB | Bethesda Office Center | 4520 East West Highway | Bethesda | MD | 20814 | Montgomery | 1 | Office | Suburban | 1980 | 174,449 | Square Feet | |||||||||||||||
8 | JPMCB | 55 West 125th Street | 55 West 125th Street | New York | NY | 10027 | New York | 1 | Office | CBD | 1974 | 1998 | 218,281 | Square Feet | ||||||||||||||
9 | SMF II | College Park Office | Various | Princeton | NJ | 08540 | Middlesex | 6 | Office | Suburban | Various | 357,075 | Square Feet | |||||||||||||||
9.01 | SMF II | 400 College Road East | 400 College Road East | Princeton | NJ | 08540 | Middlesex | 1 | Office | Suburban | 1978 | 72,184 | Square Feet | |||||||||||||||
9.02 | SMF II | 301 College Road East | 301 College Road East | Princeton | NJ | 08540 | Middlesex | 1 | Office | Suburban | 1978 | 57,460 | Square Feet | |||||||||||||||
9.03 | SMF II | 303 College Road East | 303 College Road East | Princeton | NJ | 08540 | Middlesex | 1 | Office | Suburban | 1979 | 62,317 | Square Feet | |||||||||||||||
9.04 | SMF II | 201 College Road East | 201 College Road East | Princeton | NJ | 08540 | Middlesex | 1 | Office | Suburban | 1980 | 56,845 | Square Feet | |||||||||||||||
9.05 | SMF II | 305 College Road East | 305 College Road East | Princeton | NJ | 08540 | Middlesex | 1 | Office | Suburban | 1980 | 51,085 | Square Feet | |||||||||||||||
9.06 | SMF II | 307 College Road East | 307 College Road East | Princeton | NJ | 08540 | Middlesex | 1 | Office | Suburban | 1978 | 57,184 | Square Feet | |||||||||||||||
10 | JPMCB | Boulevard Square | 10800-11500 Pines Boulevard | Pembroke Pines | FL | 33026 | Broward | 1 | Retail | Anchored | 2000 | 220,597 | Square Feet | |||||||||||||||
11 | JPMCB | Scottsdale Quarter | 15037 North Scottsdale Road | Scottsdale | AZ | 85254 | Maricopa | 1 | Mixed Use | Retail/Office | 2009-2010 | 541,971 | Square Feet | |||||||||||||||
12 | JPMCB | One City Centre | 1021 Main Street | Houston | TX | 77002 | Harris | 1 | Office | CBD | 1961 | 2010 | 602,122 | Square Feet | ||||||||||||||
13 | JPMCB | 215 West 125th Street | 215 West 125th Street | New York | NY | 10027 | New York | 1 | Office | CBD | 1971 | 2001 | 167,919 | Square Feet | ||||||||||||||
14 | JPMCB | Albany Road Georgia Portfolio | Various | Various | GA | Various | Various | 4 | Various | Various | Various | Various | 371,097 | Square Feet | ||||||||||||||
14.01 | JPMCB | 1200 Ashwood | 1200 Ashwood Parkway | Dunwoody | GA | 30338 | Dekalb | 1 | Office | Suburban | 1985 | 2012 | 198,431 | Square Feet | ||||||||||||||
14.02 | JPMCB | Roberts | 1155 Roberts Boulevard Northwest | Kennesaw | GA | 30144 | Cobb | 1 | Industrial | Flex | 1991 | 65,000 | Square Feet | |||||||||||||||
14.03 | JPMCB | Avalon | 4955 Avalon Ridge Parkway | Peachtree Corners | GA | 30071 | Gwinnett | 1 | Industrial | Flex | 1996 | 60,858 | Square Feet | |||||||||||||||
14.04 | JPMCB | Vaughn | 1965 Vaughn Road Northwest | Kennesaw | GA | 30144 | Cobb | 1 | Mixed Use | Industrial/Office | 1992 | 46,808 | Square Feet | |||||||||||||||
15 | JPMCB | 300 North Greene Street | 300 North Greene Street | Greensboro | NC | 27401 | Guilford | 1 | Office | CBD | 1989 | 324,305 | Square Feet | |||||||||||||||
16 | JPMCB | Woodlark Fund Portfolio | Various | Various | Various | Various | Various | 3 | Multifamily | Student | Various | Various | 3,068 | Beds | ||||||||||||||
16.01 | JPMCB | Hillcrest & Oakwood Apartments | 1101 Fuller Avenue & 19700 14 Mile Road | Big Rapids | MI | 49307 | Mecosta | 1 | Multifamily | Student | 1969, 2002 | 1,904 | Beds | |||||||||||||||
16.02 | JPMCB | Colonie Apartments | 7 Bristol Court | Amherst | NY | 14228 | Erie | 1 | Multifamily | Student | 1973 | 2004 | 580 | Beds | ||||||||||||||
16.03 | JPMCB | Southgate Apartments | 801 Southgate Drive | State College | PA | 16801 | Centre | 1 | Multifamily | Student | 1968-1969 | 584 | Beds | |||||||||||||||
17 | Barclays | University Heights - Charlottesville | 250 Colonnade Drive | Charlottesville | VA | 22903 | Albemarle | 1 | Multifamily | Garden | 1968 | 1999 | 420 | Units | ||||||||||||||
18 | Barclays | West Hartford Office Portfolio | Various | West Hartford | CT | 06107 | Hartford | 5 | Various | Various | Various | 130,872 | Square Feet | |||||||||||||||
18.01 | Barclays | 53-65 LaSalle Road | 53-65 LaSalle Road | West Hartford | CT | 06107 | Hartford | 1 | Office | CBD | 1978 | 51,681 | Square Feet | |||||||||||||||
18.02 | Barclays | 61 South Main Street | 61 South Main Street | West Hartford | CT | 06107 | Hartford | 1 | Office | CBD | 1968 | 21,559 | Square Feet | |||||||||||||||
18.03 | Barclays | 41 North Main Street | 41 North Main Street | West Hartford | CT | 06107 | Hartford | 1 | Office | CBD | 1970 | 20,983 | Square Feet | |||||||||||||||
18.04 | Barclays | 1001 Farmington Avenue | 1001 Farmington Avenue | West Hartford | CT | 06107 | Hartford | 1 | Mixed Use | Office/Retail | 1985 | 16,245 | Square Feet | |||||||||||||||
18.05 | Barclays | 18 North Main Street | 18 North Main Street | West Hartford | CT | 06107 | Hartford | 1 | Office | CBD | 1973 | 20,404 | Square Feet | |||||||||||||||
19 | MC-Five Mile | Columbus Park | 5999 Bear Creek Drive | Bedford Heights | OH | 44146 | Cuyahoga | 1 | Multifamily | Mid Rise | 1968 | 2014 | 623 | Units | ||||||||||||||
20 | RCMC | Shaw’s Plaza - Carver | 100 North Main Street | Carver | MA | 02330 | Plymouth | 1 | Retail | Anchored | 2005 | 85,199 | Square Feet | |||||||||||||||
21 | RCMC | The Fort Apartments | 9230 Memorial Park Drive | Indianapolis | IN | 46216 | Marion | 1 | Multifamily | Garden | 2013 | 224 | Units | |||||||||||||||
22 | Barclays | Points East Shopping Center | 7289 Mentor Avenue | Mentor | OH | 44060 | Lake | 1 | Retail | Anchored | 1980 | 194,934 | Square Feet | |||||||||||||||
23 | JPMCB | Marriott - Pittsburgh | 112 Washington Place | Pittsburgh | PA | 15219 | Allegheny | 1 | Hotel | Full Service | 1964 | 2012 | 402 | Rooms | ||||||||||||||
24 | Barclays | River View Shopping Center | 9415-9471 North Fort Washington Road | Fresno | CA | 93730 | Fresno | 1 | Retail | Anchored | 2004-2006 | 108,424 | Square Feet | |||||||||||||||
25 | JPMCB | JAGR Portfolio | Various | Various | Various | Various | Various | 3 | Hotel | Full Service | Various | Various | 721 | Rooms |
A-1-1 |
ANNEX A-1 | ||||||||||||||||||||||||||||
Number of | Property | Property | Year | Unit of | ||||||||||||||||||||||||
Loan # | Seller(1) | Property Name | Street Address | City | State | Zip Code | County | Properties | Type | Subtype | Year Built | Renovated | Units(2) | Measure | ||||||||||||||
25.01 | JPMCB | Hilton Jackson | 1001 East County Line Road | Jackson | MS | 39211 | Hinds | 1 | Hotel | Full Service | 1984 | 2013 | 276 | Rooms | ||||||||||||||
25.02 | JPMCB | Doubletree Grand Rapids | 4747 28th Street Southeast | Grand Rapids | MI | 49512 | Kent | 1 | Hotel | Full Service | 1979, 1987 | 2015 | 226 | Rooms | ||||||||||||||
25.03 | JPMCB | Doubletree Annapolis | 210 Holiday Court | Annapolis | MD | 21401 | Anne Arundel | 1 | Hotel | Full Service | 1961, 1985 | 2015 | 219 | Rooms | ||||||||||||||
26 | JPMCB | 111 South Jackson | 111 South Jackson Street | Seattle | WA | 98104 | King | 1 | Office | CBD | 1904 | 2015 | 78,564 | Square Feet | ||||||||||||||
27 | JPMCB | Exposition Marketplace | 1001-1029 West Martin Luther King Jr Boulevard | Los Angeles | CA | 90037 | Los Angeles | 1 | Retail | Unanchored | 1965 | 2015 | 52,132 | Square Feet | ||||||||||||||
28 | JPMCB | Hampton Inn & Suites Orlando/Altamonte | 161 Douglas Avenue | Altamonte Springs | FL | 32714 | Seminole | 1 | Hotel | Limited Service | 2013 | 128 | Rooms | |||||||||||||||
29 | Barclays | 3655 Lomita Boulevard - Torrance | 3655 Lomita Boulevard | Torrance | CA | 90505 | Los Angeles | 1 | Office | Medical | 1973 | 2005 | 59,764 | Square Feet | ||||||||||||||
30 | Barclays | Arapahoe Village | 5050 East Arapahoe Road | Centennial | CO | 80122 | Arapahoe | 1 | Retail | Shadow Anchored | 1979 | 2011 | 87,882 | Square Feet | ||||||||||||||
31 | MC-Five Mile | Virginia Towers Apartments | 500 Virginia Avenue | Towson | MD | 21286 | Baltimore | 1 | Multifamily | High Rise | 1980 | 2003 | 150 | Units | ||||||||||||||
32 | JPMCB | 770 S Post Oak | 770 South Post Oak Lane | Houston | TX | 77056 | Harris | 1 | Office | CBD | 1980 | 2014 | 92,723 | Square Feet | ||||||||||||||
33 | SMF II | Holiday Inn Express Janesville | 3100 Wellington Place | Janesville | WI | 53546 | Rock | 1 | Hotel | Limited Service | 1993 | 2014 | 142 | Rooms | ||||||||||||||
34 | RCMC | 250 Ballardvale | 250 Ballardvale Street | Wilmington | MA | 01887 | Middlesex | 1 | Industrial | Warehouse | 1973 | 1988 | 190,805 | Square Feet | ||||||||||||||
35 | MC-Five Mile | North Park Shopping Center | 1700 Park Avenue | Bridgeport | CT | 06604 | Fairfield | �� | 1 | Retail | Anchored | 1958, 2014 | 53,741 | Square Feet | ||||||||||||||
36 | Barclays | The Forum Office | 14001 East Iliff Avenue | Aurora | CO | 80014 | Arapahoe | 1 | Office | Suburban | 1981 | 2014 | 168,720 | Square Feet | ||||||||||||||
37 | Barclays | Raley’s Roseville | 4051 Woodcreek Oaks Boulevard | Roseville | CA | 95747 | Placer | 1 | Retail | Single Tenant | 2002 | 2007 | 52,324 | Square Feet | ||||||||||||||
38 | JPMCB | Brookfield Apartments | 4060 Preferred Place | Dallas | TX | 75237 | Dallas | 1 | Multifamily | Garden | 1986 | 232 | Units | |||||||||||||||
39 | Barclays | Shaw’s Plaza - Hanson | 430-476 Liberty Street | Hanson | MA | 02341 | Plymouth | 1 | Retail | Anchored | 1965 | 2000 | 88,872 | Square Feet | ||||||||||||||
40 | Barclays | Pleasant Run Apartments | 2525 West Pleasant Run Road | Lancaster | TX | 75146 | Dallas | 1 | Multifamily | Garden | 1983 | 240 | Units | |||||||||||||||
41 | MC-Five Mile | Delilah Terrace & Stoney Fields MHCs | 6515 Delilah Road & 1059 Ocean Heights Avenue | Egg Harbor Township | NJ | 08234 | Atlantic | 1 | Manufactured Housing | Manufactured Housing | 1975 | 189 | Pads | |||||||||||||||
42 | Barclays | Cumberland Industrial Portfolio | Various | Various | NJ | Various | Cumberland | 2 | Industrial | Flex | Various | Various | 185,650 | Square Feet | ||||||||||||||
42.01 | Barclays | 1600 Malone Street | 1600 Malone Street | Millville | NJ | 08332 | Cumberland | 1 | Industrial | Flex | 1985 | 2010 | 118,050 | Square Feet | ||||||||||||||
42.02 | Barclays | 1473 West Forest Grove Road | 1473 West Forest Grove Road | Vineland | NJ | 08360 | Cumberland | 1 | Industrial | Flex | 1996 | 67,600 | Square Feet | |||||||||||||||
43 | RCMC | La Puente Pavilion | 1010-1020 North Hacienda Boulevard & 15425-15427 Amar Road | La Puente | CA | 91744 | Los Angeles | 1 | Retail | Anchored | 1955 | 2013 | 36,073 | Square Feet | ||||||||||||||
44 | JPMCB | West Village II | 3839 McKinney Avenue | Dallas | TX | 75204 | Dallas | 1 | Retail | Unanchored | 2005 | 18,199 | Square Feet | |||||||||||||||
45 | JPMCB | 10 Main Street | 10 South Main Street | Memphis | TN | 38103 | Shelby | 1 | Multifamily | High Rise | 1904, 1914 | 2000 | 114 | Units | ||||||||||||||
46 | RCMC | Hampton Inn Groton | 300 Long Hill Road | Groton | CT | 06340 | New London | 1 | Hotel | Limited Service | 2000 | 80 | Rooms | |||||||||||||||
47 | Barclays | Midtown & Burrstone Apartment Portfolio | Various | Various | NY | Various | Various | 2 | Multifamily | Garden | 1978 | 202 | Units | |||||||||||||||
47.01 | Barclays | Midtown Apartments | 18 Riverview Street | South Glens Falls | NY | 12803 | Saratoga | 1 | Multifamily | Garden | 1978 | 101 | Units | |||||||||||||||
47.02 | Barclays | Burrstone Apartments | 10 Pulaski Street | New York Mills | NY | 13417 | Oneida | 1 | Multifamily | Garden | 1978 | 101 | Units | |||||||||||||||
48 | JPMCB | Arundel Crossing VI | 8271 Anderson Court | Odenton | MD | 21113 | Anne Arundel | 1 | Industrial | Warehouse/Distribution | 2001 | 70,000 | Square Feet | |||||||||||||||
49 | SMF II | Comfort Suites Spartanburg | 458 West Blackstock Road | Spartanburg | SC | 29301 | Spartanburg | 1 | Hotel | Limited Service | 2009 | 86 | Rooms | |||||||||||||||
50 | JPMCB | Hampton Inn Shreveport | 1005 Gould Drive | Bossier City | LA | 71111 | Bossier | 1 | Hotel | Limited Service | 1995 | 2013 | 123 | Rooms | ||||||||||||||
51 | Barclays | 69-02 Garfield Avenue | 69-02 Garfield Avenue | Woodside | NY | 11377 | Queens | 1 | Retail | Single Tenant | 1954 | 2008 | 37,480 | Square Feet | ||||||||||||||
52 | JPMCB | Forest Pointe | 504 Forest Circle | Walterboro | SC | 29488 | Colleton | 1 | Multifamily | Garden | 2001 | 120 | Units | |||||||||||||||
53 | Barclays | CKM Portfolio | Various | Various | Various | Various | Various | 3 | Various | Various | Various | Various | 87,000 | Square Feet | ||||||||||||||
53.01 | Barclays | Kidney Center Chattanooga | 3810 Brainerd Road | Chattanooga | TN | 37411 | Hamilton | 1 | Office | Medical | 1993 | 2012 | 29,000 | Square Feet | ||||||||||||||
53.02 | Barclays | Food Lion Martinsburg | 1140 Winchester Avenue | Martinsburg | WV | 25401 | Berkeley | 1 | Retail | Single Tenant | 1992 | 29,000 | Square Feet | |||||||||||||||
53.03 | Barclays | Harvey’s Keystone | 3212 Southeast State Road 21 | Melrose | FL | 32666 | Bradford | 1 | Retail | Freestanding | 1993 | 29,000 | Square Feet | |||||||||||||||
54 | Barclays | Deer Creek Marketplace | 7000 West 135th Street | Overland Park | KS | 66223 | Johnson | 1 | Retail | Shadow Anchored | 2004 | 22,782 | Square Feet | |||||||||||||||
55 | Barclays | Denver Self Storage | 14205 East Davies Avenue | Centennial | CO | 80112 | Arapahoe | 1 | Self Storage | Self Storage | 2007 | 304 | Units | |||||||||||||||
56 | SMF II | Alana Woods Apartments | 1060 Aaron Drive | Dewitt | MI | 48820 | Clinton | 1 | Multifamily | Garden | 2001-2005 | 92 | Units | |||||||||||||||
57 | JPMCB | Ramada Plaza | 155 Riverside Street | Portland | ME | 04103 | Cumberland | 1 | Hotel | Limited Service | 1971, 1974 | 119 | Rooms | |||||||||||||||
58 | Barclays | Stonecrest Village | 7301 Stonecrest Concourse | Lithonia | GA | 30038 | Dekalb | 1 | Retail | Unanchored | 2002 | 37,730 | Square Feet | |||||||||||||||
59 | RCMC | Bargain Storage Bar 4 | 1001 North Gilbert Road | Gilbert | AZ | 85234 | Maricopa | 1 | Self Storage | Self Storage | 1978 | 2012 | 629 | Units | ||||||||||||||
60 | RCMC | Antioch Crossing | 417 East IL Route 173 | Antioch | IL | 60002 | Lake | 1 | Retail | Shadow Anchored | 2004 | 21,723 | Square Feet | |||||||||||||||
61 | Barclays | Value Place Lebanon TN | 205 South Eastgate Court | Lebanon | TN | 37090 | Wilson | 1 | Hotel | Extended Stay | 2008 | 121 | Rooms | |||||||||||||||
62 | JPMCB | Interlaken Inn | 74 Interlaken Road | Lakeville | CT | 06039 | Litchfield | 1 | Hotel | Full Service | 1972 | 2009 | 86 | Rooms | ||||||||||||||
63 | SMF II | Hampton Inn Atlanta Woodstock | 450 Parkway 575 | Woodstock | GA | 30188 | Cherokee | 1 | Hotel | Limited Service | 2000 | 2013 | 60 | Rooms | ||||||||||||||
64 | Barclays | Value Place Lenexa KS | 14700 West 112th Street | Lenexa | KS | 66215 | Johnson | 1 | Hotel | Extended Stay | 2008 | 121 | Rooms | |||||||||||||||
65 | SMF II | Pioneer & Colorado Industrial | Various | Various | TX | Various | Various | 2 | Industrial | Warehouse/Distribution | Various | 109,377 | Square Feet | |||||||||||||||
65.01 | SMF II | 2125 West Pioneer Parkway | 2125 West Pioneer Parkway | Grand Prairie | TX | 75051 | Dallas | 1 | Industrial | Warehouse/Distribution | 1981 | 55,750 | Square Feet | |||||||||||||||
65.02 | SMF II | 1229 Colorado Lane | 1229 Colorado Lane | Arlington | TX | 76015 | Tarrant | 1 | Industrial | Warehouse/Distribution | 1980 | 53,627 | Square Feet | |||||||||||||||
66 | MC-Five Mile | Walgreens St Joseph | 2620 South Belt Highway | Saint Joseph | MO | 64503 | Buchanan | 1 | Retail | Freestanding | 2003 | 14,560 | Square Feet | |||||||||||||||
67 | RCMC | Bargain Storage Sunrise | 1675 North Lamb Boulevard | Las Vegas | NV | 89115 | Clark | 1 | Self Storage | Self Storage | 1986 | 2012 | 746 | Units | ||||||||||||||
68 | SMF II | Village Park MHC | 1313 Harrison Avenue | Centralia | WA | 98531 | Lewis | 1 | Manufactured Housing | Manufactured Housing | 1971 | 96 | Pads | |||||||||||||||
69 | SMF II | Newport Creek Apartments | 34750 West 8 Mile Road | Farmington Hills | MI | 48335 | Oakland | 1 | Multifamily | Garden | 1981 | 62 | Units | |||||||||||||||
70 | Barclays | 494 Wortman Avenue | 494 Wortman Avenue | Brooklyn | NY | 11208 | Kings | 1 | Industrial | Warehouse | 1956 | 40,361 | Square Feet |
A-1-2 |
ANNEX A-1 | ||||||||||||||||||||||||
Occupancy | Appraised | Appraisal | Current | Original | Balance | Current | Balance | % of Initial | ||||||||||||||||
Loan # | Seller(1) | Property Name | Occupancy %(3) | Date | Value ($)(4) | Date | LTV %(4) | Balance ($)(5)(6) | per Unit ($) | Balance ($)(5)(6) | per Unit ($) | Pool Balance | ||||||||||||
1 | JPMCB | One Shell Square | 92.6% | 03/25/15 | 180,600,000 | 04/24/15 | 69.8% | 90,000,000 | 102 | 90,000,000 | 102 | 6.8% | ||||||||||||
2 | JPMCB | Pearlridge Center | 94.4% | 04/30/15 | 427,500,000 | 04/15/15 | 30.5% | 72,000,000 | 144 | 72,000,000 | 144 | 5.4% | ||||||||||||
3 | JPMCB | Sunbelt Portfolio | 82.6% | Various | 203,306,000 | Various | 72.2% | 70,000,000 | 111 | 70,000,000 | 111 | 5.3% | ||||||||||||
3.01 | JPMCB | Wells Fargo Tower | 76.0% | 03/12/15 | 78,656,000 | 04/24/15 | 27,198,364 | 27,198,364 | 2.0% | |||||||||||||||
3.02 | JPMCB | Inverness Center | 83.8% | 03/25/15 | 58,650,000 | 04/28/15 | 25,146,558 | 25,146,558 | 1.9% | |||||||||||||||
3.03 | JPMCB | Meridian Building | 91.2% | 03/12/15 | 66,000,000 | 04/30/15 | 17,655,078 | 17,655,078 | 1.3% | |||||||||||||||
4 | JPMCB | Brunswick Portfolio | 100.0% | 07/01/15 | 206,390,000 | Various | 58.1% | 65,000,000 | 53 | 65,000,000 | 53 | 4.9% | ||||||||||||
4.01 | JPMCB | BZ Lone Tree | 100.0% | 07/01/15 | 10,600,000 | 05/11/15 | 3,338,664 | 3,338,664 | 0.3% | |||||||||||||||
4.02 | JPMCB | BZ Gilbert Consolidated | 100.0% | 07/01/15 | 9,300,000 | 05/13/15 | 2,929,205 | 2,929,205 | 0.2% | |||||||||||||||
4.03 | JPMCB | BZ XL Kennesaw Consolidated | 100.0% | 07/01/15 | 8,680,000 | 05/06/15 | 2,733,924 | 2,733,924 | 0.2% | |||||||||||||||
4.04 | JPMCB | BZ Randall Road Consolidated | 100.0% | 07/01/15 | 5,780,000 | 05/08/15 | 1,820,517 | 1,820,517 | 0.1% | |||||||||||||||
4.05 | JPMCB | BZ Romeoville Consolidated | 100.0% | 07/01/15 | 5,540,000 | 05/08/15 | 1,744,924 | 1,744,924 | 0.1% | |||||||||||||||
4.06 | JPMCB | Cal Oaks Bowl | 100.0% | 07/01/15 | 5,510,000 | 05/16/15 | 1,735,475 | 1,735,475 | 0.1% | |||||||||||||||
4.07 | JPMCB | BZ St Peters Consolidated | 100.0% | 07/01/15 | 5,475,000 | 05/11/15 | 1,724,451 | 1,724,451 | 0.1% | |||||||||||||||
4.08 | JPMCB | Classic Lanes | 100.0% | 07/01/15 | 5,140,000 | 05/16/15 | 1,618,937 | 1,618,937 | 0.1% | |||||||||||||||
4.09 | JPMCB | Premier Lanes | 100.0% | 07/01/15 | 5,100,000 | 05/14/15 | 1,606,338 | 1,606,338 | 0.1% | |||||||||||||||
4.10 | JPMCB | BZ Brooklyn Park Consolidated | 100.0% | 07/01/15 | 5,000,000 | 05/20/15 | 1,574,841 | 1,574,841 | 0.1% | |||||||||||||||
4.11 | JPMCB | BZ Eden Prairie | 100.0% | 07/01/15 | 5,000,000 | 05/19/15 | 1,574,841 | 1,574,841 | 0.1% | |||||||||||||||
4.12 | JPMCB | BZ Lakeville Consolidated | 100.0% | 07/01/15 | 5,000,000 | 05/20/15 | 1,574,841 | 1,574,841 | 0.1% | |||||||||||||||
4.13 | JPMCB | BZ Blaine Consolidated | 100.0% | 07/01/15 | 4,900,000 | 05/20/15 | 1,543,344 | 1,543,344 | 0.1% | |||||||||||||||
4.14 | JPMCB | Brunswick’s Norcross | 100.0% | 07/01/15 | 4,560,000 | 05/05/15 | 1,436,255 | 1,436,255 | 0.1% | |||||||||||||||
4.15 | JPMCB | Majestic Lanes | 100.0% | 07/01/15 | 4,560,000 | 05/04/15 | 1,436,255 | 1,436,255 | 0.1% | |||||||||||||||
4.16 | JPMCB | Bramalea Lanes | 100.0% | 07/01/15 | 4,460,000 | 05/08/15 | 1,404,758 | 1,404,758 | 0.1% | |||||||||||||||
4.17 | JPMCB | BZ Glendale | 100.0% | 07/01/15 | 4,400,000 | 05/07/15 | 1,385,860 | 1,385,860 | 0.1% | |||||||||||||||
4.18 | JPMCB | Brunswick’s Marietta | 100.0% | 07/01/15 | 4,080,000 | 05/06/15 | 1,285,071 | 1,285,071 | 0.1% | |||||||||||||||
4.19 | JPMCB | BZ Watauga Consolidated | 100.0% | 07/01/15 | 3,990,000 | 05/14/15 | 1,256,724 | 1,256,724 | 0.1% | |||||||||||||||
4.20 | JPMCB | BZ Roswell | 100.0% | 07/01/15 | 3,910,000 | 05/04/15 | 1,231,526 | 1,231,526 | 0.1% | |||||||||||||||
4.21 | JPMCB | National Lanes | 100.0% | 07/01/15 | 3,650,000 | 05/11/15 | 1,149,634 | 1,149,634 | 0.1% | |||||||||||||||
4.22 | JPMCB | BZ River Grove | 100.0% | 07/01/15 | 3,330,000 | 05/20/15 | 1,048,844 | 1,048,844 | 0.1% | |||||||||||||||
4.23 | JPMCB | Via Linda Lanes | 100.0% | 07/01/15 | 3,300,000 | 05/08/15 | 1,039,396 | 1,039,396 | 0.1% | |||||||||||||||
4.24 | JPMCB | BZ Upland | 100.0% | 07/01/15 | 3,160,000 | 05/16/15 | 995,300 | 995,300 | 0.1% | |||||||||||||||
4.25 | JPMCB | Foothill Lanes | 100.0% | 07/01/15 | 3,160,000 | 05/16/15 | 995,300 | 995,300 | 0.1% | |||||||||||||||
4.26 | JPMCB | Riverview Lanes Consolidated | 100.0% | 07/01/15 | 3,130,000 | 05/07/15 | 985,851 | 985,851 | 0.1% | |||||||||||||||
4.27 | JPMCB | BZ Heather Ridge | 100.0% | 07/01/15 | 3,100,000 | 05/11/15 | 976,402 | 976,402 | 0.1% | |||||||||||||||
4.28 | JPMCB | BZ Westminster | 100.0% | 07/01/15 | 3,100,000 | 05/11/15 | 976,401 | 976,401 | 0.1% | |||||||||||||||
4.29 | JPMCB | Columbia Lanes Consolidated | 100.0% | 07/01/15 | 3,100,000 | 05/21/15 | 976,401 | 976,401 | 0.1% | |||||||||||||||
4.30 | JPMCB | Brunswick’s Buffalo Grove | 100.0% | 07/01/15 | 3,050,000 | 05/06/15 | 960,653 | 960,653 | 0.1% | |||||||||||||||
4.31 | JPMCB | Moreno Valley Bowl | 100.0% | 07/01/15 | 3,010,000 | 05/16/15 | 948,054 | 948,054 | 0.1% | |||||||||||||||
4.32 | JPMCB | Fairlawn Lanes Consolidated | 100.0% | 07/01/15 | 3,000,000 | 05/19/15 | 944,904 | 944,904 | 0.1% | |||||||||||||||
4.33 | JPMCB | BZ Green Mountain | 100.0% | 07/01/15 | 2,930,000 | 05/11/15 | 922,857 | 922,857 | 0.1% | |||||||||||||||
4.34 | JPMCB | BZ Mesa | 100.0% | 07/01/15 | 2,800,000 | 05/13/15 | 881,911 | 881,911 | 0.1% | |||||||||||||||
4.35 | JPMCB | BZ Lilburn | 100.0% | 07/01/15 | 2,730,000 | 05/05/15 | 859,863 | 859,863 | 0.1% | |||||||||||||||
4.36 | JPMCB | BZ Turnersville | 100.0% | 07/01/15 | 2,725,000 | 05/22/15 | 858,289 | 858,289 | 0.1% | |||||||||||||||
4.37 | JPMCB | BZ Lakeside | 100.0% | 07/01/15 | 2,550,000 | 05/11/15 | 803,169 | 803,169 | 0.1% | |||||||||||||||
4.38 | JPMCB | Harbour Lanes | 100.0% | 07/01/15 | 2,500,000 | 05/08/15 | 787,421 | 787,421 | 0.1% | |||||||||||||||
4.39 | JPMCB | Tri-City Bowl | 100.0% | 07/01/15 | 2,500,000 | 05/18/15 | 787,421 | 787,421 | 0.1% | |||||||||||||||
4.40 | JPMCB | BZ Normandy Consolidated | 100.0% | 07/01/15 | 2,400,000 | 05/19/15 | 755,924 | 755,924 | 0.1% | |||||||||||||||
4.41 | JPMCB | Margate Lanes | 100.0% | 07/01/15 | 2,400,000 | 05/18/15 | 755,924 | 755,924 | 0.1% | |||||||||||||||
4.42 | JPMCB | BZ Austell | 100.0% | 07/01/15 | 2,350,000 | 05/06/15 | 740,176 | 740,176 | 0.1% | |||||||||||||||
4.43 | JPMCB | BZ Mt Prospect | 100.0% | 07/01/15 | 2,300,000 | 05/08/15 | 724,427 | 724,427 | 0.1% | |||||||||||||||
4.44 | JPMCB | BZ Deer Park | 100.0% | 07/01/15 | 2,250,000 | 05/07/15 | 708,679 | 708,679 | 0.1% | |||||||||||||||
4.45 | JPMCB | BZ Denton Consolidated | 100.0% | 07/01/15 | 2,200,000 | 05/14/15 | 692,930 | 692,930 | 0.1% | |||||||||||||||
4.46 | JPMCB | BZ Woodridge | 100.0% | 07/01/15 | 2,200,000 | 05/08/15 | 692,930 | 692,930 | 0.1% | |||||||||||||||
4.47 | JPMCB | Vista Lanes | 100.0% | 07/01/15 | 2,200,000 | 05/22/15 | 692,930 | 692,930 | 0.1% | |||||||||||||||
4.48 | JPMCB | Wekiva Lanes | 100.0% | 07/01/15 | 2,200,000 | 05/11/15 | 692,930 | 692,930 | 0.1% | |||||||||||||||
4.49 | JPMCB | BZ Roselle | 100.0% | 07/01/15 | 2,050,000 | 05/05/15 | 645,685 | 645,685 | 0.0% | |||||||||||||||
4.50 | JPMCB | BZ Glendale Heights | 100.0% | 07/01/15 | 2,030,000 | 05/07/15 | 639,386 | 639,386 | 0.0% | |||||||||||||||
4.51 | JPMCB | BZ Wheat Ridge | 100.0% | 07/01/15 | 2,010,000 | 05/11/15 | 633,086 | 633,086 | 0.0% | |||||||||||||||
4.52 | JPMCB | BZ Circle Consolidated | 100.0% | 07/01/15 | 2,000,000 | 05/11/15 | 629,937 | 629,937 | 0.0% | |||||||||||||||
4.53 | JPMCB | BZ Hawthorn Lanes | 100.0% | 07/01/15 | 1,840,000 | 05/06/15 | 579,542 | 579,542 | 0.0% | |||||||||||||||
4.54 | JPMCB | Camino Seco Bowl | 100.0% | 07/01/15 | 1,850,000 | 05/11/15 | 576,392 | 576,392 | 0.0% | |||||||||||||||
4.55 | JPMCB | Westcreek Lanes Consolidated | 100.0% | 07/01/15 | 1,790,000 | 05/13/15 | 563,793 | 563,793 | 0.0% | |||||||||||||||
4.56 | JPMCB | BZ North Ridgeville | 100.0% | 07/01/15 | 1,750,000 | 05/12/15 | 551,195 | 551,195 | 0.0% | |||||||||||||||
4.57 | JPMCB | BZ Belle Vernon | 100.0% | 07/01/15 | 1,550,000 | 05/19/15 | 488,201 | 488,201 | 0.0% | |||||||||||||||
4.58 | JPMCB | BZ Fountain Square | 100.0% | 07/01/15 | 1,210,000 | 05/06/15 | 381,112 | 381,112 | 0.0% | |||||||||||||||
5 | JPMCB | Parker Plaza | 87.9% | 06/01/15 | 75,400,000 | 04/23/15 | 67.6% | 51,000,000 | 166 | 51,000,000 | 166 | 3.8% | ||||||||||||
6 | JPMCB | Castleton Park | 81.6% | 05/01/15 | 69,000,000 | 05/08/15 | 73.9% | 51,000,000 | 56 | 51,000,000 | 56 | 3.8% | ||||||||||||
7 | JPMCB | Bethesda Office Center | 82.2% | 05/29/15 | 64,900,000 | 04/28/15 | 77.0% | 50,000,000 | 287 | 50,000,000 | 287 | 3.8% | ||||||||||||
8 | JPMCB | 55 West 125th Street | 97.5% | 03/31/15 | 84,500,000 | 04/21/15 | 55.6% | 47,000,000 | 215 | 47,000,000 | 215 | 3.5% | ||||||||||||
9 | SMF II | College Park Office | 93.0% | 05/01/15 | 70,300,000 | 04/14/15 | 66.2% | 46,550,000 | 130 | 46,550,000 | 130 | 3.5% | ||||||||||||
9.01 | SMF II | 400 College Road East | 100.0% | 05/01/15 | 15,900,000 | 04/14/15 | 10,528,378 | 10,528,378 | 0.8% | |||||||||||||||
9.02 | SMF II | 301 College Road East | 100.0% | 05/01/15 | 13,200,000 | 04/14/15 | 8,740,541 | 8,740,541 | 0.7% | |||||||||||||||
9.03 | SMF II | 303 College Road East | 100.0% | 05/01/15 | 12,500,000 | 04/14/15 | 8,277,027 | 8,277,027 | 0.6% | |||||||||||||||
9.04 | SMF II | 201 College Road East | 100.0% | 05/01/15 | 11,600,000 | 04/14/15 | 7,681,081 | 7,681,081 | 0.6% | |||||||||||||||
9.05 | SMF II | 305 College Road East | 84.4% | 05/01/15 | 8,600,000 | 04/14/15 | 5,694,595 | 5,694,595 | 0.4% | |||||||||||||||
9.06 | SMF II | 307 College Road East | 69.9% | 05/01/15 | 8,500,000 | 04/14/15 | 5,628,378 | 5,628,378 | 0.4% | |||||||||||||||
10 | JPMCB | Boulevard Square | 88.3% | 03/31/15 | 59,000,000 | 05/01/16 | 77.1% | 45,500,000 | 206 | 45,500,000 | 206 | 3.4% | ||||||||||||
11 | JPMCB | Scottsdale Quarter | 95.6% | 04/30/15 | 351,000,000 | 04/08/15 | 27.1% | 42,000,000 | 175 | 42,000,000 | 175 | 3.2% | ||||||||||||
12 | JPMCB | One City Centre | 82.6% | 02/28/15 | 162,000,000 | 02/20/15 | 61.7% | 40,000,000 | 166 | 40,000,000 | 166 | 3.0% | ||||||||||||
13 | JPMCB | 215 West 125th Street | 94.1% | 03/31/15 | 56,000,000 | 04/21/15 | 58.9% | 33,000,000 | 197 | 33,000,000 | 197 | 2.5% | ||||||||||||
14 | JPMCB | Albany Road Georgia Portfolio | 96.4% | Various | 41,500,000 | 04/24/15 | 78.9% | 32,740,000 | 88 | 32,740,000 | 88 | 2.5% | ||||||||||||
14.01 | JPMCB | 1200 Ashwood | 93.3% | 03/31/15 | 27,200,000 | 04/24/15 | 21,600,000 | 21,600,000 | 1.6% | |||||||||||||||
14.02 | JPMCB | Roberts | 100.0% | 04/01/15 | 6,700,000 | 04/24/15 | 5,200,000 | 5,200,000 | 0.4% | |||||||||||||||
14.03 | JPMCB | Avalon | 100.0% | 04/01/15 | 5,200,000 | 04/24/15 | 4,050,000 | 4,050,000 | 0.3% | |||||||||||||||
14.04 | JPMCB | Vaughn | 100.0% | 04/01/15 | 2,400,000 | 04/24/15 | 1,890,000 | 1,890,000 | 0.1% | |||||||||||||||
15 | JPMCB | 300 North Greene Street | 83.5% | 03/25/15 | 43,550,000 | 04/27/15 | 74.9% | 32,600,000 | 101 | 32,600,000 | 101 | 2.4% | ||||||||||||
16 | JPMCB | Woodlark Fund Portfolio | 96.4% | Various | 45,400,000 | Various | 69.3% | 31,500,000 | 10,267 | 31,459,482 | 10,254 | 2.4% | ||||||||||||
16.01 | JPMCB | Hillcrest & Oakwood Apartments | 95.8% | 05/06/15 | 20,100,000 | 04/15/15 | 14,400,000 | 14,381,477 | 1.1% | |||||||||||||||
16.02 | JPMCB | Colonie Apartments | 96.2% | 04/28/15 | 14,100,000 | 04/16/15 | 9,550,000 | 9,537,716 | 0.7% | |||||||||||||||
16.03 | JPMCB | Southgate Apartments | 98.6% | 05/06/15 | 11,200,000 | 04/17/15 | 7,550,000 | 7,540,289 | 0.6% | |||||||||||||||
17 | Barclays | University Heights - Charlottesville | 94.0% | 06/01/15 | 43,800,000 | 05/22/15 | 66.8% | 29,250,000 | 69,643 | 29,250,000 | 69,643 | 2.2% | ||||||||||||
18 | Barclays | West Hartford Office Portfolio | 92.9% | 06/09/15 | 33,780,000 | 04/15/15 | 74.2% | 25,050,000 | 191 | 25,050,000 | 191 | 1.9% | ||||||||||||
18.01 | Barclays | 53-65 LaSalle Road | 100.0% | 06/09/15 | 17,880,000 | 04/15/15 | 14,020,000 | 14,020,000 | 1.1% | |||||||||||||||
18.02 | Barclays | 61 South Main Street | 96.6% | 06/09/15 | 4,350,000 | 04/15/15 | 3,350,000 | 3,350,000 | 0.3% | |||||||||||||||
18.03 | Barclays | 41 North Main Street | 95.2% | 06/09/15 | 4,350,000 | 04/15/15 | 3,350,000 | 3,350,000 | 0.3% | |||||||||||||||
18.04 | Barclays | 1001 Farmington Avenue | 79.7% | 06/09/15 | 3,900,000 | 04/15/15 | 2,200,000 | 2,200,000 | 0.2% | |||||||||||||||
18.05 | Barclays | 18 North Main Street | 79.1% | 06/09/15 | 3,300,000 | 04/15/15 | 2,130,000 | 2,130,000 | 0.2% | |||||||||||||||
19 | MC-Five Mile | Columbus Park | 96.1% | 05/04/15 | 33,500,000 | 02/18/15 | 73.2% | 24,510,000 | 39,342 | 24,510,000 | 39,342 | 1.8% | ||||||||||||
20 | RCMC | Shaw’s Plaza - Carver | 100.0% | 03/31/15 | 28,700,000 | 04/24/15 | 74.9% | 21,500,000 | 252 | 21,500,000 | 252 | 1.6% | ||||||||||||
21 | RCMC | The Fort Apartments | 98.2% | 04/23/15 | 27,700,000 | 04/30/15 | 76.7% | 21,250,000 | 94,866 | 21,250,000 | 94,866 | 1.6% | ||||||||||||
22 | Barclays | Points East Shopping Center | 97.5% | 06/15/15 | 28,230,000 | 05/06/15 | 71.2% | 20,100,000 | 103 | 20,100,000 | 103 | 1.5% | ||||||||||||
23 | JPMCB | Marriott - Pittsburgh | 72.1% | 03/31/15 | 64,000,000 | 09/01/14 | 68.8% | 19,060,000 | 109,602 | 19,060,000 | 109,602 | 1.4% | ||||||||||||
24 | Barclays | River View Shopping Center | 84.1% | 05/01/15 | 25,400,000 | 05/09/15 | 72.8% | 18,500,000 | 171 | 18,500,000 | 171 | 1.4% | ||||||||||||
25 | JPMCB | JAGR Portfolio | 64.2% | 02/28/15 | 73,500,000 | 01/01/15 | 64.6% | 17,500,000 | 65,881 | 17,500,000 | 65,881 | 1.3% |
A-1-3 |
ANNEX A-1 | ||||||||||||||||||||||||
Occupancy | Appraised | Appraisal | Current | Original | Balance | Current | Balance | % of Initial | ||||||||||||||||
Loan # | Seller(1) | Property Name | Occupancy %(3) | Date | Value ($)(4) | Date | LTV %(4) | Balance ($)(5)(6) | per Unit ($) | Balance ($)(5)(6) | per Unit ($) | Pool Balance | ||||||||||||
25.01 | JPMCB | Hilton Jackson | 67.7% | 02/28/15 | 34,500,000 | 01/01/15 | 8,316,368 | 8,316,368 | 0.6% | |||||||||||||||
25.02 | JPMCB | Doubletree Grand Rapids | 65.5% | 02/28/15 | 20,500,000 | 01/01/15 | 4,946,789 | 4,946,789 | 0.4% | |||||||||||||||
25.03 | JPMCB | Doubletree Annapolis | 58.4% | 02/28/15 | 18,500,000 | 01/01/15 | 4,236,842 | 4,236,842 | 0.3% | |||||||||||||||
26 | JPMCB | 111 South Jackson | 89.9% | 06/04/15 | 36,000,000 | 04/01/15 | 43.6% | 15,700,000 | 200 | 15,700,000 | 200 | 1.2% | ||||||||||||
27 | JPMCB | Exposition Marketplace | 100.0% | 05/22/15 | 22,400,000 | 04/16/15 | 70.0% | 15,680,000 | 301 | 15,680,000 | 301 | 1.2% | ||||||||||||
28 | JPMCB | Hampton Inn & Suites Orlando/Altamonte | 75.2% | 04/30/15 | 21,000,000 | 04/27/15 | 66.9% | 14,050,000 | 109,766 | 14,050,000 | 109,766 | 1.1% | ||||||||||||
29 | Barclays | 3655 Lomita Boulevard - Torrance | 91.0% | 04/08/15 | 20,000,000 | 04/09/15 | 70.0% | 14,000,000 | 234 | 14,000,000 | 234 | 1.1% | ||||||||||||
30 | Barclays | Arapahoe Village | 90.9% | 05/04/15 | 18,600,000 | 05/06/15 | 72.5% | 13,480,000 | 153 | 13,480,000 | 153 | 1.0% | ||||||||||||
31 | MC-Five Mile | Virginia Towers Apartments | 100.0% | 05/15/15 | 18,300,000 | 03/01/15 | 71.0% | 13,000,000 | 86,667 | 13,000,000 | 86,667 | 1.0% | ||||||||||||
32 | JPMCB | 770 S Post Oak | 96.2% | 03/20/15 | 16,750,000 | 04/24/15 | 75.8% | 12,700,000 | 137 | 12,700,000 | 137 | 1.0% | ||||||||||||
33 | SMF II | Holiday Inn Express Janesville | 69.0% | 05/31/15 | 18,300,000 | 04/27/15 | 69.4% | 12,700,000 | 89,437 | 12,700,000 | 89,437 | 1.0% | ||||||||||||
34 | RCMC | 250 Ballardvale | 93.3% | 06/19/15 | 16,500,000 | 04/03/15 | 72.7% | 12,000,000 | 63 | 12,000,000 | 63 | 0.9% | ||||||||||||
35 | MC-Five Mile | North Park Shopping Center | 100.0% | 05/08/15 | 15,800,000 | 03/19/15 | 74.7% | 11,800,000 | 220 | 11,800,000 | 220 | 0.9% | ||||||||||||
36 | Barclays | The Forum Office | 89.5% | 05/11/15 | 14,000,000 | 05/07/15 | 75.0% | 10,500,000 | 62 | 10,500,000 | 62 | 0.8% | ||||||||||||
37 | Barclays | Raley’s Roseville | 100.0% | 07/06/15 | 12,900,000 | 05/14/15 | 73.6% | 9,500,000 | 182 | 9,500,000 | 182 | 0.7% | ||||||||||||
38 | JPMCB | Brookfield Apartments | 94.4% | 04/09/15 | 12,150,000 | 04/01/15 | 76.5% | 9,300,000 | 40,086 | 9,300,000 | 40,086 | 0.7% | ||||||||||||
39 | Barclays | Shaw’s Plaza - Hanson | 88.6% | 05/01/15 | 11,500,000 | 04/03/15 | 73.9% | 8,500,000 | 96 | 8,500,000 | 96 | 0.6% | ||||||||||||
40 | Barclays | Pleasant Run Apartments | 92.5% | 04/01/15 | 11,000,000 | 03/02/15 | 75.5% | 8,300,000 | 34,583 | 8,300,000 | 34,583 | 0.6% | ||||||||||||
41 | MC-Five Mile | Delilah Terrace & Stoney Fields MHCs | 96.3% | 02/27/15 | 11,250,000 | 12/31/14 | 72.0% | 8,100,000 | 42,857 | 8,100,000 | 42,857 | 0.6% | ||||||||||||
42 | Barclays | Cumberland Industrial Portfolio | 94.1% | Various | 10,800,000 | 02/03/15 | 75.0% | 8,100,000 | 44 | 8,100,000 | 44 | 0.6% | ||||||||||||
42.01 | Barclays | 1600 Malone Street | 90.8% | 12/31/14 | 7,000,000 | 02/03/15 | 5,250,000 | 5,250,000 | 0.4% | |||||||||||||||
42.02 | Barclays | 1473 West Forest Grove Road | 100.0% | 07/06/15 | 3,800,000 | 02/03/15 | 2,850,000 | 2,850,000 | 0.2% | |||||||||||||||
43 | RCMC | La Puente Pavilion | 96.7% | 05/29/15 | 13,000,000 | 04/09/15 | 61.5% | 8,000,000 | 222 | 8,000,000 | 222 | 0.6% | ||||||||||||
44 | JPMCB | West Village II | 100.0% | 06/01/15 | 10,500,000 | 04/15/15 | 74.8% | 7,850,000 | 431 | 7,850,000 | 431 | 0.6% | ||||||||||||
45 | JPMCB | 10 Main Street | 97.4% | 03/19/15 | 10,800,000 | 02/09/15 | 70.1% | 7,600,000 | 66,667 | 7,569,288 | 66,397 | 0.6% | ||||||||||||
46 | RCMC | Hampton Inn Groton | 71.2% | 04/30/15 | 11,000,000 | 05/21/15 | 68.2% | 7,500,000 | 93,750 | 7,500,000 | 93,750 | 0.6% | ||||||||||||
47 | Barclays | Midtown & Burrstone Apartment Portfolio | 97.5% | Various | 9,300,000 | 04/17/15 | 74.9% | 6,975,000 | 34,530 | 6,965,640 | 34,483 | 0.5% | ||||||||||||
47.01 | Barclays | Midtown Apartments | 98.0% | 05/15/15 | 5,300,000 | 04/17/15 | 3,975,000 | 3,969,666 | 0.3% | |||||||||||||||
47.02 | Barclays | Burrstone Apartments | 97.0% | 03/24/15 | 4,000,000 | 04/17/15 | 3,000,000 | 2,995,974 | 0.2% | |||||||||||||||
48 | JPMCB | Arundel Crossing VI | 100.0% | 07/01/15 | 11,560,000 | 03/18/15 | 53.8% | 6,215,000 | 89 | 6,215,000 | 89 | 0.5% | ||||||||||||
49 | SMF II | Comfort Suites Spartanburg | 82.0% | 03/31/15 | 10,100,000 | 04/22/15 | 61.1% | 6,175,000 | 71,802 | 6,175,000 | 71,802 | 0.5% | ||||||||||||
50 | JPMCB | Hampton Inn Shreveport | 69.3% | 03/31/15 | 9,000,000 | 03/01/15 | 68.1% | 6,152,000 | 50,016 | 6,129,634 | 49,834 | 0.5% | ||||||||||||
51 | Barclays | 69-02 Garfield Avenue | 100.0% | 07/06/15 | 12,700,000 | 03/09/15 | 43.3% | 5,500,000 | 147 | 5,500,000 | 147 | 0.4% | ||||||||||||
52 | JPMCB | Forest Pointe | 92.5% | 05/04/15 | 7,400,000 | 04/24/15 | 71.9% | 5,320,000 | 44,333 | 5,320,000 | 44,333 | 0.4% | ||||||||||||
53 | Barclays | CKM Portfolio | 100.0% | 07/06/15 | 7,500,000 | Various | 70.0% | 5,250,000 | 60 | 5,250,000 | 60 | 0.4% | ||||||||||||
53.01 | Barclays | Kidney Center Chattanooga | 100.0% | 07/06/15 | 3,400,000 | 04/06/15 | 2,380,000 | 2,380,000 | 0.2% | |||||||||||||||
53.02 | Barclays | Food Lion Martinsburg | 100.0% | 07/06/15 | 2,150,000 | 04/03/15 | 1,505,000 | 1,505,000 | 0.1% | |||||||||||||||
53.03 | Barclays | Harvey’s Keystone | 100.0% | 07/06/15 | 1,950,000 | 04/02/15 | 1,365,000 | 1,365,000 | 0.1% | |||||||||||||||
54 | Barclays | Deer Creek Marketplace | 93.4% | 05/05/15 | 7,700,000 | 05/11/15 | 67.4% | 5,200,000 | 228 | 5,192,976 | 228 | 0.4% | ||||||||||||
55 | Barclays | Denver Self Storage | 96.1% | 05/16/15 | 7,100,000 | 05/21/15 | 71.8% | 5,100,000 | 16,776 | 5,100,000 | 16,776 | 0.4% | ||||||||||||
56 | SMF II | Alana Woods Apartments | 94.6% | 03/11/15 | 5,800,000 | 04/29/15 | 75.0% | 4,350,000 | 47,283 | 4,350,000 | 47,283 | 0.3% | ||||||||||||
57 | JPMCB | Ramada Plaza | 69.0% | 12/31/14 | 7,000,000 | 04/10/15 | 60.7% | 4,250,000 | 35,714 | 4,250,000 | 35,714 | 0.3% | ||||||||||||
58 | Barclays | Stonecrest Village | 85.2% | 05/01/15 | 5,800,000 | 02/20/15 | 73.2% | 4,245,000 | 113 | 4,245,000 | 113 | 0.3% | ||||||||||||
59 | RCMC | Bargain Storage Bar 4 | 87.3% | 05/05/15 | 6,000,000 | 05/13/15 | 69.3% | 4,155,000 | 6,606 | 4,155,000 | 6,606 | 0.3% | ||||||||||||
60 | RCMC | Antioch Crossing | 88.9% | 05/12/15 | 5,600,000 | 03/26/15 | 73.2% | 4,100,000 | 189 | 4,100,000 | 189 | 0.3% | ||||||||||||
61 | Barclays | Value Place Lebanon TN | 87.8% | 02/28/15 | 6,400,000 | 03/10/15 | 63.1% | 4,050,000 | 33,471 | 4,036,170 | 33,357 | 0.3% | ||||||||||||
62 | JPMCB | Interlaken Inn | 38.2% | 12/31/14 | 10,900,000 | 04/17/15 | 36.7% | 4,000,000 | 46,512 | 4,000,000 | 46,512 | 0.3% | ||||||||||||
63 | SMF II | Hampton Inn Atlanta Woodstock | 73.3% | 03/31/15 | 5,800,000 | 04/09/15 | 68.8% | 4,000,000 | 66,667 | 3,992,890 | 66,548 | 0.3% | ||||||||||||
64 | Barclays | Value Place Lenexa KS | 74.2% | 02/28/15 | 6,400,000 | 03/11/15 | 61.5% | 3,950,000 | 32,645 | 3,936,512 | 32,533 | 0.3% | ||||||||||||
65 | SMF II | Pioneer & Colorado Industrial | 96.5% | 05/27/15 | 5,400,000 | 03/30/15 | 67.6% | 3,650,000 | 33 | 3,650,000 | 33 | 0.3% | ||||||||||||
65.01 | SMF II | 2125 West Pioneer Parkway | 100.0% | 05/27/15 | 2,950,000 | 03/30/15 | 1,993,981 | 1,993,981 | 0.1% | |||||||||||||||
65.02 | SMF II | 1229 Colorado Lane | 93.0% | 05/27/15 | 2,450,000 | 03/30/15 | 1,656,019 | 1,656,019 | 0.1% | |||||||||||||||
66 | MC-Five Mile | Walgreens St Joseph | 100.0% | 07/06/15 | 5,850,000 | 04/27/15 | 58.1% | 3,400,000 | 234 | 3,400,000 | 234 | 0.3% | ||||||||||||
67 | RCMC | Bargain Storage Sunrise | 81.9% | 05/05/15 | 4,690,000 | 05/15/15 | 64.0% | 3,000,000 | 4,021 | 3,000,000 | 4,021 | 0.2% | ||||||||||||
68 | SMF II | Village Park MHC | 92.7% | 04/02/15 | 4,450,000 | 04/02/15 | 65.1% | 2,900,000 | 30,208 | 2,896,375 | 30,171 | 0.2% | ||||||||||||
69 | SMF II | Newport Creek Apartments | 98.4% | 05/22/15 | 3,320,000 | 04/17/15 | 75.3% | 2,500,000 | 40,323 | 2,500,000 | 40,323 | 0.2% | ||||||||||||
70 | Barclays | 494 Wortman Avenue | 100.0% | 07/06/15 | 4,900,000 | 03/05/15 | 44.8% | 2,200,000 | 55 | 2,197,132 | 54 | 0.2% |
A-1-4 |
ANNEX A-1 | ||||||||||||||||||||||||
Crossed | Related | Interest | Admin. | Mortgage | Monthly Debt | Annual Debt | First | |||||||||||||||||
Loan # | Seller(1) | Property Name | Loan | Borrower(7) | Rate %(8) | Fee %(8) | Rate %(8) | Accrual Type | Service ($)(9)(10) | Service ($)(10) | Note Date | Payment Date | ||||||||||||
1 | JPMCB | One Shell Square | No | Yes - Group 1 | 4.19530 | 0.01070 | 4.18460 | Actual/360 | 439,868.60 | 5,278,423.20 | 06/05/15 | 08/01/15 | ||||||||||||
2 | JPMCB | Pearlridge Center | No | Yes - Group 2 | 3.53000 | 0.01070 | 3.51930 | Actual/360 | 215,330.00 | 2,583,960.00 | 05/20/15 | 07/01/15 | ||||||||||||
3 | JPMCB | Sunbelt Portfolio | No | Yes - Group 1 | 4.31740 | 0.01070 | 4.30670 | Actual/360 | 347,125.58 | 4,165,506.96 | 06/05/15 | 08/01/15 | ||||||||||||
3.01 | JPMCB | Wells Fargo Tower | ||||||||||||||||||||||
3.02 | JPMCB | Inverness Center | ||||||||||||||||||||||
3.03 | JPMCB | Meridian Building | ||||||||||||||||||||||
4 | JPMCB | Brunswick Portfolio | No | No | 4.79300 | 0.01070 | 4.78230 | Actual/360 | 372,185.69 | 4,466,228.28 | 06/23/15 | 08/01/15 | ||||||||||||
4.01 | JPMCB | BZ Lone Tree | ||||||||||||||||||||||
4.02 | JPMCB | BZ Gilbert Consolidated | ||||||||||||||||||||||
4.03 | JPMCB | BZ XL Kennesaw Consolidated | ||||||||||||||||||||||
4.04 | JPMCB | BZ Randall Road Consolidated | ||||||||||||||||||||||
4.05 | JPMCB | BZ Romeoville Consolidated | ||||||||||||||||||||||
4.06 | JPMCB | Cal Oaks Bowl | ||||||||||||||||||||||
4.07 | JPMCB | BZ St Peters Consolidated | ||||||||||||||||||||||
4.08 | JPMCB | Classic Lanes | ||||||||||||||||||||||
4.09 | JPMCB | Premier Lanes | ||||||||||||||||||||||
4.10 | JPMCB | BZ Brooklyn Park Consolidated | ||||||||||||||||||||||
4.11 | JPMCB | BZ Eden Prairie | ||||||||||||||||||||||
4.12 | JPMCB | BZ Lakeville Consolidated | ||||||||||||||||||||||
4.13 | JPMCB | BZ Blaine Consolidated | ||||||||||||||||||||||
4.14 | JPMCB | Brunswick’s Norcross | ||||||||||||||||||||||
4.15 | JPMCB | Majestic Lanes | ||||||||||||||||||||||
4.16 | JPMCB | Bramalea Lanes | ||||||||||||||||||||||
4.17 | JPMCB | BZ Glendale | ||||||||||||||||||||||
4.18 | JPMCB | Brunswick’s Marietta | ||||||||||||||||||||||
4.19 | JPMCB | BZ Watauga Consolidated | ||||||||||||||||||||||
4.20 | JPMCB | BZ Roswell | ||||||||||||||||||||||
4.21 | JPMCB | National Lanes | ||||||||||||||||||||||
4.22 | JPMCB | BZ River Grove | ||||||||||||||||||||||
4.23 | JPMCB | Via Linda Lanes | ||||||||||||||||||||||
4.24 | JPMCB | BZ Upland | ||||||||||||||||||||||
4.25 | JPMCB | Foothill Lanes | ||||||||||||||||||||||
4.26 | JPMCB | Riverview Lanes Consolidated | ||||||||||||||||||||||
4.27 | JPMCB | BZ Heather Ridge | ||||||||||||||||||||||
4.28 | JPMCB | BZ Westminster | ||||||||||||||||||||||
4.29 | JPMCB | Columbia Lanes Consolidated | ||||||||||||||||||||||
4.30 | JPMCB | Brunswick’s Buffalo Grove | ||||||||||||||||||||||
4.31 | JPMCB | Moreno Valley Bowl | ||||||||||||||||||||||
4.32 | JPMCB | Fairlawn Lanes Consolidated | ||||||||||||||||||||||
4.33 | JPMCB | BZ Green Mountain | ||||||||||||||||||||||
4.34 | JPMCB | BZ Mesa | ||||||||||||||||||||||
4.35 | JPMCB | BZ Lilburn | ||||||||||||||||||||||
4.36 | JPMCB | BZ Turnersville | ||||||||||||||||||||||
4.37 | JPMCB | BZ Lakeside | ||||||||||||||||||||||
4.38 | JPMCB | Harbour Lanes | ||||||||||||||||||||||
4.39 | JPMCB | Tri-City Bowl | ||||||||||||||||||||||
4.40 | JPMCB | BZ Normandy Consolidated | ||||||||||||||||||||||
4.41 | JPMCB | Margate Lanes | ||||||||||||||||||||||
4.42 | JPMCB | BZ Austell | ||||||||||||||||||||||
4.43 | JPMCB | BZ Mt Prospect | ||||||||||||||||||||||
4.44 | JPMCB | BZ Deer Park | ||||||||||||||||||||||
4.45 | JPMCB | BZ Denton Consolidated | ||||||||||||||||||||||
4.46 | JPMCB | BZ Woodridge | ||||||||||||||||||||||
4.47 | JPMCB | Vista Lanes | ||||||||||||||||||||||
4.48 | JPMCB | Wekiva Lanes | ||||||||||||||||||||||
4.49 | JPMCB | BZ Roselle | ||||||||||||||||||||||
4.50 | JPMCB | BZ Glendale Heights | ||||||||||||||||||||||
4.51 | JPMCB | BZ Wheat Ridge | ||||||||||||||||||||||
4.52 | JPMCB | BZ Circle Consolidated | ||||||||||||||||||||||
4.53 | JPMCB | BZ Hawthorn Lanes | ||||||||||||||||||||||
4.54 | JPMCB | Camino Seco Bowl | ||||||||||||||||||||||
4.55 | JPMCB | Westcreek Lanes Consolidated | ||||||||||||||||||||||
4.56 | JPMCB | BZ North Ridgeville | ||||||||||||||||||||||
4.57 | JPMCB | BZ Belle Vernon | ||||||||||||||||||||||
4.58 | JPMCB | BZ Fountain Square | ||||||||||||||||||||||
5 | JPMCB | Parker Plaza | No | No | 4.18600 | 0.01070 | 4.17530 | Actual/360 | 248,982.20 | 2,987,786.40 | 06/02/15 | 08/01/15 | ||||||||||||
6 | JPMCB | Castleton Park | No | No | 4.46900 | 0.01070 | 4.45830 | Actual/360 | 257,470.96 | 3,089,651.52 | 06/23/15 | 08/01/15 | ||||||||||||
7 | JPMCB | Bethesda Office Center | No | No | 4.19950 | 0.01820 | 4.18130 | Actual/360 | 244,494.00 | 2,933,928.00 | 06/01/15 | 07/01/15 | ||||||||||||
8 | JPMCB | 55 West 125th Street | No | Yes - Group 3 | 4.27800 | 0.01070 | 4.26730 | Actual/360 | 170,347.58 | 2,044,171.00 | 06/26/15 | 08/01/15 | ||||||||||||
9 | SMF II | College Park Office | No | No | 4.63800 | 0.01070 | 4.62730 | Actual/360 | 239,694.25 | 2,876,331.00 | 06/15/15 | 08/06/15 | ||||||||||||
9.01 | SMF II | 400 College Road East | ||||||||||||||||||||||
9.02 | SMF II | 301 College Road East | ||||||||||||||||||||||
9.03 | SMF II | 303 College Road East | ||||||||||||||||||||||
9.04 | SMF II | 201 College Road East | ||||||||||||||||||||||
9.05 | SMF II | 305 College Road East | ||||||||||||||||||||||
9.06 | SMF II | 307 College Road East | ||||||||||||||||||||||
10 | JPMCB | Boulevard Square | No | No | 4.32700 | 0.01070 | 4.31630 | Actual/360 | 225,888.45 | 2,710,661.40 | 06/22/15 | 08/01/15 | ||||||||||||
11 | JPMCB | Scottsdale Quarter | No | Yes - Group 2 | 3.53000 | 0.01070 | 3.51930 | Actual/360 | 125,609.17 | 1,507,310.00 | 05/20/15 | 07/01/15 | ||||||||||||
12 | JPMCB | One City Centre | No | No | 3.95000 | 0.02070 | 3.92930 | Actual/360 | 133,861.11 | 1,606,333.33 | 03/25/15 | 05/01/15 | ||||||||||||
13 | JPMCB | 215 West 125th Street | No | Yes - Group 3 | 4.27800 | 0.01070 | 4.26730 | Actual/360 | 119,605.75 | 1,435,269.00 | 06/26/15 | 08/01/15 | ||||||||||||
14 | JPMCB | Albany Road Georgia Portfolio | No | No | 4.16700 | 0.05070 | 4.11630 | Actual/360 | 159,474.26 | 1,913,691.12 | 05/28/15 | 07/01/15 | ||||||||||||
14.01 | JPMCB | 1200 Ashwood | ||||||||||||||||||||||
14.02 | JPMCB | Roberts | ||||||||||||||||||||||
14.03 | JPMCB | Avalon | ||||||||||||||||||||||
14.04 | JPMCB | Vaughn | ||||||||||||||||||||||
15 | JPMCB | 300 North Greene Street | No | Yes - Group 1 | 5.06070 | 0.01070 | 5.05000 | Actual/360 | 176,215.21 | 2,114,582.52 | 06/05/15 | 08/01/15 | ||||||||||||
16 | JPMCB | Woodlark Fund Portfolio | No | No | 4.62900 | 0.01070 | 4.61830 | Actual/360 | 162,029.37 | 1,944,352.44 | 05/28/15 | 07/01/15 | ||||||||||||
16.01 | JPMCB | Hillcrest & Oakwood Apartments | ||||||||||||||||||||||
16.02 | JPMCB | Colonie Apartments | ||||||||||||||||||||||
16.03 | JPMCB | Southgate Apartments | ||||||||||||||||||||||
17 | Barclays | University Heights - Charlottesville | No | No | 4.47000 | 0.01070 | 4.45930 | Actual/360 | 147,684.52 | 1,772,214.24 | 06/19/15 | 08/06/15 | ||||||||||||
18 | Barclays | West Hartford Office Portfolio | No | Yes - Group 4 | 4.52900 | 0.01070 | 4.51830 | Actual/360 | 127,356.68 | 1,528,280.16 | 06/15/15 | 08/06/15 | ||||||||||||
18.01 | Barclays | 53-65 LaSalle Road | ||||||||||||||||||||||
18.02 | Barclays | 61 South Main Street | ||||||||||||||||||||||
18.03 | Barclays | 41 North Main Street | ||||||||||||||||||||||
18.04 | Barclays | 1001 Farmington Avenue | ||||||||||||||||||||||
18.05 | Barclays | 18 North Main Street | ||||||||||||||||||||||
19 | MC-Five Mile | Columbus Park | No | No | 4.12000 | 0.01070 | 4.10930 | Actual/360 | 118,716.46 | 1,424,597.52 | 03/13/15 | 05/06/15 | ||||||||||||
20 | RCMC | Shaw’s Plaza - Carver | No | No | 4.39000 | 0.01070 | 4.37930 | Actual/360 | 107,536.63 | 1,290,439.56 | 06/09/15 | 08/05/15 | ||||||||||||
21 | RCMC | The Fort Apartments | No | No | 4.62000 | 0.03820 | 4.58180 | Actual/360 | 109,191.07 | 1,310,292.84 | 06/17/15 | 08/05/15 | ||||||||||||
22 | Barclays | Points East Shopping Center | No | No | 4.52500 | 0.01070 | 4.51430 | Actual/360 | 102,142.54 | 1,225,710.48 | 06/23/15 | 08/06/15 | ||||||||||||
23 | JPMCB | Marriott - Pittsburgh | No | No | 4.52700 | 0.01070 | 4.51630 | Actual/360 | 96,880.24 | 1,162,562.88 | 10/31/14 | 12/01/14 | ||||||||||||
24 | Barclays | River View Shopping Center | No | No | 4.39000 | 0.01070 | 4.37930 | Actual/360 | 92,531.52 | 1,110,378.24 | 06/22/15 | 08/06/15 | ||||||||||||
25 | JPMCB | JAGR Portfolio | No | No | 4.95950 | 0.01070 | 4.94880 | Actual/360 | 93,511.10 | 1,122,133.20 | 03/03/15 | 05/01/15 |
A-1-5 |
ANNEX A-1 | ||||||||||||||||||||||||
Crossed | Related | Interest | Admin. | Mortgage | Monthly Debt | Annual Debt | First | |||||||||||||||||
Loan # | Seller(1) | Property Name | Loan | Borrower(7) | Rate %(8) | Fee %(8) | Rate %(8) | Accrual Type | Service ($)(9)(10) | Service ($)(10) | Note Date | Payment Date | ||||||||||||
25.01 | JPMCB | Hilton Jackson | ||||||||||||||||||||||
25.02 | JPMCB | Doubletree Grand Rapids | ||||||||||||||||||||||
25.03 | JPMCB | Doubletree Annapolis | ||||||||||||||||||||||
26 | JPMCB | 111 South Jackson | No | Yes - Group 3 | 3.95600 | 0.01070 | 3.94530 | Actual/360 | 52,620.29 | 631,443.53 | 06/05/15 | 08/01/15 | ||||||||||||
27 | JPMCB | Exposition Marketplace | No | No | 3.85300 | 0.01070 | 3.84230 | Actual/360 | 73,536.00 | 882,432.00 | 06/05/15 | 08/01/15 | ||||||||||||
28 | JPMCB | Hampton Inn & Suites Orlando/Altamonte | No | No | 4.69000 | 0.01070 | 4.67930 | Actual/360 | 72,784.19 | 873,410.28 | 06/05/15 | 08/01/15 | ||||||||||||
29 | Barclays | 3655 Lomita Boulevard - Torrance | No | Yes - Group 4 | 4.54000 | 0.01070 | 4.52930 | Actual/360 | 71,269.07 | 855,228.84 | 06/18/15 | 08/06/15 | ||||||||||||
30 | Barclays | Arapahoe Village | No | Yes - Group 5 | 4.38420 | 0.01070 | 4.37350 | Actual/360 | 67,376.82 | 808,521.84 | 06/15/15 | 08/06/15 | ||||||||||||
31 | MC-Five Mile | Virginia Towers Apartments | No | No | 4.44000 | 0.01070 | 4.42930 | Actual/360 | 65,406.44 | 784,877.28 | 05/07/15 | 07/06/15 | ||||||||||||
32 | JPMCB | 770 S Post Oak | No | No | 4.36000 | 0.01070 | 4.34930 | Actual/360 | 63,296.92 | 759,563.04 | 05/29/15 | 07/01/15 | ||||||||||||
33 | SMF II | Holiday Inn Express Janesville | No | No | 4.46900 | 0.01070 | 4.45830 | Actual/360 | 70,367.45 | 844,409.40 | 06/19/15 | 08/06/15 | ||||||||||||
34 | RCMC | 250 Ballardvale | No | No | 4.32000 | 0.01070 | 4.30930 | Actual/360 | 59,525.58 | 714,306.96 | 06/19/15 | 08/05/15 | ||||||||||||
35 | MC-Five Mile | North Park Shopping Center | No | No | 4.37500 | 0.01070 | 4.36430 | Actual/360 | 58,915.66 | 706,987.92 | 05/08/15 | 07/06/15 | ||||||||||||
36 | Barclays | The Forum Office | No | No | 4.47500 | 0.01070 | 4.46430 | Actual/360 | 53,046.10 | 636,553.20 | 06/18/15 | 08/06/15 | ||||||||||||
37 | Barclays | Raley’s Roseville | No | No | 4.43500 | 0.01070 | 4.42430 | Actual/360 | 47,768.90 | 573,226.80 | 06/18/15 | 08/06/15 | ||||||||||||
38 | JPMCB | Brookfield Apartments | No | No | 4.09800 | 0.01070 | 4.08730 | Actual/360 | 44,926.66 | 539,119.92 | 05/29/15 | 07/01/15 | ||||||||||||
39 | Barclays | Shaw’s Plaza - Hanson | No | No | 4.28600 | 0.01070 | 4.27530 | Actual/360 | 41,994.23 | 503,930.76 | 05/29/15 | 07/06/15 | ||||||||||||
40 | Barclays | Pleasant Run Apartments | No | No | 4.30000 | 0.05820 | 4.24180 | Actual/360 | 41,074.33 | 492,891.96 | 04/09/15 | 05/06/15 | ||||||||||||
41 | MC-Five Mile | Delilah Terrace & Stoney Fields MHCs | No | No | 4.46000 | 0.01070 | 4.44930 | Actual/360 | 40,849.22 | 490,190.64 | 05/01/15 | 06/06/15 | ||||||||||||
42 | Barclays | Cumberland Industrial Portfolio | No | No | 4.30300 | 0.01070 | 4.29230 | Actual/360 | 40,098.86 | 481,186.32 | 04/09/15 | 05/06/15 | ||||||||||||
42.01 | Barclays | 1600 Malone Street | ||||||||||||||||||||||
42.02 | Barclays | 1473 West Forest Grove Road | ||||||||||||||||||||||
43 | RCMC | La Puente Pavilion | No | No | 4.37000 | 0.06820 | 4.30180 | Actual/360 | 39,919.23 | 479,030.76 | 06/19/15 | 08/05/15 | ||||||||||||
44 | JPMCB | West Village II | No | No | 4.23800 | 0.01070 | 4.22730 | Actual/360 | 38,562.15 | 462,745.80 | 06/05/15 | 08/01/15 | ||||||||||||
45 | JPMCB | 10 Main Street | No | No | 4.23500 | 0.01070 | 4.22430 | Actual/360 | 37,320.72 | 447,848.64 | 03/31/15 | 05/01/15 | ||||||||||||
46 | RCMC | Hampton Inn Groton | No | No | 4.86000 | 0.01070 | 4.84930 | Actual/360 | 39,622.36 | 475,468.32 | 06/18/15 | 08/05/15 | ||||||||||||
47 | Barclays | Midtown & Burrstone Apartment Portfolio | No | No | 4.39600 | 0.01070 | 4.38530 | Actual/360 | 34,911.59 | 418,939.08 | 05/19/15 | 07/06/15 | ||||||||||||
47.01 | Barclays | Midtown Apartments | ||||||||||||||||||||||
47.02 | Barclays | Burrstone Apartments | ||||||||||||||||||||||
48 | JPMCB | Arundel Crossing VI | No | No | 3.76500 | 0.01070 | 3.75430 | Actual/360 | 19,824.56 | 237,894.66 | 05/22/15 | 07/01/15 | ||||||||||||
49 | SMF II | Comfort Suites Spartanburg | No | No | 4.91000 | 0.01070 | 4.89930 | Actual/360 | 35,775.38 | 429,304.56 | 06/17/15 | 08/06/15 | ||||||||||||
50 | JPMCB | Hampton Inn Shreveport | No | No | 4.25700 | 0.01070 | 4.24630 | Actual/360 | 33,351.85 | 400,222.20 | 05/01/15 | 06/01/15 | ||||||||||||
51 | Barclays | 69-02 Garfield Avenue | No | No | 4.70000 | 0.01070 | 4.68930 | Actual/360 | 31,198.49 | 374,381.88 | 06/29/15 | 08/06/15 | ||||||||||||
52 | JPMCB | Forest Pointe | No | No | 4.31100 | 0.01070 | 4.30030 | Actual/360 | 19,430.64 | 233,167.62 | 05/29/15 | 07/01/15 | ||||||||||||
53 | Barclays | CKM Portfolio | No | No | 4.66500 | 0.01070 | 4.65430 | Actual/360 | 27,118.15 | 325,417.80 | 06/18/15 | 08/06/15 | ||||||||||||
53.01 | Barclays | Kidney Center Chattanooga | ||||||||||||||||||||||
53.02 | Barclays | Food Lion Martinsburg | ||||||||||||||||||||||
53.03 | Barclays | Harvey’s Keystone | ||||||||||||||||||||||
54 | Barclays | Deer Creek Marketplace | No | Yes - Group 5 | 4.36000 | 0.01070 | 4.34930 | Actual/360 | 25,916.85 | 311,002.20 | 06/01/15 | 07/06/15 | ||||||||||||
55 | Barclays | Denver Self Storage | No | No | 4.47200 | 0.01070 | 4.46130 | Actual/360 | 25,756.17 | 309,074.04 | 06/19/15 | 08/06/15 | ||||||||||||
56 | SMF II | Alana Woods Apartments | No | No | 4.52100 | 0.05820 | 4.46280 | Actual/360 | 22,095.12 | 265,141.44 | 06/01/15 | 07/06/15 | ||||||||||||
57 | JPMCB | Ramada Plaza | No | Yes - Group 6 | 4.47100 | 0.01070 | 4.46030 | Actual/360 | 21,460.96 | 257,531.52 | 05/27/15 | 07/01/15 | ||||||||||||
58 | Barclays | Stonecrest Village | No | No | 4.60300 | 0.01070 | 4.59230 | Actual/360 | 21,769.36 | 261,232.32 | 06/23/15 | 08/06/15 | ||||||||||||
59 | RCMC | Bargain Storage Bar 4 | No | Yes - Group 8 | 4.69000 | 0.01070 | 4.67930 | Actual/360 | 21,524.43 | 258,293.16 | 06/16/15 | 08/05/15 | ||||||||||||
60 | RCMC | Antioch Crossing | No | No | 4.66000 | 0.01070 | 4.64930 | Actual/360 | 21,165.69 | 253,988.28 | 06/11/15 | 08/05/15 | ||||||||||||
61 | Barclays | Value Place Lebanon TN | No | Yes - Group 7 | 4.65000 | 0.01070 | 4.63930 | Actual/360 | 22,857.42 | 274,289.04 | 04/21/15 | 06/06/15 | ||||||||||||
62 | JPMCB | Interlaken Inn | No | Yes - Group 6 | 4.32100 | 0.01070 | 4.31030 | Actual/360 | 19,844.21 | 238,130.52 | 05/27/15 | 07/01/15 | ||||||||||||
63 | SMF II | Hampton Inn Atlanta Woodstock | No | No | 4.61700 | 0.01070 | 4.60630 | Actual/360 | 22,499.77 | 269,997.24 | 05/29/15 | 07/06/15 | ||||||||||||
64 | Barclays | Value Place Lenexa KS | No | Yes - Group 7 | 4.65000 | 0.01070 | 4.63930 | Actual/360 | 22,293.04 | 267,516.48 | 04/21/15 | 06/06/15 | ||||||||||||
65 | SMF II | Pioneer & Colorado Industrial | No | No | 4.53500 | 0.06070 | 4.47430 | Actual/360 | 18,570.00 | 222,840.00 | 06/01/15 | 07/06/15 | ||||||||||||
65.01 | SMF II | 2125 West Pioneer Parkway | ||||||||||||||||||||||
65.02 | SMF II | 1229 Colorado Lane | ||||||||||||||||||||||
66 | MC-Five Mile | Walgreens St Joseph | No | No | 4.66500 | 0.01070 | 4.65430 | Actual/360 | 19,218.14 | 230,617.68 | 06/19/15 | 08/06/15 | ||||||||||||
67 | RCMC | Bargain Storage Sunrise | No | Yes - Group 8 | 4.89000 | 0.01070 | 4.87930 | Actual/360 | 15,903.57 | 190,842.84 | 06/16/15 | 08/05/15 | ||||||||||||
68 | SMF II | Village Park MHC | No | No | 4.78600 | 0.01070 | 4.77530 | Actual/360 | 15,190.76 | 182,289.12 | 05/26/15 | 07/06/15 | ||||||||||||
69 | SMF II | Newport Creek Apartments | No | No | 4.66500 | 0.05820 | 4.60680 | Actual/360 | 12,913.41 | 154,960.92 | 05/29/15 | 07/06/15 | ||||||||||||
70 | Barclays | 494 Wortman Avenue | No | No | 4.55600 | 0.01070 | 4.54530 | Actual/360 | 11,220.40 | 134,644.80 | 05/22/15 | 07/06/15 |
A-1-6 |
ANNEX A-1 | ||||||||||||||||||||||||||||||||||
Partial IO | Partial IO Loan | Rem. | Rem. | Payment | Grace Period | Grace Period | Final | Maturity/ARD | Maturity | Prepayment | ||||||||||||||||||||||||
Loan # | Seller(1) | Property Name | Last IO Payment | First P&I Payment | Term | Amort | I/O Period | Seasoning | Due Date | (Late Payment) | (Default) | Maturity Date(11) | ARD Loan(11) | Mat Date(11) | Balance ($)(5) | LTV %(4) | Provision (Payments)(12) | |||||||||||||||||
1 | JPMCB | One Shell Square | 07/01/16 | 08/01/16 | 120 | 360 | 12 | 0 | 1 | 0 | 0 | 07/01/25 | No | 74,158,417 | 57.5% | L(25),Grtr1%orYM(92),O(3) | ||||||||||||||||||
2 | JPMCB | Pearlridge Center | 119 | 0 | 120 | 1 | 1 | 5 | 0 | 06/01/25 | No | 72,000,000 | 30.5% | L(25),Def(91),O(4) | ||||||||||||||||||||
3 | JPMCB | Sunbelt Portfolio | 120 | 360 | 0 | 0 | 1 | 0 | 0 | 07/01/25 | No | 56,247,258 | 58.0% | L(25),Grtr1%orYM(92),O(3) | ||||||||||||||||||||
3.01 | JPMCB | Wells Fargo Tower | 21,854,763 | |||||||||||||||||||||||||||||||
3.02 | JPMCB | Inverness Center | 20,206,070 | |||||||||||||||||||||||||||||||
3.03 | JPMCB | Meridian Building | 14,186,425 | |||||||||||||||||||||||||||||||
4 | JPMCB | Brunswick Portfolio | 120 | 300 | 0 | 0 | 1 | 0 | 5 | 07/01/25 | No | 48,243,251 | 43.2% | L(25),Grtr1%orYM(90),O(5) | ||||||||||||||||||||
4.01 | JPMCB | BZ Lone Tree | 2,477,969 | |||||||||||||||||||||||||||||||
4.02 | JPMCB | BZ Gilbert Consolidated | 2,174,067 | |||||||||||||||||||||||||||||||
4.03 | JPMCB | BZ XL Kennesaw Consolidated | 2,029,129 | |||||||||||||||||||||||||||||||
4.04 | JPMCB | BZ Randall Road Consolidated | 1,351,195 | |||||||||||||||||||||||||||||||
4.05 | JPMCB | BZ Romeoville Consolidated | 1,295,089 | |||||||||||||||||||||||||||||||
4.06 | JPMCB | Cal Oaks Bowl | 1,288,076 | |||||||||||||||||||||||||||||||
4.07 | JPMCB | BZ St Peters Consolidated | 1,279,894 | |||||||||||||||||||||||||||||||
4.08 | JPMCB | Classic Lanes | 1,201,581 | |||||||||||||||||||||||||||||||
4.09 | JPMCB | Premier Lanes | 1,192,230 | |||||||||||||||||||||||||||||||
4.10 | JPMCB | BZ Brooklyn Park Consolidated | 1,168,853 | |||||||||||||||||||||||||||||||
4.11 | JPMCB | BZ Eden Prairie | 1,168,853 | |||||||||||||||||||||||||||||||
4.12 | JPMCB | BZ Lakeville Consolidated | 1,168,853 | |||||||||||||||||||||||||||||||
4.13 | JPMCB | BZ Blaine Consolidated | 1,145,476 | |||||||||||||||||||||||||||||||
4.14 | JPMCB | Brunswick’s Norcross | 1,065,994 | |||||||||||||||||||||||||||||||
4.15 | JPMCB | Majestic Lanes | 1,065,994 | |||||||||||||||||||||||||||||||
4.16 | JPMCB | Bramalea Lanes | 1,042,617 | |||||||||||||||||||||||||||||||
4.17 | JPMCB | BZ Glendale | 1,028,591 | |||||||||||||||||||||||||||||||
4.18 | JPMCB | Brunswick’s Marietta | 953,784 | |||||||||||||||||||||||||||||||
4.19 | JPMCB | BZ Watauga Consolidated | 932,745 | |||||||||||||||||||||||||||||||
4.20 | JPMCB | BZ Roswell | 914,043 | |||||||||||||||||||||||||||||||
4.21 | JPMCB | National Lanes | 853,263 | |||||||||||||||||||||||||||||||
4.22 | JPMCB | BZ River Grove | 778,456 | |||||||||||||||||||||||||||||||
4.23 | JPMCB | Via Linda Lanes | 771,443 | |||||||||||||||||||||||||||||||
4.24 | JPMCB | BZ Upland | 738,715 | |||||||||||||||||||||||||||||||
4.25 | JPMCB | Foothill Lanes | 738,715 | |||||||||||||||||||||||||||||||
4.26 | JPMCB | Riverview Lanes Consolidated | 731,702 | |||||||||||||||||||||||||||||||
4.27 | JPMCB | BZ Heather Ridge | 724,689 | |||||||||||||||||||||||||||||||
4.28 | JPMCB | BZ Westminster | 724,689 | |||||||||||||||||||||||||||||||
4.29 | JPMCB | Columbia Lanes Consolidated | 724,689 | |||||||||||||||||||||||||||||||
4.30 | JPMCB | Brunswick’s Buffalo Grove | 713,000 | |||||||||||||||||||||||||||||||
4.31 | JPMCB | Moreno Valley Bowl | 703,650 | |||||||||||||||||||||||||||||||
4.32 | JPMCB | Fairlawn Lanes Consolidated | 701,312 | |||||||||||||||||||||||||||||||
4.33 | JPMCB | BZ Green Mountain | 684,948 | |||||||||||||||||||||||||||||||
4.34 | JPMCB | BZ Mesa | 654,558 | |||||||||||||||||||||||||||||||
4.35 | JPMCB | BZ Lilburn | 638,194 | |||||||||||||||||||||||||||||||
4.36 | JPMCB | BZ Turnersville | 637,025 | |||||||||||||||||||||||||||||||
4.37 | JPMCB | BZ Lakeside | 596,115 | |||||||||||||||||||||||||||||||
4.38 | JPMCB | Harbour Lanes | 584,427 | |||||||||||||||||||||||||||||||
4.39 | JPMCB | Tri-City Bowl | 584,427 | |||||||||||||||||||||||||||||||
4.40 | JPMCB | BZ Normandy Consolidated | 561,050 | |||||||||||||||||||||||||||||||
4.41 | JPMCB | Margate Lanes | 561,050 | |||||||||||||||||||||||||||||||
4.42 | JPMCB | BZ Austell | 549,361 | |||||||||||||||||||||||||||||||
4.43 | JPMCB | BZ Mt Prospect | 537,673 | |||||||||||||||||||||||||||||||
4.44 | JPMCB | BZ Deer Park | 525,984 | |||||||||||||||||||||||||||||||
4.45 | JPMCB | BZ Denton Consolidated | 514,296 | |||||||||||||||||||||||||||||||
4.46 | JPMCB | BZ Woodridge | 514,296 | |||||||||||||||||||||||||||||||
4.47 | JPMCB | Vista Lanes | 514,296 | |||||||||||||||||||||||||||||||
4.48 | JPMCB | Wekiva Lanes | 514,296 | |||||||||||||||||||||||||||||||
4.49 | JPMCB | BZ Roselle | 479,230 | |||||||||||||||||||||||||||||||
4.50 | JPMCB | BZ Glendale Heights | 474,554 | |||||||||||||||||||||||||||||||
4.51 | JPMCB | BZ Wheat Ridge | 469,879 | |||||||||||||||||||||||||||||||
4.52 | JPMCB | BZ Circle Consolidated | 467,541 | |||||||||||||||||||||||||||||||
4.53 | JPMCB | BZ Hawthorn Lanes | 430,138 | |||||||||||||||||||||||||||||||
4.54 | JPMCB | Camino Seco Bowl | 427,800 | |||||||||||||||||||||||||||||||
4.55 | JPMCB | Westcreek Lanes Consolidated | 418,449 | |||||||||||||||||||||||||||||||
4.56 | JPMCB | BZ North Ridgeville | 409,099 | |||||||||||||||||||||||||||||||
4.57 | JPMCB | BZ Belle Vernon | 362,345 | |||||||||||||||||||||||||||||||
4.58 | JPMCB | BZ Fountain Square | 282,863 | |||||||||||||||||||||||||||||||
5 | JPMCB | Parker Plaza | 07/01/18 | 08/01/18 | 120 | 360 | 36 | 0 | 1 | 0 | 0 | 07/01/25 | No | 44,318,096 | 58.8% | L(24),Def(92),O(4) | ||||||||||||||||||
6 | JPMCB | Castleton Park | 07/01/18 | 08/01/18 | 120 | 360 | 36 | 0 | 1 | 0 | 5 | 07/01/25 | No | 44,614,897 | 64.7% | L(24),Def(93),O(3) | ||||||||||||||||||
7 | JPMCB | Bethesda Office Center | 06/01/19 | 07/01/19 | 119 | 360 | 48 | 1 | 1 | 0 | 0 | 06/01/25 | No | 44,521,421 | 68.6% | L(25),Def(93),O(2) | ||||||||||||||||||
8 | JPMCB | 55 West 125th Street | 120 | 0 | 120 | 0 | 1 | 0 | 0 | 07/01/25 | No | 47,000,000 | 55.6% | L(25),Grtr1%orYM(93),O(2) | ||||||||||||||||||||
9 | SMF II | College Park Office | 07/06/17 | 08/06/17 | 120 | 360 | 24 | 0 | 6 | 0 | 0 | 07/06/25 | No | 39,905,181 | 56.8% | L(24),Def(92),O(4) | ||||||||||||||||||
9.01 | SMF II | 400 College Road East | 9,025,496 | |||||||||||||||||||||||||||||||
9.02 | SMF II | 301 College Road East | 7,492,865 | |||||||||||||||||||||||||||||||
9.03 | SMF II | 303 College Road East | 7,095,516 | |||||||||||||||||||||||||||||||
9.04 | SMF II | 201 College Road East | 6,584,639 | |||||||||||||||||||||||||||||||
9.05 | SMF II | 305 College Road East | 4,881,715 | |||||||||||||||||||||||||||||||
9.06 | SMF II | 307 College Road East | 4,824,951 | |||||||||||||||||||||||||||||||
10 | JPMCB | Boulevard Square | 07/01/18 | 08/01/18 | 120 | 360 | 36 | 0 | 1 | 0 | 0 | 07/01/25 | No | 39,671,446 | 67.2% | L(24),Def(93),O(3) | ||||||||||||||||||
11 | JPMCB | Scottsdale Quarter | 119 | 0 | 120 | 1 | 1 | 5 | 0 | 06/01/25 | No | 42,000,000 | 27.1% | L(25),Def(91),O(4) | ||||||||||||||||||||
12 | JPMCB | One City Centre | 117 | 0 | 120 | 3 | 1 | 0 | 0 | 04/01/25 | No | 40,000,000 | 61.7% | L(25),Grtr1%orYM(92),O(3) | ||||||||||||||||||||
13 | JPMCB | 215 West 125th Street | 120 | 0 | 120 | 0 | 1 | 0 | 0 | 07/01/25 | No | 33,000,000 | 58.9% | L(25),Grtr1%orYM(93),O(2) | ||||||||||||||||||||
14 | JPMCB | Albany Road Georgia Portfolio | 06/01/20 | 07/01/20 | 119 | 360 | 60 | 1 | 1 | 0 | 0 | 06/01/25 | No | 29,796,548 | 71.8% | L(25),Grtr1%orYM(92),O(3) | ||||||||||||||||||
14.01 | JPMCB | 1200 Ashwood | 19,658,077 | |||||||||||||||||||||||||||||||
14.02 | JPMCB | Roberts | 4,732,500 | |||||||||||||||||||||||||||||||
14.03 | JPMCB | Avalon | 3,685,889 | |||||||||||||||||||||||||||||||
14.04 | JPMCB | Vaughn | 1,720,082 | |||||||||||||||||||||||||||||||
15 | JPMCB | 300 North Greene Street | 60 | 360 | 0 | 0 | 1 | 15 | 0 | 07/01/20 | No | 30,098,599 | 69.1% | L(25),Grtr1%orYM(12),O(23) | ||||||||||||||||||||
16 | JPMCB | Woodlark Fund Portfolio | 59 | 359 | 0 | 1 | 1 | 0 | 0 | 06/01/20 | No | 28,888,932 | 63.6% | L(24),Grtr1%orYM(12),O(24) | ||||||||||||||||||||
16.01 | JPMCB | Hillcrest & Oakwood Apartments | 13,206,369 | |||||||||||||||||||||||||||||||
16.02 | JPMCB | Colonie Apartments | 8,758,390 | |||||||||||||||||||||||||||||||
16.03 | JPMCB | Southgate Apartments | 6,924,173 | |||||||||||||||||||||||||||||||
17 | Barclays | University Heights - Charlottesville | 120 | 360 | 0 | 0 | 6 | 0 | 0 | 07/06/25 | No | 23,628,516 | 53.9% | L(24),Def(92),O(4) | ||||||||||||||||||||
18 | Barclays | West Hartford Office Portfolio | 07/06/17 | 08/06/17 | 120 | 360 | 24 | 0 | 6 | 0 | 0 | 07/06/25 | No | 21,412,187 | 63.4% | L(24),Def(91),O(5) | ||||||||||||||||||
18.01 | Barclays | 53-65 LaSalle Road | 11,983,986 | |||||||||||||||||||||||||||||||
18.02 | Barclays | 61 South Main Street | 2,863,506 | |||||||||||||||||||||||||||||||
18.03 | Barclays | 41 North Main Street | 2,863,506 | |||||||||||||||||||||||||||||||
18.04 | Barclays | 1001 Farmington Avenue | 1,880,511 | |||||||||||||||||||||||||||||||
18.05 | Barclays | 18 North Main Street | 1,820,677 | |||||||||||||||||||||||||||||||
19 | MC-Five Mile | Columbus Park | 04/06/20 | 05/06/20 | 117 | 360 | 60 | 3 | 6 | 0 | 0 | 04/06/25 | Yes | 04/06/45 | 22,289,005 | 66.5% | L(27),Def(89),O(4) | |||||||||||||||||
20 | RCMC | Shaw’s Plaza - Carver | 120 | 360 | 0 | 0 | 5 | 0 | 0 | 07/05/25 | No | 17,319,840 | 60.3% | L(24),Def(92),O(4) | ||||||||||||||||||||
21 | RCMC | The Fort Apartments | 07/05/18 | 08/05/18 | 120 | 360 | 36 | 0 | 5 | 0 | 0 | 07/05/25 | No | 18,654,266 | 67.3% | L(24),Def(92),O(4) | ||||||||||||||||||
22 | Barclays | Points East Shopping Center | 07/06/18 | 08/06/18 | 120 | 360 | 36 | 0 | 6 | 0 | 0 | 07/06/25 | No | 17,606,320 | 62.4% | L(24),Def(92),O(4) | ||||||||||||||||||
23 | JPMCB | Marriott - Pittsburgh | 11/01/16 | 12/01/16 | 112 | 360 | 24 | 8 | 1 | 0 | 0 | 11/01/24 | No | 16,289,094 | 58.8% | L(32),Def(84),O(4) | ||||||||||||||||||
24 | Barclays | River View Shopping Center | 07/06/18 | 08/06/18 | 120 | 360 | 36 | 0 | 6 | 0 | 0 | 07/06/25 | No | 16,154,051 | 63.6% | L(24),Def(89),O(7) | ||||||||||||||||||
25 | JPMCB | JAGR Portfolio | 04/01/17 | 05/01/17 | 57 | 360 | 24 | 3 | 1 | 0 | 0 | 04/01/20 | No | 16,720,148 | 61.7% | L(6),Grtr1%orYM(18),O(36) |
A-1-7 |
ANNEX A-1 | ||||||||||||||||||||||||||||||||||
Partial IO | Partial IO Loan | Rem. | Rem. | Payment | Grace Period | Grace Period | Final | Maturity/ARD | Maturity | Prepayment | ||||||||||||||||||||||||
Loan # | Seller(1) | Property Name | Last IO Payment | First P&I Payment | Term | Amort | I/O Period | Seasoning | Due Date | (Late Payment) | (Default) | Maturity Date(11) | ARD Loan(11) | Mat Date(11) | Balance ($)(5) | LTV %(4) | Provision (Payments)(12) | |||||||||||||||||
25.01 | JPMCB | Hilton Jackson | 7,945,766 | |||||||||||||||||||||||||||||||
25.02 | JPMCB | Doubletree Grand Rapids | 4,726,346 | |||||||||||||||||||||||||||||||
25.03 | JPMCB | Doubletree Annapolis | 4,048,036 | |||||||||||||||||||||||||||||||
26 | JPMCB | 111 South Jackson | 84 | 0 | 84 | 0 | 1 | 0 | 0 | 07/01/22 | Yes | 01/31/26 | 15,700,000 | 43.6% | L(25),Grtr1%orYM(56),O(3) | |||||||||||||||||||
27 | JPMCB | Exposition Marketplace | 07/01/20 | 08/01/20 | 120 | 360 | 60 | 0 | 1 | 0 | 0 | 07/01/25 | No | 14,194,420 | 63.4% | L(24),Def(92),O(4) | ||||||||||||||||||
28 | JPMCB | Hampton Inn & Suites Orlando/Altamonte | 120 | 360 | 0 | 0 | 1 | 0 | 0 | 07/01/25 | No | 11,435,403 | 54.5% | L(25),Grtr1%orYM(92),O(3) | ||||||||||||||||||||
29 | Barclays | 3655 Lomita Boulevard - Torrance | 07/06/17 | 08/06/17 | 120 | 360 | 24 | 0 | 6 | 0 | 0 | 07/06/25 | No | 11,970,404 | 59.9% | L(24),Def(91),O(5) | ||||||||||||||||||
30 | Barclays | Arapahoe Village | 120 | 360 | 0 | 0 | 6 | 0 | 0 | 07/06/25 | No | 10,856,943 | 58.4% | L(24),Def(92),O(4) | ||||||||||||||||||||
31 | MC-Five Mile | Virginia Towers Apartments | 06/06/19 | 07/06/19 | 119 | 360 | 48 | 1 | 6 | 0 | 0 | 06/06/25 | No | 11,631,342 | 63.6% | L(25),Def(91),O(4) | ||||||||||||||||||
32 | JPMCB | 770 S Post Oak | 06/01/17 | 07/01/17 | 119 | 360 | 24 | 1 | 1 | 0 | 0 | 06/01/25 | No | 10,805,976 | 64.5% | L(25),Grtr1%orYM(92),O(3) | ||||||||||||||||||
33 | SMF II | Holiday Inn Express Janesville | 120 | 300 | 0 | 0 | 6 | 0 | 0 | 07/06/25 | No | 9,311,904 | 50.9% | L(24),Def(91),O(5) | ||||||||||||||||||||
34 | RCMC | 250 Ballardvale | 07/05/18 | 08/05/18 | 120 | 360 | 36 | 0 | 5 | 0 | 0 | 07/05/25 | No | 10,461,071 | 63.4% | L(24),Def(92),O(4) | ||||||||||||||||||
35 | MC-Five Mile | North Park Shopping Center | 06/06/19 | 07/06/19 | 119 | 360 | 48 | 1 | 6 | 0 | 0 | 06/06/25 | No | 10,544,111 | 66.7% | L(25),Def(91),O(4) | ||||||||||||||||||
36 | Barclays | The Forum Office | 07/06/17 | 08/06/17 | 120 | 360 | 24 | 0 | 6 | 0 | 0 | 07/06/25 | No | 8,962,201 | 64.0% | L(24),Def(92),O(4) | ||||||||||||||||||
37 | Barclays | Raley’s Roseville | 07/06/18 | 08/06/18 | 120 | 360 | 36 | 0 | 6 | 0 | 0 | 07/06/25 | No | 8,304,048 | 64.4% | L(24),Def(91),O(5) | ||||||||||||||||||
38 | JPMCB | Brookfield Apartments | 06/01/18 | 07/01/18 | 83 | 360 | 36 | 1 | 1 | 0 | 0 | 06/01/22 | No | 8,637,907 | 71.1% | L(25),Def(56),O(3) | ||||||||||||||||||
39 | Barclays | Shaw’s Plaza - Hanson | 06/06/18 | 07/06/18 | 119 | 360 | 36 | 1 | 6 | 0 | 0 | 06/06/25 | No | 7,403,753 | 64.4% | L(25),Def(91),O(4) | ||||||||||||||||||
40 | Barclays | Pleasant Run Apartments | 04/06/17 | 05/06/17 | 117 | 360 | 24 | 3 | 6 | 0 | 0 | 04/06/25 | No | 7,050,698 | 64.1% | L(27),Def(89),O(4) | ||||||||||||||||||
41 | MC-Five Mile | Delilah Terrace & Stoney Fields MHCs | 05/06/18 | 06/06/18 | 118 | 360 | 36 | 2 | 6 | 0 | 0 | 05/06/25 | No | 7,084,472 | 63.0% | L(26),Def(90),O(4) | ||||||||||||||||||
42 | Barclays | Cumberland Industrial Portfolio | 04/06/17 | 05/06/17 | 117 | 360 | 24 | 3 | 6 | 0 | 0 | 04/06/25 | No | 6,881,366 | 63.7% | L(27),Def(89),O(4) | ||||||||||||||||||
42.01 | Barclays | 1600 Malone Street | 4,460,145 | |||||||||||||||||||||||||||||||
42.02 | Barclays | 1473 West Forest Grove Road | 2,421,221 | |||||||||||||||||||||||||||||||
43 | RCMC | La Puente Pavilion | 07/05/20 | 08/05/20 | 120 | 360 | 60 | 0 | 5 | 0 | 0 | 07/05/25 | No | 7,305,367 | 56.2% | L(24),Def(92),O(4) | ||||||||||||||||||
44 | JPMCB | West Village II | 07/01/20 | 08/01/20 | 120 | 360 | 60 | 0 | 1 | 0 | 0 | 07/01/25 | No | 7,152,837 | 68.1% | L(24),Def(93),O(3) | ||||||||||||||||||
45 | JPMCB | 10 Main Street | 117 | 357 | 0 | 3 | 1 | 0 | 0 | 04/01/25 | No | 6,088,928 | 56.4% | L(25),Grtr1%orYM(93),O(2) | ||||||||||||||||||||
46 | RCMC | Hampton Inn Groton | 120 | 360 | 0 | 0 | 5 | 0 | 0 | 07/05/25 | No | 6,139,172 | 55.8% | L(24),Def(92),O(4) | ||||||||||||||||||||
47 | Barclays | Midtown & Burrstone Apartment Portfolio | 119 | 359 | 0 | 1 | 6 | 0 | 0 | 06/06/25 | No | 5,619,768 | 60.4% | L(25),Def(90),O(5) | ||||||||||||||||||||
47.01 | Barclays | Midtown Apartments | 3,202,663 | |||||||||||||||||||||||||||||||
47.02 | Barclays | Burrstone Apartments | 2,417,104 | |||||||||||||||||||||||||||||||
48 | JPMCB | Arundel Crossing VI | 119 | 0 | 120 | 1 | 1 | 0 | 0 | 06/01/25 | No | 6,215,000 | 53.8% | L(25),Grtr1%orYM(92),O(3) | ||||||||||||||||||||
49 | SMF II | Comfort Suites Spartanburg | 120 | 300 | 0 | 0 | 6 | 0 | 0 | 07/06/25 | No | 4,602,969 | 45.6% | L(24),Def(92),O(4) | ||||||||||||||||||||
50 | JPMCB | Hampton Inn Shreveport | 118 | 298 | 0 | 2 | 1 | 0 | 0 | 05/01/25 | No | 4,474,312 | 49.7% | L(25),Grtr1%orYM(92),O(3) | ||||||||||||||||||||
51 | Barclays | 69-02 Garfield Avenue | 60 | 300 | 0 | 0 | 6 | 0 | 0 | 07/06/20 | No | 4,869,140 | 38.3% | L(24),Def(32),O(4) | ||||||||||||||||||||
52 | JPMCB | Forest Pointe | 119 | 0 | 120 | 1 | 1 | 0 | 0 | 06/01/25 | No | 5,320,000 | 71.9% | L(25),Grtr1%orYM(92),O(3) | ||||||||||||||||||||
53 | Barclays | CKM Portfolio | 120 | 360 | 0 | 0 | 6 | 0 | 0 | 07/06/25 | No | 4,269,403 | 56.9% | L(24),Def(92),O(4) | ||||||||||||||||||||
53.01 | Barclays | Kidney Center Chattanooga | 1,935,463 | |||||||||||||||||||||||||||||||
53.02 | Barclays | Food Lion Martinsburg | 1,223,896 | |||||||||||||||||||||||||||||||
53.03 | Barclays | Harvey’s Keystone | 1,110,045 | |||||||||||||||||||||||||||||||
54 | Barclays | Deer Creek Marketplace | 119 | 359 | 0 | 1 | 6 | 0 | 0 | 06/06/25 | No | 4,184,394 | 54.3% | L(25),Def(91),O(4) | ||||||||||||||||||||
55 | Barclays | Denver Self Storage | 07/06/18 | 08/06/18 | 120 | 360 | 36 | 0 | 6 | 0 | 0 | 07/06/25 | No | 4,461,801 | 62.8% | L(24),Def(92),O(4) | ||||||||||||||||||
56 | SMF II | Alana Woods Apartments | 06/06/17 | 07/06/17 | 119 | 360 | 24 | 1 | 6 | 0 | 0 | 06/06/25 | No | 3,717,349 | 64.1% | L(25),Def(91),O(4) | ||||||||||||||||||
57 | JPMCB | Ramada Plaza | 06/01/18 | 07/01/18 | 119 | 360 | 36 | 1 | 1 | 0 | 0 | 06/01/25 | No | 3,717,964 | 53.1% | L(25),Grtr1%orYM(92),O(3) | ||||||||||||||||||
58 | Barclays | Stonecrest Village | 120 | 360 | 0 | 0 | 6 | 0 | 0 | 07/06/25 | No | 3,444,852 | 59.4% | L(25),Grtr1%orYM(91),O(4) | ||||||||||||||||||||
59 | RCMC | Bargain Storage Bar 4 | 07/05/16 | 08/05/16 | 60 | 360 | 12 | 0 | 5 | 0 | 0 | 07/05/20 | No | 3,888,700 | 64.8% | L(12),Grtr1%orYM(35),O(13) | ||||||||||||||||||
60 | RCMC | Antioch Crossing | 07/05/17 | 08/05/17 | 120 | 360 | 24 | 0 | 5 | 0 | 0 | 07/05/25 | No | 3,516,780 | 62.8% | L(24),Def(92),O(4) | ||||||||||||||||||
61 | Barclays | Value Place Lebanon TN | 118 | 298 | 0 | 2 | 6 | 0 | 0 | 05/06/25 | No | 2,989,974 | 46.7% | L(24),Grtr1%orYM(83),O(13) | ||||||||||||||||||||
62 | JPMCB | Interlaken Inn | 06/01/20 | 07/01/20 | 119 | 360 | 60 | 1 | 1 | 0 | 0 | 06/01/25 | No | 3,649,685 | 33.5% | L(25),Grtr1%orYM(92),O(3) | ||||||||||||||||||
63 | SMF II | Hampton Inn Atlanta Woodstock | 119 | 299 | 0 | 1 | 6 | 0 | 0 | 06/06/25 | No | 2,949,157 | 50.8% | L(25),Def(91),O(4) | ||||||||||||||||||||
64 | Barclays | Value Place Lenexa KS | 118 | 298 | 0 | 2 | 6 | 0 | 0 | 05/06/25 | No | 2,916,148 | 45.6% | L(24),Grtr1%orYM(83),O(13) | ||||||||||||||||||||
65 | SMF II | Pioneer & Colorado Industrial | 06/06/17 | 07/06/17 | 119 | 360 | 24 | 1 | 6 | 0 | 0 | 06/06/25 | No | 3,120,320 | 57.8% | L(25),Def(91),O(4) | ||||||||||||||||||
65.01 | SMF II | 2125 West Pioneer Parkway | 1,704,619 | |||||||||||||||||||||||||||||||
65.02 | SMF II | 1229 Colorado Lane | 1,415,701 | |||||||||||||||||||||||||||||||
66 | MC-Five Mile | Walgreens St Joseph | 120 | 300 | 0 | 0 | 6 | 0 | 0 | 07/06/25 | No | 2,511,472 | 42.9% | L(24),Def(92),O(4) | ||||||||||||||||||||
67 | RCMC | Bargain Storage Sunrise | 07/05/16 | 08/05/16 | 60 | 360 | 12 | 0 | 5 | 0 | 0 | 07/05/20 | No | 2,814,612 | 60.0% | L(12),Grtr1%orYM(29),O(19) | ||||||||||||||||||
68 | SMF II | Village Park MHC | 119 | 359 | 0 | 1 | 6 | 0 | 0 | 06/06/25 | No | 2,367,827 | 53.2% | L(25),Def(91),O(4) | ||||||||||||||||||||
69 | SMF II | Newport Creek Apartments | 06/06/17 | 07/06/17 | 119 | 360 | 24 | 1 | 6 | 0 | 0 | 06/06/25 | No | 2,144,574 | 64.6% | L(25),Def(91),O(4) | ||||||||||||||||||
70 | Barclays | 494 Wortman Avenue | 119 | 359 | 0 | 1 | 6 | 0 | 0 | 06/06/25 | No | 1,782,357 | 36.4% | L(25),Def(91),O(4) |
A-1-8 |
ANNEX A-1 | ||||||||||||||||||||||||||||||
HISTORICAL FINANCIALS(13) | ||||||||||||||||||||||||||||||
2012 | 2012 | 2012 | 2013 | 2013 | 2013 | 2014 | 2014 | 2014 | Most Recent | Most Recent | Most Recent | |||||||||||||||||||
Loan # | Seller(1) | Property Name | Revenues ($) | Total Expenses ($) | NOI ($) | Revenues ($) | Total Expenses ($) | NOI ($) | Revenues ($) | Total Expenses ($) | NOI ($) | Revenues ($) | Total Expenses ($) | NOI ($) | As of | |||||||||||||||
1 | JPMCB | One Shell Square | 21,927,027 | 9,154,432 | 12,772,595 | 22,964,579 | 10,158,671 | 12,805,908 | 22,502,629 | 10,561,678 | 11,940,951 | 22,537,418 | 10,520,750 | 12,016,668 | 02/28/15 | |||||||||||||||
2 | JPMCB | Pearlridge Center | 44,384,080 | 23,923,356 | 20,460,723 | 45,971,375 | 24,015,251 | 21,956,124 | 45,846,666 | 24,374,546 | 21,472,120 | 45,878,706 | 24,162,329 | 21,716,377 | 04/30/15 | |||||||||||||||
3 | JPMCB | Sunbelt Portfolio | 25,018,141 | 9,715,862 | 15,302,280 | 26,632,167 | 11,239,310 | 15,392,856 | 27,076,143 | 11,427,810 | 15,648,332 | 27,125,185 | 11,476,048 | 15,649,137 | 02/28/15 | |||||||||||||||
3.01 | JPMCB | Wells Fargo Tower | 9,666,418 | 3,620,403 | 6,046,015 | 9,581,544 | 3,782,256 | 5,799,288 | 9,657,388 | 3,670,526 | 5,986,862 | 9,651,870 | 3,660,120 | 5,991,750 | 02/28/15 | |||||||||||||||
3.02 | JPMCB | Inverness Center | 7,994,634 | 3,671,077 | 4,323,556 | 8,341,088 | 3,730,034 | 4,611,053 | 8,278,862 | 3,756,293 | 4,522,569 | 8,299,395 | 3,805,374 | 4,494,021 | 02/28/15 | |||||||||||||||
3.03 | JPMCB | Meridian Building | 7,357,090 | 2,424,381 | 4,932,709 | 8,709,535 | 3,727,021 | 4,982,514 | 9,139,893 | 4,000,992 | 5,138,901 | 9,173,920 | 4,010,554 | 5,163,366 | 02/28/15 | |||||||||||||||
4 | JPMCB | Brunswick Portfolio | ||||||||||||||||||||||||||||
4.01 | JPMCB | BZ Lone Tree | ||||||||||||||||||||||||||||
4.02 | JPMCB | BZ Gilbert Consolidated | ||||||||||||||||||||||||||||
4.03 | JPMCB | BZ XL Kennesaw Consolidated | ||||||||||||||||||||||||||||
4.04 | JPMCB | BZ Randall Road Consolidated | ||||||||||||||||||||||||||||
4.05 | JPMCB | BZ Romeoville Consolidated | ||||||||||||||||||||||||||||
4.06 | JPMCB | Cal Oaks Bowl | ||||||||||||||||||||||||||||
4.07 | JPMCB | BZ St Peters Consolidated | ||||||||||||||||||||||||||||
4.08 | JPMCB | Classic Lanes | ||||||||||||||||||||||||||||
4.09 | JPMCB | Premier Lanes | ||||||||||||||||||||||||||||
4.10 | JPMCB | BZ Brooklyn Park Consolidated | ||||||||||||||||||||||||||||
4.11 | JPMCB | BZ Eden Prairie | ||||||||||||||||||||||||||||
4.12 | JPMCB | BZ Lakeville Consolidated | ||||||||||||||||||||||||||||
4.13 | JPMCB | BZ Blaine Consolidated | ||||||||||||||||||||||||||||
4.14 | JPMCB | Brunswick’s Norcross | ||||||||||||||||||||||||||||
4.15 | JPMCB | Majestic Lanes | ||||||||||||||||||||||||||||
4.16 | JPMCB | Bramalea Lanes | ||||||||||||||||||||||||||||
4.17 | JPMCB | BZ Glendale | ||||||||||||||||||||||||||||
4.18 | JPMCB | Brunswick’s Marietta | ||||||||||||||||||||||||||||
4.19 | JPMCB | BZ Watauga Consolidated | ||||||||||||||||||||||||||||
4.20 | JPMCB | BZ Roswell | ||||||||||||||||||||||||||||
4.21 | JPMCB | National Lanes | ||||||||||||||||||||||||||||
4.22 | JPMCB | BZ River Grove | ||||||||||||||||||||||||||||
4.23 | JPMCB | Via Linda Lanes | ||||||||||||||||||||||||||||
4.24 | JPMCB | BZ Upland | ||||||||||||||||||||||||||||
4.25 | JPMCB | Foothill Lanes | ||||||||||||||||||||||||||||
4.26 | JPMCB | Riverview Lanes Consolidated | ||||||||||||||||||||||||||||
4.27 | JPMCB | BZ Heather Ridge | ||||||||||||||||||||||||||||
4.28 | JPMCB | BZ Westminster | ||||||||||||||||||||||||||||
4.29 | JPMCB | Columbia Lanes Consolidated | ||||||||||||||||||||||||||||
4.30 | JPMCB | Brunswick’s Buffalo Grove | ||||||||||||||||||||||||||||
4.31 | JPMCB | Moreno Valley Bowl | ||||||||||||||||||||||||||||
4.32 | JPMCB | Fairlawn Lanes Consolidated | ||||||||||||||||||||||||||||
4.33 | JPMCB | BZ Green Mountain | ||||||||||||||||||||||||||||
4.34 | JPMCB | BZ Mesa | ||||||||||||||||||||||||||||
4.35 | JPMCB | BZ Lilburn | ||||||||||||||||||||||||||||
4.36 | JPMCB | BZ Turnersville | ||||||||||||||||||||||||||||
4.37 | JPMCB | BZ Lakeside | ||||||||||||||||||||||||||||
4.38 | JPMCB | Harbour Lanes | ||||||||||||||||||||||||||||
4.39 | JPMCB | Tri-City Bowl | ||||||||||||||||||||||||||||
4.40 | JPMCB | BZ Normandy Consolidated | ||||||||||||||||||||||||||||
4.41 | JPMCB | Margate Lanes | ||||||||||||||||||||||||||||
4.42 | JPMCB | BZ Austell | ||||||||||||||||||||||||||||
4.43 | JPMCB | BZ Mt Prospect | ||||||||||||||||||||||||||||
4.44 | JPMCB | BZ Deer Park | ||||||||||||||||||||||||||||
4.45 | JPMCB | BZ Denton Consolidated | ||||||||||||||||||||||||||||
4.46 | JPMCB | BZ Woodridge | ||||||||||||||||||||||||||||
4.47 | JPMCB | Vista Lanes | ||||||||||||||||||||||||||||
4.48 | JPMCB | Wekiva Lanes | ||||||||||||||||||||||||||||
4.49 | JPMCB | BZ Roselle | ||||||||||||||||||||||||||||
4.50 | JPMCB | BZ Glendale Heights | ||||||||||||||||||||||||||||
4.51 | JPMCB | BZ Wheat Ridge | ||||||||||||||||||||||||||||
4.52 | JPMCB | BZ Circle Consolidated | ||||||||||||||||||||||||||||
4.53 | JPMCB | BZ Hawthorn Lanes | ||||||||||||||||||||||||||||
4.54 | JPMCB | Camino Seco Bowl | ||||||||||||||||||||||||||||
4.55 | JPMCB | Westcreek Lanes Consolidated | ||||||||||||||||||||||||||||
4.56 | JPMCB | BZ North Ridgeville | ||||||||||||||||||||||||||||
4.57 | JPMCB | BZ Belle Vernon | ||||||||||||||||||||||||||||
4.58 | JPMCB | BZ Fountain Square | ||||||||||||||||||||||||||||
5 | JPMCB | Parker Plaza | 8,769,205 | 3,510,749 | 5,258,456 | 8,818,031 | 3,579,011 | 5,239,020 | 9,165,467 | 3,851,037 | 5,314,430 | 9,026,763 | 3,758,091 | 5,268,672 | 03/31/15 | |||||||||||||||
6 | JPMCB | Castleton Park | 8,848,997 | 4,963,766 | 3,885,231 | 7,545,170 | 4,861,366 | 2,683,804 | 9,956,223 | 5,018,057 | 4,938,167 | 10,821,708 | 5,089,625 | 5,732,083 | 05/31/15 | |||||||||||||||
7 | JPMCB | Bethesda Office Center | 6,101,955 | 2,245,370 | 3,856,585 | 6,178,080 | 2,320,524 | 3,857,556 | 6,128,920 | 2,412,074 | 3,716,846 | 5,910,737 | 2,299,989 | 3,610,748 | 03/31/15 | |||||||||||||||
8 | JPMCB | 55 West 125th Street | 7,648,987 | 3,438,529 | 4,210,458 | 7,909,688 | 3,575,164 | 4,334,524 | 8,476,637 | 3,652,180 | 4,824,456 | 9,049,582 | 3,653,784 | 5,395,798 | 04/30/15 | |||||||||||||||
9 | SMF II | College Park Office | 8,796,010 | 4,094,960 | 4,701,050 | 8,821,899 | 4,524,538 | 4,297,361 | 9,175,845 | 4,625,242 | 4,550,603 | 9,354,944 | 4,604,253 | 4,750,691 | 04/30/15 | |||||||||||||||
9.01 | SMF II | 400 College Road East | 2,074,894 | 622,881 | 1,452,013 | 2,117,643 | 636,463 | 1,481,180 | 2,135,938 | 638,997 | 1,496,941 | 1,996,756 | 642,060 | 1,354,696 | 04/30/15 | |||||||||||||||
9.02 | SMF II | 301 College Road East | 2,126,895 | 842,078 | 1,284,817 | 2,050,186 | 940,479 | 1,109,707 | 2,152,760 | 937,665 | 1,215,095 | 2,180,458 | 937,236 | 1,243,222 | 04/30/15 | |||||||||||||||
9.03 | SMF II | 303 College Road East | 1,617,842 | 830,139 | 787,703 | 673,710 | 675,415 | -1,705 | 695,950 | 650,177 | 45,773 | 993,169 | 668,793 | 324,376 | 04/30/15 | |||||||||||||||
9.04 | SMF II | 201 College Road East | 1,165,055 | 346,819 | 818,236 | 1,281,304 | 382,498 | 898,806 | 1,294,861 | 375,241 | 919,620 | 04/30/15 | ||||||||||||||||||
9.05 | SMF II | 305 College Road East | 1,841,727 | 1,156,472 | 685,255 | 1,829,760 | 1,230,449 | 599,311 | 1,947,539 | 1,242,326 | 705,213 | 1,931,144 | 1,190,037 | 741,107 | 04/30/15 | |||||||||||||||
9.06 | SMF II | 307 College Road East | 1,134,652 | 643,390 | 491,262 | 985,545 | 694,913 | 290,632 | 962,354 | 773,579 | 188,775 | 958,556 | 790,886 | 167,670 | 04/30/15 | |||||||||||||||
10 | JPMCB | Boulevard Square | 5,064,295 | 1,712,170 | 3,352,125 | 4,873,083 | 1,716,749 | 3,156,334 | 5,027,526 | 1,779,924 | 3,247,602 | |||||||||||||||||||
11 | JPMCB | Scottsdale Quarter | 15,610,595 | 7,606,648 | 8,003,947 | 18,866,070 | 8,015,432 | 10,850,638 | 20,878,496 | 8,385,306 | 12,493,190 | 21,243,155 | 8,413,036 | 12,830,119 | 04/30/15 | |||||||||||||||
12 | JPMCB | One City Centre | 14,793,495 | 6,881,731 | 7,911,764 | 18,899,569 | 9,159,438 | 9,740,131 | 18,363,338 | 9,256,147 | 9,107,191 | 18,365,962 | 8,988,910 | 9,377,052 | 02/28/15 | |||||||||||||||
13 | JPMCB | 215 West 125th Street | 5,483,291 | 3,365,193 | 2,118,098 | 6,401,173 | 3,558,668 | 2,842,505 | 6,708,177 | 3,474,712 | 3,233,464 | 7,202,692 | 3,489,470 | 3,713,222 | 04/30/15 | |||||||||||||||
14 | JPMCB | Albany Road Georgia Portfolio | 2,479,615 | 1,663,691 | 815,924 | 3,311,468 | 1,959,109 | 1,352,358 | 3,741,558 | 1,989,849 | 1,751,709 | Various | ||||||||||||||||||
14.01 | JPMCB | 1200 Ashwood | 1,780,435 | 1,231,089 | 549,346 | 2,211,878 | 1,480,526 | 731,352 | 2,372,007 | 1,534,443 | 837,564 | 03/31/15 | ||||||||||||||||||
14.02 | JPMCB | Roberts | 255,172 | 224,610 | 30,562 | 552,702 | 261,985 | 290,717 | 697,222 | 237,622 | 459,601 | 04/30/15 | ||||||||||||||||||
14.03 | JPMCB | Avalon | 325,150 | 130,614 | 194,536 | 360,377 | 134,599 | 225,777 | 445,040 | 146,354 | 298,686 | 04/30/15 | ||||||||||||||||||
14.04 | JPMCB | Vaughn | 118,858 | 77,378 | 41,479 | 186,511 | 81,999 | 104,512 | 227,289 | 71,430 | 155,859 | 04/30/15 | ||||||||||||||||||
15 | JPMCB | 300 North Greene Street | 6,549,859 | 2,630,369 | 3,919,490 | 6,597,577 | 2,610,912 | 3,986,665 | 6,504,461 | 2,573,828 | 3,930,633 | 6,410,914 | 2,589,588 | 3,821,326 | 02/28/15 | |||||||||||||||
16 | JPMCB | Woodlark Fund Portfolio | 5,697,062 | 3,072,517 | 2,624,545 | 5,898,975 | 3,001,664 | 2,897,311 | 6,240,666 | 2,899,704 | 3,340,962 | 6,228,308 | 3,012,204 | 3,216,104 | 03/31/15 | |||||||||||||||
16.01 | JPMCB | Hillcrest & Oakwood Apartments | 2,377,377 | 1,235,194 | 1,142,183 | 2,462,401 | 1,272,037 | 1,190,364 | 2,712,483 | 1,114,406 | 1,598,077 | 2,720,494 | 1,195,621 | 1,524,873 | 03/31/15 | |||||||||||||||
16.02 | JPMCB | Colonie Apartments | 1,800,810 | 1,006,495 | 794,315 | 1,884,822 | 965,982 | 918,840 | 1,899,810 | 926,505 | 973,305 | 1,891,923 | 954,299 | 937,624 | 03/31/15 | |||||||||||||||
16.03 | JPMCB | Southgate Apartments | 1,518,875 | 830,828 | 688,047 | 1,551,752 | 763,645 | 788,107 | 1,628,373 | 858,793 | 769,580 | 1,615,891 | 862,284 | 753,607 | 03/31/15 | |||||||||||||||
17 | Barclays | University Heights - Charlottesville | 4,186,693 | 1,761,503 | 2,425,190 | 4,258,200 | 1,865,397 | 2,392,803 | 4,195,074 | 1,872,938 | 2,322,136 | 4,217,796 | 1,874,782 | 2,343,014 | 04/30/15 | |||||||||||||||
18 | Barclays | West Hartford Office Portfolio | 3,473,727 | 1,485,005 | 1,988,722 | 3,558,528 | 1,474,297 | 2,084,231 | 3,514,325 | 1,543,365 | 1,970,960 | 3,675,796 | 1,560,401 | 2,115,395 | 03/31/15 | |||||||||||||||
18.01 | Barclays | 53-65 LaSalle Road | 1,687,965 | 556,846 | 1,131,119 | 1,723,443 | 573,316 | 1,150,127 | 1,672,210 | 587,265 | 1,084,945 | 1,737,893 | 603,042 | 1,134,851 | 03/31/15 | |||||||||||||||
18.02 | Barclays | 61 South Main Street | 467,436 | 273,635 | 193,801 | 519,405 | 246,449 | 272,956 | 523,452 | 265,553 | 257,899 | 563,602 | 280,634 | 282,968 | 03/31/15 | |||||||||||||||
18.03 | Barclays | 41 North Main Street | 469,965 | 243,574 | 226,391 | 532,845 | 231,720 | 301,125 | 534,992 | 255,495 | 279,497 | 562,746 | 244,404 | 318,342 | 03/31/15 | |||||||||||||||
18.04 | Barclays | 1001 Farmington Avenue | 401,208 | 160,138 | 241,070 | 333,177 | 177,189 | 155,988 | 354,730 | 194,604 | 160,125 | 385,456 | 197,391 | 188,065 | 03/31/15 | |||||||||||||||
18.05 | Barclays | 18 North Main Street | 447,153 | 250,812 | 196,341 | 449,658 | 245,622 | 204,036 | 428,941 | 240,448 | 188,493 | 426,099 | 234,930 | 191,169 | 03/31/15 | |||||||||||||||
19 | MC-Five Mile | Columbus Park | 4,251,580 | 2,536,849 | 1,714,731 | 4,052,688 | 3,239,858 | 812,830 | 4,818,152 | 2,727,531 | 2,090,620 | 4,873,155 | 2,713,549 | 2,159,607 | 04/30/15 | |||||||||||||||
20 | RCMC | Shaw’s Plaza - Carver | 2,324,405 | 457,245 | 1,867,161 | 2,281,422 | 423,902 | 1,857,520 | 2,307,288 | 460,251 | 1,847,038 | 2,294,327 | 461,727 | 1,832,599 | 03/31/15 | |||||||||||||||
21 | RCMC | The Fort Apartments | 133,162 | 123,035 | 10,127 | 1,790,709 | 687,225 | 1,103,484 | 2,625,930 | 1,337,848 | 1,288,082 | 2,654,183 | 1,064,433 | 1,589,750 | 03/31/15 | |||||||||||||||
22 | Barclays | Points East Shopping Center | 2,301,842 | 854,256 | 1,447,586 | 2,211,672 | 880,343 | 1,331,329 | 2,418,118 | 807,119 | 1,610,999 | |||||||||||||||||||
23 | JPMCB | Marriott - Pittsburgh | 19,091,569 | 15,835,338 | 3,256,231 | 20,787,785 | 16,581,754 | 4,206,031 | 21,527,743 | 16,661,047 | 4,866,696 | 22,151,423 | 16,909,467 | 5,241,956 | 03/31/15 | |||||||||||||||
24 | Barclays | River View Shopping Center | 2,525,744 | 690,636 | 1,835,108 | 2,594,056 | 729,502 | 1,864,554 | 2,874,785 | 756,325 | 2,118,460 | 2,818,837 | 737,026 | 2,081,811 | 03/31/15 | |||||||||||||||
25 | JPMCB | JAGR Portfolio | 29,689,027 | 25,661,678 | 4,027,349 | 30,626,744 | 26,325,021 | 4,301,723 | 31,665,339 | 26,593,129 | 5,072,210 | 32,878,835 | 27,651,376 | 5,227,459 | 02/28/15 |
A-1-9 |
ANNEX A-1 | ||||||||||||||||||||||||||||||
HISTORICAL FINANCIALS(13) | ||||||||||||||||||||||||||||||
2012 | 2012 | 2012 | 2013 | 2013 | 2013 | 2014 | 2014 | 2014 | Most Recent | Most Recent | Most Recent | |||||||||||||||||||
Loan # | Seller(1) | Property Name | Revenues ($) | Total Expenses ($) | NOI ($) | Revenues ($) | Total Expenses ($) | NOI ($) | Revenues ($) | Total Expenses ($) | NOI ($) | Revenues ($) | Total Expenses ($) | NOI ($) | As of | |||||||||||||||
25.01 | JPMCB | Hilton Jackson | 13,199,176 | 11,512,948 | 1,686,228 | 13,763,838 | 11,923,531 | 1,840,307 | 14,554,966 | 12,262,956 | 2,292,010 | 16,164,497 | 13,554,292 | 2,610,205 | 02/28/15 | |||||||||||||||
25.02 | JPMCB | Doubletree Grand Rapids | 7,793,985 | 6,707,743 | 1,086,242 | 8,339,079 | 6,915,386 | 1,423,693 | 8,739,063 | 7,150,108 | 1,588,955 | 8,416,038 | 6,976,923 | 1,439,115 | 02/28/15 | |||||||||||||||
25.03 | JPMCB | Doubletree Annapolis | 8,695,866 | 7,440,988 | 1,254,878 | 8,523,827 | 7,486,104 | 1,037,723 | 8,371,310 | 7,180,065 | 1,191,245 | 8,298,300 | 7,120,161 | 1,178,139 | 02/28/15 | |||||||||||||||
26 | JPMCB | 111 South Jackson | ||||||||||||||||||||||||||||
27 | JPMCB | Exposition Marketplace | 1,846,098 | 517,592 | 1,328,506 | 1,864,529 | 489,645 | 1,374,884 | 1,853,852 | 499,905 | 1,353,947 | 1,922,134 | 491,545 | 1,430,589 | 03/31/15 | |||||||||||||||
28 | JPMCB | Hampton Inn & Suites Orlando/Altamonte | 3,674,096 | 2,412,296 | 1,261,800 | 3,967,874 | 2,547,973 | 1,419,901 | 04/30/15 | |||||||||||||||||||||
29 | Barclays | 3655 Lomita Boulevard - Torrance | 1,665,171 | 648,733 | 1,016,438 | 1,700,696 | 679,788 | 1,020,908 | 1,751,527 | 684,160 | 1,067,367 | 1,774,721 | 676,517 | 1,098,204 | 03/31/15 | |||||||||||||||
30 | Barclays | Arapahoe Village | 1,439,142 | 443,826 | 995,316 | 1,616,871 | 489,450 | 1,127,421 | 1,511,320 | 506,471 | 1,004,849 | 1,527,353 | 534,784 | 992,569 | 04/30/15 | |||||||||||||||
31 | MC-Five Mile | Virginia Towers Apartments | 1,740,069 | 684,584 | 1,055,485 | 1,867,631 | 606,002 | 1,261,629 | 1,861,026 | 597,181 | 1,263,844 | |||||||||||||||||||
32 | JPMCB | 770 S Post Oak | 1,901,536 | 757,781 | 1,143,755 | 2,057,694 | 754,244 | 1,303,450 | 2,151,839 | 896,535 | 1,255,304 | |||||||||||||||||||
33 | SMF II | Holiday Inn Express Janesville | 3,756,821 | 2,706,798 | 1,050,023 | 3,836,552 | 2,629,854 | 1,206,698 | 4,303,161 | 2,716,853 | 1,586,308 | 05/31/15 | ||||||||||||||||||
34 | RCMC | 250 Ballardvale | 1,759,000 | 468,358 | 1,290,642 | 1,679,423 | 571,454 | 1,107,969 | 1,697,126 | 541,167 | 1,155,959 | |||||||||||||||||||
35 | MC-Five Mile | North Park Shopping Center | ||||||||||||||||||||||||||||
36 | Barclays | The Forum Office | 1,475,892 | 1,047,183 | 428,709 | 1,874,991 | 1,259,766 | 615,225 | 2,125,780 | 1,246,487 | 879,293 | 05/31/15 | ||||||||||||||||||
37 | Barclays | Raley’s Roseville | 785,628 | 50,252 | 735,376 | 826,696 | 49,026 | 777,670 | 867,278 | 50,773 | 816,505 | 854,470 | 55,167 | 799,304 | 03/31/15 | |||||||||||||||
38 | JPMCB | Brookfield Apartments | 1,658,683 | 869,340 | 789,343 | 1,720,069 | 857,210 | 862,859 | 1,735,815 | 856,299 | 879,516 | 03/31/15 | ||||||||||||||||||
39 | Barclays | Shaw’s Plaza - Hanson | 934,977 | 244,062 | 690,915 | 1,005,482 | 328,068 | 677,414 | 1,177,713 | 349,051 | 828,662 | |||||||||||||||||||
40 | Barclays | Pleasant Run Apartments | 1,554,389 | 816,728 | 737,661 | 1,645,704 | 835,859 | 809,846 | 1,661,411 | 786,334 | 875,077 | 1,695,031 | 811,959 | 883,072 | 03/31/15 | |||||||||||||||
41 | MC-Five Mile | Delilah Terrace & Stoney Fields MHCs | 1,016,225 | 353,117 | 663,108 | 1,167,873 | 393,364 | 774,508 | 1,170,795 | 340,471 | 830,324 | 1,180,812 | 310,133 | 870,680 | 02/28/15 | |||||||||||||||
42 | Barclays | Cumberland Industrial Portfolio | 1,050,404 | 232,965 | 817,439 | 1,109,844 | 310,520 | 799,324 | 1,129,745 | 250,753 | 878,992 | |||||||||||||||||||
42.01 | Barclays | 1600 Malone Street | 775,991 | 160,842 | 615,149 | 823,386 | 237,130 | 586,256 | 818,143 | 179,291 | 638,852 | |||||||||||||||||||
42.02 | Barclays | 1473 West Forest Grove Road | 274,413 | 72,123 | 202,290 | 286,458 | 73,390 | 213,068 | 311,602 | 71,462 | 240,140 | |||||||||||||||||||
43 | RCMC | La Puente Pavilion | 272,174 | 155,381 | 116,793 | 163,481 | 147,419 | 16,062 | 259,976 | 133,592 | 126,384 | 506,262 | 132,557 | 373,705 | 04/30/15 | |||||||||||||||
44 | JPMCB | West Village II | 762,292 | 260,339 | 501,953 | 753,626 | 298,623 | 455,003 | 852,754 | 292,754 | 560,000 | 909,503 | 288,318 | 621,185 | 03/31/15 | |||||||||||||||
45 | JPMCB | 10 Main Street | 1,377,536 | 578,532 | 799,004 | 1,442,448 | 642,599 | 799,849 | 1,477,112 | 649,155 | 827,958 | 1,478,992 | 646,290 | 832,703 | 01/31/15 | |||||||||||||||
46 | RCMC | Hampton Inn Groton | 2,265,005 | 1,383,609 | 881,396 | 2,481,342 | 1,649,344 | 831,998 | 2,467,348 | 1,615,450 | 851,898 | 2,458,754 | 1,624,239 | 834,515 | 04/30/15 | |||||||||||||||
47 | Barclays | Midtown & Burrstone Apartment Portfolio | 1,581,026 | 825,898 | 755,128 | 1,601,146 | 873,540 | 727,606 | 1,640,172 | 926,849 | 713,323 | 1,649,971 | 906,374 | 743,597 | 03/31/15 | |||||||||||||||
47.01 | Barclays | Midtown Apartments | 805,045 | 386,692 | 418,353 | 820,106 | 404,290 | 415,816 | 825,588 | 440,121 | 385,467 | 834,144 | 422,791 | 411,353 | 03/31/15 | |||||||||||||||
47.02 | Barclays | Burrstone Apartments | 775,981 | 439,206 | 336,775 | 781,040 | 469,250 | 311,790 | 814,584 | 486,728 | 327,856 | 815,827 | 483,583 | 332,244 | 03/31/15 | |||||||||||||||
48 | JPMCB | Arundel Crossing VI | 866,172 | 0 | 866,172 | 866,172 | 0 | 866,172 | 866,172 | 0 | 866,172 | |||||||||||||||||||
49 | SMF II | Comfort Suites Spartanburg | 1,784,671 | 1,116,518 | 668,153 | 2,030,655 | 1,111,334 | 919,321 | 2,217,695 | 1,138,612 | 1,079,083 | 2,187,721 | 1,228,473 | 959,248 | 03/31/15 | |||||||||||||||
50 | JPMCB | Hampton Inn Shreveport | 2,942,524 | 1,848,398 | 1,094,126 | 2,269,912 | 1,745,402 | 524,510 | 2,721,710 | 1,902,044 | 819,666 | 2,738,213 | 2,001,419 | 736,793 | 03/31/15 | |||||||||||||||
51 | Barclays | 69-02 Garfield Avenue | 914,191 | 64,940 | 849,250 | 06/30/15 | ||||||||||||||||||||||||
52 | JPMCB | Forest Pointe | 1,036,056 | 494,639 | 541,417 | 02/28/15 | ||||||||||||||||||||||||
53 | Barclays | CKM Portfolio | 915,880 | 159,806 | 756,074 | 676,212 | 116,657 | 559,556 | 711,067 | 109,577 | 601,490 | 703,206 | 112,633 | 590,573 | 03/31/15 | |||||||||||||||
53.01 | Barclays | Kidney Center Chattanooga | 400,686 | 62,713 | 337,973 | 160,103 | 19,202 | 140,902 | 197,074 | 12,953 | 184,121 | 187,219 | 11,219 | 176,000 | 03/31/15 | |||||||||||||||
53.02 | Barclays | Food Lion Martinsburg | 259,858 | 40,450 | 219,408 | 259,959 | 40,527 | 219,432 | 259,306 | 39,727 | 219,579 | 259,306 | 43,402 | 215,904 | 03/31/15 | |||||||||||||||
53.03 | Barclays | Harvey’s Keystone | 255,336 | 56,643 | 198,693 | 256,150 | 56,928 | 199,222 | 254,687 | 56,897 | 197,790 | 256,680 | 58,011 | 198,669 | 03/31/15 | |||||||||||||||
54 | Barclays | Deer Creek Marketplace | 775,390 | 212,022 | 563,368 | 760,574 | 227,209 | 533,365 | 790,896 | 237,307 | 553,589 | 765,602 | 234,899 | 530,703 | 04/30/15 | |||||||||||||||
55 | Barclays | Denver Self Storage | 455,274 | 149,785 | 305,489 | 542,265 | 152,994 | 389,271 | 614,887 | 164,689 | 450,198 | 688,791 | 172,360 | 516,431 | 03/31/15 | |||||||||||||||
56 | SMF II | Alana Woods Apartments | 711,149 | 302,204 | 408,944 | 752,155 | 303,106 | 449,049 | 740,495 | 305,940 | 434,555 | 739,770 | 303,426 | 436,344 | 03/31/15 | |||||||||||||||
57 | JPMCB | Ramada Plaza | 2,714,731 | 2,088,703 | 626,027 | 2,795,357 | 2,089,501 | 705,856 | 2,733,291 | 2,082,450 | 650,842 | |||||||||||||||||||
58 | Barclays | Stonecrest Village | 450,361 | 165,113 | 285,248 | 649,622 | 169,983 | 479,639 | 594,047 | 211,854 | 382,193 | 597,410 | 191,852 | 405,558 | 04/30/15 | |||||||||||||||
59 | RCMC | Bargain Storage Bar 4 | 501,055 | 171,820 | 329,235 | 522,505 | 161,207 | 361,298 | 538,644 | 162,239 | 376,405 | 04/30/15 | ||||||||||||||||||
60 | RCMC | Antioch Crossing | 573,867 | 203,803 | 370,064 | 620,096 | 246,653 | 373,443 | 594,419 | 240,660 | 353,759 | 589,444 | 263,042 | 326,402 | 04/30/15 | |||||||||||||||
61 | Barclays | Value Place Lebanon TN | 1,302,549 | 721,542 | 581,007 | 1,316,947 | 722,065 | 594,882 | 02/28/15 | |||||||||||||||||||||
62 | JPMCB | Interlaken Inn | 3,989,405 | 3,201,738 | 787,667 | 4,161,788 | 3,358,273 | 803,515 | 4,427,119 | 3,617,706 | 809,414 | |||||||||||||||||||
63 | SMF II | Hampton Inn Atlanta Woodstock | 1,023,013 | 746,712 | 276,301 | 1,086,441 | 775,983 | 310,457 | 1,413,609 | 917,112 | 496,497 | 1,478,919 | 932,894 | 546,025 | 03/31/15 | |||||||||||||||
64 | Barclays | Value Place Lenexa KS | 1,110,706 | 618,552 | 492,154 | 1,211,212 | 674,886 | 536,326 | 1,268,928 | 707,737 | 561,191 | 1,256,534 | 709,318 | 547,216 | 02/28/15 | |||||||||||||||
65 | SMF II | Pioneer & Colorado Industrial | 573,723 | 223,931 | 349,792 | 566,079 | 226,018 | 340,061 | 602,865 | 245,195 | 357,670 | 633,056 | 239,421 | 393,635 | 03/31/15 | |||||||||||||||
65.01 | SMF II | 2125 West Pioneer Parkway | 313,414 | 106,866 | 206,548 | 320,502 | 125,484 | 195,018 | 333,230 | 129,563 | 203,667 | 335,464 | 125,935 | 209,529 | 03/31/15 | |||||||||||||||
65.02 | SMF II | 1229 Colorado Lane | 260,309 | 117,065 | 143,244 | 245,577 | 100,534 | 145,043 | 269,635 | 115,632 | 154,003 | 297,592 | 113,486 | 184,106 | 03/31/15 | |||||||||||||||
66 | MC-Five Mile | Walgreens St Joseph | 335,000 | 650 | 334,350 | 335,000 | 600 | 334,400 | 335,000 | 600 | 334,400 | 335,000 | 1,168 | 333,832 | 03/31/15 | |||||||||||||||
67 | RCMC | Bargain Storage Sunrise | 119,438 | 44,483 | 74,956 | 297,419 | 127,239 | 170,180 | 376,005 | 139,621 | 236,384 | 407,102 | 133,929 | 273,173 | 04/30/15 | |||||||||||||||
68 | SMF II | Village Park MHC | 344,747 | 71,040 | 273,707 | 389,585 | 75,372 | 314,213 | 394,739 | 76,013 | 318,726 | 03/31/15 | ||||||||||||||||||
69 | SMF II | Newport Creek Apartments | 447,485 | 223,225 | 224,260 | 439,723 | 227,386 | 212,336 | 449,510 | 224,099 | 225,411 | 460,259 | 226,880 | 233,379 | 04/30/15 | |||||||||||||||
70 | Barclays | 494 Wortman Avenue | 312,017 | 30,963 | 281,054 | 275,063 | 79,067 | 195,996 | 312,660 | 28,900 | 283,760 |
A-1-10 |
ANNEX A-1 | ||||||||||||||||||||||||||||||||
Economic | UW | UW Total | UW | UW Capital | UW | UW | UW NCF | UW NOI | UW NCF | Ground Lease | Ground Lease | |||||||||||||||||||||
Loan # | Seller(1) | Property Name | Occupancy % | Revenues ($)(3) | Expenses ($) | NOI ($)(3)(14) | Items ($) | NCF ($)(3)(14) | NOI DSCR(15) | DSCR(15) | Debt Yield % | Debt Yield % | Title Type(16) | Expiration | Extension Terms | PML % | ||||||||||||||||
1 | JPMCB | One Shell Square | 93.8% | 24,088,972 | 10,068,381 | 14,020,592 | 890,400 | 13,130,192 | 1.90 | 1.78 | 11.1% | 10.4% | Fee | |||||||||||||||||||
2 | JPMCB | Pearlridge Center | 96.1% | 47,574,130 | 24,136,679 | 23,437,452 | 1,763,259 | 21,674,193 | 5.01 | 4.63 | 18.0% | 16.6% | Fee/Leasehold | Kamehameha: 12/31/2058; Territorial Savings Bank: 12/31/2031 | Kamehameha: Two ten-year options; Territorial Savings Bank: None | |||||||||||||||||
3 | JPMCB | Sunbelt Portfolio | 86.1% | 28,465,558 | 11,660,538 | 16,805,020 | 1,987,295 | 14,817,725 | 1.93 | 1.70 | 11.5% | 10.1% | Fee | |||||||||||||||||||
3.01 | JPMCB | Wells Fargo Tower | 80.8% | 10,271,055 | 3,868,141 | 6,402,914 | 772,340 | 5,630,575 | Fee | |||||||||||||||||||||||
3.02 | JPMCB | Inverness Center | 85.0% | 8,491,311 | 3,756,402 | 4,734,909 | 713,843 | 4,021,067 | Fee | |||||||||||||||||||||||
3.03 | JPMCB | Meridian Building | 93.7% | 9,703,191 | 4,035,996 | 5,667,196 | 501,113 | 5,166,083 | Fee | |||||||||||||||||||||||
4 | JPMCB | Brunswick Portfolio | 95.0% | 15,200,000 | 456,000 | 14,744,000 | 2,616,587 | 12,127,413 | 1.79 | 1.47 | 12.3% | 10.1% | Fee | Various | ||||||||||||||||||
4.01 | JPMCB | BZ Lone Tree | 95.0% | 785,384 | 23,562 | 761,822 | 69,018 | 692,804 | Fee | |||||||||||||||||||||||
4.02 | JPMCB | BZ Gilbert Consolidated | 95.0% | 690,840 | 20,725 | 670,115 | 66,402 | 603,713 | Fee | |||||||||||||||||||||||
4.03 | JPMCB | BZ XL Kennesaw Consolidated | 95.0% | 645,240 | 19,357 | 625,883 | 60,130 | 565,753 | Fee | |||||||||||||||||||||||
4.04 | JPMCB | BZ Randall Road Consolidated | 95.0% | 430,160 | 12,905 | 417,255 | 66,156 | 351,099 | Fee | |||||||||||||||||||||||
4.05 | JPMCB | BZ Romeoville Consolidated | 95.0% | 411,920 | 12,358 | 399,562 | 70,371 | 329,192 | Fee | |||||||||||||||||||||||
4.06 | JPMCB | Cal Oaks Bowl | 95.0% | 396,264 | 11,888 | 384,376 | 40,624 | 343,752 | Fee | 11% | ||||||||||||||||||||||
4.07 | JPMCB | BZ St Peters Consolidated | 95.0% | 405,536 | 12,166 | 393,370 | 65,648 | 327,722 | Fee | |||||||||||||||||||||||
4.08 | JPMCB | Classic Lanes | 95.0% | 369,816 | 11,094 | 358,722 | 40,624 | 318,098 | Fee | 12% | ||||||||||||||||||||||
4.09 | JPMCB | Premier Lanes | 95.0% | 367,232 | 11,017 | 356,215 | 49,105 | 307,110 | Fee | 6% | ||||||||||||||||||||||
4.10 | JPMCB | BZ Brooklyn Park Consolidated | 95.0% | 364,648 | 10,939 | 353,709 | 70,086 | 283,623 | Fee | |||||||||||||||||||||||
4.11 | JPMCB | BZ Eden Prairie | 95.0% | 372,552 | 11,177 | 361,375 | 52,078 | 309,298 | Fee | |||||||||||||||||||||||
4.12 | JPMCB | BZ Lakeville Consolidated | 95.0% | 372,856 | 11,186 | 361,670 | 67,454 | 294,216 | Fee | |||||||||||||||||||||||
4.13 | JPMCB | BZ Blaine Consolidated | 95.0% | 365,712 | 10,971 | 354,741 | 66,166 | 288,574 | Fee | |||||||||||||||||||||||
4.14 | JPMCB | Brunswick’s Norcross | 95.0% | 328,472 | 9,854 | 318,618 | 45,913 | 272,705 | Fee | |||||||||||||||||||||||
4.15 | JPMCB | Majestic Lanes | 95.0% | 297,920 | 8,938 | 288,982 | 41,652 | 247,331 | Fee | 11% | ||||||||||||||||||||||
4.16 | JPMCB | Bramalea Lanes | 95.0% | 298,376 | 8,951 | 289,425 | 41,702 | 247,722 | Fee | |||||||||||||||||||||||
4.17 | JPMCB | BZ Glendale | 95.0% | 328,168 | 9,845 | 318,323 | 42,061 | 276,262 | Fee | |||||||||||||||||||||||
4.18 | JPMCB | Brunswick’s Marietta | 95.0% | 293,968 | 8,819 | 285,149 | 41,103 | 244,046 | Fee | |||||||||||||||||||||||
4.19 | JPMCB | BZ Watauga Consolidated | 95.0% | 296,704 | 8,901 | 287,803 | 41,471 | 246,332 | Fee | |||||||||||||||||||||||
4.20 | JPMCB | BZ Roswell | 95.0% | 290,928 | 8,728 | 282,200 | 40,674 | 241,526 | Fee | |||||||||||||||||||||||
4.21 | JPMCB | National Lanes | 95.0% | 271,168 | 8,135 | 263,033 | 41,707 | 221,326 | Fee | |||||||||||||||||||||||
4.22 | JPMCB | BZ River Grove | 95.0% | 247,456 | 7,424 | 240,032 | 44,763 | 195,270 | Fee | |||||||||||||||||||||||
4.23 | JPMCB | Via Linda Lanes | 95.0% | 243,808 | 7,314 | 236,494 | 41,670 | 194,824 | Fee | |||||||||||||||||||||||
4.24 | JPMCB | BZ Upland | 95.0% | 227,088 | 6,813 | 220,275 | 41,083 | 179,193 | Fee | 15% | ||||||||||||||||||||||
4.25 | JPMCB | Foothill Lanes | 95.0% | 227,088 | 6,813 | 220,275 | 41,083 | 179,193 | Fee | 14% | ||||||||||||||||||||||
4.26 | JPMCB | Riverview Lanes Consolidated | 95.0% | 232,864 | 6,986 | 225,878 | 42,131 | 183,747 | Fee | |||||||||||||||||||||||
4.27 | JPMCB | BZ Heather Ridge | 95.0% | 229,672 | 6,890 | 222,782 | 41,543 | 181,239 | Fee | |||||||||||||||||||||||
4.28 | JPMCB | BZ Westminster | 95.0% | 230,432 | 6,913 | 223,519 | 41,678 | 181,841 | Fee | |||||||||||||||||||||||
4.29 | JPMCB | Columbia Lanes Consolidated | 95.0% | 237,880 | 7,136 | 230,744 | 33,258 | 197,486 | Fee | |||||||||||||||||||||||
4.30 | JPMCB | Brunswick’s Buffalo Grove | 95.0% | 234,080 | 7,022 | 227,058 | 65,453 | 161,604 | Fee | |||||||||||||||||||||||
4.31 | JPMCB | Moreno Valley Bowl | 95.0% | 216,296 | 6,489 | 209,807 | 41,573 | 168,235 | Fee | 14% | ||||||||||||||||||||||
4.32 | JPMCB | Fairlawn Lanes Consolidated | 95.0% | 221,920 | 6,658 | 215,262 | 29,671 | 185,591 | Fee | |||||||||||||||||||||||
4.33 | JPMCB | BZ Green Mountain | 95.0% | 217,664 | 6,530 | 211,134 | 41,844 | 169,290 | Fee | |||||||||||||||||||||||
4.34 | JPMCB | BZ Mesa | 95.0% | 208,392 | 6,252 | 202,140 | 40,065 | 162,075 | Fee | |||||||||||||||||||||||
4.35 | JPMCB | BZ Lilburn | 95.0% | 203,224 | 6,097 | 197,127 | 41,684 | 155,443 | Fee | |||||||||||||||||||||||
4.36 | JPMCB | BZ Turnersville | 95.0% | 203,376 | 6,101 | 197,275 | 36,800 | 160,475 | Fee | |||||||||||||||||||||||
4.37 | JPMCB | BZ Lakeside | 95.0% | 190,760 | 5,723 | 185,037 | 41,901 | 143,136 | Fee | |||||||||||||||||||||||
4.38 | JPMCB | Harbour Lanes | 95.0% | 185,136 | 5,554 | 179,582 | 40,686 | 138,896 | Fee | |||||||||||||||||||||||
4.39 | JPMCB | Tri-City Bowl | 95.0% | 186,048 | 5,581 | 180,467 | 52,008 | 128,459 | Fee | |||||||||||||||||||||||
4.40 | JPMCB | BZ Normandy Consolidated | 95.0% | 184,984 | 5,550 | 179,434 | 33,470 | 145,965 | Fee | |||||||||||||||||||||||
4.41 | JPMCB | Margate Lanes | 95.0% | 175,864 | 5,276 | 170,588 | 33,796 | 136,792 | Fee | |||||||||||||||||||||||
4.42 | JPMCB | BZ Austell | 95.0% | 174,800 | 5,244 | 169,556 | 41,367 | 128,189 | Fee | |||||||||||||||||||||||
4.43 | JPMCB | BZ Mt Prospect | 95.0% | 171,000 | 5,130 | 165,870 | 37,572 | 128,298 | Fee | |||||||||||||||||||||||
4.44 | JPMCB | BZ Deer Park | 95.0% | 167,352 | 5,021 | 162,331 | 42,874 | 119,457 | Fee | |||||||||||||||||||||||
4.45 | JPMCB | BZ Denton Consolidated | 95.0% | 163,248 | 4,897 | 158,351 | 33,460 | 124,890 | Fee | |||||||||||||||||||||||
4.46 | JPMCB | BZ Woodridge | 95.0% | 163,248 | 4,897 | 158,351 | 45,655 | 112,696 | Fee | |||||||||||||||||||||||
4.47 | JPMCB | Vista Lanes | 95.0% | 158,688 | 4,761 | 153,927 | 40,677 | 113,251 | Fee | 14% | ||||||||||||||||||||||
4.48 | JPMCB | Wekiva Lanes | 95.0% | 163,856 | 4,916 | 158,940 | 41,987 | 116,954 | Fee | |||||||||||||||||||||||
4.49 | JPMCB | BZ Roselle | 95.0% | 152,304 | 4,569 | 147,735 | 46,831 | 100,903 | Fee | |||||||||||||||||||||||
4.50 | JPMCB | BZ Glendale Heights | 95.0% | 151,088 | 4,533 | 146,555 | 33,175 | 113,380 | Fee | |||||||||||||||||||||||
4.51 | JPMCB | BZ Wheat Ridge | 95.0% | 149,416 | 4,482 | 144,934 | 41,793 | 103,140 | Fee | |||||||||||||||||||||||
4.52 | JPMCB | BZ Circle Consolidated | 95.0% | 156,408 | 4,692 | 151,716 | 40,084 | 111,631 | Fee | |||||||||||||||||||||||
4.53 | JPMCB | BZ Hawthorn Lanes | 95.0% | 136,496 | 4,095 | 132,401 | 41,999 | 90,402 | Fee | |||||||||||||||||||||||
4.54 | JPMCB | Camino Seco Bowl | 95.0% | 136,344 | 4,090 | 132,254 | 32,256 | 99,997 | Fee | |||||||||||||||||||||||
4.55 | JPMCB | Westcreek Lanes Consolidated | 95.0% | 133,304 | 3,999 | 129,305 | 40,999 | 88,306 | Fee | |||||||||||||||||||||||
4.56 | JPMCB | BZ North Ridgeville | 95.0% | 132,544 | 3,976 | 128,568 | 40,774 | 87,793 | Fee | |||||||||||||||||||||||
4.57 | JPMCB | BZ Belle Vernon | 95.0% | 115,216 | 3,456 | 111,760 | 35,417 | 76,343 | Fee | |||||||||||||||||||||||
4.58 | JPMCB | BZ Fountain Square | 95.0% | 86,792 | 2,604 | 84,188 | 33,362 | 50,827 | Fee | |||||||||||||||||||||||
5 | JPMCB | Parker Plaza | 84.7% | 8,852,988 | 3,844,551 | 5,008,437 | 817,804 | 4,190,633 | 1.68 | 1.40 | 9.8% | 8.2% | Fee | |||||||||||||||||||
6 | JPMCB | Castleton Park | 82.9% | 11,463,183 | 5,422,655 | 6,040,528 | 1,496,378 | 4,544,150 | 1.96 | 1.47 | 11.8% | 8.9% | Fee | |||||||||||||||||||
7 | JPMCB | Bethesda Office Center | 82.0% | 6,609,740 | 2,392,254 | 4,217,486 | 335,862 | 3,881,624 | 1.44 | 1.32 | 8.4% | 7.8% | Fee | |||||||||||||||||||
8 | JPMCB | 55 West 125th Street | 89.7% | 9,933,159 | 4,935,874 | 4,997,285 | 619,997 | 4,377,287 | 2.44 | 2.14 | 10.6% | 9.3% | Fee | |||||||||||||||||||
9 | SMF II | College Park Office | 86.0% | 9,237,019 | 4,559,826 | 4,677,193 | 433,491 | 4,243,702 | 1.63 | 1.48 | 10.0% | 9.1% | Fee/Leasehold | |||||||||||||||||||
9.01 | SMF II | 400 College Road East | 88.5% | 1,622,273 | 618,858 | 1,003,415 | 75,352 | 928,064 | Fee | |||||||||||||||||||||||
9.02 | SMF II | 301 College Road East | 88.5% | 1,918,689 | 912,333 | 1,006,355 | 77,769 | 928,586 | Leasehold | 12/31/37 | Two, ten year extensions | |||||||||||||||||||||
9.03 | SMF II | 303 College Road East | 88.5% | 1,484,458 | 660,965 | 823,493 | 84,343 | 739,150 | Leasehold | 12/31/37 | Two, ten year extensions | |||||||||||||||||||||
9.04 | SMF II | 201 College Road East | 88.5% | 1,169,261 | 408,430 | 760,831 | 76,937 | 683,894 | Fee | |||||||||||||||||||||||
9.05 | SMF II | 305 College Road East | 88.5% | 1,899,660 | 1,171,226 | 728,434 | 60,444 | 667,989 | Leasehold | 12/31/37 | Two, ten year extensions | |||||||||||||||||||||
9.06 | SMF II | 307 College Road East | 71.9% | 1,142,678 | 788,013 | 354,665 | 58,647 | 296,018 | Leasehold | 12/31/37 | Two, ten year extensions | |||||||||||||||||||||
10 | JPMCB | Boulevard Square | 91.2% | 5,251,155 | 1,803,092 | 3,448,062 | 191,634 | 3,256,428 | 1.27 | 1.20 | 7.6% | 7.2% | Fee | |||||||||||||||||||
11 | JPMCB | Scottsdale Quarter | 96.0% | 23,467,592 | 8,794,201 | 14,673,391 | 1,032,986 | 13,640,405 | 4.30 | 4.00 | 15.4% | 14.4% | Fee | |||||||||||||||||||
12 | JPMCB | One City Centre | 81.6% | 19,305,498 | 10,216,109 | 9,089,389 | 912,642 | 8,176,746 | 2.26 | 2.04 | 9.1% | 8.2% | Fee | |||||||||||||||||||
13 | JPMCB | 215 West 125th Street | 89.7% | 7,530,609 | 4,431,693 | 3,098,916 | 466,440 | 2,632,476 | 2.16 | 1.83 | 9.4% | 8.0% | Fee/Leasehold | 11/30/99 | None | |||||||||||||||||
14 | JPMCB | Albany Road Georgia Portfolio | 87.6% | 4,879,339 | 2,028,643 | 2,850,696 | 321,874 | 2,528,822 | 1.49 | 1.32 | 8.7% | 7.7% | Fee | |||||||||||||||||||
14.01 | JPMCB | 1200 Ashwood | 86.0% | 3,297,622 | 1,558,887 | 1,738,735 | 218,274 | 1,520,461 | Fee | |||||||||||||||||||||||
14.02 | JPMCB | Roberts | 91.0% | 783,305 | 258,922 | 524,383 | 39,000 | 485,383 | Fee | |||||||||||||||||||||||
14.03 | JPMCB | Avalon | 91.0% | 530,707 | 121,090 | 409,617 | 36,515 | 373,102 | Fee | |||||||||||||||||||||||
14.04 | JPMCB | Vaughn | 91.0% | 267,705 | 89,744 | 177,961 | 28,085 | 149,876 | Fee | |||||||||||||||||||||||
15 | JPMCB | 300 North Greene Street | 85.1% | 6,418,057 | 2,842,715 | 3,575,342 | 551,319 | 3,024,024 | 1.69 | 1.43 | 11.0% | 9.3% | Fee | |||||||||||||||||||
16 | JPMCB | Woodlark Fund Portfolio | 93.0% | 6,012,487 | 3,098,180 | 2,914,307 | 223,980 | 2,690,327 | 1.50 | 1.38 | 9.3% | 8.6% | Fee | |||||||||||||||||||
16.01 | JPMCB | Hillcrest & Oakwood Apartments | 93.0% | 2,628,381 | 1,270,875 | 1,357,506 | 92,400 | 1,265,106 | Fee | |||||||||||||||||||||||
16.02 | JPMCB | Colonie Apartments | 93.0% | 1,850,648 | 995,255 | 855,393 | 71,100 | 784,293 | Fee | |||||||||||||||||||||||
16.03 | JPMCB | Southgate Apartments | 93.0% | 1,533,458 | 832,051 | 701,408 | 60,480 | 640,928 | Fee | |||||||||||||||||||||||
17 | Barclays | University Heights - Charlottesville | 94.2% | 4,412,223 | 1,914,835 | 2,497,388 | 112,980 | 2,384,408 | 1.41 | 1.35 | 8.5% | 8.2% | Fee | |||||||||||||||||||
18 | Barclays | West Hartford Office Portfolio | 94.0% | 3,838,461 | 1,575,530 | 2,262,931 | 231,502 | 2,031,429 | 1.48 | 1.33 | 9.0% | 8.1% | Fee | |||||||||||||||||||
18.01 | Barclays | 53-65 LaSalle Road | 100.0% | 1,830,163 | 602,247 | 1,227,915 | 90,535 | 1,137,380 | Fee | |||||||||||||||||||||||
18.02 | Barclays | 61 South Main Street | 96.8% | 590,066 | 270,686 | 319,380 | 47,855 | 271,525 | Fee | |||||||||||||||||||||||
18.03 | Barclays | 41 North Main Street | 95.4% | 571,966 | 259,333 | 312,632 | 41,265 | 271,367 | Fee | |||||||||||||||||||||||
18.04 | Barclays | 1001 Farmington Avenue | 82.4% | 402,278 | 198,846 | 203,432 | 24,690 | 178,742 | Fee | |||||||||||||||||||||||
18.05 | Barclays | 18 North Main Street | 80.0% | 443,988 | 244,418 | 199,571 | 27,156 | 172,414 | Fee | |||||||||||||||||||||||
19 | MC-Five Mile | Columbus Park | 94.0% | 4,923,127 | 2,743,903 | 2,179,224 | 165,095 | 2,014,129 | 1.53 | 1.41 | 8.9% | 8.2% | Fee | |||||||||||||||||||
20 | RCMC | Shaw’s Plaza - Carver | 95.0% | 2,344,762 | 500,530 | 1,844,232 | 34,080 | 1,810,152 | 1.43 | 1.40 | 8.6% | 8.4% | Fee | |||||||||||||||||||
21 | RCMC | The Fort Apartments | 94.9% | 2,689,370 | 1,021,250 | 1,668,120 | 22,400 | 1,645,720 | 1.27 | 1.26 | 7.8% | 7.7% | Fee | |||||||||||||||||||
22 | Barclays | Points East Shopping Center | 95.0% | 2,471,474 | 684,681 | 1,786,793 | 104,407 | 1,682,385 | 1.46 | 1.37 | 8.9% | 8.4% | Fee | |||||||||||||||||||
23 | JPMCB | Marriott - Pittsburgh | 71.1% | 21,506,160 | 16,721,048 | 4,785,112 | 0 | 4,785,112 | 1.78 | 1.78 | 10.9% | 10.9% | Leasehold | 10/31/51 | None | |||||||||||||||||
24 | Barclays | River View Shopping Center | 84.8% | 2,648,946 | 849,329 | 1,799,617 | 130,520 | 1,669,097 | 1.62 | 1.50 | 9.7% | 9.0% | Fee | 3% | ||||||||||||||||||
25 | JPMCB | JAGR Portfolio | 64.2% | 35,641,818 | 30,231,368 | 5,410,450 | 0 | 5,410,450 | 1.78 | 1.78 | 11.4% | 11.4% | Fee |
A-1-11 |
ANNEX A-1 | ||||||||||||||||||||||||||||||||
Economic | UW | UW Total | UW | UW Capital | UW | UW | UW NCF | UW NOI | UW NCF | Ground Lease | Ground Lease | |||||||||||||||||||||
Loan # | Seller(1) | Property Name | Occupancy % | Revenues ($)(3) | Expenses ($) | NOI ($)(3)(14) | Items ($) | NCF ($)(3)(14) | NOI DSCR(15) | DSCR(15) | Debt Yield % | Debt Yield % | Title Type(16) | Expiration | Extension Terms | PML % | ||||||||||||||||
25.01 | JPMCB | Hilton Jackson | 67.7% | 18,927,480 | 16,163,097 | 2,764,383 | 0 | 2,764,383 | Fee | |||||||||||||||||||||||
25.02 | JPMCB | Doubletree Grand Rapids | 65.5% | 8,416,038 | 6,902,314 | 1,513,724 | 0 | 1,513,724 | Fee | |||||||||||||||||||||||
25.03 | JPMCB | Doubletree Annapolis | 58.4% | 8,298,300 | 7,165,957 | 1,132,343 | 0 | 1,132,343 | Fee | |||||||||||||||||||||||
26 | JPMCB | 111 South Jackson | 92.7% | 2,626,451 | 725,628 | 1,900,823 | 147,380 | 1,753,443 | 3.01 | 2.78 | 12.1% | 11.2% | Fee | 19% | ||||||||||||||||||
27 | JPMCB | Exposition Marketplace | 95.0% | 1,959,032 | 551,670 | 1,407,362 | 83,034 | 1,324,328 | 1.59 | 1.50 | 9.0% | 8.4% | Fee | 16% | ||||||||||||||||||
28 | JPMCB | Hampton Inn & Suites Orlando/Altamonte | 75.2% | 3,967,874 | 2,591,919 | 1,375,955 | 0 | 1,375,955 | 1.58 | 1.58 | 9.8% | 9.8% | Fee | |||||||||||||||||||
29 | Barclays | 3655 Lomita Boulevard - Torrance | 90.8% | 1,915,639 | 696,905 | 1,218,734 | 133,816 | 1,084,918 | 1.43 | 1.27 | 8.7% | 7.7% | Fee | 17% | ||||||||||||||||||
30 | Barclays | Arapahoe Village | 89.9% | 1,834,175 | 544,041 | 1,290,134 | 100,746 | 1,189,388 | 1.60 | 1.47 | 9.6% | 8.8% | Fee | |||||||||||||||||||
31 | MC-Five Mile | Virginia Towers Apartments | 95.0% | 1,888,102 | 706,104 | 1,181,999 | 47,385 | 1,134,614 | 1.51 | 1.45 | 9.1% | 8.7% | Fee | |||||||||||||||||||
32 | JPMCB | 770 S Post Oak | 90.2% | 2,131,080 | 910,550 | 1,220,530 | 149,605 | 1,070,925 | 1.61 | 1.41 | 9.6% | 8.4% | Fee | |||||||||||||||||||
33 | SMF II | Holiday Inn Express Janesville | 69.0% | 4,303,161 | 2,900,332 | 1,402,830 | 0 | 1,402,830 | 1.66 | 1.66 | 11.0% | 11.0% | Fee | |||||||||||||||||||
34 | RCMC | 250 Ballardvale | 95.0% | 1,740,627 | 528,240 | 1,212,388 | 32,424 | 1,179,964 | 1.70 | 1.65 | 10.1% | 9.8% | Fee | |||||||||||||||||||
35 | MC-Five Mile | North Park Shopping Center | 95.0% | 1,540,888 | 535,167 | 1,005,722 | 34,061 | 971,661 | 1.42 | 1.37 | 8.5% | 8.2% | Fee | |||||||||||||||||||
36 | Barclays | The Forum Office | 89.2% | 2,612,408 | 1,261,934 | 1,350,474 | 210,383 | 1,140,091 | 2.12 | 1.79 | 12.9% | 10.9% | Fee | |||||||||||||||||||
37 | Barclays | Raley’s Roseville | 95.0% | 827,502 | 63,442 | 764,060 | 6,802 | 757,258 | 1.33 | 1.32 | 8.0% | 8.0% | Fee | 4% | ||||||||||||||||||
38 | JPMCB | Brookfield Apartments | 91.8% | 1,772,845 | 897,868 | 874,977 | 58,464 | 816,513 | 1.62 | 1.51 | 9.4% | 8.8% | Fee | |||||||||||||||||||
39 | Barclays | Shaw’s Plaza - Hanson | 85.5% | 1,082,298 | 329,128 | 753,170 | 72,044 | 681,126 | 1.49 | 1.35 | 8.9% | 8.0% | Fee | |||||||||||||||||||
40 | Barclays | Pleasant Run Apartments | 83.9% | 1,664,620 | 856,695 | 807,925 | 60,000 | 747,925 | 1.64 | 1.52 | 9.7% | 9.0% | Fee | |||||||||||||||||||
41 | MC-Five Mile | Delilah Terrace & Stoney Fields MHCs | 93.1% | 1,180,812 | 418,870 | 761,942 | 9,450 | 752,492 | 1.55 | 1.54 | 9.4% | 9.3% | Fee | |||||||||||||||||||
42 | Barclays | Cumberland Industrial Portfolio | 92.0% | 1,254,955 | 346,421 | 908,534 | 68,372 | 840,162 | 1.89 | 1.75 | 11.2% | 10.4% | Fee | |||||||||||||||||||
42.01 | Barclays | 1600 Malone Street | 91.4% | 812,790 | 223,293 | 589,497 | 43,107 | 546,390 | Fee | |||||||||||||||||||||||
42.02 | Barclays | 1473 West Forest Grove Road | 93.0% | 442,165 | 123,128 | 319,037 | 25,265 | 293,772 | Fee | |||||||||||||||||||||||
43 | RCMC | La Puente Pavilion | 95.0% | 820,534 | 147,200 | 673,334 | 43,288 | 630,046 | 1.41 | 1.32 | 8.4% | 7.9% | Fee | 16% | ||||||||||||||||||
44 | JPMCB | West Village II | 95.0% | 944,267 | 315,712 | 628,555 | 26,090 | 602,466 | 1.36 | 1.30 | 8.0% | 7.7% | Fee | |||||||||||||||||||
45 | JPMCB | 10 Main Street | 93.3% | 1,443,498 | 798,732 | 644,766 | 28,000 | 616,766 | 1.44 | 1.38 | 8.5% | 8.1% | Fee/Leasehold | 08/31/20 | None | 13% | ||||||||||||||||
46 | RCMC | Hampton Inn Groton | 71.4% | 2,458,754 | 1,647,337 | 811,417 | 0 | 811,417 | 1.71 | 1.71 | 10.8% | 10.8% | Fee | |||||||||||||||||||
47 | Barclays | Midtown & Burrstone Apartment Portfolio | 95.0% | 1,589,598 | 850,494 | 739,105 | 50,500 | 688,605 | 1.76 | 1.64 | 10.6% | 9.9% | Fee | |||||||||||||||||||
47.01 | Barclays | Midtown Apartments | 95.0% | 803,801 | 394,758 | 409,043 | 25,250 | 383,793 | Fee | |||||||||||||||||||||||
47.02 | Barclays | Burrstone Apartments | 95.0% | 785,797 | 455,736 | 330,062 | 25,250 | 304,812 | Fee | |||||||||||||||||||||||
48 | JPMCB | Arundel Crossing VI | 95.0% | 885,370 | 223,529 | 661,841 | 34,125 | 627,716 | 2.78 | 2.64 | 10.6% | 10.1% | Fee | |||||||||||||||||||
49 | SMF II | Comfort Suites Spartanburg | 80.0% | 2,136,279 | 1,290,914 | 845,365 | 0 | 845,365 | 1.97 | 1.97 | 13.7% | 13.7% | Fee | |||||||||||||||||||
50 | JPMCB | Hampton Inn Shreveport | 69.3% | 2,738,213 | 2,011,560 | 726,653 | 0 | 726,653 | 1.82 | 1.82 | 11.9% | 11.9% | Fee | |||||||||||||||||||
51 | Barclays | 69-02 Garfield Avenue | 94.0% | 968,099 | 101,134 | 866,965 | 47,834 | 819,131 | 2.32 | 2.19 | 15.8% | 14.9% | Fee | |||||||||||||||||||
52 | JPMCB | Forest Pointe | 90.5% | 1,012,887 | 501,960 | 510,927 | 30,000 | 480,927 | 2.19 | 2.06 | 9.6% | 9.0% | Fee | |||||||||||||||||||
53 | Barclays | CKM Portfolio | 93.9% | 650,059 | 114,687 | 535,372 | 66,125 | 469,247 | 1.65 | 1.44 | 10.2% | 8.9% | Fee | |||||||||||||||||||
53.01 | Barclays | Kidney Center Chattanooga | 95.0% | 173,585 | 10,189 | 163,396 | 33,718 | 129,678 | Fee | |||||||||||||||||||||||
53.02 | Barclays | Food Lion Martinsburg | 95.0% | 243,686 | 45,481 | 198,205 | 16,403 | 181,802 | Fee | |||||||||||||||||||||||
53.03 | Barclays | Harvey’s Keystone | 92.0% | 232,788 | 59,017 | 173,771 | 16,004 | 157,767 | Fee | |||||||||||||||||||||||
54 | Barclays | Deer Creek Marketplace | 92.0% | 754,431 | 235,386 | 519,045 | 35,478 | 483,567 | 1.67 | 1.55 | 10.0% | 9.3% | Fee | |||||||||||||||||||
55 | Barclays | Denver Self Storage | 91.9% | 662,573 | 187,455 | 475,118 | 4,560 | 470,558 | 1.54 | 1.52 | 9.3% | 9.2% | Fee | |||||||||||||||||||
56 | SMF II | Alana Woods Apartments | 92.2% | 739,770 | 307,650 | 432,120 | 26,120 | 406,000 | 1.63 | 1.53 | 9.9% | 9.3% | Fee | |||||||||||||||||||
57 | JPMCB | Ramada Plaza | 69.0% | 2,662,175 | 2,161,171 | 501,004 | 0 | 501,004 | 1.95 | 1.95 | 11.8% | 11.8% | Fee | |||||||||||||||||||
58 | Barclays | Stonecrest Village | 88.2% | 667,264 | 198,180 | 469,084 | 52,223 | 416,861 | 1.80 | 1.60 | 11.1% | 9.8% | Fee | |||||||||||||||||||
59 | RCMC | Bargain Storage Bar 4 | 78.6% | 557,049 | 167,176 | 389,873 | 7,302 | 382,571 | 1.51 | 1.48 | 9.4% | 9.2% | Fee | |||||||||||||||||||
60 | RCMC | Antioch Crossing | 89.2% | 585,025 | 227,401 | 357,624 | 15,392 | 342,232 | 1.41 | 1.35 | 8.7% | 8.3% | Fee | |||||||||||||||||||
61 | Barclays | Value Place Lebanon TN | 84.6% | 1,316,947 | 777,206 | 539,741 | 0 | 539,741 | 1.97 | 1.97 | 13.4% | 13.4% | Fee | |||||||||||||||||||
62 | JPMCB | Interlaken Inn | 41.9% | 4,356,616 | 3,613,950 | 742,666 | 0 | 742,666 | 3.12 | 3.12 | 18.6% | 18.6% | Fee | |||||||||||||||||||
63 | SMF II | Hampton Inn Atlanta Woodstock | 73.3% | 1,478,919 | 1,000,739 | 478,180 | 0 | 478,180 | 1.77 | 1.77 | 12.0% | 12.0% | Fee | |||||||||||||||||||
64 | Barclays | Value Place Lenexa KS | 74.2% | 1,258,144 | 777,480 | 480,664 | 0 | 480,664 | 1.80 | 1.80 | 12.2% | 12.2% | Fee | |||||||||||||||||||
65 | SMF II | Pioneer & Colorado Industrial | 93.8% | 682,591 | 216,168 | 466,423 | 42,678 | 423,745 | 2.09 | 1.90 | 12.8% | 11.6% | Fee | |||||||||||||||||||
65.01 | SMF II | 2125 West Pioneer Parkway | 93.8% | 372,163 | 122,443 | 249,720 | 24,693 | 225,028 | Fee | |||||||||||||||||||||||
65.02 | SMF II | 1229 Colorado Lane | 93.8% | 310,428 | 93,725 | 216,703 | 17,986 | 198,717 | Fee | |||||||||||||||||||||||
66 | MC-Five Mile | Walgreens St Joseph | 98.0% | 328,300 | 11,418 | 316,882 | 2,912 | 313,970 | 1.37 | 1.36 | 9.3% | 9.2% | Fee | |||||||||||||||||||
67 | RCMC | Bargain Storage Sunrise | 68.1% | 417,581 | 136,717 | 280,864 | 7,570 | 273,294 | 1.47 | 1.43 | 9.4% | 9.1% | Fee | |||||||||||||||||||
68 | SMF II | Village Park MHC | 86.9% | 393,995 | 116,874 | 277,121 | 4,800 | 272,321 | 1.52 | 1.49 | 9.6% | 9.4% | Fee | 5% | ||||||||||||||||||
69 | SMF II | Newport Creek Apartments | 94.1% | 460,259 | 237,688 | 222,571 | 14,827 | 207,743 | 1.44 | 1.34 | 8.9% | 8.3% | Fee | |||||||||||||||||||
70 | Barclays | 494 Wortman Avenue | 95.0% | 398,846 | 103,635 | 295,211 | 18,530 | 276,682 | 2.19 | 2.05 | 13.4% | 12.6% | Fee |
A-1-12 |
ANNEX A-1 | ||||||||||||||||||||||||||||||||
UPFRONT ESCROW(17) | MONTHLY ESCROW(18) | |||||||||||||||||||||||||||||||
Upfront Capex | Upfront Engin. | Upfront Envir. | Upfront TI/LC | Upfront RE Tax | Upfront Ins. | Upfront Debt Service | Upfront Other | Monthly Capex | Monthly Envir. | Monthly TI/LC | Monthly RE Tax | Monthly Ins. | Monthly Other | |||||||||||||||||||
Loan # | Seller(1) | Property Name | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | ||||||||||||||||
1 | JPMCB | One Shell Square | 21,200 | 11,357,584 | 0 | 53,000 | 1,084,980 | 0 | 0 | 29,061,140 | 21,200 | 0 | 53,000 | 155,000 | Springing | 0 | ||||||||||||||||
2 | JPMCB | Pearlridge Center | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,802,738 | Springing | 0 | Springing | Springing | Springing | Springing | ||||||||||||||||
3 | JPMCB | Sunbelt Portfolio | 22,100 | 4,914,730 | 250,000 | 6,100,000 | 1,783,162 | 0 | 0 | 3,464,019 | 22,100 | 0 | 143,600 | 240,800 | Springing | 0 | ||||||||||||||||
3.01 | JPMCB | Wells Fargo Tower | ||||||||||||||||||||||||||||||
3.02 | JPMCB | Inverness Center | ||||||||||||||||||||||||||||||
3.03 | JPMCB | Meridian Building | ||||||||||||||||||||||||||||||
4 | JPMCB | Brunswick Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Springing | 0 | 0 | Springing | Springing | 0 | ||||||||||||||||
4.01 | JPMCB | BZ Lone Tree | ||||||||||||||||||||||||||||||
4.02 | JPMCB | BZ Gilbert Consolidated | ||||||||||||||||||||||||||||||
4.03 | JPMCB | BZ XL Kennesaw Consolidated | ||||||||||||||||||||||||||||||
4.04 | JPMCB | BZ Randall Road Consolidated | ||||||||||||||||||||||||||||||
4.05 | JPMCB | BZ Romeoville Consolidated | ||||||||||||||||||||||||||||||
4.06 | JPMCB | Cal Oaks Bowl | ||||||||||||||||||||||||||||||
4.07 | JPMCB | BZ St Peters Consolidated | ||||||||||||||||||||||||||||||
4.08 | JPMCB | Classic Lanes | ||||||||||||||||||||||||||||||
4.09 | JPMCB | Premier Lanes | ||||||||||||||||||||||||||||||
4.10 | JPMCB | BZ Brooklyn Park Consolidated | ||||||||||||||||||||||||||||||
4.11 | JPMCB | BZ Eden Prairie | ||||||||||||||||||||||||||||||
4.12 | JPMCB | BZ Lakeville Consolidated | ||||||||||||||||||||||||||||||
4.13 | JPMCB | BZ Blaine Consolidated | ||||||||||||||||||||||||||||||
4.14 | JPMCB | Brunswick’s Norcross | ||||||||||||||||||||||||||||||
4.15 | JPMCB | Majestic Lanes | ||||||||||||||||||||||||||||||
4.16 | JPMCB | Bramalea Lanes | ||||||||||||||||||||||||||||||
4.17 | JPMCB | BZ Glendale | ||||||||||||||||||||||||||||||
4.18 | JPMCB | Brunswick’s Marietta | ||||||||||||||||||||||||||||||
4.19 | JPMCB | BZ Watauga Consolidated | ||||||||||||||||||||||||||||||
4.20 | JPMCB | BZ Roswell | ||||||||||||||||||||||||||||||
4.21 | JPMCB | National Lanes | ||||||||||||||||||||||||||||||
4.22 | JPMCB | BZ River Grove | ||||||||||||||||||||||||||||||
4.23 | JPMCB | Via Linda Lanes | ||||||||||||||||||||||||||||||
4.24 | JPMCB | BZ Upland | ||||||||||||||||||||||||||||||
4.25 | JPMCB | Foothill Lanes | ||||||||||||||||||||||||||||||
4.26 | JPMCB | Riverview Lanes Consolidated | ||||||||||||||||||||||||||||||
4.27 | JPMCB | BZ Heather Ridge | ||||||||||||||||||||||||||||||
4.28 | JPMCB | BZ Westminster | ||||||||||||||||||||||||||||||
4.29 | JPMCB | Columbia Lanes Consolidated | ||||||||||||||||||||||||||||||
4.30 | JPMCB | Brunswick’s Buffalo Grove | ||||||||||||||||||||||||||||||
4.31 | JPMCB | Moreno Valley Bowl | ||||||||||||||||||||||||||||||
4.32 | JPMCB | Fairlawn Lanes Consolidated | ||||||||||||||||||||||||||||||
4.33 | JPMCB | BZ Green Mountain | ||||||||||||||||||||||||||||||
4.34 | JPMCB | BZ Mesa | ||||||||||||||||||||||||||||||
4.35 | JPMCB | BZ Lilburn | ||||||||||||||||||||||||||||||
4.36 | JPMCB | BZ Turnersville | ||||||||||||||||||||||||||||||
4.37 | JPMCB | BZ Lakeside | ||||||||||||||||||||||||||||||
4.38 | JPMCB | Harbour Lanes | ||||||||||||||||||||||||||||||
4.39 | JPMCB | Tri-City Bowl | ||||||||||||||||||||||||||||||
4.40 | JPMCB | BZ Normandy Consolidated | ||||||||||||||||||||||||||||||
4.41 | JPMCB | Margate Lanes | ||||||||||||||||||||||||||||||
4.42 | JPMCB | BZ Austell | ||||||||||||||||||||||||||||||
4.43 | JPMCB | BZ Mt Prospect | ||||||||||||||||||||||||||||||
4.44 | JPMCB | BZ Deer Park | ||||||||||||||||||||||||||||||
4.45 | JPMCB | BZ Denton Consolidated | ||||||||||||||||||||||||||||||
4.46 | JPMCB | BZ Woodridge | ||||||||||||||||||||||||||||||
4.47 | JPMCB | Vista Lanes | ||||||||||||||||||||||||||||||
4.48 | JPMCB | Wekiva Lanes | ||||||||||||||||||||||||||||||
4.49 | JPMCB | BZ Roselle | ||||||||||||||||||||||||||||||
4.50 | JPMCB | BZ Glendale Heights | ||||||||||||||||||||||||||||||
4.51 | JPMCB | BZ Wheat Ridge | ||||||||||||||||||||||||||||||
4.52 | JPMCB | BZ Circle Consolidated | ||||||||||||||||||||||||||||||
4.53 | JPMCB | BZ Hawthorn Lanes | ||||||||||||||||||||||||||||||
4.54 | JPMCB | Camino Seco Bowl | ||||||||||||||||||||||||||||||
4.55 | JPMCB | Westcreek Lanes Consolidated | ||||||||||||||||||||||||||||||
4.56 | JPMCB | BZ North Ridgeville | ||||||||||||||||||||||||||||||
4.57 | JPMCB | BZ Belle Vernon | ||||||||||||||||||||||||||||||
4.58 | JPMCB | BZ Fountain Square | ||||||||||||||||||||||||||||||
5 | JPMCB | Parker Plaza | 5,122 | 0 | 0 | 44,819 | 262,000 | 0 | 0 | 310,255 | 5,122 | 0 | 44,819 | 86,738 | Springing | 0 | ||||||||||||||||
6 | JPMCB | Castleton Park | 18,243 | 312,500 | 0 | 2,500,000 | 339,230 | 0 | 0 | 1,175,347 | 18,243 | 0 | 57,008 | 104,566 | Springing | 0 | ||||||||||||||||
7 | JPMCB | Bethesda Office Center | 2,908 | 0 | 0 | 1,500,000 | 544,442 | 0 | 0 | 696,944 | 2,908 | 0 | Springing | 54,445 | Springing | 0 | ||||||||||||||||
8 | JPMCB | 55 West 125th Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 900,728 | Springing | 0 | Springing | Springing | Springing | 0 | ||||||||||||||||
9 | SMF II | College Park Office | 0 | 16,875 | 2,863 | 2,000,000 | 403,763 | 55,361 | 0 | 0 | 7,817 | 0 | Springing | 100,941 | 6,151 | Springing | ||||||||||||||||
9.01 | SMF II | 400 College Road East | ||||||||||||||||||||||||||||||
9.02 | SMF II | 301 College Road East | ||||||||||||||||||||||||||||||
9.03 | SMF II | 303 College Road East | ||||||||||||||||||||||||||||||
9.04 | SMF II | 201 College Road East | ||||||||||||||||||||||||||||||
9.05 | SMF II | 305 College Road East | ||||||||||||||||||||||||||||||
9.06 | SMF II | 307 College Road East | ||||||||||||||||||||||||||||||
10 | JPMCB | Boulevard Square | 5,147 | 0 | 0 | 13,787 | 647,334 | 0 | 0 | 2,500,000 | 5,147 | 0 | 13,787 | 80,917 | Springing | Springing | ||||||||||||||||
11 | JPMCB | Scottsdale Quarter | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,385,433 | Springing | 0 | Springing | Springing | Springing | 0 | ||||||||||||||||
12 | JPMCB | One City Centre | 10,036 | 160,501 | 0 | 62,500 | 954,924 | 0 | 0 | 6,465,403 | 10,036 | 0 | 62,500 | 318,308 | Springing | Springing | ||||||||||||||||
13 | JPMCB | 215 West 125th Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 272,105 | Springing | 0 | Springing | Springing | Springing | 35,202 | ||||||||||||||||
14 | JPMCB | Albany Road Georgia Portfolio | 840,000 | 0 | 0 | 1,000,000 | 307,062 | 0 | 0 | 795,206 | Springing | 0 | Springing | 34,118 | Springing | 0 | ||||||||||||||||
14.01 | JPMCB | 1200 Ashwood | ||||||||||||||||||||||||||||||
14.02 | JPMCB | Roberts | ||||||||||||||||||||||||||||||
14.03 | JPMCB | Avalon | ||||||||||||||||||||||||||||||
14.04 | JPMCB | Vaughn | ||||||||||||||||||||||||||||||
15 | JPMCB | 300 North Greene Street | 5,410 | 250,000 | 250,000 | 750,000 | 571,682 | 0 | 0 | 43,113 | 5,410 | 0 | 40,600 | 52,400 | Springing | 0 | ||||||||||||||||
16 | JPMCB | Woodlark Fund Portfolio | 18,665 | 43,750 | 180,000 | 0 | 325,943 | 0 | 0 | 3,693,030 | 18,665 | 0 | 0 | 60,887 | Springing | Springing | ||||||||||||||||
16.01 | JPMCB | Hillcrest & Oakwood Apartments | ||||||||||||||||||||||||||||||
16.02 | JPMCB | Colonie Apartments | ||||||||||||||||||||||||||||||
16.03 | JPMCB | Southgate Apartments | ||||||||||||||||||||||||||||||
17 | Barclays | University Heights - Charlottesville | 0 | 112,598 | 0 | 0 | 24,597 | 144,358 | 0 | 0 | 8,750 | 0 | 0 | 24,597 | 16,040 | 0 | ||||||||||||||||
18 | Barclays | West Hartford Office Portfolio | 0 | 170,688 | 0 | 0 | 0 | 0 | 0 | 0 | 5,355 | 0 | 10,898 | 45,032 | Springing | 0 | ||||||||||||||||
18.01 | Barclays | 53-65 LaSalle Road | ||||||||||||||||||||||||||||||
18.02 | Barclays | 61 South Main Street | ||||||||||||||||||||||||||||||
18.03 | Barclays | 41 North Main Street | ||||||||||||||||||||||||||||||
18.04 | Barclays | 1001 Farmington Avenue | ||||||||||||||||||||||||||||||
18.05 | Barclays | 18 North Main Street | ||||||||||||||||||||||||||||||
19 | MC-Five Mile | Columbus Park | 0 | 2,358 | 0 | 0 | 234,237 | 35,120 | 0 | 0 | 15,550 | 0 | 0 | 46,847 | 7,024 | 0 | ||||||||||||||||
20 | RCMC | Shaw’s Plaza - Carver | 0 | 0 | 0 | 0 | 61,040 | 23,260 | 0 | 0 | 1,065 | 0 | 1,775 | 20,347 | 2,355 | 0 | ||||||||||||||||
21 | RCMC | The Fort Apartments | 230,000 | 0 | 0 | 0 | 98,935 | 8,550 | 0 | 0 | 1,867 | 0 | 0 | 24,734 | 4,275 | 0 | ||||||||||||||||
22 | Barclays | Points East Shopping Center | 0 | 52,813 | 0 | 0 | 0 | 21,442 | 0 | 0 | 2,314 | 0 | 12,737 | 32,497 | 3,063 | Springing | ||||||||||||||||
23 | JPMCB | Marriott - Pittsburgh | 0 | 57,530 | 0 | 0 | 267,171 | 101,105 | 0 | 2,925 | 4% of Gross Revenues | 0 | 0 | 30,400 | 16,851 | 2,925 | ||||||||||||||||
24 | Barclays | River View Shopping Center | 0 | 0 | 0 | 0 | 20,981 | 0 | 0 | 0 | 1,355 | 0 | 8,132 | 20,981 | Springing | Springing | ||||||||||||||||
25 | JPMCB | JAGR Portfolio | 116,939 | 70,725 | 0 | 0 | 375,291 | 0 | 0 | 1,515,449 | 4% of Gross Revenues | 0 | 0 | 78,882 | Springing | Springing |
A-1-13 |
ANNEX A-1 | ||||||||||||||||||||||||||||||||
UPFRONT ESCROW(17) | MONTHLY ESCROW(18) | |||||||||||||||||||||||||||||||
Upfront Capex | Upfront Engin. | Upfront Envir. | Upfront TI/LC | Upfront RE Tax | Upfront Ins. | Upfront Debt Service | Upfront Other | Monthly Capex | Monthly Envir. | Monthly TI/LC | Monthly RE Tax | Monthly Ins. | Monthly Other | |||||||||||||||||||
Loan # | Seller(1) | Property Name | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | ||||||||||||||||
25.01 | JPMCB | Hilton Jackson | ||||||||||||||||||||||||||||||
25.02 | JPMCB | Doubletree Grand Rapids | ||||||||||||||||||||||||||||||
25.03 | JPMCB | Doubletree Annapolis | ||||||||||||||||||||||||||||||
26 | JPMCB | 111 South Jackson | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,637,953 | Springing | 0 | Springing | Springing | Springing | 0 | ||||||||||||||||
27 | JPMCB | Exposition Marketplace | 1,477 | 0 | 0 | 5,495 | 61,745 | 0 | 0 | 0 | 1,477 | 0 | 5,495 | 12,400 | Springing | 0 | ||||||||||||||||
28 | JPMCB | Hampton Inn & Suites Orlando/Altamonte | 13,226 | 0 | 0 | 0 | 108,035 | 0 | 0 | 0 | 4% of Gross Revenues | 0 | 0 | 12,004 | Springing | Springing | ||||||||||||||||
29 | Barclays | 3655 Lomita Boulevard - Torrance | 0 | 0 | 0 | 0 | 51,928 | 0 | 94,654 | 118,884 | 1,096 | 0 | 4,980 | 17,309 | Springing | 0 | ||||||||||||||||
30 | Barclays | Arapahoe Village | 0 | 5,625 | 481,698 | 189,248 | 22,648 | 0 | 0 | 0 | 1,099 | 0 | 6,591 | 22,648 | Springing | 0 | ||||||||||||||||
31 | MC-Five Mile | Virginia Towers Apartments | 0 | 20,781 | 0 | 0 | 130,775 | 5,564 | 0 | 0 | 3,949 | 0 | 0 | 11,889 | 2,782 | 0 | ||||||||||||||||
32 | JPMCB | 770 S Post Oak | 1,546 | 0 | 0 | 250,000 | 158,750 | 0 | 0 | 0 | 1,546 | 0 | 9,660 | 22,679 | Springing | 0 | ||||||||||||||||
33 | SMF II | Holiday Inn Express Janesville | 0 | 0 | 0 | 0 | 11,112 | 21,818 | 0 | 0 | 2% of Gross Revenues | 0 | 0 | 11,112 | 2,424 | Springing | ||||||||||||||||
34 | RCMC | 250 Ballardvale | 0 | 0 | 0 | 950,000 | 25,804 | 19,309 | 0 | 0 | 2,702 | 0 | Springing | 23,189 | 2,414 | 0 | ||||||||||||||||
35 | MC-Five Mile | North Park Shopping Center | 0 | 9,988 | 0 | 150,000 | 79,948 | 24,466 | 0 | 0 | 672 | 0 | 3,224 | 11,421 | 4,893 | 0 | ||||||||||||||||
36 | Barclays | The Forum Office | 0 | 476,100 | 0 | 0 | 15,940 | 2,773 | 0 | 247,043 | 2,604 | 0 | 14,732 | 15,940 | 2,773 | 0 | ||||||||||||||||
37 | Barclays | Raley’s Roseville | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Springing | 0 | 0 | Springing | Springing | Springing | ||||||||||||||||
38 | JPMCB | Brookfield Apartments | 4,872 | 0 | 0 | 0 | 85,417 | 0 | 0 | 0 | 4,872 | 0 | 0 | 17,083 | Springing | 0 | ||||||||||||||||
39 | Barclays | Shaw’s Plaza - Hanson | 0 | 20,538 | 0 | 0 | 0 | 0 | 0 | 0 | 1,111 | 0 | 5,555 | 0 | 0 | Springing | ||||||||||||||||
40 | Barclays | Pleasant Run Apartments | 200,000 | 18,500 | 0 | 0 | 42,026 | 0 | 0 | 0 | 5,000 | 0 | 0 | 14,009 | Springing | 0 | ||||||||||||||||
41 | MC-Five Mile | Delilah Terrace & Stoney Fields MHCs | 0 | 93,400 | 0 | 0 | 42,286 | 13,482 | 0 | 200,000 | 796 | 0 | 0 | 8,457 | 1,226 | 0 | ||||||||||||||||
42 | Barclays | Cumberland Industrial Portfolio | 0 | 21,251 | 0 | 0 | 0 | 0 | 0 | 0 | 1,547 | 0 | 5,415 | 11,485 | Springing | 0 | ||||||||||||||||
42.01 | Barclays | 1600 Malone Street | ||||||||||||||||||||||||||||||
42.02 | Barclays | 1473 West Forest Grove Road | ||||||||||||||||||||||||||||||
43 | RCMC | La Puente Pavilion | 0 | 35,313 | 0 | 39,960 | 25,104 | 10,163 | 0 | 31,440 | 601 | 0 | 3,006 | 4,184 | 847 | 0 | ||||||||||||||||
44 | JPMCB | West Village II | 304 | 0 | 0 | 1,669 | 115,375 | 0 | 0 | 0 | 304 | 0 | 1,669 | 11,537 | Springing | 0 | ||||||||||||||||
45 | JPMCB | 10 Main Street | 256,899 | 76,250 | 0 | 0 | 41,048 | 12,330 | 0 | 25,000 | 2,800 | 0 | 0 | 10,262 | 3,082 | 0 | ||||||||||||||||
46 | RCMC | Hampton Inn Groton | 0 | 0 | 0 | 0 | 7,267 | 6,153 | 0 | 1,500,000 | 4% of Gross Revenues | 0 | 0 | 7,267 | 3,077 | Springing | ||||||||||||||||
47 | Barclays | Midtown & Burrstone Apartment Portfolio | 0 | 0 | 0 | 0 | 89,004 | 0 | 0 | 0 | 4,208 | 0 | 0 | 13,405 | Springing | 0 | ||||||||||||||||
47.01 | Barclays | Midtown Apartments | ||||||||||||||||||||||||||||||
47.02 | Barclays | Burrstone Apartments | ||||||||||||||||||||||||||||||
48 | JPMCB | Arundel Crossing VI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Springing | Springing | 0 | ||||||||||||||||
49 | SMF II | Comfort Suites Spartanburg | 0 | 17,188 | 0 | 0 | 44,483 | 3,322 | 0 | 11,210 | 5% of Gross Revenues | 0 | 0 | 7,414 | 1,661 | 0 | ||||||||||||||||
50 | JPMCB | Hampton Inn Shreveport | 9,756 | 0 | 0 | 0 | 38,058 | 4,616 | 0 | 1,713,515 | 4% of Gross Revenues | 0 | 0 | 6,343 | 4,616 | 0 | ||||||||||||||||
51 | Barclays | 69-02 Garfield Avenue | 0 | 14,375 | 0 | 0 | 0 | 0 | 0 | 0 | 625 | 0 | 3,123 | Springing | Springing | 0 | ||||||||||||||||
52 | JPMCB | Forest Pointe | 360,000 | 0 | 0 | 0 | 71,187 | 7,965 | 0 | 0 | 2,500 | 0 | 0 | 10,170 | 2,655 | 0 | ||||||||||||||||
53 | Barclays | CKM Portfolio | 0 | 184,597 | 0 | 0 | 0 | 0 | 0 | 0 | 1,178 | 0 | 5,890 | Springing | Springing | 0 | ||||||||||||||||
53.01 | Barclays | Kidney Center Chattanooga | ||||||||||||||||||||||||||||||
53.02 | Barclays | Food Lion Martinsburg | ||||||||||||||||||||||||||||||
53.03 | Barclays | Harvey’s Keystone | ||||||||||||||||||||||||||||||
54 | Barclays | Deer Creek Marketplace | 0 | 40,563 | 0 | 0 | 13,940 | 0 | 0 | 0 | 285 | 0 | 1,889 | 13,940 | Springing | 0 | ||||||||||||||||
55 | Barclays | Denver Self Storage | 0 | 0 | 0 | 0 | 6,865 | 5,194 | 0 | 0 | 380 | 0 | 0 | 6,865 | 577 | 0 | ||||||||||||||||
56 | SMF II | Alana Woods Apartments | 0 | 36,571 | 0 | 0 | 36,557 | 18,254 | 0 | 0 | 2,177 | 0 | 0 | 6,093 | 2,282 | 0 | ||||||||||||||||
57 | JPMCB | Ramada Plaza | 9,111 | 0 | 0 | 0 | 71,383 | 8,413 | 0 | 0 | 4% of Gross Revenues | 0 | 0 | 14,277 | 4,207 | Springing | ||||||||||||||||
58 | Barclays | Stonecrest Village | 0 | 0 | 0 | 0 | 56,793 | 1,415 | 0 | 0 | 472 | 0 | 3,773 | 7,099 | 472 | 0 | ||||||||||||||||
59 | RCMC | Bargain Storage Bar 4 | 0 | 0 | 0 | 0 | 16,489 | 5,415 | 0 | 0 | 609 | 0 | 0 | 3,298 | 451 | 0 | ||||||||||||||||
60 | RCMC | Antioch Crossing | 0 | 0 | 0 | 0 | 55,308 | 8,841 | 0 | 0 | 378 | 0 | 905 | 9,218 | 737 | 0 | ||||||||||||||||
61 | Barclays | Value Place Lebanon TN | 0 | 3,938 | 0 | 0 | 10,073 | 0 | 0 | 0 | 5% of Gross Revenues | 0 | 0 | 3,358 | Springing | 0 | ||||||||||||||||
62 | JPMCB | Interlaken Inn | 9,257 | 0 | 0 | 0 | 23,938 | 55,725 | 0 | 0 | 4% of Gross Revenues | 0 | 0 | 5,984 | 6,966 | Springing | ||||||||||||||||
63 | SMF II | Hampton Inn Atlanta Woodstock | 0 | 0 | 0 | 0 | 19,800 | 9,093 | 0 | 0 | 4% of Gross Revenues | 0 | 0 | 2,829 | 2,071 | Springing | ||||||||||||||||
64 | Barclays | Value Place Lenexa KS | 0 | 0 | 0 | 0 | 4,695 | 0 | 0 | 0 | 5% of Gross Revenues | 0 | 0 | 4,695 | Springing | 0 | ||||||||||||||||
65 | SMF II | Pioneer & Colorado Industrial | 0 | 0 | 5,000 | 50,000 | 40,753 | 7,855 | 0 | 0 | 1,921 | 0 | Springing | 6,792 | 1,438 | 0 | ||||||||||||||||
65.01 | SMF II | 2125 West Pioneer Parkway | ||||||||||||||||||||||||||||||
65.02 | SMF II | 1229 Colorado Lane | ||||||||||||||||||||||||||||||
66 | MC-Five Mile | Walgreens St Joseph | 0 | 0 | 0 | 0 | 0 | 135 | 0 | 0 | Springing | 0 | Springing | Springing | 135 | 0 | ||||||||||||||||
67 | RCMC | Bargain Storage Sunrise | 0 | 0 | 0 | 0 | 12,146 | 4,353 | 0 | 0 | 631 | 0 | 0 | 2,024 | 363 | 0 | ||||||||||||||||
68 | SMF II | Village Park MHC | 0 | 0 | 31,250 | 0 | 7,388 | 2,584 | 0 | 0 | 400 | 0 | 0 | 2,463 | 496 | 0 | ||||||||||||||||
69 | SMF II | Newport Creek Apartments | 250,000 | 72,196 | 0 | 0 | 31,273 | 11,621 | 0 | 0 | Springing | 0 | 0 | 3,909 | 1,937 | 0 | ||||||||||||||||
70 | Barclays | 494 Wortman Avenue | 0 | 3,750 | 0 | 0 | 50,557 | 1,146 | 0 | 0 | 336 | 0 | 0 | Springing | 1,146 | 2,933 |
A-1-14 |
ANNEX A-1 | ||||||||||||||||||||||||||||||||||
RESERVE CAPS(19) | LARGEST TENANT(3), (20), (21), (22) | 2nd LARGEST TENANT(3), (20), (21), (22) | ||||||||||||||||||||||||||||||||
CapEx | Envir. | TI/LC | RE Tax | Insur. | Debt Service | Other | Single | Lease | Lease | |||||||||||||||||||||||||
Loan # | Seller(1) | Property Name | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Tenant | Largest Tenant | Unit Size | Expiration | 2nd Largest Tenant | Unit Size | Expiration | ||||||||||||||||||
1 | JPMCB | One Shell Square | No | Shell Oil Company | 664,432 | 12/31/26 | Adams and Reese, LLP | 87,586 | 11/30/24 | |||||||||||||||||||||||||
2 | JPMCB | Pearlridge Center | 538,494 | 2,800,835 | No | Macy’s | 150,000 | 02/28/27 | Bed Bath & Beyond | 65,653 | 01/31/21 | |||||||||||||||||||||||
3 | JPMCB | Sunbelt Portfolio | No | |||||||||||||||||||||||||||||||
3.01 | JPMCB | Wells Fargo Tower | No | Burr & Forman | 138,806 | 10/31/22 | Wells Fargo Bank | 90,646 | 12/31/19 | |||||||||||||||||||||||||
3.02 | JPMCB | Inverness Center | No | SunGard Business Systems, LLC | 92,278 | 12/31/17 | Southern Company Services | 52,966 | 06/30/18 | |||||||||||||||||||||||||
3.03 | JPMCB | Meridian Building | No | Nelson Mullins | 188,203 | 03/31/24 | Morgan Stanley, LLC | 14,110 | 08/31/17 | |||||||||||||||||||||||||
4 | JPMCB | Brunswick Portfolio | Yes | |||||||||||||||||||||||||||||||
4.01 | JPMCB | BZ Lone Tree | Yes | Bowlmor AMF Corp. | 60,016 | 09/30/34 | ||||||||||||||||||||||||||||
4.02 | JPMCB | BZ Gilbert Consolidated | Yes | Bowlmor AMF Corp. | 57,741 | 09/30/34 | ||||||||||||||||||||||||||||
4.03 | JPMCB | BZ XL Kennesaw Consolidated | Yes | Bowlmor AMF Corp. | 52,287 | 09/30/34 | ||||||||||||||||||||||||||||
4.04 | JPMCB | BZ Randall Road Consolidated | Yes | Bowlmor AMF Corp. | 57,527 | 09/30/34 | ||||||||||||||||||||||||||||
4.05 | JPMCB | BZ Romeoville Consolidated | Yes | Bowlmor AMF Corp. | 61,192 | 09/30/34 | ||||||||||||||||||||||||||||
4.06 | JPMCB | Cal Oaks Bowl | Yes | Bowlmor AMF Corp. | 35,325 | 09/30/34 | ||||||||||||||||||||||||||||
4.07 | JPMCB | BZ St Peters Consolidated | Yes | Bowlmor AMF Corp. | 57,085 | 09/30/34 | ||||||||||||||||||||||||||||
4.08 | JPMCB | Classic Lanes | Yes | Bowlmor AMF Corp. | 35,325 | 09/30/34 | ||||||||||||||||||||||||||||
4.09 | JPMCB | Premier Lanes | Yes | Bowlmor AMF Corp. | 42,700 | 09/30/34 | ||||||||||||||||||||||||||||
4.10 | JPMCB | BZ Brooklyn Park Consolidated | Yes | Bowlmor AMF Corp. | 60,944 | 09/30/34 | ||||||||||||||||||||||||||||
4.11 | JPMCB | BZ Eden Prairie | Yes | Bowlmor AMF Corp. | 45,285 | 09/30/34 | ||||||||||||||||||||||||||||
4.12 | JPMCB | BZ Lakeville Consolidated | Yes | Bowlmor AMF Corp. | 58,656 | 09/30/34 | ||||||||||||||||||||||||||||
4.13 | JPMCB | BZ Blaine Consolidated | Yes | Bowlmor AMF Corp. | 57,536 | 09/30/34 | ||||||||||||||||||||||||||||
4.14 | JPMCB | Brunswick’s Norcross | Yes | Bowlmor AMF Corp. | 39,924 | 09/30/34 | ||||||||||||||||||||||||||||
4.15 | JPMCB | Majestic Lanes | Yes | Bowlmor AMF Corp. | 36,219 | 09/30/34 | ||||||||||||||||||||||||||||
4.16 | JPMCB | Bramalea Lanes | Yes | Bowlmor AMF Corp. | 36,263 | 09/30/34 | ||||||||||||||||||||||||||||
4.17 | JPMCB | BZ Glendale | Yes | Bowlmor AMF Corp. | 36,575 | 09/30/34 | ||||||||||||||||||||||||||||
4.18 | JPMCB | Brunswick’s Marietta | Yes | Bowlmor AMF Corp. | 35,742 | 09/30/34 | ||||||||||||||||||||||||||||
4.19 | JPMCB | BZ Watauga Consolidated | Yes | Bowlmor AMF Corp. | 36,062 | 09/30/34 | ||||||||||||||||||||||||||||
4.20 | JPMCB | BZ Roswell | Yes | Bowlmor AMF Corp. | 35,369 | 09/30/34 | ||||||||||||||||||||||||||||
4.21 | JPMCB | National Lanes | Yes | Bowlmor AMF Corp. | 36,267 | 09/30/34 | ||||||||||||||||||||||||||||
4.22 | JPMCB | BZ River Grove | Yes | Bowlmor AMF Corp. | 38,924 | 09/30/34 | ||||||||||||||||||||||||||||
4.23 | JPMCB | Via Linda Lanes | Yes | Bowlmor AMF Corp. | 36,235 | 09/30/34 | ||||||||||||||||||||||||||||
4.24 | JPMCB | BZ Upland | Yes | Bowlmor AMF Corp. | 35,724 | 09/30/34 | ||||||||||||||||||||||||||||
4.25 | JPMCB | Foothill Lanes | Yes | Bowlmor AMF Corp. | 35,724 | 09/30/34 | ||||||||||||||||||||||||||||
4.26 | JPMCB | Riverview Lanes Consolidated | Yes | Bowlmor AMF Corp. | 36,636 | 09/30/34 | ||||||||||||||||||||||||||||
4.27 | JPMCB | BZ Heather Ridge | Yes | Bowlmor AMF Corp. | 36,124 | 09/30/34 | ||||||||||||||||||||||||||||
4.28 | JPMCB | BZ Westminster | Yes | Bowlmor AMF Corp. | 36,242 | 09/30/34 | ||||||||||||||||||||||||||||
4.29 | JPMCB | Columbia Lanes Consolidated | Yes | Bowlmor AMF Corp. | 28,920 | 09/30/34 | ||||||||||||||||||||||||||||
4.30 | JPMCB | Brunswick’s Buffalo Grove | Yes | Bowlmor AMF Corp. | 56,916 | 09/30/34 | ||||||||||||||||||||||||||||
4.31 | JPMCB | Moreno Valley Bowl | Yes | Bowlmor AMF Corp. | 36,150 | 09/30/34 | ||||||||||||||||||||||||||||
4.32 | JPMCB | Fairlawn Lanes Consolidated | Yes | Bowlmor AMF Corp. | 25,801 | 09/30/34 | ||||||||||||||||||||||||||||
4.33 | JPMCB | BZ Green Mountain | Yes | Bowlmor AMF Corp. | 36,386 | 09/30/34 | ||||||||||||||||||||||||||||
4.34 | JPMCB | BZ Mesa | Yes | Bowlmor AMF Corp. | 34,839 | 09/30/34 | ||||||||||||||||||||||||||||
4.35 | JPMCB | BZ Lilburn | Yes | Bowlmor AMF Corp. | 36,247 | 09/30/34 | ||||||||||||||||||||||||||||
4.36 | JPMCB | BZ Turnersville | Yes | Bowlmor AMF Corp. | 32,000 | 09/30/34 | ||||||||||||||||||||||||||||
4.37 | JPMCB | BZ Lakeside | Yes | Bowlmor AMF Corp. | 36,436 | 09/30/34 | ||||||||||||||||||||||||||||
4.38 | JPMCB | Harbour Lanes | Yes | Bowlmor AMF Corp. | 35,379 | 09/30/34 | ||||||||||||||||||||||||||||
4.39 | JPMCB | Tri-City Bowl | Yes | Bowlmor AMF Corp. | 45,224 | 09/30/34 | ||||||||||||||||||||||||||||
4.40 | JPMCB | BZ Normandy Consolidated | Yes | Bowlmor AMF Corp. | 29,104 | 09/30/34 | ||||||||||||||||||||||||||||
4.41 | JPMCB | Margate Lanes | Yes | Bowlmor AMF Corp. | 29,388 | 09/30/34 | ||||||||||||||||||||||||||||
4.42 | JPMCB | BZ Austell | Yes | Bowlmor AMF Corp. | 35,971 | 09/30/34 | ||||||||||||||||||||||||||||
4.43 | JPMCB | BZ Mt Prospect | Yes | Bowlmor AMF Corp. | 32,671 | 09/30/34 | ||||||||||||||||||||||||||||
4.44 | JPMCB | BZ Deer Park | Yes | Bowlmor AMF Corp. | 37,282 | 09/30/34 | ||||||||||||||||||||||||||||
4.45 | JPMCB | BZ Denton Consolidated | Yes | Bowlmor AMF Corp. | 29,096 | 09/30/34 | ||||||||||||||||||||||||||||
4.46 | JPMCB | BZ Woodridge | Yes | Bowlmor AMF Corp. | 39,700 | 09/30/34 | ||||||||||||||||||||||||||||
4.47 | JPMCB | Vista Lanes | Yes | Bowlmor AMF Corp. | 35,371 | 09/30/34 | ||||||||||||||||||||||||||||
4.48 | JPMCB | Wekiva Lanes | Yes | Bowlmor AMF Corp. | 36,510 | 09/30/34 | ||||||||||||||||||||||||||||
4.49 | JPMCB | BZ Roselle | Yes | Bowlmor AMF Corp. | 40,723 | 09/30/34 | ||||||||||||||||||||||||||||
4.50 | JPMCB | BZ Glendale Heights | Yes | Bowlmor AMF Corp. | 28,848 | 09/30/34 | ||||||||||||||||||||||||||||
4.51 | JPMCB | BZ Wheat Ridge | Yes | Bowlmor AMF Corp. | 36,342 | 09/30/34 | ||||||||||||||||||||||||||||
4.52 | JPMCB | BZ Circle Consolidated | Yes | Bowlmor AMF Corp. | 34,856 | 09/30/34 | ||||||||||||||||||||||||||||
4.53 | JPMCB | BZ Hawthorn Lanes | Yes | Bowlmor AMF Corp. | 36,521 | 09/30/34 | ||||||||||||||||||||||||||||
4.54 | JPMCB | Camino Seco Bowl | Yes | Bowlmor AMF Corp. | 28,049 | 09/30/34 | ||||||||||||||||||||||||||||
4.55 | JPMCB | Westcreek Lanes Consolidated | Yes | Bowlmor AMF Corp. | 35,651 | 09/30/34 | ||||||||||||||||||||||||||||
4.56 | JPMCB | BZ North Ridgeville | Yes | Bowlmor AMF Corp. | 35,456 | 09/30/34 | ||||||||||||||||||||||||||||
4.57 | JPMCB | BZ Belle Vernon | Yes | Bowlmor AMF Corp. | 30,797 | 09/30/34 | ||||||||||||||||||||||||||||
4.58 | JPMCB | BZ Fountain Square | Yes | Bowlmor AMF Corp. | 29,010 | 09/30/34 | ||||||||||||||||||||||||||||
5 | JPMCB | Parker Plaza | 184,396 | 1,614,000 | No | Columbia University | 36,489 | 09/30/20 | LIG Insurance Company | 20,093 | 12/31/18 | |||||||||||||||||||||||
6 | JPMCB | Castleton Park | 2,500,000 | No | NGS | 165,556 | 09/30/21 | Community Health Network, Inc | 88,796 | 02/28/25 | ||||||||||||||||||||||||
7 | JPMCB | Bethesda Office Center | 523,347 | No | Association of Financial Professionals | 28,468 | 03/31/17 | Red Coats, Inc. | 25,344 | 05/31/28 | ||||||||||||||||||||||||
8 | JPMCB | 55 West 125th Street | No | NYC Administration for Children’s Services | 64,496 | 05/14/17 | GSA - Social Security Administration | 26,086 | 09/30/15 | |||||||||||||||||||||||||
9 | SMF II | College Park Office | 2,000,000 | Various | ||||||||||||||||||||||||||||||
9.01 | SMF II | 400 College Road East | Yes | Abbott Point of Care Inc. | 72,184 | 12/31/24 | ||||||||||||||||||||||||||||
9.02 | SMF II | 301 College Road East | Yes | Taylor Tech | 57,460 | 02/28/19 | ||||||||||||||||||||||||||||
9.03 | SMF II | 303 College Road East | No | Dr. Reddy’s Inc. | 30,785 | 12/11/24 | Thermo Fisher | 12,989 | 12/31/15 | |||||||||||||||||||||||||
9.04 | SMF II | 201 College Road East | Yes | Gallus Biopharmaceutical | 56,845 | 11/30/16 | ||||||||||||||||||||||||||||
9.05 | SMF II | 305 College Road East | No | Bracco | 35,027 | 11/30/15 | AT&T | 4,033 | 09/20/23 | |||||||||||||||||||||||||
9.06 | SMF II | 307 College Road East | No | Neostrata | 26,222 | 01/31/20 | Princeton Consumer Research | 7,852 | 09/04/24 | |||||||||||||||||||||||||
10 | JPMCB | Boulevard Square | 827,239 | No | Sports Authority | 37,413 | 10/31/25 | RossDress for Less | 30,137 | 01/31/21 | ||||||||||||||||||||||||
11 | JPMCB | Scottsdale Quarter | 216,788 | 1,896,899 | No | Starwood Hotels & Resorts | 67,627 | 02/28/27 | iPic Theaters | 44,416 | 12/31/25 | |||||||||||||||||||||||
12 | JPMCB | One City Centre | 2,250,000 | 1,500,000 | No | Waste Management | 243,628 | 12/31/20 | Energy XXI | 171,016 | 12/31/22 | |||||||||||||||||||||||
13 | JPMCB | 215 West 125th Street | No | New York State Workers’ Compensation Board | 45,205 | 09/30/19 | Emblem Health | 34,170 | 01/31/32 | |||||||||||||||||||||||||
14 | JPMCB | Albany Road Georgia Portfolio | 150,000 | 1,500,000 | No | |||||||||||||||||||||||||||||
14.01 | JPMCB | 1200 Ashwood | No | Noble Systems | 41,520 | 12/01/25 | Humana Employers Health | 26,164 | 08/01/20 | |||||||||||||||||||||||||
14.02 | JPMCB | Roberts | No | Dornier Medtech America | 35,059 | 07/31/20 | Uni-Select | 17,415 | 06/30/19 | |||||||||||||||||||||||||
14.03 | JPMCB | Avalon | No | Electronics for Imaging | 28,527 | 11/30/21 | Capital City Mechanical | 16,550 | 09/15/19 | |||||||||||||||||||||||||
14.04 | JPMCB | Vaughn | No | Pivotal Retail Group | 22,257 | 04/30/20 | ABE Enterprises | 13,339 | 09/30/19 | |||||||||||||||||||||||||
15 | JPMCB | 300 North Greene Street | No | Smith Moore Leatherwood, LLP | 65,632 | 06/30/20 | Wells Fargo Bank | 48,767 | 12/31/19 | |||||||||||||||||||||||||
16 | JPMCB | Woodlark Fund Portfolio | No | |||||||||||||||||||||||||||||||
16.01 | JPMCB | Hillcrest & Oakwood Apartments | No | |||||||||||||||||||||||||||||||
16.02 | JPMCB | Colonie Apartments | No | |||||||||||||||||||||||||||||||
16.03 | JPMCB | Southgate Apartments | No | |||||||||||||||||||||||||||||||
17 | Barclays | University Heights - Charlottesville | 525,000 | No | ||||||||||||||||||||||||||||||
18 | Barclays | West Hartford Office Portfolio | 321,313 | 250,000 | No | |||||||||||||||||||||||||||||
18.01 | Barclays | 53-65 LaSalle Road | No | Hooker & Holcombe | 14,624 | 02/28/19 | MetLife | 10,294 | 08/31/19 | |||||||||||||||||||||||||
18.02 | Barclays | 61 South Main Street | No | Mental Health Association of Connecticut, Inc. | 4,625 | 10/31/18 | Kevin Purviance | 1,600 | 01/31/18 | |||||||||||||||||||||||||
18.03 | Barclays | 41 North Main Street | No | Collins Medical Associates | 3,227 | 04/30/19 | Family Resource Development | 3,041 | 06/30/18 | |||||||||||||||||||||||||
18.04 | Barclays | 1001 Farmington Avenue | No | Talon Capital | 4,650 | 01/31/18 | Optimal Wellness | 2,200 | 03/31/19 | |||||||||||||||||||||||||
18.05 | Barclays | 18 North Main Street | No | Donaghue Foundation | 2,626 | 05/31/16 | Health Management | 2,325 | 09/30/17 | |||||||||||||||||||||||||
19 | MC-Five Mile | Columbus Park | No | |||||||||||||||||||||||||||||||
20 | RCMC | Shaw’s Plaza - Carver | 106,500 | No | Shaw’s | 64,186 | 02/28/31 | CVS | 13,013 | 03/11/31 | ||||||||||||||||||||||||
21 | RCMC | The Fort Apartments | No | |||||||||||||||||||||||||||||||
22 | Barclays | Points East Shopping Center | 611,363 | 300,000 | No | Marc’s | 39,680 | 05/31/23 | The Tile Shop | 28,704 | 06/30/24 | |||||||||||||||||||||||
23 | JPMCB | Marriott - Pittsburgh | No | |||||||||||||||||||||||||||||||
24 | Barclays | River View Shopping Center | 48,971 | 292,745 | No | Fort Washington Fitness | 25,282 | 02/28/20 | Lassen’s Market | 12,480 | 06/30/21 | |||||||||||||||||||||||
25 | JPMCB | JAGR Portfolio | No |
A-1-15 |
ANNEX A-1 | ||||||||||||||||||||||||||||||||||
RESERVE CAPS(19) | LARGEST TENANT(3), (20), (21), (22) | 2nd LARGEST TENANT(3), (20), (21), (22) | ||||||||||||||||||||||||||||||||
CapEx | Envir. | TI/LC | RE Tax | Insur. | Debt Service | Other | Single | Lease | Lease | |||||||||||||||||||||||||
Loan # | Seller(1) | Property Name | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Tenant | Largest Tenant | Unit Size | Expiration | 2nd Largest Tenant | Unit Size | Expiration | ||||||||||||||||||
25.01 | JPMCB | Hilton Jackson | No | |||||||||||||||||||||||||||||||
25.02 | JPMCB | Doubletree Grand Rapids | No | |||||||||||||||||||||||||||||||
25.03 | JPMCB | Doubletree Annapolis | No | |||||||||||||||||||||||||||||||
26 | JPMCB | 111 South Jackson | No | Galvanize | 70,599 | 01/31/26 | ||||||||||||||||||||||||||||
27 | JPMCB | Exposition Marketplace | 30,000 | 125,000 | No | Howdy Bargain Center | 10,147 | 10/31/19 | C & J Beauty Supply | 6,005 | 12/31/22 | |||||||||||||||||||||||
28 | JPMCB | Hampton Inn & Suites Orlando/Altamonte | No | |||||||||||||||||||||||||||||||
29 | Barclays | 3655 Lomita Boulevard - Torrance | No | FPA Women’s Health | 8,247 | 05/31/18 | Ma Dental Corp | 1,811 | 04/30/21 | |||||||||||||||||||||||||
30 | Barclays | Arapahoe Village | 40,000 | 240,000 | No | Prestige Fitness | 21,733 | 05/31/21 | Pet Club | 7,860 | 11/30/18 | |||||||||||||||||||||||
31 | MC-Five Mile | Virginia Towers Apartments | No | |||||||||||||||||||||||||||||||
32 | JPMCB | 770 S Post Oak | 60,000 | 400,000 | No | Love Advertising | 11,536 | 01/31/17 | HF Christmann & Associates | 5,717 | 11/30/17 | |||||||||||||||||||||||
33 | SMF II | Holiday Inn Express Janesville | No | |||||||||||||||||||||||||||||||
34 | RCMC | 250 Ballardvale | No | Homans | 94,633 | 09/30/17 | J.C. Cannistraro | 67,917 | 04/30/17 | |||||||||||||||||||||||||
35 | MC-Five Mile | North Park Shopping Center | 150,000 | No | Save-A-Lot | 16,936 | 01/31/24 | Deals$ | 10,750 | 03/31/24 | ||||||||||||||||||||||||
36 | Barclays | The Forum Office | 870,000 | No | Ascenda | 88,736 | 03/31/21 | ITT | 16,094 | 09/30/20 | ||||||||||||||||||||||||
37 | Barclays | Raley’s Roseville | Yes | Raley’s Supermarket | 52,324 | 07/30/28 | ||||||||||||||||||||||||||||
38 | JPMCB | Brookfield Apartments | No | |||||||||||||||||||||||||||||||
39 | Barclays | Shaw’s Plaza - Hanson | 39,992 | 133,308 | 210,000 | No | Shaw’s | 59,642 | 02/28/21 | Dollar Tree | 9,757 | 01/31/16 | ||||||||||||||||||||||
40 | Barclays | Pleasant Run Apartments | No | |||||||||||||||||||||||||||||||
41 | MC-Five Mile | Delilah Terrace & Stoney Fields MHCs | No | |||||||||||||||||||||||||||||||
42 | Barclays | Cumberland Industrial Portfolio | 325,000 | Various | ||||||||||||||||||||||||||||||
42.01 | Barclays | 1600 Malone Street | No | Diversified Information Technologies | 88,600 | 12/31/19 | NIPRO Glass Americas | 18,550 | 07/29/16 | |||||||||||||||||||||||||
42.02 | Barclays | 1473 West Forest Grove Road | Yes | Transweb, LLC | 67,600 | 06/30/17 | ||||||||||||||||||||||||||||
43 | RCMC | La Puente Pavilion | 100,000 | No | Smart & Final | 25,713 | 10/31/29 | Jiffy Lube | 2,280 | 08/31/25 | ||||||||||||||||||||||||
44 | JPMCB | West Village II | 100,140 | No | Salon Lure | 3,376 | 12/31/24 | Palm Beach Tan | 2,578 | 05/31/18 | ||||||||||||||||||||||||
45 | JPMCB | 10 Main Street | No | |||||||||||||||||||||||||||||||
46 | RCMC | Hampton Inn Groton | No | |||||||||||||||||||||||||||||||
47 | Barclays | Midtown & Burrstone Apartment Portfolio | No | |||||||||||||||||||||||||||||||
47.01 | Barclays | Midtown Apartments | No | |||||||||||||||||||||||||||||||
47.02 | Barclays | Burrstone Apartments | No | |||||||||||||||||||||||||||||||
48 | JPMCB | Arundel Crossing VI | Yes | Domino’s Pizza Master Issuer LLC | 70,000 | 08/31/24 | ||||||||||||||||||||||||||||
49 | SMF II | Comfort Suites Spartanburg | 688,000 | No | ||||||||||||||||||||||||||||||
50 | JPMCB | Hampton Inn Shreveport | 234,144 | No | ||||||||||||||||||||||||||||||
51 | Barclays | 69-02 Garfield Avenue | Yes | Royal Elite Palace Caterers, LLC | 37,480 | 08/31/34 | ||||||||||||||||||||||||||||
52 | JPMCB | Forest Pointe | No | |||||||||||||||||||||||||||||||
53 | Barclays | CKM Portfolio | 70,680 | Yes | ||||||||||||||||||||||||||||||
53.01 | Barclays | Kidney Center Chattanooga | Yes | Kidney Center | 29,000 | 08/20/22 | ||||||||||||||||||||||||||||
53.02 | Barclays | Food Lion Martinsburg | Yes | Food Lion | 29,000 | 08/09/19 | ||||||||||||||||||||||||||||
53.03 | Barclays | Harvey’s Keystone | Yes | Harvey’s | 29,000 | 05/04/18 | ||||||||||||||||||||||||||||
54 | Barclays | Deer Creek Marketplace | 10,250 | 70,000 | No | Thomasville | 11,386 | 11/30/19 | UMB Bank | 4,640 | 04/30/35 | |||||||||||||||||||||||
55 | Barclays | Denver Self Storage | No | |||||||||||||||||||||||||||||||
56 | SMF II | Alana Woods Apartments | 130,620 | No | ||||||||||||||||||||||||||||||
57 | JPMCB | Ramada Plaza | 600,000 | No | ||||||||||||||||||||||||||||||
58 | Barclays | Stonecrest Village | 182,000 | No | Davita Dialysis | 8,500 | 03/31/23 | Luna Park, Inc. | 6,000 | 02/28/20 | ||||||||||||||||||||||||
59 | RCMC | Bargain Storage Bar 4 | 14,616 | No | ||||||||||||||||||||||||||||||
60 | RCMC | Antioch Crossing | No | Payless Shoes | 2,800 | 11/30/19 | LA Tan | 2,530 | 06/30/19 | |||||||||||||||||||||||||
61 | Barclays | Value Place Lebanon TN | No | |||||||||||||||||||||||||||||||
62 | JPMCB | Interlaken Inn | 900,000 | No | ||||||||||||||||||||||||||||||
63 | SMF II | Hampton Inn Atlanta Woodstock | 475,000 | No | ||||||||||||||||||||||||||||||
64 | Barclays | Value Place Lenexa KS | No | |||||||||||||||||||||||||||||||
65 | SMF II | Pioneer & Colorado Industrial | 100,000 | 50,000 | No | |||||||||||||||||||||||||||||
65.01 | SMF II | 2125 West Pioneer Parkway | No | Trod Dunn Inc. | 5,000 | 04/30/17 | Lynn, Jesse | 5,000 | 08/31/17 | |||||||||||||||||||||||||
65.02 | SMF II | 1229 Colorado Lane | No | A-1 Engine | 7,746 | 09/30/15 | Stonecraft Mantels LLC | 7,254 | 02/28/17 | |||||||||||||||||||||||||
66 | MC-Five Mile | Walgreens St Joseph | Yes | Walgreens | 14,560 | 06/30/78 | ||||||||||||||||||||||||||||
67 | RCMC | Bargain Storage Sunrise | 15,144 | No | ||||||||||||||||||||||||||||||
68 | SMF II | Village Park MHC | No | |||||||||||||||||||||||||||||||
69 | SMF II | Newport Creek Apartments | 22,248 | No | ||||||||||||||||||||||||||||||
70 | Barclays | 494 Wortman Avenue | 12,108 | Yes | Ultra Flex Packaging Corp | 40,361 | 06/30/18 |
A-1-16 |
ANNEX A-1 | ||||||||||||||||||||||
3rd LARGEST TENANT(3), (20), (21), (22) | 4th LARGEST TENANT(3), (20), (21), (22) | 5th LARGEST TENANT(3),(20), (21), (22) | ||||||||||||||||||||
Lease | Lease | Lease | ||||||||||||||||||||
Loan # | Seller(1) | Property Name | 3rd Largest Tenant | Unit Size | Expiration | 4th Largest Tenant | Unit Size | Expiration | 5th Largest Tenant | Unit Size | Expiration | |||||||||||
1 | JPMCB | One Shell Square | Liskow & Lewis | 73,077 | 11/30/19 | Gieger, Laborde & Lap | 23,607 | 04/30/17 | Harvey Gulf International | 23,432 | 07/31/19 | |||||||||||
2 | JPMCB | Pearlridge Center | Pearlridge Mall Theatres | 40,730 | 12/31/22 | DSI Renal | 26,867 | 08/31/18 | Longs Drug Store | 26,500 | 02/28/21 | |||||||||||
3 | JPMCB | Sunbelt Portfolio | ||||||||||||||||||||
3.01 | JPMCB | Wells Fargo Tower | Baker Donelson | 71,483 | 01/31/23 | Leitman, Siegal, Payne | 20,311 | 03/31/20 | Ogletree, Deakins, Nash | 16,927 | 05/31/25 | |||||||||||
3.02 | JPMCB | Inverness Center | EPL, Inc. | 24,600 | 06/30/21 | Enercon Services, Inc. | 22,152 | 05/31/19 | Resource Management Service | 15,872 | 04/30/17 | |||||||||||
3.03 | JPMCB | Meridian Building | Ogletree Deakins Nash | 13,154 | 02/28/16 | RGN-Columbia I, LLC | 12,072 | 10/31/23 | Fisher & Phillips, LLP | 11,695 | 07/31/24 | |||||||||||
4 | JPMCB | Brunswick Portfolio | ||||||||||||||||||||
4.01 | JPMCB | BZ Lone Tree | ||||||||||||||||||||
4.02 | JPMCB | BZ Gilbert Consolidated | ||||||||||||||||||||
4.03 | JPMCB | BZ XL Kennesaw Consolidated | ||||||||||||||||||||
4.04 | JPMCB | BZ Randall Road Consolidated | ||||||||||||||||||||
4.05 | JPMCB | BZ Romeoville Consolidated | ||||||||||||||||||||
4.06 | JPMCB | Cal Oaks Bowl | ||||||||||||||||||||
4.07 | JPMCB | BZ St Peters Consolidated | ||||||||||||||||||||
4.08 | JPMCB | Classic Lanes | ||||||||||||||||||||
4.09 | JPMCB | Premier Lanes | ||||||||||||||||||||
4.10 | JPMCB | BZ Brooklyn Park Consolidated | ||||||||||||||||||||
4.11 | JPMCB | BZ Eden Prairie | ||||||||||||||||||||
4.12 | JPMCB | BZ Lakeville Consolidated | ||||||||||||||||||||
4.13 | JPMCB | BZ Blaine Consolidated | ||||||||||||||||||||
4.14 | JPMCB | Brunswick’s Norcross | ||||||||||||||||||||
4.15 | JPMCB | Majestic Lanes | ||||||||||||||||||||
4.16 | JPMCB | Bramalea Lanes | ||||||||||||||||||||
4.17 | JPMCB | BZ Glendale | ||||||||||||||||||||
4.18 | JPMCB | Brunswick’s Marietta | ||||||||||||||||||||
4.19 | JPMCB | BZ Watauga Consolidated | ||||||||||||||||||||
4.20 | JPMCB | BZ Roswell | ||||||||||||||||||||
4.21 | JPMCB | National Lanes | ||||||||||||||||||||
4.22 | JPMCB | BZ River Grove | ||||||||||||||||||||
4.23 | JPMCB | Via Linda Lanes | ||||||||||||||||||||
4.24 | JPMCB | BZ Upland | ||||||||||||||||||||
4.25 | JPMCB | Foothill Lanes | ||||||||||||||||||||
4.26 | JPMCB | Riverview Lanes Consolidated | ||||||||||||||||||||
4.27 | JPMCB | BZ Heather Ridge | ||||||||||||||||||||
4.28 | JPMCB | BZ Westminster | ||||||||||||||||||||
4.29 | JPMCB | Columbia Lanes Consolidated | ||||||||||||||||||||
4.30 | JPMCB | Brunswick’s Buffalo Grove | ||||||||||||||||||||
4.31 | JPMCB | Moreno Valley Bowl | ||||||||||||||||||||
4.32 | JPMCB | Fairlawn Lanes Consolidated | ||||||||||||||||||||
4.33 | JPMCB | BZ Green Mountain | ||||||||||||||||||||
4.34 | JPMCB | BZ Mesa | ||||||||||||||||||||
4.35 | JPMCB | BZ Lilburn | ||||||||||||||||||||
4.36 | JPMCB | BZ Turnersville | ||||||||||||||||||||
4.37 | JPMCB | BZ Lakeside | ||||||||||||||||||||
4.38 | JPMCB | Harbour Lanes | ||||||||||||||||||||
4.39 | JPMCB | Tri-City Bowl | ||||||||||||||||||||
4.40 | JPMCB | BZ Normandy Consolidated | ||||||||||||||||||||
4.41 | JPMCB | Margate Lanes | ||||||||||||||||||||
4.42 | JPMCB | BZ Austell | ||||||||||||||||||||
4.43 | JPMCB | BZ Mt Prospect | ||||||||||||||||||||
4.44 | JPMCB | BZ Deer Park | ||||||||||||||||||||
4.45 | JPMCB | BZ Denton Consolidated | ||||||||||||||||||||
4.46 | JPMCB | BZ Woodridge | ||||||||||||||||||||
4.47 | JPMCB | Vista Lanes | ||||||||||||||||||||
4.48 | JPMCB | Wekiva Lanes | ||||||||||||||||||||
4.49 | JPMCB | BZ Roselle | ||||||||||||||||||||
4.50 | JPMCB | BZ Glendale Heights | ||||||||||||||||||||
4.51 | JPMCB | BZ Wheat Ridge | ||||||||||||||||||||
4.52 | JPMCB | BZ Circle Consolidated | ||||||||||||||||||||
4.53 | JPMCB | BZ Hawthorn Lanes | ||||||||||||||||||||
4.54 | JPMCB | Camino Seco Bowl | ||||||||||||||||||||
4.55 | JPMCB | Westcreek Lanes Consolidated | ||||||||||||||||||||
4.56 | JPMCB | BZ North Ridgeville | ||||||||||||||||||||
4.57 | JPMCB | BZ Belle Vernon | ||||||||||||||||||||
4.58 | JPMCB | BZ Fountain Square | ||||||||||||||||||||
5 | JPMCB | Parker Plaza | Kedrion Biopharma, Inc. | 17,332 | 01/31/18 | Ajinomoto U.S.A., Inc | 16,101 | 02/28/18 | Dava Capital Management | 12,737 | 02/15/17 | |||||||||||
6 | JPMCB | Castleton Park | Biosound Esaote, Inc | 39,204 | 04/30/21 | Royal United Financial Services LLC | 38,644 | 02/28/19 | Xerox | 33,383 | 10/31/19 | |||||||||||
7 | JPMCB | Bethesda Office Center | Sucampo Pharmaceuticals | 25,016 | 02/14/17 | Handler & Levine | 12,488 | 11/30/20 | 3E Company | 10,068 | 11/30/21 | |||||||||||
8 | JPMCB | 55 West 125th Street | CUNY | 26,000 | 09/30/30 | Aetna | 19,870 | 12/31/16 | DB Grant Associates | 17,190 | 12/31/18 | |||||||||||
9 | SMF II | College Park Office | ||||||||||||||||||||
9.01 | SMF II | 400 College Road East | ||||||||||||||||||||
9.02 | SMF II | 301 College Road East | ||||||||||||||||||||
9.03 | SMF II | 303 College Road East | Evotec Inc | 11,568 | 04/30/20 | National Business Parks | 6,975 | 12/31/28 | ||||||||||||||
9.04 | SMF II | 201 College Road East | ||||||||||||||||||||
9.05 | SMF II | 305 College Road East | ||||||||||||||||||||
9.06 | SMF II | 307 College Road East | T. Hasegawa | 5,921 | 02/29/16 | |||||||||||||||||
10 | JPMCB | Boulevard Square | TJ Maxx | 29,980 | 01/31/24 | You-Fit Health Club | 24,970 | 04/30/24 | Kirkland’s Home | 10,115 | 01/31/16 | |||||||||||
11 | JPMCB | Scottsdale Quarter | H&M | 24,310 | 01/31/20 | Restoration Hardware | 22,405 | 01/31/28 | Maracay Homes | 19,066 | 06/30/22 | |||||||||||
12 | JPMCB | One City Centre | Ballard Exploration | 18,518 | 08/31/17 | Wells Fargo Bank | 13,136 | 04/30/16 | Stone Bond Technologies | 8,823 | 05/31/16 | |||||||||||
13 | JPMCB | 215 West 125th Street | Columbia University | 33,068 | 05/31/18 | New York State Dept of Labor | 26,546 | 08/31/19 | CUNY | 7,113 | 06/30/24 | |||||||||||
14 | JPMCB | Albany Road Georgia Portfolio | ||||||||||||||||||||
14.01 | JPMCB | 1200 Ashwood | Sedgwick Claims Management | 21,834 | 03/01/17 | US Forest Service | 11,163 | 11/01/24 | Entaire Global Company | 10,221 | 09/01/20 | |||||||||||
14.02 | JPMCB | Roberts | Mohawk Carpet | 12,526 | 12/31/19 | |||||||||||||||||
14.03 | JPMCB | Avalon | Universal Hospital | 15,781 | 12/31/16 | |||||||||||||||||
14.04 | JPMCB | Vaughn | Comfort Systems | 11,212 | 03/31/19 | |||||||||||||||||
15 | JPMCB | 300 North Greene Street | Bell Partners Inc. | 28,227 | 05/31/17 | Womble Carlyle Sandridge & Rice | 20,267 | 06/30/17 | United Guaranty Corporation | 17,797 | 09/30/15 | |||||||||||
16 | JPMCB | Woodlark Fund Portfolio | ||||||||||||||||||||
16.01 | JPMCB | Hillcrest & Oakwood Apartments | ||||||||||||||||||||
16.02 | JPMCB | Colonie Apartments | ||||||||||||||||||||
16.03 | JPMCB | Southgate Apartments | ||||||||||||||||||||
17 | Barclays | University Heights - Charlottesville | ||||||||||||||||||||
18 | Barclays | West Hartford Office Portfolio | ||||||||||||||||||||
18.01 | Barclays | 53-65 LaSalle Road | Webster Bank | 7,000 | 03/31/22 | Eagle Investment Systems | 5,506 | 12/31/19 | Beckers Jewelry Corp | 3,700 | 03/31/17 | |||||||||||
18.02 | Barclays | 61 South Main Street | Schoflick & Barnett | 1,336 | 10/31/15 | Robert B. Nathanson | 1,200 | 09/30/17 | Connectident | 1,161 | 07/31/16 | |||||||||||
18.03 | Barclays | 41 North Main Street | White Mountain Financial | 3,011 | 08/31/16 | Peter J. Casey | 2,470 | 03/31/17 | Elliot Zweig | 1,986 | 04/30/16 | |||||||||||
18.04 | Barclays | 1001 Farmington Avenue | David M. Russell | 2,027 | 03/31/17 | Scottrade, Inc | 1,475 | 09/30/16 | Caplan & Co | 1,300 | 05/31/16 | |||||||||||
18.05 | Barclays | 18 North Main Street | Bradbury & Amato | 2,250 | 09/30/20 | KPS | 2,140 | 09/30/15 | Ptel, LP | 1,264 | 11/30/15 | |||||||||||
19 | MC-Five Mile | Columbus Park | ||||||||||||||||||||
20 | RCMC | Shaw’s Plaza - Carver | Anytime Fitness | 4,000 | 10/31/19 | Jamie’s Fine Wine & Spirits | 4,000 | 04/30/16 | ||||||||||||||
21 | RCMC | The Fort Apartments | ||||||||||||||||||||
22 | Barclays | Points East Shopping Center | Marshall’s | 22,500 | 01/31/18 | Old Navy | 15,900 | 01/31/18 | DSW | 12,000 | 03/31/24 | |||||||||||
23 | JPMCB | Marriott - Pittsburgh | ||||||||||||||||||||
24 | Barclays | River View Shopping Center | Sakanaya Japanese | 5,005 | 01/31/25 | Limon Restaurant | 4,200 | 02/28/19 | Guadalajara Mexican | 3,904 | 06/30/21 | |||||||||||
25 | JPMCB | JAGR Portfolio |
A-1-17 |
ANNEX A-1 | ||||||||||||||||||||||
3rd LARGEST TENANT(3), (20), (21), (22) | 4th LARGEST TENANT(3), (20), (21), (22) | 5th LARGEST TENANT(3),(20), (21), (22) | ||||||||||||||||||||
Lease | Lease | Lease | ||||||||||||||||||||
Loan # | Seller(1) | Property Name | 3rd Largest Tenant | Unit Size | Expiration | 4th Largest Tenant | Unit Size | Expiration | 5th Largest Tenant | Unit Size | Expiration | |||||||||||
25.01 | JPMCB | Hilton Jackson | ||||||||||||||||||||
25.02 | JPMCB | Doubletree Grand Rapids | ||||||||||||||||||||
25.03 | JPMCB | Doubletree Annapolis | ||||||||||||||||||||
26 | JPMCB | 111 South Jackson | ||||||||||||||||||||
27 | JPMCB | Exposition Marketplace | King Food Town Market | 5,500 | 09/30/17 | Lucky Spin Laundries, LLC | 3,500 | 08/31/24 | Sherwin Williams | 3,228 | 06/30/17 | |||||||||||
28 | JPMCB | Hampton Inn & Suites Orlando/Altamonte | ||||||||||||||||||||
29 | Barclays | 3655 Lomita Boulevard - Torrance | Eric Feit, DPM | 1,792 | 03/31/22 | Richard M Butlig, MD | 1,762 | 02/28/17 | Advanced Sleep Medicine, Inc | 1,724 | 04/30/17 | |||||||||||
30 | Barclays | Arapahoe Village | Sherwin Williams | 5,278 | 09/30/16 | Half Penny Brewery | 5,230 | 06/30/25 | Jade Gardens Restaurant | 4,980 | 01/31/18 | |||||||||||
31 | MC-Five Mile | Virginia Towers Apartments | ||||||||||||||||||||
32 | JPMCB | 770 S Post Oak | Prolamsa Inc. | 5,640 | 09/30/16 | US Well Services, LLC | 5,114 | 04/14/17 | Berie Lamberth Mgmt., Inc. | 4,936 | 01/14/18 | |||||||||||
33 | SMF II | Holiday Inn Express Janesville | ||||||||||||||||||||
34 | RCMC | 250 Ballardvale | American Technologies | 11,880 | 03/31/19 | Homans | 3,500 | MTM | ||||||||||||||
35 | MC-Five Mile | North Park Shopping Center | EbLens | 6,000 | 03/05/24 | Regine Kids | 4,635 | 02/28/29 | MadRag | 4,140 | 03/31/24 | |||||||||||
36 | Barclays | The Forum Office | Xavier | 7,982 | 01/31/18 | Hibu, Inc. | 6,903 | 11/30/15 | Forum Family Medicine | 5,596 | 12/31/18 | |||||||||||
37 | Barclays | Raley’s Roseville | ||||||||||||||||||||
38 | JPMCB | Brookfield Apartments | ||||||||||||||||||||
39 | Barclays | Shaw’s Plaza - Hanson | Signature Health Care Corp | 4,990 | 01/31/20 | Mutual Federal Savings Bank | 1,813 | MTM | Edward Jones | 1,500 | 10/31/18 | |||||||||||
40 | Barclays | Pleasant Run Apartments | ||||||||||||||||||||
41 | MC-Five Mile | Delilah Terrace & Stoney Fields MHCs | ||||||||||||||||||||
42 | Barclays | Cumberland Industrial Portfolio | ||||||||||||||||||||
42.01 | Barclays | 1600 Malone Street | ||||||||||||||||||||
42.02 | Barclays | 1473 West Forest Grove Road | ||||||||||||||||||||
43 | RCMC | La Puente Pavilion | Bella Medical Group | 2,260 | 11/30/23 | Rice Wok | 2,096 | 10/31/25 | Dr. James E. Dickey, D.D.S. | 1,160 | 05/31/23 | |||||||||||
44 | JPMCB | West Village II | Ideal Image | 1,957 | 05/31/16 | P.D. Johnson’s Dog Day Deli | 1,900 | 01/31/18 | Edohana Sushi Express | 1,292 | 05/31/19 | |||||||||||
45 | JPMCB | 10 Main Street | ||||||||||||||||||||
46 | RCMC | Hampton Inn Groton | ||||||||||||||||||||
47 | Barclays | Midtown & Burrstone Apartment Portfolio | ||||||||||||||||||||
47.01 | Barclays | Midtown Apartments | ||||||||||||||||||||
47.02 | Barclays | Burrstone Apartments | ||||||||||||||||||||
48 | JPMCB | Arundel Crossing VI | ||||||||||||||||||||
49 | SMF II | Comfort Suites Spartanburg | ||||||||||||||||||||
50 | JPMCB | Hampton Inn Shreveport | ||||||||||||||||||||
51 | Barclays | 69-02 Garfield Avenue | ||||||||||||||||||||
52 | JPMCB | Forest Pointe | ||||||||||||||||||||
53 | Barclays | CKM Portfolio | ||||||||||||||||||||
53.01 | Barclays | Kidney Center Chattanooga | ||||||||||||||||||||
53.02 | Barclays | Food Lion Martinsburg | ||||||||||||||||||||
53.03 | Barclays | Harvey’s Keystone | ||||||||||||||||||||
54 | Barclays | Deer Creek Marketplace | Heartland Services, Inc | 2,356 | 03/31/16 | Oreck | 1,500 | 10/31/17 | Phone Medic, LLC | 1,400 | 12/31/19 | |||||||||||
55 | Barclays | Denver Self Storage | ||||||||||||||||||||
56 | SMF II | Alana Woods Apartments | ||||||||||||||||||||
57 | JPMCB | Ramada Plaza | ||||||||||||||||||||
58 | Barclays | Stonecrest Village | Glady’s Knight Chicken&Waffles | 5,100 | 03/31/19 | Plato’s Closet | 3,785 | 08/31/17 | Orthodontic Care of Georgia | 2,345 | 06/30/16 | |||||||||||
59 | RCMC | Bargain Storage Bar 4 | ||||||||||||||||||||
60 | RCMC | Antioch Crossing | Dental Office | 1,990 | 11/30/21 | Subway | 1,600 | 05/31/19 | Professional Nail | 1,600 | 05/31/19 | |||||||||||
61 | Barclays | Value Place Lebanon TN | ||||||||||||||||||||
62 | JPMCB | Interlaken Inn | ||||||||||||||||||||
63 | SMF II | Hampton Inn Atlanta Woodstock | ||||||||||||||||||||
64 | Barclays | Value Place Lenexa KS | ||||||||||||||||||||
65 | SMF II | Pioneer & Colorado Industrial | ||||||||||||||||||||
65.01 | SMF II | 2125 West Pioneer Parkway | Gathering of the Remnan | 5,000 | 11/30/17 | Texas Boss Hoss | 5,000 | MTM | Body Shop el Chaparro | 3,000 | MTM | |||||||||||
65.02 | SMF II | 1229 Colorado Lane | TIMOS auto painting and | 3,100 | 08/31/15 | Lee’s Used Auto Parts Di | 2,520 | MTM | CDEA Auto Body | 2,400 | MTM | |||||||||||
66 | MC-Five Mile | Walgreens St Joseph | ||||||||||||||||||||
67 | RCMC | Bargain Storage Sunrise | ||||||||||||||||||||
68 | SMF II | Village Park MHC | ||||||||||||||||||||
69 | SMF II | Newport Creek Apartments | ||||||||||||||||||||
70 | Barclays | 494 Wortman Avenue |
A-1-18 |
ANNEX A-1 | ||||||||||||||||||||||
Pari Passu Debt | ||||||||||||||||||||||
Loan | Lockbox | Lockbox | Pari Passu | Note Control | Piece In Trust | Piece Non Trust | Date Pari | |||||||||||||||
Loan # | Seller(1) | Property Name | Purpose | Principal / Carveout Guarantor(23) | (Y/N) | Type(24) | (Y/N) | (Y/N) | Cut-Off Balance | Cut-Off Balance | Passu Debt | |||||||||||
1 | JPMCB | One Shell Square | Acquisition | William Z. Hertz, Isaac Hertz, Sarah Hertz | Yes | Hard | Yes | Yes | 90,000,000 | 36,100,000 | 126,100,000 | |||||||||||
2 | JPMCB | Pearlridge Center | Recapitalization | WP Glimcher, O’Connor Capital Partners | Yes | CMA | Yes | No | 72,000,000 | 58,400,000 | 130,400,000 | |||||||||||
3 | JPMCB | Sunbelt Portfolio | Acquisition | William Z. Hertz, Isaac Hertz, Sarah Hertz | Yes | Hard | Yes | No | 70,000,000 | 76,700,000 | 146,700,000 | |||||||||||
3.01 | JPMCB | Wells Fargo Tower | ||||||||||||||||||||
3.02 | JPMCB | Inverness Center | ||||||||||||||||||||
3.03 | JPMCB | Meridian Building | ||||||||||||||||||||
4 | JPMCB | Brunswick Portfolio | Acquisition | iStar Net Lease I LLC | Yes | Hard | Yes | Yes | 65,000,000 | 55,000,000 | 120,000,000 | |||||||||||
4.01 | JPMCB | BZ Lone Tree | ||||||||||||||||||||
4.02 | JPMCB | BZ Gilbert Consolidated | ||||||||||||||||||||
4.03 | JPMCB | BZ XL Kennesaw Consolidated | ||||||||||||||||||||
4.04 | JPMCB | BZ Randall Road Consolidated | ||||||||||||||||||||
4.05 | JPMCB | BZ Romeoville Consolidated | ||||||||||||||||||||
4.06 | JPMCB | Cal Oaks Bowl | ||||||||||||||||||||
4.07 | JPMCB | BZ St Peters Consolidated | ||||||||||||||||||||
4.08 | JPMCB | Classic Lanes | ||||||||||||||||||||
4.09 | JPMCB | Premier Lanes | ||||||||||||||||||||
4.10 | JPMCB | BZ Brooklyn Park Consolidated | ||||||||||||||||||||
4.11 | JPMCB | BZ Eden Prairie | ||||||||||||||||||||
4.12 | JPMCB | BZ Lakeville Consolidated | ||||||||||||||||||||
4.13 | JPMCB | BZ Blaine Consolidated | ||||||||||||||||||||
4.14 | JPMCB | Brunswick’s Norcross | ||||||||||||||||||||
4.15 | JPMCB | Majestic Lanes | ||||||||||||||||||||
4.16 | JPMCB | Bramalea Lanes | ||||||||||||||||||||
4.17 | JPMCB | BZ Glendale | ||||||||||||||||||||
4.18 | JPMCB | Brunswick’s Marietta | ||||||||||||||||||||
4.19 | JPMCB | BZ Watauga Consolidated | ||||||||||||||||||||
4.20 | JPMCB | BZ Roswell | ||||||||||||||||||||
4.21 | JPMCB | National Lanes | ||||||||||||||||||||
4.22 | JPMCB | BZ River Grove | ||||||||||||||||||||
4.23 | JPMCB | Via Linda Lanes | ||||||||||||||||||||
4.24 | JPMCB | BZ Upland | ||||||||||||||||||||
4.25 | JPMCB | Foothill Lanes | ||||||||||||||||||||
4.26 | JPMCB | Riverview Lanes Consolidated | ||||||||||||||||||||
4.27 | JPMCB | BZ Heather Ridge | ||||||||||||||||||||
4.28 | JPMCB | BZ Westminster | ||||||||||||||||||||
4.29 | JPMCB | Columbia Lanes Consolidated | ||||||||||||||||||||
4.30 | JPMCB | Brunswick’s Buffalo Grove | ||||||||||||||||||||
4.31 | JPMCB | Moreno Valley Bowl | ||||||||||||||||||||
4.32 | JPMCB | Fairlawn Lanes Consolidated | ||||||||||||||||||||
4.33 | JPMCB | BZ Green Mountain | ||||||||||||||||||||
4.34 | JPMCB | BZ Mesa | ||||||||||||||||||||
4.35 | JPMCB | BZ Lilburn | ||||||||||||||||||||
4.36 | JPMCB | BZ Turnersville | ||||||||||||||||||||
4.37 | JPMCB | BZ Lakeside | ||||||||||||||||||||
4.38 | JPMCB | Harbour Lanes | ||||||||||||||||||||
4.39 | JPMCB | Tri-City Bowl | ||||||||||||||||||||
4.40 | JPMCB | BZ Normandy Consolidated | ||||||||||||||||||||
4.41 | JPMCB | Margate Lanes | ||||||||||||||||||||
4.42 | JPMCB | BZ Austell | ||||||||||||||||||||
4.43 | JPMCB | BZ Mt Prospect | ||||||||||||||||||||
4.44 | JPMCB | BZ Deer Park | ||||||||||||||||||||
4.45 | JPMCB | BZ Denton Consolidated | ||||||||||||||||||||
4.46 | JPMCB | BZ Woodridge | ||||||||||||||||||||
4.47 | JPMCB | Vista Lanes | ||||||||||||||||||||
4.48 | JPMCB | Wekiva Lanes | ||||||||||||||||||||
4.49 | JPMCB | BZ Roselle | ||||||||||||||||||||
4.50 | JPMCB | BZ Glendale Heights | ||||||||||||||||||||
4.51 | JPMCB | BZ Wheat Ridge | ||||||||||||||||||||
4.52 | JPMCB | BZ Circle Consolidated | ||||||||||||||||||||
4.53 | JPMCB | BZ Hawthorn Lanes | ||||||||||||||||||||
4.54 | JPMCB | Camino Seco Bowl | ||||||||||||||||||||
4.55 | JPMCB | Westcreek Lanes Consolidated | ||||||||||||||||||||
4.56 | JPMCB | BZ North Ridgeville | ||||||||||||||||||||
4.57 | JPMCB | BZ Belle Vernon | ||||||||||||||||||||
4.58 | JPMCB | BZ Fountain Square | ||||||||||||||||||||
5 | JPMCB | Parker Plaza | Refinance | Adam Glick | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
6 | JPMCB | Castleton Park | Acquisition | Raymond Massa | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
7 | JPMCB | Bethesda Office Center | Acquisition | William F. Peel, Barbara K. Peel | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
8 | JPMCB | 55 West 125th Street | Acquisition | RREEF Spezial Invest GmbH | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
9 | SMF II | College Park Office | Refinance | John Zirinsky | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
9.01 | SMF II | 400 College Road East | ||||||||||||||||||||
9.02 | SMF II | 301 College Road East | ||||||||||||||||||||
9.03 | SMF II | 303 College Road East | ||||||||||||||||||||
9.04 | SMF II | 201 College Road East | ||||||||||||||||||||
9.05 | SMF II | 305 College Road East | ||||||||||||||||||||
9.06 | SMF II | 307 College Road East | ||||||||||||||||||||
10 | JPMCB | Boulevard Square | Refinance | Robert M. Cornfeld | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
11 | JPMCB | Scottsdale Quarter | Recapitalization | WP Glimcher, O’Connor Capital Partners | Yes | CMA | Yes | No | 42,000,000 | 53,000,000 | 95,000,000 | |||||||||||
12 | JPMCB | One City Centre | Refinance | Accesso Partners, LLC | Yes | Hard | Yes | No | 40,000,000 | 60,000,000 | 100,000,000 | |||||||||||
13 | JPMCB | 215 West 125th Street | Acquisition | RREEF Spezial Invest GmbH | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
14 | JPMCB | Albany Road Georgia Portfolio | Acquisition | Christopher J. Knisley | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
14.01 | JPMCB | 1200 Ashwood | ||||||||||||||||||||
14.02 | JPMCB | Roberts | ||||||||||||||||||||
14.03 | JPMCB | Avalon | ||||||||||||||||||||
14.04 | JPMCB | Vaughn | ||||||||||||||||||||
15 | JPMCB | 300 North Greene Street | Acquisition | William Z. Hertz, Isaac Hertz, Sarah Hertz | Yes | Hard | No | NAP | NAP | NAP | NAP | |||||||||||
16 | JPMCB | Woodlark Fund Portfolio | Refinance | Harold Rosenblum | Yes | Soft | No | NAP | NAP | NAP | NAP | |||||||||||
16.01 | JPMCB | Hillcrest & Oakwood Apartments | ||||||||||||||||||||
16.02 | JPMCB | Colonie Apartments | ||||||||||||||||||||
16.03 | JPMCB | Southgate Apartments | ||||||||||||||||||||
17 | Barclays | University Heights - Charlottesville | Refinance | D. Bart Frye, Jr., Lawrence J. Goldrich | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
18 | Barclays | West Hartford Office Portfolio | Refinance | Marc K. Lewis | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
18.01 | Barclays | 53-65 LaSalle Road | ||||||||||||||||||||
18.02 | Barclays | 61 South Main Street | ||||||||||||||||||||
18.03 | Barclays | 41 North Main Street | ||||||||||||||||||||
18.04 | Barclays | 1001 Farmington Avenue | ||||||||||||||||||||
18.05 | Barclays | 18 North Main Street | ||||||||||||||||||||
19 | MC-Five Mile | Columbus Park | Refinance | Jared Kushner | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
20 | RCMC | Shaw’s Plaza - Carver | Refinance | Nino Micozzi | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
21 | RCMC | The Fort Apartments | Acquisition | C. A. Dobbs Ackermann, Ackermann Family Limited Partnership | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
22 | Barclays | Points East Shopping Center | Refinance | Richard B. Ferris | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
23 | JPMCB | Marriott - Pittsburgh | Refinance | Lance T. Shaner | Yes | Hard | Yes | No | 19,060,000 | 25,000,000 | 44,060,000 | |||||||||||
24 | Barclays | River View Shopping Center | Acquisition | Kenneth Mattson, Timothy LeFever | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
25 | JPMCB | JAGR Portfolio | Refinance | Chad Cooley, Russell Flicker, Jonathan Rosenfeld, Bernard Michael | Yes | Hard | Yes | No | 17,500,000 | 30,000,000 | 47,500,000 |
A-1-19 |
ANNEX A-1 | ||||||||||||||||||||||
Pari Passu Debt | ||||||||||||||||||||||
Loan | Lockbox | Lockbox | Pari Passu | Note Control | Piece In Trust | Piece Non Trust | Date Pari | |||||||||||||||
Loan # | Seller(1) | Property Name | Purpose | Principal / Carveout Guarantor(23) | (Y/N) | Type(24) | (Y/N) | (Y/N) | Cut-Off Balance | Cut-Off Balance | Passu Debt | |||||||||||
25.01 | JPMCB | Hilton Jackson | ||||||||||||||||||||
25.02 | JPMCB | Doubletree Grand Rapids | ||||||||||||||||||||
25.03 | JPMCB | Doubletree Annapolis | ||||||||||||||||||||
26 | JPMCB | 111 South Jackson | Acquisition | RREEF Spezial Invest GmbH | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
27 | JPMCB | Exposition Marketplace | Refinance | Chaim Treibatch, Lawrence Kuppin | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
28 | JPMCB | Hampton Inn & Suites Orlando/Altamonte | Refinance | Hiren Desai | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
29 | Barclays | 3655 Lomita Boulevard - Torrance | Refinance | Marc K. Lewis | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
30 | Barclays | Arapahoe Village | Refinance | Alan C. Fox | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
31 | MC-Five Mile | Virginia Towers Apartments | Refinance | Ernest Rafailides | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
32 | JPMCB | 770 S Post Oak | Acquisition | Transcontinental Realty Investors, Inc. | Yes | Hard | No | NAP | NAP | NAP | NAP | |||||||||||
33 | SMF II | Holiday Inn Express Janesville | Refinance | Sanjiv Mehrotra | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
34 | RCMC | 250 Ballardvale | Refinance | Michael A. Howland | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
35 | MC-Five Mile | North Park Shopping Center | Acquisition | Alvaro R. Jinete | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
36 | Barclays | The Forum Office | Acquisition | Blair Richardson | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
37 | Barclays | Raley’s Roseville | Refinance | Mark L. Engstrom | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
38 | JPMCB | Brookfield Apartments | Acquisition | Jeffrey D. Burningham, Jeffrey C. Danley, James D. Dunn | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
39 | Barclays | Shaw’s Plaza - Hanson | Refinance | Fredric Leopold | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
40 | Barclays | Pleasant Run Apartments | Refinance | Young Ho Kim, Jana Stock | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
41 | MC-Five Mile | Delilah Terrace & Stoney Fields MHCs | Refinance | Kenneth C. Burnham | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
42 | Barclays | Cumberland Industrial Portfolio | Acquisition | Jacob Muller | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
42.01 | Barclays | 1600 Malone Street | ||||||||||||||||||||
42.02 | Barclays | 1473 West Forest Grove Road | ||||||||||||||||||||
43 | RCMC | La Puente Pavilion | Refinance | Alon Abady, Shane Astani | Yes | Soft | No | NAP | NAP | NAP | NAP | |||||||||||
44 | JPMCB | West Village II | Refinance | The Katbird Company, L.P., Henry S. Miller, III, Robert W. Bagwell | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
45 | JPMCB | 10 Main Street | Refinance | W. Henry Grosvenor, J. Martin Regan Jr. | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
46 | RCMC | Hampton Inn Groton | Refinance | Kiran Parekh | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
47 | Barclays | Midtown & Burrstone Apartment Portfolio | Refinance | LSG Enterprises LLC | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
47.01 | Barclays | Midtown Apartments | ||||||||||||||||||||
47.02 | Barclays | Burrstone Apartments | ||||||||||||||||||||
48 | JPMCB | Arundel Crossing VI | Acquisition | Four Springs Capital Trust, Four Springs Capital Trust Operating Partnership, L.P. | Yes | Hard | No | NAP | NAP | NAP | NAP | |||||||||||
49 | SMF II | Comfort Suites Spartanburg | Refinance | Harishyam Singh | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
50 | JPMCB | Hampton Inn Shreveport | Acquisition | Iqbal Virani | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
51 | Barclays | 69-02 Garfield Avenue | Recapitalization | Joseph Alishaev, Simon Alishaev, Yuri Alishaev | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
52 | JPMCB | Forest Pointe | Acquisition | Blevins Family Properties, LLC, Winco L.L.C. | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
53 | Barclays | CKM Portfolio | Refinance | Deborah Freifeld, Dov Ber Junik, Dovie Sperlin | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
53.01 | Barclays | Kidney Center Chattanooga | ||||||||||||||||||||
53.02 | Barclays | Food Lion Martinsburg | ||||||||||||||||||||
53.03 | Barclays | Harvey’s Keystone | ||||||||||||||||||||
54 | Barclays | Deer Creek Marketplace | Refinance | Alan C. Fox | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
55 | Barclays | Denver Self Storage | Refinance | Francis E. Gay | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
56 | SMF II | Alana Woods Apartments | Refinance | Terrie M. Hall | No | None | No | NAP | NAP | NAP | NAP | |||||||||||
57 | JPMCB | Ramada Plaza | Refinance | Paul B. Reisman | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
58 | Barclays | Stonecrest Village | Refinance | Jonathan M. Larmore | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
59 | RCMC | Bargain Storage Bar 4 | Refinance | Barry P. Raber | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
60 | RCMC | Antioch Crossing | Refinance | Timothy W. Barrett, James M. Mackenbrock, Eugene J. Porto, The Eugene J. Porto Living Trust | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
61 | Barclays | Value Place Lebanon TN | Refinance | William Davidson, Evan Carzis | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
62 | JPMCB | Interlaken Inn | Refinance | Paul B. Reisman | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
63 | SMF II | Hampton Inn Atlanta Woodstock | Refinance | Samir I. Shah | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
64 | Barclays | Value Place Lenexa KS | Refinance | William Davidson, Evan Carzis | Yes | CMA | No | NAP | NAP | NAP | NAP | |||||||||||
65 | SMF II | Pioneer & Colorado Industrial | Refinance | William Ziegler, John Walsh | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
65.01 | SMF II | 2125 West Pioneer Parkway | ||||||||||||||||||||
65.02 | SMF II | 1229 Colorado Lane | ||||||||||||||||||||
66 | MC-Five Mile | Walgreens St Joseph | Refinance | Myron Blackman | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
67 | RCMC | Bargain Storage Sunrise | Refinance | Barry P. Raber | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
68 | SMF II | Village Park MHC | Refinance | Andrew T. Cramer | Yes | Springing | No | NAP | NAP | NAP | NAP | |||||||||||
69 | SMF II | Newport Creek Apartments | Acquisition | Frederick Blechman | No | None | No | NAP | NAP | NAP | NAP | |||||||||||
70 | Barclays | 494 Wortman Avenue | Refinance | Shlomo Aslan | Yes | Hard | No | NAP | NAP | NAP | NAP |
A-1-20 |
ANNEX A-1 | ||||||||||||||||||||||
Additional Debt(25) | Total Debt | |||||||||||||||||||||
Addit Debt | Addit Debt | Additional | Debt Cut off | Additional Debt | Total Debt | UW NCF | Total Debt | UW NOI | ||||||||||||||
Loan # | Seller(1) | Property Name | Permitted (Y/N) | Exist (Y/N) | Debt Type(s) | Date Balance | Interest Rate | Cut-off Balance | DSCR | Current LTV % | Debt Yield % | |||||||||||
1 | JPMCB | One Shell Square | No | Yes | Mezzanine Loan | 20,000,000 | 10.12500 | 146,100,000 | 1.39 | 80.9% | 9.6% | |||||||||||
2 | JPMCB | Pearlridge Center | Yes | Yes | Permitted Mezzanine / Subordinate Debt | 94,600,000 | 3.53000 | 225,000,000 | 2.68 | 52.6% | 10.4% | |||||||||||
3 | JPMCB | Sunbelt Portfolio | No | Yes | Mezzanine Loan | 21,500,000 | 9.90000 | 168,200,000 | 1.36 | 82.7% | 10.0% | |||||||||||
3.01 | JPMCB | Wells Fargo Tower | 1.36 | 82.7% | 10.0% | |||||||||||||||||
3.02 | JPMCB | Inverness Center | 1.36 | 82.7% | 10.0% | |||||||||||||||||
3.03 | JPMCB | Meridian Building | 1.36 | 82.7% | 10.0% | |||||||||||||||||
4 | JPMCB | Brunswick Portfolio | No | No | NAP | NAP | NAP | 120,000,000 | 1.47 | 58.1% | 12.3% | |||||||||||
4.01 | JPMCB | BZ Lone Tree | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.02 | JPMCB | BZ Gilbert Consolidated | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.03 | JPMCB | BZ XL Kennesaw Consolidated | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.04 | JPMCB | BZ Randall Road Consolidated | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.05 | JPMCB | BZ Romeoville Consolidated | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.06 | JPMCB | Cal Oaks Bowl | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.07 | JPMCB | BZ St Peters Consolidated | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.08 | JPMCB | Classic Lanes | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.09 | JPMCB | Premier Lanes | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.10 | JPMCB | BZ Brooklyn Park Consolidated | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.11 | JPMCB | BZ Eden Prairie | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.12 | JPMCB | BZ Lakeville Consolidated | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.13 | JPMCB | BZ Blaine Consolidated | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.14 | JPMCB | Brunswick’s Norcross | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.15 | JPMCB | Majestic Lanes | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.16 | JPMCB | Bramalea Lanes | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.17 | JPMCB | BZ Glendale | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.18 | JPMCB | Brunswick’s Marietta | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.19 | JPMCB | BZ Watauga Consolidated | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.20 | JPMCB | BZ Roswell | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.21 | JPMCB | National Lanes | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.22 | JPMCB | BZ River Grove | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.23 | JPMCB | Via Linda Lanes | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.24 | JPMCB | BZ Upland | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.25 | JPMCB | Foothill Lanes | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.26 | JPMCB | Riverview Lanes Consolidated | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.27 | JPMCB | BZ Heather Ridge | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.28 | JPMCB | BZ Westminster | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.29 | JPMCB | Columbia Lanes Consolidated | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.30 | JPMCB | Brunswick’s Buffalo Grove | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.31 | JPMCB | Moreno Valley Bowl | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.32 | JPMCB | Fairlawn Lanes Consolidated | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.33 | JPMCB | BZ Green Mountain | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.34 | JPMCB | BZ Mesa | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.35 | JPMCB | BZ Lilburn | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.36 | JPMCB | BZ Turnersville | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.37 | JPMCB | BZ Lakeside | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.38 | JPMCB | Harbour Lanes | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.39 | JPMCB | Tri-City Bowl | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.40 | JPMCB | BZ Normandy Consolidated | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.41 | JPMCB | Margate Lanes | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.42 | JPMCB | BZ Austell | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.43 | JPMCB | BZ Mt Prospect | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.44 | JPMCB | BZ Deer Park | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.45 | JPMCB | BZ Denton Consolidated | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.46 | JPMCB | BZ Woodridge | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.47 | JPMCB | Vista Lanes | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.48 | JPMCB | Wekiva Lanes | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.49 | JPMCB | BZ Roselle | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.50 | JPMCB | BZ Glendale Heights | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.51 | JPMCB | BZ Wheat Ridge | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.52 | JPMCB | BZ Circle Consolidated | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.53 | JPMCB | BZ Hawthorn Lanes | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.54 | JPMCB | Camino Seco Bowl | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.55 | JPMCB | Westcreek Lanes Consolidated | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.56 | JPMCB | BZ North Ridgeville | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.57 | JPMCB | BZ Belle Vernon | 1.47 | 58.1% | 12.3% | |||||||||||||||||
4.58 | JPMCB | BZ Fountain Square | 1.47 | 58.1% | 12.3% | |||||||||||||||||
5 | JPMCB | Parker Plaza | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
6 | JPMCB | Castleton Park | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
7 | JPMCB | Bethesda Office Center | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
8 | JPMCB | 55 West 125th Street | Yes | Yes | Permitted Mezzanine / Subordinate Debt | 12,500,000 | 10.00000 | 59,500,000 | 1.32 | 70.4% | 8.4% | |||||||||||
9 | SMF II | College Park Office | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
9.01 | SMF II | 400 College Road East | NAP | NAP | NAP | |||||||||||||||||
9.02 | SMF II | 301 College Road East | NAP | NAP | NAP | |||||||||||||||||
9.03 | SMF II | 303 College Road East | NAP | NAP | NAP | |||||||||||||||||
9.04 | SMF II | 201 College Road East | NAP | NAP | NAP | |||||||||||||||||
9.05 | SMF II | 305 College Road East | NAP | NAP | NAP | |||||||||||||||||
9.06 | SMF II | 307 College Road East | NAP | NAP | NAP | |||||||||||||||||
10 | JPMCB | Boulevard Square | Yes | No | Permitted Mezzanine | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
11 | JPMCB | Scottsdale Quarter | Yes | Yes | Permitted Mezzanine / Subordinate Debt | 70,000,000 | 3.53000 | 165,000,000 | 2.30 | 47.0% | 8.9% | |||||||||||
12 | JPMCB | One City Centre | Yes | No | Permitted Mezzanine | NAP | NAP | 100,000,000 | 2.04 | 61.7% | 9.1% | |||||||||||
13 | JPMCB | 215 West 125th Street | Yes | Yes | Permitted Mezzanine / Subordinate Debt | 4,500,000 | 10.00000 | 37,500,000 | 1.39 | 67.0% | 8.3% | |||||||||||
14 | JPMCB | Albany Road Georgia Portfolio | Yes | No | Permitted Mezzanine | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
14.01 | JPMCB | 1200 Ashwood | NAP | NAP | NAP | |||||||||||||||||
14.02 | JPMCB | Roberts | NAP | NAP | NAP | |||||||||||||||||
14.03 | JPMCB | Avalon | NAP | NAP | NAP | |||||||||||||||||
14.04 | JPMCB | Vaughn | NAP | NAP | NAP | |||||||||||||||||
15 | JPMCB | 300 North Greene Street | No | Yes | Mezzanine Loan | 4,000,000 | 12.00000 | 36,600,000 | 1.16 | 84.0% | 9.8% | |||||||||||
16 | JPMCB | Woodlark Fund Portfolio | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
16.01 | JPMCB | Hillcrest & Oakwood Apartments | NAP | NAP | NAP | |||||||||||||||||
16.02 | JPMCB | Colonie Apartments | NAP | NAP | NAP | |||||||||||||||||
16.03 | JPMCB | Southgate Apartments | NAP | NAP | NAP | |||||||||||||||||
17 | Barclays | University Heights - Charlottesville | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
18 | Barclays | West Hartford Office Portfolio | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
18.01 | Barclays | 53-65 LaSalle Road | NAP | NAP | NAP | |||||||||||||||||
18.02 | Barclays | 61 South Main Street | NAP | NAP | NAP | |||||||||||||||||
18.03 | Barclays | 41 North Main Street | NAP | NAP | NAP | |||||||||||||||||
18.04 | Barclays | 1001 Farmington Avenue | NAP | NAP | NAP | |||||||||||||||||
18.05 | Barclays | 18 North Main Street | NAP | NAP | NAP | |||||||||||||||||
19 | MC-Five Mile | Columbus Park | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
20 | RCMC | Shaw’s Plaza - Carver | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
21 | RCMC | The Fort Apartments | No | Yes | Mezzanine Loan | 1,750,000 | 9.50000 | 23,000,000 | 1.11 | 83.0% | 7.3% | |||||||||||
22 | Barclays | Points East Shopping Center | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
23 | JPMCB | Marriott - Pittsburgh | No | Yes | Mezzanine Loan | 7,140,000 | 10.00000 | 51,200,000 | 1.40 | 80.0% | 9.3% | |||||||||||
24 | Barclays | River View Shopping Center | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
25 | JPMCB | JAGR Portfolio | No | Yes | Mezzanine Loan | 7,500,000 | 10.50000 | 55,000,000 | 1.41 | 74.8% | 9.8% |
A-1-21 |
ANNEX A-1 | ||||||||||||||||||||||
Additional Debt(25) | Total Debt | |||||||||||||||||||||
Addit Debt | Addit Debt | Additional | Debt Cut off | Additional Debt | Total Debt | UW NCF | Total Debt | UW NOI | ||||||||||||||
Loan # | Seller(1) | Property Name | Permitted (Y/N) | Exist (Y/N) | Debt Type(s) | Date Balance | Interest Rate | Cut-off Balance | DSCR | Current LTV % | Debt Yield % | |||||||||||
25.01 | JPMCB | Hilton Jackson | 1.41 | 74.8% | 9.8% | |||||||||||||||||
25.02 | JPMCB | Doubletree Grand Rapids | 1.41 | 74.8% | 9.8% | |||||||||||||||||
25.03 | JPMCB | Doubletree Annapolis | 1.41 | 74.8% | 9.8% | |||||||||||||||||
26 | JPMCB | 111 South Jackson | No | Yes | Subordinate Debt | 8,500,000 | 10.00000 | 24,200,000 | 1.17 | 67.2% | 7.9% | |||||||||||
27 | JPMCB | Exposition Marketplace | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
28 | JPMCB | Hampton Inn & Suites Orlando/Altamonte | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
29 | Barclays | 3655 Lomita Boulevard - Torrance | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
30 | Barclays | Arapahoe Village | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
31 | MC-Five Mile | Virginia Towers Apartments | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
32 | JPMCB | 770 S Post Oak | Yes | No | Permitted Mezzanine | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
33 | SMF II | Holiday Inn Express Janesville | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
34 | RCMC | 250 Ballardvale | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
35 | MC-Five Mile | North Park Shopping Center | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
36 | Barclays | The Forum Office | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
37 | Barclays | Raley’s Roseville | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
38 | JPMCB | Brookfield Apartments | Yes | No | Permitted Mezzanine | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
39 | Barclays | Shaw’s Plaza - Hanson | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
40 | Barclays | Pleasant Run Apartments | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
41 | MC-Five Mile | Delilah Terrace & Stoney Fields MHCs | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
42 | Barclays | Cumberland Industrial Portfolio | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
42.01 | Barclays | 1600 Malone Street | NAP | NAP | NAP | |||||||||||||||||
42.02 | Barclays | 1473 West Forest Grove Road | NAP | NAP | NAP | |||||||||||||||||
43 | RCMC | La Puente Pavilion | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
44 | JPMCB | West Village II | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
45 | JPMCB | 10 Main Street | No | Yes | Second Lien Mortgage | 3,000,000 | NAP | 10,569,288 | NAP | 97.9% | 6.1% | |||||||||||
46 | RCMC | Hampton Inn Groton | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
47 | Barclays | Midtown & Burrstone Apartment Portfolio | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
47.01 | Barclays | Midtown Apartments | NAP | NAP | NAP | |||||||||||||||||
47.02 | Barclays | Burrstone Apartments | NAP | NAP | NAP | |||||||||||||||||
48 | JPMCB | Arundel Crossing VI | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
49 | SMF II | Comfort Suites Spartanburg | Yes | No | Permitted Mezzanine | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
50 | JPMCB | Hampton Inn Shreveport | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
51 | Barclays | 69-02 Garfield Avenue | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
52 | JPMCB | Forest Pointe | Yes | No | Permitted Mezzanine | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
53 | Barclays | CKM Portfolio | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
53.01 | Barclays | Kidney Center Chattanooga | NAP | NAP | NAP | |||||||||||||||||
53.02 | Barclays | Food Lion Martinsburg | NAP | NAP | NAP | |||||||||||||||||
53.03 | Barclays | Harvey’s Keystone | NAP | NAP | NAP | |||||||||||||||||
54 | Barclays | Deer Creek Marketplace | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
55 | Barclays | Denver Self Storage | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
56 | SMF II | Alana Woods Apartments | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
57 | JPMCB | Ramada Plaza | No | Yes | Subordinate Debt | 1,470,000 | 6.50000 | 5,720,000 | 1.41 | 81.7% | 8.8% | |||||||||||
58 | Barclays | Stonecrest Village | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
59 | RCMC | Bargain Storage Bar 4 | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
60 | RCMC | Antioch Crossing | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
61 | Barclays | Value Place Lebanon TN | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
62 | JPMCB | Interlaken Inn | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
63 | SMF II | Hampton Inn Atlanta Woodstock | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
64 | Barclays | Value Place Lenexa KS | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
65 | SMF II | Pioneer & Colorado Industrial | Yes | No | Permitted Mezzanine | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
65.01 | SMF II | 2125 West Pioneer Parkway | NAP | NAP | NAP | |||||||||||||||||
65.02 | SMF II | 1229 Colorado Lane | NAP | NAP | NAP | |||||||||||||||||
66 | MC-Five Mile | Walgreens St Joseph | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
67 | RCMC | Bargain Storage Sunrise | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
68 | SMF II | Village Park MHC | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
69 | SMF II | Newport Creek Apartments | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
70 | Barclays | 494 Wortman Avenue | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-22 |
ANNEX A-1 | ||||||||||||||||||||||||||||||||||||
HOTEL OPERATING STATISTICS | ||||||||||||||||||||||||||||||||||||
2012 | 2012 | 2012 | 2013 | 2013 | 2013 | 2014 | 2014 | 2014 | Most Recent | Most Recent | Most Recent | UW | UW | UW | ||||||||||||||||||||||
Loan # | Seller(1) | Property Name | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Loan # | ||||||||||||||||||
1 | JPMCB | One Shell Square | 1 | |||||||||||||||||||||||||||||||||
2 | JPMCB | Pearlridge Center | 2 | |||||||||||||||||||||||||||||||||
3 | JPMCB | Sunbelt Portfolio | 3 | |||||||||||||||||||||||||||||||||
3.01 | JPMCB | Wells Fargo Tower | 3.01 | |||||||||||||||||||||||||||||||||
3.02 | JPMCB | Inverness Center | 3.02 | |||||||||||||||||||||||||||||||||
3.03 | JPMCB | Meridian Building | 3.03 | |||||||||||||||||||||||||||||||||
4 | JPMCB | Brunswick Portfolio | 4 | |||||||||||||||||||||||||||||||||
4.01 | JPMCB | BZ Lone Tree | 4.01 | |||||||||||||||||||||||||||||||||
4.02 | JPMCB | BZ Gilbert Consolidated | 4.02 | |||||||||||||||||||||||||||||||||
4.03 | JPMCB | BZ XL Kennesaw Consolidated | 4.03 | |||||||||||||||||||||||||||||||||
4.04 | JPMCB | BZ Randall Road Consolidated | 4.04 | |||||||||||||||||||||||||||||||||
4.05 | JPMCB | BZ Romeoville Consolidated | 4.05 | |||||||||||||||||||||||||||||||||
4.06 | JPMCB | Cal Oaks Bowl | 4.06 | |||||||||||||||||||||||||||||||||
4.07 | JPMCB | BZ St Peters Consolidated | 4.07 | |||||||||||||||||||||||||||||||||
4.08 | JPMCB | Classic Lanes | 4.08 | |||||||||||||||||||||||||||||||||
4.09 | JPMCB | Premier Lanes | 4.09 | |||||||||||||||||||||||||||||||||
4.10 | JPMCB | BZ Brooklyn Park Consolidated | 4.10 | |||||||||||||||||||||||||||||||||
4.11 | JPMCB | BZ Eden Prairie | 4.11 | |||||||||||||||||||||||||||||||||
4.12 | JPMCB | BZ Lakeville Consolidated | 4.12 | |||||||||||||||||||||||||||||||||
4.13 | JPMCB | BZ Blaine Consolidated | 4.13 | |||||||||||||||||||||||||||||||||
4.14 | JPMCB | Brunswick’s Norcross | 4.14 | |||||||||||||||||||||||||||||||||
4.15 | JPMCB | Majestic Lanes | 4.15 | |||||||||||||||||||||||||||||||||
4.16 | JPMCB | Bramalea Lanes | 4.16 | |||||||||||||||||||||||||||||||||
4.17 | JPMCB | BZ Glendale | 4.17 | |||||||||||||||||||||||||||||||||
4.18 | JPMCB | Brunswick’s Marietta | 4.18 | |||||||||||||||||||||||||||||||||
4.19 | JPMCB | BZ Watauga Consolidated | 4.19 | |||||||||||||||||||||||||||||||||
4.20 | JPMCB | BZ Roswell | 4.20 | |||||||||||||||||||||||||||||||||
4.21 | JPMCB | National Lanes | 4.21 | |||||||||||||||||||||||||||||||||
4.22 | JPMCB | BZ River Grove | 4.22 | |||||||||||||||||||||||||||||||||
4.23 | JPMCB | Via Linda Lanes | 4.23 | |||||||||||||||||||||||||||||||||
4.24 | JPMCB | BZ Upland | 4.24 | |||||||||||||||||||||||||||||||||
4.25 | JPMCB | Foothill Lanes | 4.25 | |||||||||||||||||||||||||||||||||
4.26 | JPMCB | Riverview Lanes Consolidated | 4.26 | |||||||||||||||||||||||||||||||||
4.27 | JPMCB | BZ Heather Ridge | 4.27 | |||||||||||||||||||||||||||||||||
4.28 | JPMCB | BZ Westminster | 4.28 | |||||||||||||||||||||||||||||||||
4.29 | JPMCB | Columbia Lanes Consolidated | 4.29 | |||||||||||||||||||||||||||||||||
4.30 | JPMCB | Brunswick’s Buffalo Grove | 4.30 | |||||||||||||||||||||||||||||||||
4.31 | JPMCB | Moreno Valley Bowl | 4.31 | |||||||||||||||||||||||||||||||||
4.32 | JPMCB | Fairlawn Lanes Consolidated | 4.32 | |||||||||||||||||||||||||||||||||
4.33 | JPMCB | BZ Green Mountain | 4.33 | |||||||||||||||||||||||||||||||||
4.34 | JPMCB | BZ Mesa | 4.34 | |||||||||||||||||||||||||||||||||
4.35 | JPMCB | BZ Lilburn | 4.35 | |||||||||||||||||||||||||||||||||
4.36 | JPMCB | BZ Turnersville | 4.36 | |||||||||||||||||||||||||||||||||
4.37 | JPMCB | BZ Lakeside | 4.37 | |||||||||||||||||||||||||||||||||
4.38 | JPMCB | Harbour Lanes | 4.38 | |||||||||||||||||||||||||||||||||
4.39 | JPMCB | Tri-City Bowl | 4.39 | |||||||||||||||||||||||||||||||||
4.40 | JPMCB | BZ Normandy Consolidated | 4.40 | |||||||||||||||||||||||||||||||||
4.41 | JPMCB | Margate Lanes | 4.41 | |||||||||||||||||||||||||||||||||
4.42 | JPMCB | BZ Austell | 4.42 | |||||||||||||||||||||||||||||||||
4.43 | JPMCB | BZ Mt Prospect | 4.43 | |||||||||||||||||||||||||||||||||
4.44 | JPMCB | BZ Deer Park | 4.44 | |||||||||||||||||||||||||||||||||
4.45 | JPMCB | BZ Denton Consolidated | 4.45 | |||||||||||||||||||||||||||||||||
4.46 | JPMCB | BZ Woodridge | 4.46 | |||||||||||||||||||||||||||||||||
4.47 | JPMCB | Vista Lanes | 4.47 | |||||||||||||||||||||||||||||||||
4.48 | JPMCB | Wekiva Lanes | 4.48 | |||||||||||||||||||||||||||||||||
4.49 | JPMCB | BZ Roselle | 4.49 | |||||||||||||||||||||||||||||||||
4.50 | JPMCB | BZ Glendale Heights | 4.50 | |||||||||||||||||||||||||||||||||
4.51 | JPMCB | BZ Wheat Ridge | 4.51 | |||||||||||||||||||||||||||||||||
4.52 | JPMCB | BZ Circle Consolidated | 4.52 | |||||||||||||||||||||||||||||||||
4.53 | JPMCB | BZ Hawthorn Lanes | 4.53 | |||||||||||||||||||||||||||||||||
4.54 | JPMCB | Camino Seco Bowl | 4.54 | |||||||||||||||||||||||||||||||||
4.55 | JPMCB | Westcreek Lanes Consolidated | 4.55 | |||||||||||||||||||||||||||||||||
4.56 | JPMCB | BZ North Ridgeville | 4.56 | |||||||||||||||||||||||||||||||||
4.57 | JPMCB | BZ Belle Vernon | 4.57 | |||||||||||||||||||||||||||||||||
4.58 | JPMCB | BZ Fountain Square | 4.58 | |||||||||||||||||||||||||||||||||
5 | JPMCB | Parker Plaza | 5 | |||||||||||||||||||||||||||||||||
6 | JPMCB | Castleton Park | 6 | |||||||||||||||||||||||||||||||||
7 | JPMCB | Bethesda Office Center | 7 | |||||||||||||||||||||||||||||||||
8 | JPMCB | 55 West 125th Street | 8 | |||||||||||||||||||||||||||||||||
9 | SMF II | College Park Office | 9 | |||||||||||||||||||||||||||||||||
9.01 | SMF II | 400 College Road East | 9.01 | |||||||||||||||||||||||||||||||||
9.02 | SMF II | 301 College Road East | 9.02 | |||||||||||||||||||||||||||||||||
9.03 | SMF II | 303 College Road East | 9.03 | |||||||||||||||||||||||||||||||||
9.04 | SMF II | 201 College Road East | 9.04 | |||||||||||||||||||||||||||||||||
9.05 | SMF II | 305 College Road East | 9.05 | |||||||||||||||||||||||||||||||||
9.06 | SMF II | 307 College Road East | 9.06 | |||||||||||||||||||||||||||||||||
10 | JPMCB | Boulevard Square | 10 | |||||||||||||||||||||||||||||||||
11 | JPMCB | Scottsdale Quarter | 11 | |||||||||||||||||||||||||||||||||
12 | JPMCB | One City Centre | 12 | |||||||||||||||||||||||||||||||||
13 | JPMCB | 215 West 125th Street | 13 | |||||||||||||||||||||||||||||||||
14 | JPMCB | Albany Road Georgia Portfolio | 14 | |||||||||||||||||||||||||||||||||
14.01 | JPMCB | 1200 Ashwood | 14.01 | |||||||||||||||||||||||||||||||||
14.02 | JPMCB | Roberts | 14.02 | |||||||||||||||||||||||||||||||||
14.03 | JPMCB | Avalon | 14.03 | |||||||||||||||||||||||||||||||||
14.04 | JPMCB | Vaughn | 14.04 | |||||||||||||||||||||||||||||||||
15 | JPMCB | 300 North Greene Street | 15 | |||||||||||||||||||||||||||||||||
16 | JPMCB | Woodlark Fund Portfolio | 16 | |||||||||||||||||||||||||||||||||
16.01 | JPMCB | Hillcrest & Oakwood Apartments | 16.01 | |||||||||||||||||||||||||||||||||
16.02 | JPMCB | Colonie Apartments | 16.02 | |||||||||||||||||||||||||||||||||
16.03 | JPMCB | Southgate Apartments | 16.03 | |||||||||||||||||||||||||||||||||
17 | Barclays | University Heights - Charlottesville | 17 | |||||||||||||||||||||||||||||||||
18 | Barclays | West Hartford Office Portfolio | 18 | |||||||||||||||||||||||||||||||||
18.01 | Barclays | 53-65 LaSalle Road | 18.01 | |||||||||||||||||||||||||||||||||
18.02 | Barclays | 61 South Main Street | 18.02 | |||||||||||||||||||||||||||||||||
18.03 | Barclays | 41 North Main Street | 18.03 | |||||||||||||||||||||||||||||||||
18.04 | Barclays | 1001 Farmington Avenue | 18.04 | |||||||||||||||||||||||||||||||||
18.05 | Barclays | 18 North Main Street | 18.05 | |||||||||||||||||||||||||||||||||
19 | MC-Five Mile | Columbus Park | 19 | |||||||||||||||||||||||||||||||||
20 | RCMC | Shaw’s Plaza - Carver | 20 | |||||||||||||||||||||||||||||||||
21 | RCMC | The Fort Apartments | 21 | |||||||||||||||||||||||||||||||||
22 | Barclays | Points East Shopping Center | 22 | |||||||||||||||||||||||||||||||||
23 | JPMCB | Marriott - Pittsburgh | 71.0% | 135.88 | 96.45 | 70.7% | 142.58 | 100.87 | 71.3% | 149.68 | 106.68 | 72.1% | 151.89 | 109.44 | 71.1% | 150.23 | 106.89 | 23 | ||||||||||||||||||
24 | Barclays | River View Shopping Center | 24 | |||||||||||||||||||||||||||||||||
25 | JPMCB | JAGR Portfolio | 62.9% | 110.02 | 69.20 | 64.0% | 113.46 | 72.58 | 65.0% | 115.81 | 75.25 | 64.2% | 116.23 | 74.62 | 64.2% | 116.23 | 74.62 | 25 |
A-1-23 |
ANNEX A-1 | ||||||||||||||||||||||||||||||||||||
HOTEL OPERATING STATISTICS | ||||||||||||||||||||||||||||||||||||
2012 | 2012 | 2012 | 2013 | 2013 | 2013 | 2014 | 2014 | 2014 | Most Recent | Most Recent | Most Recent | UW | UW | UW | ||||||||||||||||||||||
Loan # | Seller(1) | Property Name | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Loan # | ||||||||||||||||||
25.01 | JPMCB | Hilton Jackson | 65.2% | 112.02 | 72.99 | 66.9% | 115.35 | 77.15 | 67.5% | 118.63 | 80.09 | 67.7% | 119.41 | 80.87 | 67.7% | 119.41 | 80.87 | 25.01 | ||||||||||||||||||
25.02 | JPMCB | Doubletree Grand Rapids | 62.6% | 106.11 | 66.45 | 66.5% | 108.89 | 72.42 | 67.4% | 113.83 | 76.74 | 65.5% | 114.22 | 74.81 | 65.5% | 114.22 | 74.81 | 25.02 | ||||||||||||||||||
25.03 | JPMCB | Doubletree Annapolis | 60.3% | 111.49 | 67.24 | 57.7% | 116.15 | 67.00 | 59.3% | 114.10 | 67.61 | 58.4% | 113.91 | 66.54 | 58.4% | 113.91 | 66.54 | 25.03 | ||||||||||||||||||
26 | JPMCB | 111 South Jackson | 26 | |||||||||||||||||||||||||||||||||
27 | JPMCB | Exposition Marketplace | 27 | |||||||||||||||||||||||||||||||||
28 | JPMCB | Hampton Inn & Suites Orlando/Altamonte | 72.8% | 105.00 | 76.42 | 75.2% | 109.96 | 82.68 | 75.2% | 109.96 | 82.68 | 28 | ||||||||||||||||||||||||
29 | Barclays | 3655 Lomita Boulevard - Torrance | 29 | |||||||||||||||||||||||||||||||||
30 | Barclays | Arapahoe Village | 30 | |||||||||||||||||||||||||||||||||
31 | MC-Five Mile | Virginia Towers Apartments | 31 | |||||||||||||||||||||||||||||||||
32 | JPMCB | 770 S Post Oak | 32 | |||||||||||||||||||||||||||||||||
33 | SMF II | Holiday Inn Express Janesville | 67.2% | 87.20 | 60.16 | 64.0% | 98.38 | 62.96 | 69.0% | 103.50 | 71.41 | 69.0% | 103.50 | 71.41 | 33 | |||||||||||||||||||||
34 | RCMC | 250 Ballardvale | 34 | |||||||||||||||||||||||||||||||||
35 | MC-Five Mile | North Park Shopping Center | 35 | |||||||||||||||||||||||||||||||||
36 | Barclays | The Forum Office | 36 | |||||||||||||||||||||||||||||||||
37 | Barclays | Raley’s Roseville | 37 | |||||||||||||||||||||||||||||||||
38 | JPMCB | Brookfield Apartments | 38 | |||||||||||||||||||||||||||||||||
39 | Barclays | Shaw’s Plaza - Hanson | 39 | |||||||||||||||||||||||||||||||||
40 | Barclays | Pleasant Run Apartments | 40 | |||||||||||||||||||||||||||||||||
41 | MC-Five Mile | Delilah Terrace & Stoney Fields MHCs | 41 | |||||||||||||||||||||||||||||||||
42 | Barclays | Cumberland Industrial Portfolio | 42 | |||||||||||||||||||||||||||||||||
42.01 | Barclays | 1600 Malone Street | 42.01 | |||||||||||||||||||||||||||||||||
42.02 | Barclays | 1473 West Forest Grove Road | 42.02 | |||||||||||||||||||||||||||||||||
43 | RCMC | La Puente Pavilion | 43 | |||||||||||||||||||||||||||||||||
44 | JPMCB | West Village II | 44 | |||||||||||||||||||||||||||||||||
45 | JPMCB | 10 Main Street | 45 | |||||||||||||||||||||||||||||||||
46 | RCMC | Hampton Inn Groton | 69.8% | 108.82 | 76.60 | 72.0% | 112.20 | 83.32 | 71.5% | 113.44 | 82.05 | 71.2% | 114.81 | 82.00 | 71.4% | 114.81 | 82.00 | 46 | ||||||||||||||||||
47 | Barclays | Midtown & Burrstone Apartment Portfolio | 47 | |||||||||||||||||||||||||||||||||
47.01 | Barclays | Midtown Apartments | 47.01 | |||||||||||||||||||||||||||||||||
47.02 | Barclays | Burrstone Apartments | 47.02 | |||||||||||||||||||||||||||||||||
48 | JPMCB | Arundel Crossing VI | 48 | |||||||||||||||||||||||||||||||||
49 | SMF II | Comfort Suites Spartanburg | 68.5% | 81.03 | 55.51 | 81.8% | 77.53 | 63.42 | 83.7% | 82.37 | 68.94 | 82.0% | 82.97 | 68.02 | 80.0% | 82.97 | 66.38 | 49 | ||||||||||||||||||
50 | JPMCB | Hampton Inn Shreveport | 70.1% | 93.59 | 65.57 | 58.2% | 86.37 | 50.29 | 67.9% | 89.12 | 60.52 | 69.3% | 87.73 | 60.84 | 69.3% | 87.73 | 60.84 | 50 | ||||||||||||||||||
51 | Barclays | 69-02 Garfield Avenue | 51 | |||||||||||||||||||||||||||||||||
52 | JPMCB | Forest Pointe | 52 | |||||||||||||||||||||||||||||||||
53 | Barclays | CKM Portfolio | 53 | |||||||||||||||||||||||||||||||||
53.01 | Barclays | Kidney Center Chattanooga | 53.01 | |||||||||||||||||||||||||||||||||
53.02 | Barclays | Food Lion Martinsburg | 53.02 | |||||||||||||||||||||||||||||||||
53.03 | Barclays | Harvey’s Keystone | 53.03 | |||||||||||||||||||||||||||||||||
54 | Barclays | Deer Creek Marketplace | 54 | |||||||||||||||||||||||||||||||||
55 | Barclays | Denver Self Storage | 55 | |||||||||||||||||||||||||||||||||
56 | SMF II | Alana Woods Apartments | 56 | |||||||||||||||||||||||||||||||||
57 | JPMCB | Ramada Plaza | 75.4% | 80.83 | 60.98 | 72.6% | 84.77 | 61.57 | 69.0% | 87.03 | 60.06 | 69.0% | 84.77 | 58.50 | 57 | |||||||||||||||||||||
58 | Barclays | Stonecrest Village | 58 | |||||||||||||||||||||||||||||||||
59 | RCMC | Bargain Storage Bar 4 | 59 | |||||||||||||||||||||||||||||||||
60 | RCMC | Antioch Crossing | 60 | |||||||||||||||||||||||||||||||||
61 | Barclays | Value Place Lebanon TN | 87.8% | 33.71 | 24.53 | 87.8% | 32.24 | 28.32 | 84.6% | 33.47 | 28.32 | 61 | ||||||||||||||||||||||||
62 | JPMCB | Interlaken Inn | 42.3% | 202.24 | 85.56 | 41.9% | 211.16 | 88.47 | 38.2% | 235.35 | 89.90 | 41.9% | 211.16 | 88.47 | 62 | |||||||||||||||||||||
63 | SMF II | Hampton Inn Atlanta Woodstock | 55.2% | 84.04 | 46.35 | 59.4% | 83.51 | 49.61 | 71.4% | 90.43 | 64.55 | 73.3% | 92.13 | 67.53 | 73.3% | 92.13 | 67.53 | 63 | ||||||||||||||||||
64 | Barclays | Value Place Lenexa KS | 83.0% | 27.96 | 23.21 | 83.0% | 31.07 | 25.79 | 75.9% | 35.73 | 27.12 | 74.2% | 36.27 | 26.91 | 74.2% | 36.27 | 26.91 | 64 | ||||||||||||||||||
65 | SMF II | Pioneer & Colorado Industrial | 65 | |||||||||||||||||||||||||||||||||
65.01 | SMF II | 2125 West Pioneer Parkway | 65.01 | |||||||||||||||||||||||||||||||||
65.02 | SMF II | 1229 Colorado Lane | 65.02 | |||||||||||||||||||||||||||||||||
66 | MC-Five Mile | Walgreens St Joseph | 66 | |||||||||||||||||||||||||||||||||
67 | RCMC | Bargain Storage Sunrise | 67 | |||||||||||||||||||||||||||||||||
68 | SMF II | Village Park MHC | 68 | |||||||||||||||||||||||||||||||||
69 | SMF II | Newport Creek Apartments | 69 | |||||||||||||||||||||||||||||||||
70 | Barclays | 494 Wortman Avenue | 70 |
A-1-24 |
Footnotes to Annex A-1
(1) | “JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “Barclays” denotes Barclays Bank PLC, as Mortgage Loan Seller; “RCMC” denotes Redwood Commercial Mortgage Corporation; “Starwood” denotes Starwood Mortgage Funding II LLC, as Mortgage Loan Seller; and “MC-Five Mile” denotes MC-Five Mile Commercial Mortgage Finance LLC |
With respect to Loan Nos. 2 and 11, Pearlridge Center and Scottsdale Quarter, the mortgage loans were co-originated by JPMCB and German American Capital Corporation. | |
(2) | Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property. |
With respect to Loan No. 59, Bargain Storage Bar 4, the total collateral is 629 units comprised of 491 self-storage units, 129 uncovered RV/boat storage spaces and nine storage containers. | |
With respect to Loan No. 67, Bargain Storage Sunrise, the total collateral is 746 units comprised of 710 self-storage units, and 36 uncovered RV/boat storage spaces. | |
(3) | In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy. |
With respect to Loan No. 1, One Shell Square, UW Revenues ($), UW NOI ($) and UW NCF ($) reflect the base rent for the Largest Tenant, Shell Oil Company, averaged over the term of the mortgage loan. | |
With respect to Loan No. 3.01, Sunbelt Portfolio – Wells Fargo Tower, two of the six total floors leased by the 2nd Largest Tenant, Wells Fargo are vacant. The vacant floors constitute 34,147 square feet of the total 90,646 square feet of office space. | |
With respect to Loan Nos. 8 and 13, 55 West 125th Street and 215 West 125th Street, the 3rd Largest Tenant and the 5th Largest Tenant at each property, respectively, CUNY, has executed a lease but is not yet in occupancy or paying rent. | |
With respect to Loan No. 9, College Park Office, the 3rd Largest Tenant at the 303 College Road East mortgaged property, Evotec Inc, currently occupies 7,394 square feet and has a signed lease to absorb an additional 2,240 square feet commencing in May 2016 and 1,934 square feet commencing in May 2017. Excluding the 4,174 square feet of Evotec Inc expansion space, the 303 College Road East mortgaged property is 93.3% occupied as of May 1, 2015. | |
With respect to Loan No. 25.01, JAGR Portfolio – Hilton Jackson, JPMCB underwrote the revenues from the Drago’s Seafood Restaurant to the sponsors’ 2015 projections. The projections were based on a discount to the recent performance at two other locations for the restaurant. | |
With respect to Loan No. 44, West Village II, UW Revenues ($), UW NOI ($) and UW NCF ($) include Pinkberry, which is currently under a month-to-month lease and is in the process of negotiating a lease with the borrower. | |
(4) | With respect to all mortgage loans, with the exceptions of the mortgage loans listed below, the Current LTV % and the Maturity LTV % are based on the “as-is” Appraised Value ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met. |
With respect to Loan No. 1, One Shell Square, the Appraised Value ($) represents the “market value subject to hypothetical condition” of $180,600,000 for the mortgaged property, effective as of April 24, 2015, which assumes that all capital expenditures, tenant improvements, leasing commissions and free rent (with an estimated cost of $42.6 million) are completed. A portion of these amounts have been reserved at close. The “as-is” value for the property as of April 24, 2015 was $138,000,000, which results in a Current LTV % of 91.4% and a Maturity LTV % of 75.3%. | |
With respect to Loan No. 3, Sunbelt Portfolio, the Appraised Value ($) for the Wells Fargo Tower mortgaged property represents the “market value as-is (hypothetical condition)” of $78,656,000, effective as of April 24, 2015, which assumes that $2,000,000 in outstanding tenant improvements and leasing commissions and $256,000 in free rent/rent abatements have been paid. The “as-is” value for the property as of April 24, 2015 was $76,400,000. In addition, the Appraised Value ($) for the Inverness Center mortgaged property represents the |
A-1-25 |
“market value as-is (hypothetical condition)” of $58,650,000, effective as of April 28, 2015, which assumes that a credit of $4,100,000 is applied to cover the cost of tenant improvements, leasing commissions and free rent for new and in-place tenants at the mortgaged property. These amounts have been fully reserved at close. The “as-is” value for the property as of April 28, 2015 was $54,550,000. The “as-is” values as of April 24, 2015, April 28, 2015 and April 30, 2015, equal the aggregate amount of $196,950,000, which results in a Current LTV % of 74.5% and Maturity LTV % of 59.9%, respectively. | |
With respect to Loan No. 6, Castleton Park, the Appraised Value ($) represents the “hypothetical as-is value reflecting holdback” of $69,000,000, effective as of May 8, 2015, which assumes that $2,500,000 of tenant improvements and leasing commissions have been paid. This amount has been fully reserved at close. | |
With respect to Loan No. 10, Boulevard Square, the Appraised Value ($) represents the “prospective market value upon stabilization” of $59,000,000 for the mortgaged property, effective as of March 1, 2016, which assumes that the vacant anchor space will be subdivided and fully tenanted by tenants currently in negotiations with the borrower. The “as-is” value for the mortgaged property as of April 22, 2015 was $55,300,000, which results in a Current LTV % of 82.3% and a Maturity LTV % of 71.7%. | |
With respect to Loan No. 14.01, Albany Road Georgia Portfolio - 1200 Ashwood, the Appraised Value ($) represents the “hypothetical market value as-is” of $27,200,000 for the mortgaged property, effective as of April 24, 2015, which assumes that all contractual rent abatement and unfunded tenant improvement and leasing commissions have been paid. These amounts have been fully reserved at close. The “as-is” value for the mortgaged property as of April 24, 2015 was $26,500,000, which results in a Current LTV % of 80.2% and a Maturity LTV % of 73.0% for the portfolio. | |
With respect to Loan No. 15, 300 North Greene Street, the Appraised Value ($) represents the “hypothetical as-is value reflecting holdback” of $43,550,000, effective as of April 27, 2015, which assumes that $750,000 of year-one capital expenditures, free rent, tenant improvements and leasing commissions have been paid. This amount has been fully reserved at close. The “as-is” value for the property as of April 27, 2015 was $42,800,000, which results in a Current LTV % of 76.2% and a Maturity LTV % of 70.3%. | |
With respect to Loan No. 16, Woodlark Fund Portfolio, the Appraised Value ($) for the Hillcrest & Oakwood Apartments, Colonie Apartments and Southgate Apartments mortgaged properties, represents the “hypothetical market value at completion” of $20,100,000, $14,100,000 and $11,200,000, respectively, effective as of April 15, 2015, April 16, 2015 and April 17, 2015, which assumes that the proposed renovation plans by each borrower to their respective properties are completed. Amount for renovation has been reserved at close. The “as-is” value for the portfolio as of April 15, 2015, April 16, 2015 and April 17, 2015 was $41,800,000, which results in a Current LTV % of 75.3% and a Maturity LTV % of 69.1%. | |
With respect to Loan No. 26, 111 South Jackson, the Appraised Value ($) represents the “hypothetical as-is value” of $36,000,000 for the mortgaged property, effective as of April 1, 2015, which assumes that Galvanize’s outstanding free rent of approximately $1,742,962 and leasing expenses of approximately $637,776 have been absorbed by the new lease with the tenant. A portion of these amounts have been reserved at close. The “as-is” value for the property as of April 1, 2015 was $34,000,000, which results in a Current LTV % of 46.2% and a Maturity LTV % of 46.2%. | |
With respect to Loan No. 45, 10 Main Street, the Appraised Value ($) represents the “as-is (including tax savings)” of $10,800,000 for the mortgaged property, effective as of February 9, 2015, which assumes $930,000 in tax savings associated with the mortgaged property’s PILOT program. | |
With respect to Loan No. 50, Hampton Inn Shreveport, the Appraised Value ($) represents the “hypothetical market value as-is” of $9,000,000 for the mortgaged property, effective as of March 1, 2015, which assumes that the borrower completes the related property improvement plan at the hotel. Amount for property improvement plan has been reserved at close. The “as-is” value for the property as of March 1, 2015 was $7,100,000, which results in a Current LTV % of 86.3% and a Maturity LTV % of 63.0%. | |
(5) | For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), and Maturity/ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation. |
A-1-26 |
(6) | With respect to Loan No. 1, One Shell Square, the mortgage loan is part of a $126,100,000 whole loan (the “One Shell Square Whole Loan”) which is comprised of twopari passu components (Note A-1 and Note A-2). Note A-1 (the “One Shell Square Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $90,000,000 and is being contributed to the JPMBB 2015-C30 trust. Note A-2 (the “One Shell Square Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $36,100,000 and is expected to be contributed to a future securitization trust. All loan level metrics are based on the One Shell Square Whole Loan balance. |
With respect to Loan No. 2, Pearlridge Center, the mortgage loan is part of a $225,000,000 whole loan (the “Pearlridge Center Whole Loan”), which is comprised of fourpari passu components (Note A-1-C, Note A-2-C, Note A-1-S and Note A-2-S) and two subordinate components, each evidenced by four promissory notes (Note B-1-S, Note B-2-S, Note C-1-S and Note C-2-S). Note A-1-C (the “Pearlridge Center Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $72,000,000 and is being contributed to the JPMBB 2015-C30 trust. Note A-2-C, Note A-1-S and Note A-2-S (the “Pearlridge Center Pari Passu Companion Loans”) have an aggregate outstanding principal balance as of the Cut-off Date of $58,400,000 and are expected to be contributed to future securitization trusts. Note B-1-S, Note B-2-S, Note C-1-S and Note C-2-S (the “Pearlridge Center Subordinate Companion Loans”) have an aggregate outstanding principal balance as of the Cut-off Date of $94,600,000 and are expected to be contributed to future securitization trusts. All loan level metrics are based on the Pearlridge Center Whole Loan balance. | |
With respect to Loan No. 3, Sunbelt Portfolio, the mortgage loan is part of a $146,700,000 whole loan (the “Sunbelt Portfolio Whole Loan”) which is comprised of twopari passucomponents (Note A-1 and Note A-2). Note A-2 (the “Sunbelt Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $70,000,000 and is being contributed to the JPMBB 2015-C30 trust. Note A-1 (the “Sunbelt Portfolio Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $76,700,000 and is expected to be contributed to a future securitization trust. All loan level metrics are based on the Sunbelt Portfolio Whole Loan balance. | |
With respect to Loan No. 4, Brunswick Portfolio, the mortgage loan is part of a $120,000,000 whole loan (the “Brunswick Portfolio Whole Loan”) which is comprised of twopari passu components (Note A-1 and Note A-2). Note A-1 (the “Brunswick Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $65,000,000 and is being contributed to the JPMBB 2015-C30 trust. Note A-2 (the “Brunswick Portfolio Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $55,000,000 and is expected to be contributed to a future securitization trust. All loan level metrics are based on the Brunswick Portfolio Whole Loan balance. | |
With respect to Loan No. 11, Scottsdale Quarter, the mortgage loan is part of a $165,000,000 whole loan (the “Scottsdale Quarter Whole Loan”), which is comprised of fourpari passucomponents (Note A-1-C, Note A-2-C, Note A-1-S and Note A-2-S) and two subordinate components, each evidenced by four promissory notes (Note B-1-S, Note B-2-S, Note C-1-S and Note C-2-S). Note A-1-C (the “Scottsdale Quarter Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $42,000,000 and is being contributed to the JPMBB 2015-C30 trust. Note A-2-C, Note A-1-S and Note A-2-S (the “Scottsdale Quarter Pari Passu Companion Loans”) have an aggregate outstanding principal balance as of the Cut-off Date of $53,000,000 and are expected to be contributed to future securitization trusts. Note B-1-S, Note B-2-S, Note C-1-S and Note C-2-S (the “Scottsdale Quarter Subordinate Companion Loans”) have an aggregate outstanding principal balance as of the Cut-off Date of $70,000,000 and are expected to be contributed to future securitization trusts. All loan level metrics are based on the Scottsdale Quarter Whole Loan balance. | |
With respect to Loan No. 12, One City Centre, the mortgage loan is part of a $100,000,000 whole loan (the “One City Centre Whole Loan”) which is comprised of twopari passu components (Note A-1 and Note A-2). Note A-2 (the “One City Centre Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $40,000,000 and is being contributed to the JPMBB 2015-C30 trust. Note A-1 (the “One City Centre Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $60,000,000 and was contributed to the JPMBB 2015-C29 trust. All loan level metrics are based on the One City Centre Whole Loan balance. | |
With respect to Loan No. 23, Marriott - Pittsburgh, the mortgage loan is part of a $44,060,000 whole loan (the “Marriott - Pittsburgh Whole Loan”) which is comprised of twopari passu components (Note A-1 and Note A-2). Note A-2 (the “Marriott - Pittsburgh Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date |
A-1-27 |
of $19,060,000 and is being contributed JPMBB 2015-C30 trust. Note A-1 (the “Marriott - Pittsburgh Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $25,000,000 and was contributed to the JPMBB 2015-C29 trust. All loan level metrics are based on the Marriott - Pittsburgh Whole Loan balance. | |
With respect to Loan No. 25, JAGR Portfolio, the mortgage loan is part of a $47,500,000 whole loan (the “JAGR Portfolio Whole Loan”) which is comprised of twopari passucomponents (Note A-1 and Note A-2). Note A-2 (the “JAGR Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $17,500,000 and is being contributed to the JPMBB 2015-C30 trust. Note A-1 (the “JAGR Portfolio Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $30,000,000 and was contributed to the JPMBB 2015-C29 trust. All loan level metrics are based on the JAGR Portfolio Whole Loan balance. | |
(7) | Each number identifies a group of related borrowers. |
(8) | For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee Fee Rate (including the Certificate Administrator fee rate), the Senior Trust Advisor Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”). |
(9) | For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 366/360. A 366 day calendar year was used to account for the upcoming leap year. |
(10) | With respect to all mortgage loans, except for the mortgage loan(s) listed below, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12. |
(11) | With respect to Loan No. 19, Columbus Park, the loan has an ARD feature with an anticipated repayment date of April 6, 2045 with an increase of the interest rate equal to the greater of (i) 8.12000% per annum and (ii) 6.00000% per annum above the then-current United States Dollar swap spread. |
With respect to Loan No. 26, 111 South Jackson, the mortgage loan has an ARD feature with an anticipated repayment date of July 1, 2022, with an increase in the interest rate equal to the greater of (i) 6.95600% per annum and (ii) the sum of (A) the seven-year swap yield in effect on the anticipated repayment date plus (B) 3.00000%, but not to exceed 8.95600%, until the final maturity date of January 31, 2026.” | |
(12) | The “L” component of the prepayment provision represents lockout payments. |
The “Def” component of the prepayment provision represents defeasance payments. | |
The “YM” component of the prepayment provision represents yield maintenance payments. | |
The “O” Component of the prepayment provision represents the free payments including the Maturity Date. | |
With respect to Loan No. 2, Pearlridge Center, the borrower may defease the mortgage loan on the date that is two years after the securitization of the Pearlridge Center Pari Passu Companion Loans. The prepayment string reflects a lockout period of two years after the anticipated Closing Date. | |
With respect to Loan No. 4, Brunswick Portfolio, in connection with the release of one or more individual properties as the result of a condemnation or determination that such property is unsuitable for business, the related borrower may prepay a portion of the mortgage loan at any time during the term (including during the lockout period) with the payment of yield maintenance and the payment of the release amount in an amount equal to (a) in the event of a sale as the result of an economic abandonment, the greater of (i) the sum of (A) the allocated loan amount for the property and (B) 85% of the net sales proceeds for the property, and (ii) if the borrowers elect not to accept the sale, 125% of the allocated loan amount for the property, or (b) in the event of a condemnation, the greater of (i) 125% of the allocated loan amount of the property and (ii) 85% of the purchase price received by the borrowers from the master tenants pursuant to the master lease less, in either case, the amount of the award received by the lender in accordance with the loan documents for the condemnation. See “Description of the Mortgage Loans—Certain Terms and Conditions of the Mortgage Loans—Releases of Individual Mortgaged Properties” in this free writing prospectus. | |
With respect to Loan No. 11, Scottsdale Quarter, the borrower may defease the mortgage loan on the date that is two years after the securitization of the Scottsdale Quarter Pari Passu Companion Loans. The prepayment string reflects a lockout period of two years after the anticipated Closing Date. |
A-1-28 |
(13) | With respect to some mortgage loans, historical financial information may not be available due to the when the properties were constructed and/or acquired. |
With respect to Loan No. 4, Brunswick Portfolio, historical financials are not available due to Brunswick Corporation’s ownership and occupancy of the properties prior to the sale lease-back transaction. | |
With respect to Loan No. 9.04, College Park Office - 201 College Road East, 2012 financials are not available as the mortgaged property was acquired in 2012. | |
With respect to Loan No. 12, One City Centre, 2012 historical financials represent Q4 annualized figures as the sponsor acquired the property in September 2012. | |
With respect to Loan No. 14, Albany Road Georgia Portfolio, 2012 historical financials are not available on a portfolio level as the sponsor acquired the Roberts, Avalon and Vaughn properties in 2012. | |
With respect to Loan No. 26, 111 South Jackson, historical financials are not available as the mortgaged property was recently acquired. | |
With respect to Loan No. 28, Hampton Inn & Suites Orlando/Altamonte, the related property was recently constructed and some historical financials may not be available. | |
With respect to Loan No. 33, Holiday Inn Express Janesville, 2012 financials are not available as the mortgaged property was acquired in 2012. | |
With respect to Loan No. 35, North Park Shopping Center, the property was fully reconstructed in 2014 and as such there are no historical financials available. | |
With respect to Loan No. 38, Brookfield Apartments, 2012 historical financials are not available as the as the sponsor acquired the property in September 2012. | |
With respect to Loan No. 51, 69-02 Garfield Avenue, historical financials are not available as the mortgaged property was acquired in August 2014. | |
With respect to Loan No. 52, Forest Pointe, historical financials are not available as the mortgaged property was recently acquired. | |
With respect to Loan No. 63, Hampton Inn Atlanta Woodstock, the mortgaged property was acquired in 2012. As such, 2012 financials represent the trailing 12 months ended September 30, 2012. | |
With respect to Loan No. 68, Village Park MHC, 2012 financials are not available as the mortgaged property was acquired in 2012. | |
(14) | With respect to all hotel properties, the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these properties are the same. |
With respect to Loan Nos. 8 and 13, 55 West 125th Street and 215 West 125th Street, each related property benefits from an Industrial Commercial Incentive Program (ICIP) tax abatement that expires in 2026 for 55 West 125th Street and 2027 for 215 West 125th Street. However, the real estate taxes were underwritten based on the estimated real estate taxes as unabated. | |
With respect to Loan No. 45, 10 Main Street, the property benefits from a PILOT program with the Memphis Center City Revenue Finance Corporation, and the real estate taxes were underwritten based on the real estate taxes as reduced by the abatement. | |
(15) | The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan. |
(16) | With respect to Loan No. 2, Pearlridge Center, the loan is secured by the first mortgage on both the fee and leasehold interests in the mortgaged property. Kamehameha Schools and Territorial Savings Bank are the lessors and the borrower is the lessee on seven different ground leases. |
With respect to Loan No. 45, 10 Main Street, the loan is secured by the first mortgage on both the fee and leasehold interests in the property. The Memphis Center City Revenue Finance Corporation is currently the lessor |
A-1-29 |
on the ground lease and the borrower is the lessee. The loan documents require the borrower to convert the leasehold interest to a fee simple interest prior to the expiration of the ground lease. | |
(17) | Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents. |
With respect to Loan No. 1, One Shell Square, the borrower was required to deposit approximately $11,357,584 into a required repairs reserve at origination for renovations to the parking, electric, HVAC and other systems at the property. In addition, the borrower was required to deposit $29,053,102 into a reserve for outstanding tenant improvements and leasing commissions associated with fifteen (15) tenants including, without limitation, the Largest Tenant, Shell Oil Company. $24,465,897 and $2,666,648 of this reserved amount are specifically allocated to tenant improvements and leasing commissions, respectively, associated with the Largest Tenant’s lease. | |
With respect to Loan No. 3, Sunbelt Portfolio, the borrower was required to deposit $250,000 into an environmental reserve for soil sampling and, if dictated by the testing results, remediation, all such work to be completed by June 5, 2016. The borrower was also required to deposit $6,100,000 for outstanding tenant improvements at the properties ($4,100,000 of which is allocated to the Inverness Center mortgaged property and $2,000,000 of which is allocated to the Wells Fargo Tower mortgaged property) and $3,113,635 for outstanding free rent obligations. | |
With respect to Loan No. 9, College Park Office, the mortgage loan is structured with an outstanding tenant improvements guaranty (the “Outstanding Tenant Improvements Guaranty”) from John Zirinsky, the loan sponsor, for $2,542,344 to cover outstanding tenant improvement obligations owed to Abbott Point of Care Inc. ($1,772,719) and Dr. Reddy’s Inc. ($769,625). The guaranty may be reduced upon the lender’s receipt of funds from reserves related to the payoff of the prior mortgage financing on the College Park Office mortgaged properties in connection with the closing of the mortgage loan. The loan sponsor’s liability under the guaranty will be reduced as the lender receives evidence from the applicable tenant that tenant improvement obligations have been satisfied. The College Park Office loan is also structured with a rent concession guaranty (the “Rent Concession Guaranty”) from John Zirinsky, the loan sponsor, for $653,284 to cover outstanding rent concessions owed to Abbott Point of Care Inc. ($300,767), Neostrata ($175,918), Evotec Inc ($139,787) and Advaxis Inc. ($36,812). We cannot assure you that the guarantor will satisfy its obligations under the Outstanding Tenant Improvements Guaranty or the Rent Concession Guaranty. | |
With respect to Loan No. 10, Boulevard Square, the borrower was required to deposit $2,500,000 into a specified anchor tenant reserve as additional security for the mortgage loan pending the leasing of the anchor space formerly occupied by Office Max. | |
With respect to Loan No. 12, One City Centre, the borrower was required to reserve $4,000,000 for purposes of releasing in the event that the 2nd Largest Tenant, Energy XXI, vacates its space. Provided (i) there is no event of default under the Energy XXI lease and Energy XXI has paid all amounts due under the Energy XXI lease and (ii) Energy XXI is in physical occupancy of the space covered by the Energy XXI lease and open for business, the lender is required to transfer amounts on deposit in the Energy XXI reserve to the TI/LC reserve account as follows: (i) $2,000,000 on the payment occurring in April 2017; (ii) 1,000,000 on the payment date occurring in April 2018; and (iii) all remaining funds on deposit in the Energy XXI reserve on the payment date in April 2019. Additionally, the borrower was required to deposit $361,070 for free rent related to Energy XXI. | |
With respect to Loan No. 15, 300 North Greene Street, the borrower was required to deposit $250,000 into an environmental reserve at origination for soil sampling and, if dictated by the testing results, remediation. The loan agreement requires that all such work be completed by June 5, 2016. | |
With respect to Loan No. 16, Woodlark Fund Portfolio, the borrowers were required to deposit $3,464,000 into a capital improvements reserve at origination for capital repairs renovations at the properties. The borrowers were also required to deposit $180,000 into the environmental reserve at origination for additional radon testing and remediation at the Southgate Apartments mortgaged property. The borrower was also required to deposit $187,000 into a seasonality reserve for reduced summer rents as related to the Hillcrest & Oakwood Apartments mortgaged property. |
A-1-30 |
With respect to Loan No. 26, 111 South Jackson, the borrower was required to deposit $1,637,953 into a free rent reserve for approximately 17 months of simulated rent payments for the Largest Tenant at the property, Galvanize. | |
With respect to Loan No. 45, 10 Main Street, the borrower was required to deposit $25,000 into a fee conversion reserve, held for purpose of exercising the purchase option on the fee interest of the mortgaged property pursuant to the related ground lease. | |
(18) | Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being trigger in the respective mortgage loan documents. |
With respect to Loan No. 1, One Shell Square, the borrower is required to make monthly deposits of (i) $53,000 into the Monthly TI/LC Reserve ($), unless Shell Oil Company’s credit falls below BBB, in which event the borrower is required to make monthly deposits of $127,000, through July 1, 2022, (ii) then $143,000 thereafter. | |
With respect to Loan No. 7, Bethesda Office Center, the borrower deposited $1,500,000 into the Upfront TI/LC Reserve ($) at closing and is required to deposit $14,538 into the Monthly TI/LC Reserve ($) on each monthly payment date following the 25th payment date, subject to a cap of $523,347. | |
With respect to Loan No. 12, One City Centre, the borrower is required to make monthly deposits of $41,666.67 into the Monthly Other Reserve ($), subject to a cap of $1,500,000, in the event that the Largest Tenant, Waste Management, subleases more than 25% of its space. Additionally, with respect to the Waste Management lease, the borrower is required to deposit (i) any excess cash arising from a cash sweep event as more particularly described in the loan documents and (ii) any termination fee payable in connection with any tenant’s election to exercise its termination option, into the Monthly TI/LC Reserve ($) in connection with satisfying certain lease renewal or replacement criteria. | |
With respect to Loan No. 14, Albany Road Georgia Portfolio, the borrowers deposited $840,000 into the Upfront Capex Reserve ($) at closing and to the extent the balance in such reserve falls below $75,000, the borrowers will make monthly deposits of $7,000 into the Monthly Capex Reserve ($), subject to a cap of $150,000. In addition, the borrowers deposited $1,000,000 into the Upfront TI/LC Reserve ($) at closing and to the extent the balance in such reserve falls below $550,000, the borrowers will make monthly deposits of $16,667.67 into the Monthly TI/LC Reserve ($), subject to a cap of $1,500,000. | |
With respect to Loan No. 16, Woodlark Fund Portfolio, the borrowers deposited $187,000 into the seasonality reserve at closing in consideration of the increased vacancies of the student housing during the summer months, and is required to make monthly deposits during the months of January through May and September through December in the amount equal to the greater of (a) $41,530 and (b) the amount determined by the lender to maintain a DSCR of 1.25x during the following months of June and July. The seasonality reserve terminates upon the release of the Hillcrest & Oakwood Apartments mortgaged property, and any funds then remaining in the reserve will be released to the borrowers. | |
With respect to Loan No. 22, Points East Shopping Center, in the event of a Marc’s trigger event, the date 12 months prior to the expiration date of the Marc’s lease, May 31, 2022, the borrowers will deposit $300,000 into the Marc’s reserve account on or before June 1, 2022. | |
With respect to Loan No. 24, River View Shopping Center, if the borrowers elect to perform the additional improvements on its own behalf with regards to an unimproved portion of the property without the provision of a completion guaranty, prior to the commencement of any work related thereto, the borrowers will deposit into the additional improvement reserve 110% of the guaranteed maximum price for the construction of the additional improvements. | |
With respect to Loan No. 25.01, JAGR Portfolio – Hilton Jackson, the borrowers are required to make monthly deposits into the Monthly Capex Reserve ($) of (i) 4% of the gross income from the operations of the mortgaged property, excluding gross income from the operations of Drago’s Seafood Restaurant and (ii) 2% of the gross income from the operations of Drago’s Seafood Restaurant, in each case for the calendar month that is two months prior to the applicable payment date. |
A-1-31 |
With respect to Loan No. 26, 111 South Jackson, the borrower is required to make monthly deposits into the Monthly Capex Reserve ($) of $2,161 during a cash sweep period or the debt yield (as calculated in the loan documents) falls below 10.0%. In addition, the borrower is required to make monthly deposits into the Monthly TI/LC Reserve ($) as follows: (i) $9,820 during a cash sweep period or at any time the debt yield (as calculated in the loan documents) falls below 10.0%; or (ii) at any time following a default by the Largest Tenant, Galvanize, the amounts which the borrower draws from the $1,800,000 letter of credit delivered by the tenant in connection with its lease or any other cash deposits received from the tenant. | |
With respect to Loan Nos. 28, 50 and 57, Hampton Inn & Suites Orlando/Altamonte, Hampton Inn Shreveport and Ramada Plaza, each related borrower is required to make monthly deposits into the FF&E reserve equal to (i) 4% of gross income from the operations for the calendar month that is two months prior to such monthly payment date and (ii) the sums required to complete all work described in any property improvement plan required by the franchisor. | |
With respect to Loan No. 33, Holiday Inn Express Janesville, the borrower is required to deposit into the Monthly Capex Reserve ($) an amount equal to (x) 2% of gross revenues through July 6, 2017, (y) 3% of gross revenues through July 6, 2018 and (z) 4% of gross revenues on each payment date thereafter. | |
With respect to Loan No. 34, 250 Ballardvale, at loan closing the borrower deposited $950,000 into the rollover reserve. In addition, the borrower is required to make monthly deposits into the rollover reserve in the amount of $4,770 upon the rollover reserve balance being less than $250,000, the rollover reserve floor. | |
With respect to Loan No. 36, The Forum Office, the borrower is required to deposit $14,732 into the Monthly TI/LC Reserve ($) on each payment date (i) through and including July 6, 2016, and continuing (ii) on August 6, 2017 and each payment date throughout the remaining term of the loan. This reserve will be capped at $870,000. | |
With respect to Loan No. 37, Raley’s Roseville, monthly deposits into the replacement reserve of $654 will be suspended so long as (a) Raley’s Roseville is complying with all maintenance and repair obligations with respect to the property under the Raley’s Roseville lease and the obligations of borrower under that agreement are therefore satisfied and (b) the property is being maintained by borrower and/or Raley’s Roseville in the condition similar to that as of the loan closing date. | |
With respect to Loan No. 39, Shaw’s Plaza - Hanson, the borrower is required to make monthly deposits into the Monthly Other Reserve ($) in the amount of $17,500, beginning on March 6, 2020 and ending on February 6, 2021. If the tenant’s lease is extended to February 28, 2026 or beyond, the payments will cease and the funds will be disbursed to the borrower. | |
With respect to Loan No. 43, La Puente Pavilion, monthly deposits into the rollover reserve are waived upon (i) no event of default has occurred and is continuing, (ii) the physical and economic occupancy is at least 93% and (iii) the rollover reserve balance is greater or equal to $100,000. | |
With respect to Loan No. 46, Hampton Inn Groton, in the event that any PIP, other than the scheduled PIP at loan closing, is imposed under the franchise agreement, borrower is required to deposit 110% of the cost of the newly imposed PIP into the PIP reserve. | |
With respect to Loan No. 48, Arundel Crossing VI, the deposits to the Monthly RE Tax Reserve ($) and the Monthly Ins. Reserve ($) are waived to the extent there is no event of default and the sole tenant at the property, Domino’s Pizza Master Issuer LLC, pays such amounts directly and the borrower provides evidence of payment to the lender. | |
With respect to Loan No. 62, Interlaken Inn, the borrower is required to make monthly deposits into the FF&E reserve equal to (i) 4% of gross income from the operations for the calendar month that is two months prior to such monthly payment date and (ii) to the extent the property becomes subject to a franchise agreement, the sums required to complete all work described in any property improvement plan required by the franchisor since the immediately preceding monthly payment date. | |
With respect to Loan No. 70, 494 Wortman Avenue, the borrower is required to make monthly deposits into the Monthly Other Reserve ($) in the amount of $2,933 for 24 months, beginning on July 6, 2015. So long as no event of default is continuing, the funds will be disbursed to pay for implementation of a sub-slab depressurization system (“SSDS”) as recommended in the environmental report. If implementation of the SSDS should be required prior to the final payment of the reserve, the borrower is required to, within five business days, as determined by |
A-1-32 |
the lender, deliver to the lender cash, or a letter of credit acceptable to lender, for the difference between the balance collected and $70,400. | |
(19) | Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents. |
With respect to Loan No. 49, Comfort Suites Spartanburg, the borrower is required to deposit into the Monthly Capex Reserve ($) an amount equal to 5% of gross revenues on each monthly payment date, capped at the greater of (i) $688,000 or (ii) the amount of PIP work as required by the franchisor.” | |
(20) | With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any Mortgaged Property. |
(21) | In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates. |
(22) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease. |
With respect to Loan No. 1, One Shell Square, the Largest Tenant, Shell Oil Company, has the right to contract its leased space by one floor one or more times during the term of the lease with payment of a contraction fee. The tenant must maintain a minimum of 300,000 square feet of leased space. On or after January 1, 2019, the tenant also has the additional right to contract certain floors of its leased space, but not more than two floors in any 12 month period. Additionally, the 2nd Largest Tenant, Adams and Reese, LLP may contract its space by up to 12,756 square feet with payment of contraction penalty between September 1, 2016 through February 28, 2017 and September 1, 2018 through February 28, 2019. | |
With respect to Loan No. 3.01, Sunbelt Portfolio – Wells Fargo Tower, the Largest Tenant, Burr & Forman, has the option to terminate its lease beginning on November 1, 2019 with 12 months’ prior written notice and payment of a termination fee. In addition, the 4th Largest Tenant, Leitman, Siegal, Payne, has the option to terminate its lease beginning on March 1, 2017 with 12 months’ prior notice and payment of a termination fee. | |
With respect to Loan No. 6, Castleton Park, the Largest Tenant, NGS, has the following options to contract its space: (i) at any time, all of its space in Building 46 (47,170 square feet) and/or on the first floor of Building 47 (approximately 51,569 square feet) if its respective contracts with the United States Department of Health and Human Services is terminated, with nine months’ notice and payment of a termination fee; (ii) at the end of the 63rd month following the Building 40 commencement date (but no later than April 30, 2020), all of its space in Building 40 (23,891 square feet) with nine months’ notice and payment of a termination fee; and (iii) after August 31, 2017, all of its space in Building 32 (19,963 square feet) in the event that the tenant outsources 100% of its mail distribution operations by August 31, 2017, upon payment of a termination fee. In addition, the 3rd Largest Tenant, Biosound Esaote, Inc, has the right to terminate its lease effective as of April 30, 2017 with notice by August 1, 2016 and payment of a termination fee. | |
With respect to Loan No. 7, Bethesda Office Center, the 2nd Largest Tenant, Red Coats, Inc., is affiliated with the borrower and sponsors | |
With respect to Loan No. 8, 55 West 125th Street, the 5th Largest Tenant, DB Grant Associates, has the right to terminate its lease on December 31, 2015 with one month’s prior notice. | |
With respect to Loan No. 9, College Park Office, the sole tenant at the 400 College Road East mortgaged property, Abbott Point of Care Inc., has the one-time option to terminate its lease on July 1, 2021 with 12 months’ notice and payment of a termination fee equal to approximately $409,000. The 4th Largest Tenant at the 303 College Road East mortgaged property, National Business Parks, is an affiliate of the borrower. The Largest Tenant at the 305 College Road East mortgaged property, Bracco, subleases 11,233 square feet to Advaxis Inc. Advaxis Inc. signed a new a direct lease for its existing subleased space plus an additional 7,973 square feet of existing vacant space, totaling 19,206 square feet. The lease commences in December 2015 and is for a seven year term at an initial base rent of $23.00 per square foot with annual rent increases. |
A-1-33 |
With respect to Loan No. 11, Scottsdale Quarter, the 5th Largest Tenant, Maracay Homes, has the option to terminate its lease beginning June 1, 2019 with nine months’ prior notice and payment of a termination fee. | |
With respect to Loan No. 12, One City Centre, the Largest Tenant, Waste Management, has the following options to contract its space: (i) approximately 880 square feet in the lower tunnel of the building any time on or after the last day of the 72nd month after lease commencement with respect to this particular space, with 12 months’ prior notice; and (ii) all of the space (but not less than all) either on the 12th floor (9,625 square feet) or the 17th floor (21,266 square feet), as of June 30, 2019, with prior written notice by October 31, 2018. | |
With respect to Loan No. 13, 215 West 125th Street, the 5th Largest Tenant, CUNY, has the right to terminate its lease beginning on March 17, 2019 with 12 months’ prior notice with payment of a termination fee equal to unamortized costs of all tenant improvements, brokerage commissions paid in connection with the lease and tenant’s free rent. | |
With respect to Loan No. 14, Albany Road Georgia Portfolio, the Largest Tenant at the 1200 Ashwood mortgaged property, Noble Systems, has the right to terminate its lease on December 31, 2022 with 12 months’ notice and payment of a termination fee. The Largest Tenant at the Roberts mortgaged property, Dornier Medtech America, has the right to terminate its lease on July 31, 2020 with nine months’ notice and payment of a termination fee. The Largest Tenant at the Avalon mortgaged property, Electronics for Imaging, has the right to terminate its lease on December 31, 2020 with 12 months’ notice and payment of a termination fee. The 2nd Largest Tenant at the 1200 Ashwood mortgaged property, Humana Employers Health, has the right to terminate its lease on March 31, 2019 with six months’ prior notice and payment of a termination fee. | |
With respect to Loan No. 18, West Hartford Office Portfolio, for 61 South Main Street, the 4th Largest Tenant, Robert B. Nathanson has the right to terminate the lease in the event that the tenant dies or becomes permanently incapacitated during the term of the lease, such that tenant is no longer able to continue his practice of medicine. The tenant or tenant’s executor or administrator will have the right to terminate the lease and the tenant’s continuing obligations with 60 days prior written notice to landlord, and payment of a termination fee. | |
With respect to Loan No. 20, Shaw’s Plaza - Carver, the Largest Tenant, Shaw’s may terminate the lease in the event of any taking that reduces the number of parking spaces to less than four parking spaces per 1,000 square feet of tenant’s building for standard size automobiles. The 4th Largest Tenant, Jamie’s Fine Wine & Spirits may terminate the lease in the event Shaw’s tenancy is terminated and the premises becomes vacant for a period of more than four months, or that Shaw’s is granted a license to sell alcoholic beverages in competition with tenant. | |
With respect to Loan No. 30, Arapahoe Village, the 3rd Largest Tenant, Sherwin Williams has the right to terminate the lease, and is entitled to appropriate refund of rent paid in advance and any un-earned charges, if as a result of: (i) the total number of parking spaces established for the shopping center or the building shall be reduced by 20% or more, or (ii) Sherwin Williams, its customers, agents, employees and visitors are, for more than 30 days, denied reasonable access to the premises or parking areas. The 5th Largest Tenant, Jade Gardens Restaurant has the right to terminate their lease, if a part of the parking area of the shopping center should be acquired or condemned by eminent domain for any public or quasi-public use or purpose, by giving written notice to the landlord. | |
With respect to Loan No. 32, 770 S Post Oak, the 2nd Largest Tenant, HF Christmann & Associates, has the right to terminate its lease effective November 30, 2016 with 180 days’ notice and payment of a termination fee. | |
With respect to Loan No. 35, North Park Shopping Center, the 3rd Largest Tenant, EbLens, has a one-time option to terminate its lease at the end of the fifth lease year if gross sales during the fifth year of its lease do not exceed $1.50 million. | |
With respect to Loan No. 42, Cumberland Industrial Portfolio, the 2nd Largest Tenant at the 1600 Malone Street mortgaged property, NIPRO Glass Americas, has the right to terminate the lease prior to expiration provided that the tenant is not in default of the terms of the lease and with no less 90 days’ notice. NIPRO Glass Americas will not have the right to terminate during the first five years of the lease, but may terminate after the fifth and sixth year anniversaries, June 23, 2016 and June 23, 2017, respectively, from the commencement date of the lease. | |
With respect to Loan No. 43, La Puente Pavilion, the 3rd Largest Tenant, Bella Medical Group, has the right to terminate the lease if capital expenditures are required as a result of the specific and unique use of the premises by tenant as compared with uses by tenants in general, tenant shall be fully responsible for the cost thereof, |
A-1-34 |
provided, however that if such capital expenditure is required during the last two years of the lease and the cost thereof exceeds six months’ base rent, tenant may instead terminate the lease. The 4th Largest Tenant, Rice Wok, has the right to terminate the lease if capital expenditures are required as a result of the specific and unique use of the premises by tenant as compared with uses by tenants in general, tenant shall be fully responsible for the cost thereof, provided, however that if such capital expenditure is required during the last two years of the lease and the cost thereof exceeds six months’ base rent, tenant may instead terminate the lease. | |
With respect to Loan No. 60, Antioch Crossing, the Largest Tenant, Payless Shoes has the right to terminate the lease in the event that the landlord directly or indirectly leases any adjacent space to a porno shop or reduce the annual rent by 50.0%. The tenant has the right to terminate the lease in the event landlord directly or indirectly leases any property or any portion thereof to a person or entity within Phase 1 of the shopping center for the principal use as a discount retail store. The tenant may also terminate the lease in the event of a default by the landlord. Additionally, Payless Shoes may cancel the lease if the Super Wal-Mart should cease to operate for 270 consecutive days or downsize to a Wal-Mart. Payless Shoes must exercise this right prior to Super Wal-Mart resuming business operations or the opening of a comparable tenant. | |
With respect to Loan No. 66, Walgreens St Joseph, the sole tenant, Walgreens, has the right to terminate its lease effective June 30, 2028 with options to terminate its lease each subsequent five years through lease expiration. | |
(23) | In certain cases, the Principal / Carve-out Guarantor name was shortened for spacing purposes. |
With respect to Loan Nos. 8, 13 and 26, 55 West 125th Street, 215 West 125th Street and 111 South Jackson, there is no separate Carve-out Guarantor. | |
(24) | The classification of the lockbox types is described in the free writing prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details. |
(25) | Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Existing Mezzanine Debt,” and “—Future Mezzanine Debt” and “Certain Legal Aspects of the Mortgage Loans” in the free writing prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt that permit subordinate, mezzanine or other additional debt in the future. |
With respect to Loan Nos. 8, 13 and 26, 55 West 125th Street, 215 West 125th Street and 111 South Jackson, affiliates and sponsors of the related borrowers have extended unsecured loans in the amounts of $12,500,000, $4,500,000 and $8,500,000, respectively, to the related borrowers. The lenders have entered into subordination agreements. See “Description of the Mortgage Loans—Additional Debt—Unsecured Debt” in this free writing prospectus. | |
With respect to Loan No. 15, 300 North Greene Street, the mezzanine loan is held by an affiliate of the borrower. The related intercreditor agreement restricts certain rights and remedies of the mezzanine lender so long as it is affiliated with the borrower. See “Description of the Mortgage Loans—Additional Debt—Existing Mezzanine Debt” in this free writing prospectus. | |
With respect to Loan No. 23, Marriott - Pittsburgh, the related respective mezzanine loan is cross-defaulted and cross-collateralized with three other mezzanine loans that are not included in the mortgage loan pool. The mezzanine loans are cross-defaulted and cross-collateralized through guaranties and pledge and security agreements signed by each of the mezzanine loan borrowers. The total amount of mezzanine debt including the cross-collateralized and cross-defaulted loans is approximately $31.6 million. See “Description of the Mortgage Loans—Additional Debt—Existing Mezzanine Debt” in this free writing prospectus. | |
With respect to Loan No. 45, 10 Main Street, a second mortgage lien exists in favor of the City of Memphis, Division of Housing and Community Development with an original balance of $3,000,000. The holder of the mortgage has entered into a subordination and standstill agreement with the lender, which subordinates the indebtedness to the lien of the mortgage loan and restricts the holder from enforcing its remedies in the event of a default under the second mortgage during the term of the mortgage loan. See “Description of the Mortgage Loans—Additional Debt—Other Secured Indebtedness” in this free writing prospectus. | |
With respect to Loan No. 38, Brookfield Apartments, an affiliate of the related borrower has extended an unsecured loan in the amount of up to $19,130,674, to an indirect owner of the related borrower. The lenders |
A-1-35 |
have entered into a subordination agreement. See “Description of the Mortgage Loans—Additional Debt—Unsecured Debt” in this free writing prospectus. | |
With respect to Loan No. 57, Ramada Plaza, two affiliates and sponsors of the related borrower have together extended an unsecured loan in the amounts of $1,470,000, to the related borrower. The lenders have entered into a subordination and standstill agreement. See “Description of the Mortgage Loans—Additional Debt—Unsecured Debt” in this free writing prospectus. |
A-1-36 |