FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-207361-01 | ||
The Information contained herein (the “Information”) is preliminary and subject to change. The information will be superseded by similar information delivered to you as part of the offering document relating to the Commercial Mortgage Pass-Through Certificates, Series CSAIL 2016-C5 (the “Offering Document”). The Information supersedes any such information previously delivered. The Information should be reviewed only in conjunction with the entire Offering Document. All of the Information is subject to the same limitations and qualifications contained in the Offering Document. The Information does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The Information contained herein will be more fully described elsewhere in the Offering Document. The Information should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. The privately offered securities described in the Offering Document as to which the Information relates have not been and will not be registered under the United States Securities Act of 1933, as amended. This material should be not construed as an effort to sell or the solicitation of any offer to buy any security in any jurisdiction where such offer of solicitation would be illegal.
For investor in publicly offered securities as to which the Information relates: The depositor has filed a registration statement (including the prospectus) with the SEC (SEC File No. 333-207361) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or any underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-221-1037.
The information in this file (the “File”) is an electronic copy of the information set forth in the Appendix titled “Statistical Characteristics of the Mortgage Loans” to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the Certificates referred to herein in making their investment decision.
The information in this File may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the 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 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 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Mortgage Loan Originator | Mortgage Loan Seller(1) | Original Balance(2) | Cut-off Date Balance(2)(3) | Maturity/ARD Balance(2) | Cut-off Date Balance per SF/ Units/Rooms/Pads(2) | Loan Purpose | Sponsor(4) | Non-Recourse Carveout Guarantor(4) | |||||||||||||
1 | Loan | GLP Industrial Portfolio A | 9.3% | Column Financial, Inc. | Column Financial, Inc. | $87,100,000 | $87,100,000 | $87,100,000 | $24 | Acquisition | Western A Midwest, LLC,Western A South, LLC,Western A West, LLC,Western A East, LLC,Western B Southeast, LLC,Western B Northwest, LLC,Western B South, LLC,Western B West, LLC,Western B East, LLC,Western C REIT, LLC,Western C NR, LLC | Western A Midwest, LLC,Western A South, LLC,Western A West, LLC,Western A East, LLC,Western B Southeast, LLC,Western B Northwest, LLC,Western B South, LLC,Western B West, LLC,Western B East, LLC,Western C REIT, LLC,Western C NR, LLC | ||||||||||||||
1.001 | Property | Inland Empire Indian Ave DC | 0.6% | Column Financial, Inc. | Column Financial, Inc. | $5,193,356 | $5,193,356 | $5,193,356 | $24 | |||||||||||||||||
1.002 | Property | Centerpointe 4 | 0.5% | Column Financial, Inc. | Column Financial, Inc. | $4,499,454 | $4,499,454 | $4,499,454 | $24 | |||||||||||||||||
1.003 | Property | Hofer Ranch IC Bldg 1 | 0.3% | Column Financial, Inc. | Column Financial, Inc. | $2,557,401 | $2,557,401 | $2,557,401 | $24 | |||||||||||||||||
1.004 | Property | Denver DC | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $2,247,545 | $2,247,545 | $2,247,545 | $24 | |||||||||||||||||
1.005 | Property | Freeport DC Bldg 4 | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $2,243,181 | $2,243,181 | $2,243,181 | $24 | |||||||||||||||||
1.006 | Property | Ontario Mills DC | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $2,116,620 | $2,116,620 | $2,116,620 | $24 | |||||||||||||||||
1.007 | Property | Hagerstown Distribution Center | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $2,007,516 | $2,007,516 | $2,007,516 | $24 | |||||||||||||||||
1.008 | Property | Beckwith Farms DC | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,963,874 | $1,963,874 | $1,963,874 | $24 | |||||||||||||||||
1.009 | Property | Crossroads DC I | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,915,868 | $1,915,868 | $1,915,868 | $24 | |||||||||||||||||
1.010 | Property | Centerpointe 6 | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,889,683 | $1,889,683 | $1,889,683 | $24 | |||||||||||||||||
1.011 | Property | I-95 DC | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,763,123 | $1,763,123 | $1,763,123 | $24 | |||||||||||||||||
1.012 | Property | Chino Spec Forward | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,728,209 | $1,728,209 | $1,728,209 | $24 | |||||||||||||||||
1.013 | Property | Bedford Park II | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,680,203 | $1,680,203 | $1,680,203 | $24 | |||||||||||||||||
1.014 | Property | Landover DC | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,461,995 | $1,461,995 | $1,461,995 | $24 | |||||||||||||||||
1.015 | Property | North Plainfield 8 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,278,700 | $1,278,700 | $1,278,700 | $24 | |||||||||||||||||
1.016 | Property | Sterling DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,256,879 | $1,256,879 | $1,256,879 | $24 | |||||||||||||||||
1.017 | Property | Clifton DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,213,238 | $1,213,238 | $1,213,238 | $24 | |||||||||||||||||
1.018 | Property | Beckwith Farms 3 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,213,238 | $1,213,238 | $1,213,238 | $24 | |||||||||||||||||
1.019 | Property | Collington Commerce Center | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,130,319 | $1,130,319 | $1,130,319 | $24 | |||||||||||||||||
1.020 | Property | Bedford Park IB | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,117,226 | $1,117,226 | $1,117,226 | $24 | |||||||||||||||||
1.021 | Property | Elam Farms DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,069,220 | $1,069,220 | $1,069,220 | $24 | |||||||||||||||||
1.022 | Property | Champagne DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,016,850 | $1,016,850 | $1,016,850 | $24 | |||||||||||||||||
1.023 | Property | Bridge Point 1 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $981,937 | $981,937 | $981,937 | $24 | |||||||||||||||||
1.024 | Property | Center Square DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $960,116 | $960,116 | $960,116 | $24 | |||||||||||||||||
1.025 | Property | Park 355 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $955,752 | $955,752 | $955,752 | $24 | |||||||||||||||||
1.026 | Property | Commerce Farms DC 3 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $920,839 | $920,839 | $920,839 | $24 | |||||||||||||||||
1.027 | Property | Brandon Woods DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $894,654 | $894,654 | $894,654 | $24 | |||||||||||||||||
1.028 | Property | Chantilly DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $881,561 | $881,561 | $881,561 | $24 | |||||||||||||||||
1.029 | Property | Bolingbrook CC Bldg 3 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $851,012 | $851,012 | $851,012 | $24 | |||||||||||||||||
1.030 | Property | Northpoint CC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $851,012 | $851,012 | $851,012 | $24 | |||||||||||||||||
1.031 | Property | Franklin Square IC I | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $842,284 | $842,284 | $842,284 | $24 | |||||||||||||||||
1.032 | Property | Rock Quarry Building #1 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $833,555 | $833,555 | $833,555 | $24 | |||||||||||||||||
1.033 | Property | Aurora DC III | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $829,191 | $829,191 | $829,191 | $24 | |||||||||||||||||
1.034 | Property | Washington (DC) Corporate Center | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $803,006 | $803,006 | $803,006 | $24 | |||||||||||||||||
1.035 | Property | Aurora DC 1 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $789,914 | $789,914 | $789,914 | $24 | |||||||||||||||||
1.036 | Property | Waterfront DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $781,186 | $781,186 | $781,186 | $24 | |||||||||||||||||
1.037 | Property | Pureland DC I | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $776,821 | $776,821 | $776,821 | $24 | |||||||||||||||||
1.038 | Property | Bedford Park IA | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $776,821 | $776,821 | $776,821 | $24 | |||||||||||||||||
1.039 | Property | Prairie Point Bldg 3 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $746,272 | $746,272 | $746,272 | $24 | |||||||||||||||||
1.040 | Property | Greenwood DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $724,451 | $724,451 | $724,451 | $24 | |||||||||||||||||
1.041 | Property | Austin DC III | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $676,446 | $676,446 | $676,446 | $24 | |||||||||||||||||
1.042 | Property | Franklin Square II | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $676,446 | $676,446 | $676,446 | $24 | |||||||||||||||||
1.043 | Property | Pureland DC II | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $658,989 | $658,989 | $658,989 | $24 | |||||||||||||||||
1.044 | Property | Somerset IC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $654,625 | $654,625 | $654,625 | $24 | |||||||||||||||||
1.045 | Property | Rock Quarry Building #2 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $650,260 | $650,260 | $650,260 | $24 | |||||||||||||||||
1.046 | Property | Brandon Woods DC II | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $650,260 | $650,260 | $650,260 | $24 | |||||||||||||||||
1.047 | Property | Centerpointe 5 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $650,260 | $650,260 | $650,260 | $24 | |||||||||||||||||
1.048 | Property | Industrial Parkway (CA) DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $645,896 | $645,896 | $645,896 | $24 | |||||||||||||||||
1.049 | Property | Beckwith Farms 2 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $641,532 | $641,532 | $641,532 | $24 | |||||||||||||||||
1.050 | Property | North Plainfield 2 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $632,804 | $632,804 | $632,804 | $24 | |||||||||||||||||
1.051 | Property | North Plainfield 4 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $615,347 | $615,347 | $615,347 | $24 | |||||||||||||||||
1.052 | Property | North Plainfield 5 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $615,347 | $615,347 | $615,347 | $24 | |||||||||||||||||
1.053 | Property | Somerset IC II Building I | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $610,983 | $610,983 | $610,983 | $24 | |||||||||||||||||
1.054 | Property | BWI Commerce Center II | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $606,619 | $606,619 | $606,619 | $24 | |||||||||||||||||
1.055 | Property | Commerce Farms DC 4 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $589,162 | $589,162 | $589,162 | $24 | |||||||||||||||||
1.056 | Property | Rock Run Bldg 6 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $580,434 | $580,434 | $580,434 | $24 | |||||||||||||||||
1.057 | Property | Bolingbrook CC Bldg 4 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $545,521 | $545,521 | $545,521 | $24 | |||||||||||||||||
1.058 | Property | Bridge Point 2 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $532,428 | $532,428 | $532,428 | $24 | |||||||||||||||||
1.059 | Property | Burleson BP Bldg 3 (Austin DC I) | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $528,064 | $528,064 | $528,064 | $24 | |||||||||||||||||
1.060 | Property | 10th Street Business Park 2 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $514,971 | $514,971 | $514,971 | $24 | |||||||||||||||||
1.061 | Property | Park 55 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $510,607 | $510,607 | $510,607 | $24 | |||||||||||||||||
1.062 | Property | Valwood West Industrial A | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $501,879 | $501,879 | $501,879 | $24 | |||||||||||||||||
1.063 | Property | Baltimore IC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $488,786 | $488,786 | $488,786 | $24 | |||||||||||||||||
1.064 | Property | Englewood DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $453,873 | $453,873 | $453,873 | $24 | |||||||||||||||||
1.065 | Property | Centerpointe 9 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $453,873 | $453,873 | $453,873 | $24 | |||||||||||||||||
1.066 | Property | Aurora DC 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $449,509 | $449,509 | $449,509 | $24 | |||||||||||||||||
1.067 | Property | Redlands Industrial Center IB | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $436,417 | $436,417 | $436,417 | $24 | |||||||||||||||||
1.068 | Property | Somerset IC II Building II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $432,052 | $432,052 | $432,052 | $24 | |||||||||||||||||
1.069 | Property | Hofer Ranch TRS Building 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $423,324 | $423,324 | $423,324 | $24 | |||||||||||||||||
1.070 | Property | BWI Commerce Center I | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $414,596 | $414,596 | $414,596 | $24 | |||||||||||||||||
1.071 | Property | Burleson BP Bldg 1 (Austin DC I) | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $414,596 | $414,596 | $414,596 | $24 | |||||||||||||||||
1.072 | Property | Raceway Crossings IC Bldg 3 (Austin DC II) | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $414,596 | $414,596 | $414,596 | $24 | |||||||||||||||||
1.073 | Property | Freeport DC Bldg 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $414,596 | $414,596 | $414,596 | $24 | |||||||||||||||||
1.074 | Property | Concours DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $410,231 | $410,231 | $410,231 | $24 | |||||||||||||||||
1.075 | Property | Raceway Crossings IC Bldg 2 (Austin DC II) | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $405,867 | $405,867 | $405,867 | $24 | |||||||||||||||||
1.076 | Property | Hagerstown - Industrial Lane DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $401,503 | $401,503 | $401,503 | $24 | |||||||||||||||||
1.077 | Property | Maple Point 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $401,503 | $401,503 | $401,503 | $24 | |||||||||||||||||
1.078 | Property | Freeport DC Bldg 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $397,139 | $397,139 | $397,139 | $24 | |||||||||||||||||
1.079 | Property | Capital Beltway CC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $392,775 | $392,775 | $392,775 | $24 | |||||||||||||||||
1.080 | Property | Centerpointe Trailer Lot | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $384,046 | $384,046 | $384,046 | $24 | |||||||||||||||||
1.081 | Property | Randall Crossing DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $379,682 | $379,682 | $379,682 | $24 | |||||||||||||||||
1.082 | Property | Burleson BP Bldg 2 (Austin DC I) | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $370,954 | $370,954 | $370,954 | $24 | |||||||||||||||||
1.083 | Property | Maple Point 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $357,862 | $357,862 | $357,862 | $24 | |||||||||||||||||
1.084 | Property | Hollins End 6 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $357,862 | $357,862 | $357,862 | $24 | |||||||||||||||||
1.085 | Property | Freeport DC Bldg 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $349,133 | $349,133 | $349,133 | $24 | |||||||||||||||||
1.086 | Property | Redlands Industrial Center II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $344,769 | $344,769 | $344,769 | $24 | |||||||||||||||||
1.087 | Property | Hollins End 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $336,041 | $336,041 | $336,041 | $24 | |||||||||||||||||
1.088 | Property | Hollins End 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $336,041 | $336,041 | $336,041 | $24 | |||||||||||||||||
1.089 | Property | Valwood West Industrial D | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $331,677 | $331,677 | $331,677 | $24 | |||||||||||||||||
1.090 | Property | Redlands Industrial Center IA | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $331,677 | $331,677 | $331,677 | $24 | |||||||||||||||||
1.091 | Property | Valwood West Industrial C | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $327,312 | $327,312 | $327,312 | $24 | |||||||||||||||||
1.092 | Property | 10th Street Business Park 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $327,312 | $327,312 | $327,312 | $24 | |||||||||||||||||
1.093 | Property | Columbia Park IC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $292,399 | $292,399 | $292,399 | $24 | |||||||||||||||||
1.094 | Property | Valley View BC Bldg 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $292,399 | $292,399 | $292,399 | $24 | |||||||||||||||||
1.095 | Property | Valley View BC Bldg 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $279,307 | $279,307 | $279,307 | $24 | |||||||||||||||||
1.096 | Property | Crossroads DC III | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $270,578 | $270,578 | $270,578 | $24 | |||||||||||||||||
1.097 | Property | Northpointe DC Bldg 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $257,486 | $257,486 | $257,486 | $24 | |||||||||||||||||
1.098 | Property | Park 88 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $244,393 | $244,393 | $244,393 | $24 | |||||||||||||||||
1.099 | Property | Ameriplex | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $244,393 | $244,393 | $244,393 | $24 |
A-1-1
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Mortgage Loan Originator | Mortgage Loan Seller(1) | Original Balance(2) | Cut-off Date Balance(2)(3) | Maturity/ARD Balance(2) | Cut-off Date Balance per SF/ Units/Rooms/Pads(2) | Loan Purpose | Sponsor(4) | Non-Recourse Carveout Guarantor(4) | |||||||||||||
1.100 | Property | Vista Point South 5 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $240,029 | $240,029 | $240,029 | $24 | |||||||||||||||||
1.101 | Property | Hollins End 5 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $226,937 | $226,937 | $226,937 | $24 | |||||||||||||||||
1.102 | Property | Northpointe DC Bldg 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $222,572 | $222,572 | $222,572 | $24 | |||||||||||||||||
1.103 | Property | Vista Point South 6 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $209,480 | $209,480 | $209,480 | $24 | |||||||||||||||||
1.104 | Property | Raceway Crossings IC Bldg 1 (Austin DC II) | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $209,480 | $209,480 | $209,480 | $24 | |||||||||||||||||
1.105 | Property | Vista Point South 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $196,387 | $196,387 | $196,387 | $24 | |||||||||||||||||
1.106 | Property | Vista Point South 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $192,023 | $192,023 | $192,023 | $24 | |||||||||||||||||
1.107 | Property | North Plainfield 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $174,567 | $174,567 | $174,567 | $24 | |||||||||||||||||
1.108 | Property | Vista Point South 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $161,474 | $161,474 | $161,474 | $24 | |||||||||||||||||
1.109 | Property | Bolingbrook VMF | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $152,746 | $152,746 | $152,746 | $24 | |||||||||||||||||
1.110 | Property | Vista Point South 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $135,289 | $135,289 | $135,289 | $24 | |||||||||||||||||
1.111 | Property | Hollins End 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $126,561 | $126,561 | $126,561 | $24 | |||||||||||||||||
1.112 | Property | Hollins End 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $96,012 | $96,012 | $96,012 | $24 | |||||||||||||||||
1.113 | Property | Freeport DC Bldg 6 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $43,642 | $43,642 | $43,642 | $24 | |||||||||||||||||
1.114 | Property | Freeport DC Bldg 5 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $39,277 | $39,277 | $39,277 | $24 | |||||||||||||||||
2 | Loan | FedEx Brooklyn | 9.3% | JLC | JLC | $87,000,000 | $87,000,000 | $87,000,000 | $466 | Refinance | Jacob Feldman | Jacob Feldman | ||||||||||||||
3 | Loan | Starwood Capital Extended Stay Portfolio | 8.0% | Column Financial, Inc. | Column Financial, Inc. | $75,000,000 | $75,000,000 | $71,515,809 | $32,755 | Acquisition | SOF-IX U.S. Holdings, L.P. | SOF-IX U.S. Holdings, L.P. | ||||||||||||||
3.01 | Property | Crestwood Suites Denver - Aurora | 0.4% | Column Financial, Inc. | Column Financial, Inc. | $3,305,169 | $3,305,169 | $3,151,624 | $32,755 | |||||||||||||||||
3.02 | Property | Sun Suites New Orleans (Metairie) | 0.3% | Column Financial, Inc. | Column Financial, Inc. | $3,081,511 | $3,081,511 | $2,938,357 | $32,755 | |||||||||||||||||
3.03 | Property | Sun Suites New Orleans (Harvey) | 0.3% | Column Financial, Inc. | Column Financial, Inc. | $2,783,300 | $2,783,300 | $2,654,000 | $32,755 | |||||||||||||||||
3.04 | Property | Sun Suites Hobby (Clearlake) | 0.3% | Column Financial, Inc. | Column Financial, Inc. | $2,683,897 | $2,683,897 | $2,559,214 | $32,755 | |||||||||||||||||
3.05 | Property | Sun Suites Plano | 0.3% | Column Financial, Inc. | Column Financial, Inc. | $2,584,493 | $2,584,493 | $2,464,428 | $32,755 | |||||||||||||||||
3.06 | Property | Sun Suites Westchase | 0.3% | Column Financial, Inc. | Column Financial, Inc. | $2,559,642 | $2,559,642 | $2,440,732 | $32,755 | |||||||||||||||||
3.07 | Property | Crestwood Suites Marietta Roswell Road | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $2,211,730 | $2,211,730 | $2,108,982 | $32,755 | |||||||||||||||||
3.08 | Property | Sun Suites Sugar Land (Stafford) | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $2,087,475 | $2,087,475 | $1,990,500 | $32,755 | |||||||||||||||||
3.09 | Property | Sun Suites Raleigh | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,988,072 | $1,988,072 | $1,895,714 | $32,755 | |||||||||||||||||
3.10 | Property | Sun Suites Intercontinental Greenspoint | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,988,072 | $1,988,072 | $1,895,714 | $32,755 | |||||||||||||||||
3.11 | Property | Crestwood Suites Nashville Madison | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,963,221 | $1,963,221 | $1,872,018 | $32,755 | |||||||||||||||||
3.12 | Property | Sun Suites Cumming | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,963,221 | $1,963,221 | $1,872,018 | $32,755 | |||||||||||||||||
3.13 | Property | Crestwood Suites Murfreesboro | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,838,966 | $1,838,966 | $1,753,535 | $32,755 | |||||||||||||||||
3.14 | Property | Sun Suites Smyrna | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,764,414 | $1,764,414 | $1,682,446 | $32,755 | |||||||||||||||||
3.15 | Property | Sun Suites Dallas - Garland | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,764,414 | $1,764,414 | $1,682,446 | $32,755 | |||||||||||||||||
3.16 | Property | Sun Suites DFW Airport - Lewisville | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,764,414 | $1,764,414 | $1,682,446 | $32,755 | |||||||||||||||||
3.17 | Property | Sun Suites Charlotte - Matthews | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,714,712 | $1,714,712 | $1,635,053 | $32,755 | |||||||||||||||||
3.18 | Property | Crestwood Suites Disney Orlando | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,689,861 | $1,689,861 | $1,611,357 | $32,755 | |||||||||||||||||
3.19 | Property | Crestwood Suites Orlando UCF | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,689,861 | $1,689,861 | $1,611,357 | $32,755 | |||||||||||||||||
3.20 | Property | Crestwood Suites Snellville | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,665,010 | $1,665,010 | $1,587,660 | $32,755 | |||||||||||||||||
3.21 | Property | Sun Suites Suwanee | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,640,159 | $1,640,159 | $1,563,964 | $32,755 | |||||||||||||||||
3.22 | Property | Home Towne Suites Kannapolis | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,640,159 | $1,640,159 | $1,563,964 | $32,755 | |||||||||||||||||
3.23 | Property | Sun Suites Corpus Christi | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,466,203 | $1,466,203 | $1,398,089 | $32,755 | |||||||||||||||||
3.24 | Property | Home Towne Suites Tuscaloosa | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,466,203 | $1,466,203 | $1,398,089 | $32,755 | |||||||||||||||||
3.25 | Property | Sun Suites Jacksonville | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,441,352 | $1,441,352 | $1,374,393 | $32,755 | |||||||||||||||||
3.26 | Property | Sun Suites Chesapeake | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,441,352 | $1,441,352 | $1,374,393 | $32,755 | |||||||||||||||||
3.27 | Property | Crestwood Suites Fort Myers | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,416,501 | $1,416,501 | $1,350,696 | $32,755 | |||||||||||||||||
3.28 | Property | Crestwood Suites Greensboro Airport | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,416,501 | $1,416,501 | $1,350,696 | $32,755 | |||||||||||||||||
3.29 | Property | Crestwood Suites Austin | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,366,799 | $1,366,799 | $1,303,303 | $32,755 | |||||||||||||||||
3.30 | Property | Sun Suites Gwinnett | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,366,799 | $1,366,799 | $1,303,303 | $32,755 | |||||||||||||||||
3.31 | Property | Crestwood Suites Marietta - Town Center Mall | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,317,097 | $1,317,097 | $1,255,910 | $32,755 | |||||||||||||||||
3.32 | Property | Crestwood Suites Baton Rouge | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,267,396 | $1,267,396 | $1,208,518 | $32,755 | |||||||||||||||||
3.33 | Property | Home Towne Suites Columbus | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,217,694 | $1,217,694 | $1,161,125 | $32,755 | |||||||||||||||||
3.34 | Property | Crestwood Suites NW Houston | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,192,843 | $1,192,843 | $1,137,428 | $32,755 | |||||||||||||||||
3.35 | Property | Home Towne Suites Auburn | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,192,843 | $1,192,843 | $1,137,428 | $32,755 | |||||||||||||||||
3.36 | Property | Sun Suites Stockbridge | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,118,290 | $1,118,290 | $1,066,339 | $32,755 | |||||||||||||||||
3.37 | Property | Home Towne Suites Anderson | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,043,738 | $1,043,738 | $995,250 | $32,755 | |||||||||||||||||
3.38 | Property | Crestwood Suites Colorado Springs | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,018,887 | $1,018,887 | $971,553 | $32,755 | |||||||||||||||||
3.39 | Property | Home Towne Suites Prattville | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $969,185 | $969,185 | $924,161 | $32,755 | |||||||||||||||||
3.40 | Property | Crestwood Suites High Point | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $869,781 | $869,781 | $829,375 | $32,755 | |||||||||||||||||
3.41 | Property | Sun Suites Birmingham | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $844,930 | $844,930 | $805,678 | $32,755 | |||||||||||||||||
3.42 | Property | Sun Suites Kennesaw Town Center | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $844,930 | $844,930 | $805,678 | $32,755 | |||||||||||||||||
3.43 | Property | Sun Suites Greensboro | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $820,080 | $820,080 | $781,982 | $32,755 | |||||||||||||||||
3.44 | Property | Home Towne Suites Greenville | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $670,974 | $670,974 | $639,803 | $32,755 | |||||||||||||||||
3.45 | Property | Sun Suites Hattiesburg | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $571,571 | $571,571 | $545,018 | $32,755 | |||||||||||||||||
3.46 | Property | Home Towne Suites Decatur | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $521,869 | $521,869 | $497,625 | $32,755 | |||||||||||||||||
3.47 | Property | Home Towne Suites Bowling Green | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $521,869 | $521,869 | $497,625 | $32,755 | |||||||||||||||||
3.48 | Property | Sun Suites Gulfport Airport | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $447,316 | $447,316 | $426,536 | $32,755 | |||||||||||||||||
3.49 | Property | Crestwood Suites Newport News | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $397,614 | $397,614 | $379,143 | $32,755 | |||||||||||||||||
3.50 | Property | Home Towne Suites Clarksville | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $397,614 | $397,614 | $379,143 | $32,755 | |||||||||||||||||
4 | Loan | Ellicott House | 6.1% | Silverpeak | Silverpeak | $57,500,000 | $57,500,000 | $57,500,000 | $175,841 | Acquisition | ACREG Investment Holdings LLC | ACREG Investment Holdings LLC | ||||||||||||||
5 | Loan | 401 Market | 6.0% | BNYM | BNYM | $56,000,000 | $56,000,000 | $51,422,739 | $116 | Acquisition | Miller Real Estate Fund II, LP | Miller Real Estate Fund II, LP | ||||||||||||||
6 | Loan | Baldwin Hills Center | 3.5% | Silverpeak | Silverpeak | $33,000,000 | $33,000,000 | $30,287,589 | $260 | Refinance | John F. Karubian | John F. Karubian | ||||||||||||||
7 | Loan | Embassy Suites and Claypool Court | 3.2% | Column Financial, Inc. | Column Financial, Inc. | $30,000,000 | $30,000,000 | $26,032,677 | $83,333 | Refinance | Melvin Simon & Associates, Inc. | Melvin Simon & Associates, Inc. | ||||||||||||||
8 | Loan | Rosecroft Mews Apartments | 3.0% | Column Financial, Inc. | Column Financial, Inc. | $27,865,000 | $27,865,000 | $25,642,442 | $91,661 | Acquisition | Alliant Capital, Ltd. | Alliant Capital, Ltd. | ||||||||||||||
9 | Loan | Triple Net Acquisitions Portfolio - Pool 1 | 2.5% | Silverpeak | Silverpeak | $23,355,000 | $23,244,278 | $17,495,011 | $68 | Acquisition | Mark Weber | Mark Weber | ||||||||||||||
9.01 | Property | 508 Fishkill Avenue | 0.9% | Silverpeak | Silverpeak | $8,477,000 | $8,436,812 | $6,350,041 | $68 | |||||||||||||||||
9.02 | Property | 758 East Utah Valley Drive | 0.7% | Silverpeak | Silverpeak | $6,702,000 | $6,670,227 | $5,020,405 | $68 | |||||||||||||||||
9.03 | Property | 10701 East 126th Street North | 0.7% | Silverpeak | Silverpeak | $6,434,000 | $6,403,498 | $4,819,649 | $68 | |||||||||||||||||
9.04 | Property | 1200 North Maitlen Drive | 0.2% | Silverpeak | Silverpeak | $1,742,000 | $1,733,742 | $1,304,916 | $68 | |||||||||||||||||
10 | Loan | San Diego HHSA Building | 2.4% | JLC | JLC | $22,400,000 | $22,292,174 | $18,176,895 | $200 | Refinance | Michael D. Abrams | Michael D. Abrams | ||||||||||||||
11 | Loan | DoubleTree Commerce | 2.3% | Column Financial, Inc. | Column Financial, Inc. | $21,600,000 | $21,600,000 | $19,780,919 | $107,463 | Acquisition | TH Investment Holdings II, LLC | TH Investment Holdings II, LLC | ||||||||||||||
12 | Loan | Sheraton Lincoln Harbor Hotel | 2.1% | Rialto | Rialto | $20,000,000 | $20,000,000 | $19,425,369 | $223,464 | Refinance | Hartz Financial Corp. | Hartz Financial Corp. | ||||||||||||||
13 | Loan | Windwood Oaks Apartments | 2.0% | Column Financial, Inc. | Column Financial, Inc. | $18,750,000 | $18,750,000 | $16,543,506 | $53,267 | Refinance | Ronald I. Eisenberg | Ronald I. Eisenberg | ||||||||||||||
14 | Loan | Stone Gables Apartments | 1.9% | Arbor Commercial Mortgage, LLC | BNYM | $18,000,000 | $17,938,143 | $14,736,453 | $93,428 | Refinance | Benny Tenenbaum | Benny Tenenbaum | ||||||||||||||
15 | Loan | Madison Park | 1.9% | BNYM | BNYM | $17,900,000 | $17,900,000 | $15,361,036 | $193 | Refinance | James A. Smith | James A. Smith | ||||||||||||||
16 | Loan | Officescape and Corporate Hill Portfolio | 1.8% | Rialto | Rialto | $17,250,000 | $17,171,928 | $14,132,856 | $49 | Refinance | Zvi Zaffir | Zvi Zaffir | ||||||||||||||
16.01 | Property | Corporate Hill III | 0.6% | Rialto | Rialto | $5,681,953 | $5,656,237 | $4,655,201 | $49 | |||||||||||||||||
16.02 | Property | Corporate Hill IV | 0.5% | Rialto | Rialto | $4,967,456 | $4,944,973 | $4,069,817 | $49 | |||||||||||||||||
16.03 | Property | Officescape III | 0.2% | Rialto | Rialto | $2,347,633 | $2,337,008 | $1,923,406 | $49 | |||||||||||||||||
16.04 | Property | Officescape II | 0.2% | Rialto | Rialto | $2,211,538 | $2,201,529 | $1,811,905 | $49 | |||||||||||||||||
16.05 | Property | Officescape I | 0.2% | Rialto | Rialto | $2,041,420 | $2,032,181 | $1,672,527 | $49 | |||||||||||||||||
17 | Loan | University Plains | 1.8% | BNYM | BNYM | $16,800,000 | $16,800,000 | $15,430,439 | $31,111 | Acquisition | Isaac J. Sitt and Elliot Tamir | Isaac J. Sitt and Elliot Tamir | ||||||||||||||
18 | Loan | Ivy Ridge Apartments | 1.6% | Column Financial, Inc. | Column Financial, Inc. | $14,765,000 | $14,765,000 | $13,843,870 | $71,329 | Acquisition | Ronald I. Eisenberg | Ronald I. Eisenberg | ||||||||||||||
19 | Loan | Reynolds MHC Portfolio 2 | 1.5% | Rialto | Rialto | $14,400,000 | $14,336,379 | $11,840,630 | $16,926 | Refinance | David H. Reynolds | David H. Reynolds | ||||||||||||||
19.01 | Property | Rex Aire MHC | 0.3% | Rialto | Rialto | $2,605,575 | $2,594,063 | $2,142,476 | $16,926 | |||||||||||||||||
19.02 | Property | Valley View Terrace MHC | 0.3% | Rialto | Rialto | $2,496,097 | $2,485,069 | $2,052,456 | $16,926 | |||||||||||||||||
19.03 | Property | Mobile Manor Estate | 0.2% | Rialto | Rialto | $2,145,768 | $2,136,288 | $1,764,392 | $16,926 | |||||||||||||||||
19.04 | Property | West Hill MHC | 0.2% | Rialto | Rialto | $1,707,856 | $1,700,311 | $1,404,312 | $16,926 | |||||||||||||||||
19.05 | Property | Cherokee Village | 0.2% | Rialto | Rialto | $1,707,856 | $1,700,311 | $1,404,312 | $16,926 | |||||||||||||||||
19.06 | Property | Mobile Lodge | 0.1% | Rialto | Rialto | $1,372,124 | $1,366,062 | $1,128,251 | $16,926 | |||||||||||||||||
19.07 | Property | Hillview | 0.1% | Rialto | Rialto | $1,262,646 | $1,257,067 | $1,038,231 | $16,926 |
A-1-2
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Mortgage Loan Originator | Mortgage Loan Seller(1) | Original Balance(2) | Cut-off Date Balance(2)(3) | Maturity/ARD Balance(2) | Cut-off Date Balance per SF/ Units/Rooms/Pads(2) | Loan Purpose | Sponsor(4) | Non-Recourse Carveout Guarantor(4) | |||||||||||||
19.08 | Property | Cherry Acres | 0.1% | Rialto | Rialto | $1,102,078 | $1,097,209 | $906,201 | $16,926 | |||||||||||||||||
20 | Loan | 2100 Acklen Flats | 1.5% | JLC | JLC | $14,250,000 | $14,181,318 | $11,561,063 | $337,650 | Refinance | H.G. Hill Company | H.G. Hill Company | ||||||||||||||
21 | Loan | Holiday Inn Austin | 1.5% | Silverpeak | Silverpeak | $14,000,000 | $14,000,000 | $13,102,375 | $74,074 | Acquisition | D. Kent Casey, Daniel Williams, Kevin Dingle, John Matthew Whelan III | D. Kent Casey, Daniel Williams, Kevin Dingle, John Matthew Whelan III | ||||||||||||||
22 | Loan | Summerlin Gateway Plaza | 1.4% | BNYM | BNYM | $13,500,000 | $13,500,000 | $13,500,000 | $216 | Acquisition | Investment Concepts, Inc. | Investment Concepts, Inc. | ||||||||||||||
23 | Loan | Frisco Plaza | 1.4% | Rialto | Rialto | $12,900,000 | $12,900,000 | $11,242,083 | $210 | Refinance | Henry Tao; Sung K. Ro; Newton Tran | Henry Tao; Sung K. Ro; Newton Tran | ||||||||||||||
24 | Loan | DoubleTree Spokane | 1.3% | Column Financial, Inc. | Column Financial, Inc. | $12,000,000 | $12,000,000 | $12,000,000 | $32,000 | Refinance | HLT Owned VIII Holding LLC and Hilton Domestic Property LLC | HLT Owned VIII Holding LLC and Hilton Domestic Property LLC | ||||||||||||||
25 | Loan | VPS MHC Portfolio | 1.2% | Rialto | Rialto | $11,685,000 | $11,645,016 | $9,572,747 | $14,448 | Refinance | Timothy Balin; Mervyn Dukatt | Timothy Balin; Mervyn Dukatt | ||||||||||||||
25.01 | Property | Pinecrest Village | 0.6% | Rialto | Rialto | $5,583,584 | $5,564,478 | $4,574,261 | $14,448 | |||||||||||||||||
25.02 | Property | Stonegate MHC | 0.4% | Rialto | Rialto | $3,309,624 | $3,298,299 | $2,711,356 | $14,448 | |||||||||||||||||
25.03 | Property | The Vineyards | 0.3% | Rialto | Rialto | $2,791,792 | $2,782,239 | $2,287,130 | $14,448 | |||||||||||||||||
26 | Loan | Falcon Glen Apartments | 1.2% | BNYM | BNYM | $11,250,000 | $11,209,925 | $9,158,427 | $155,693 | Refinance | John J. Wimmer; Mark J. Wimmer | John J. Wimmer; Mark J. Wimmer | ||||||||||||||
27 | Loan | Villa Broussard | 1.2% | Rialto | Rialto | $10,850,000 | $10,850,000 | $9,545,379 | $108,500 | Refinance | B. Wayne Brown; Edward S. Taylor | B. Wayne Brown; Edward S. Taylor | ||||||||||||||
28 | Loan | 579 Executive Campus | 1.1% | JLC | JLC | $10,700,000 | $10,649,128 | $8,699,830 | $96 | Refinance | Robert Hayman | Robert Hayman | ||||||||||||||
29 | Loan | Savannah Place Apartments | 1.1% | BNYM | BNYM | $9,900,000 | $9,900,000 | $9,313,687 | $57,558 | Acquisition | Eric S. Rohm; Philip S. Payne | Eric S. Rohm; Philip S. Payne | ||||||||||||||
30 | Loan | Park Vista Waupaca | 1.0% | Column Financial, Inc. | Column Financial, Inc. | $9,350,000 | $9,306,002 | $7,614,522 | $99,000 | Refinance | Joseph R. Wagner | Joseph R. Wagner | ||||||||||||||
31 | Loan | Staybridge Suites Augusta | 0.9% | Column Financial, Inc. | Column Financial, Inc. | $9,000,000 | $8,881,476 | $6,703,356 | $96,538 | Refinance | Jugal Purohit and Chandra Purohit | Jugal Purohit and Chandra Purohit | ||||||||||||||
32 | Loan | Cape Horn Square | 0.9% | Column Financial, Inc. | Column Financial, Inc. | $8,000,000 | $7,972,742 | $6,558,199 | $67 | Refinance | Charles W. Corkum; Miles Gordon | Charles W. Corkum; Miles Gordon | ||||||||||||||
33 | Loan | Mesa Ridge | 0.8% | Silverpeak | Silverpeak | $7,600,000 | $7,600,000 | $6,660,352 | $30,769 | Refinance | Vernon W. Barge, III | Vernon W. Barge, III | ||||||||||||||
34 | Loan | Park at Bellaire | 0.7% | Silverpeak | Silverpeak | $7,000,000 | $6,978,574 | $5,829,594 | $31,294 | Refinance | Charles V. Miller, Jr. | Charles V. Miller, Jr. | ||||||||||||||
35 | Loan | Arthur Square | 0.7% | Column Financial, Inc. | Column Financial, Inc. | $6,737,300 | $6,737,300 | $5,793,462 | $29,811 | Refinance | Michael Hardage | Michael Hardage | ||||||||||||||
36 | Loan | Holiday Inn Express Atlanta NE I-85 Clairmont | 0.7% | Rialto | Rialto | $6,650,000 | $6,629,096 | $5,517,182 | $82,864 | Refinance | Taraben Patel; Alpesh Patel | Taraben Patel; Alpesh Patel | ||||||||||||||
37 | Loan | Lantern Estates MHP | 0.7% | Column Financial, Inc. | Column Financial, Inc. | $6,500,000 | $6,500,000 | $5,625,275 | $29,545 | Refinance | Iman Kiritsis; Thomas G. Kiritsis, II | Iman Kiritsis; Thomas G. Kiritsis, II | ||||||||||||||
38 | Loan | Stony Creek Portfolio | 0.7% | Silverpeak | Silverpeak | $6,200,000 | $6,172,366 | $5,091,369 | $45,721 | Refinance | Sanjay R. Gandhi; Manisha S. Gandhi | Sanjay R. Gandhi; Manisha S. Gandhi | ||||||||||||||
38.01 | Property | Hampton Inn | 0.4% | Silverpeak | Silverpeak | $3,940,000 | $3,922,439 | $3,235,483 | $45,721 | |||||||||||||||||
38.02 | Property | Sleep Inn | 0.2% | Silverpeak | Silverpeak | $2,260,000 | $2,249,927 | $1,855,886 | $45,721 | |||||||||||||||||
39 | Loan | Pineherst Apartments | 0.7% | Column Financial, Inc. | Column Financial, Inc. | $6,130,000 | $6,130,000 | $5,623,496 | $63,854 | Acquisition | Beau Jaussi; Chad Packard | Beau Jaussi; Chad Packard | ||||||||||||||
40 | Loan | Heritage Square | 0.6% | Rialto | Rialto | $5,850,000 | $5,850,000 | $5,174,116 | $111 | Refinance | Robert T. Rasmussen | Robert T. Rasmussen | ||||||||||||||
41 | Loan | Tower East Offices | 0.6% | Rialto | Rialto | $5,325,000 | $5,307,511 | $4,389,636 | $32 | Acquisition | The Equity Technology Group, Inc. | The Equity Technology Group, Inc. | ||||||||||||||
42 | Loan | Walgreens - Philadelphia | 0.6% | Rialto | Rialto | $5,300,000 | $5,300,000 | $4,856,058 | $383 | Acquisition | Stephen F. Anderson; Donald A. Campbell; Sarosh D. Kumana | Stephen F. Anderson; Donald A. Campbell; Sarosh D. Kumana | ||||||||||||||
43 | Loan | Grayson Self-Storage Portfolio | 0.6% | Rialto | Rialto | $5,200,000 | $5,200,000 | $4,573,713 | $5,445 | Acquisition | Richard Gene Patterson; Deno Taylor Maggi; Heritage Partners LLC | Richard Gene Patterson; Deno Taylor Maggi; Heritage Partners LLC | ||||||||||||||
43.01 | Property | Five Star Storage | 0.2% | Rialto | Rialto | $2,225,000 | $2,225,000 | $1,957,021 | $5,445 | |||||||||||||||||
43.02 | Property | Hometown Storage | 0.2% | Rialto | Rialto | $1,500,000 | $1,500,000 | $1,319,340 | $5,445 | |||||||||||||||||
43.03 | Property | Easy Self Storage | 0.2% | Rialto | Rialto | $1,475,000 | $1,475,000 | $1,297,351 | $5,445 | |||||||||||||||||
44 | Loan | Cypress Gardens MHC | 0.5% | Pillar | Column Financial, Inc. | $5,000,000 | $5,000,000 | $4,289,390 | $38,168 | Refinance | Kim W. Eggleston | Kim W. Eggleston | ||||||||||||||
45 | Loan | Pokras Properties | 0.5% | Rialto | Rialto | $4,975,200 | $4,975,200 | $4,301,555 | $256 | Refinance | Norman M. Pokras; Sheila F. Pokras | Norman M. Pokras; Sheila F. Pokras | ||||||||||||||
45.01 | Property | Tropicana Centre | 0.3% | Rialto | Rialto | $2,618,526 | $2,618,526 | $2,263,976 | $256 | |||||||||||||||||
45.02 | Property | Flamingo Jones Plaza | 0.3% | Rialto | Rialto | $2,356,674 | $2,356,674 | $2,037,579 | $256 | |||||||||||||||||
46 | Loan | Avalon Apartments | 0.5% | Rialto | Rialto | $4,850,000 | $4,850,000 | $4,292,671 | $16,840 | Acquisition | Patrick Nelson; Brian Nelson | Patrick Nelson; Brian Nelson | ||||||||||||||
47 | Loan | Custer Bridges | 0.5% | Rialto | Rialto | $4,500,000 | $4,500,000 | $3,964,251 | $320 | Acquisition | Lewis Thomas Crowell | Lewis Thomas Crowell | ||||||||||||||
48 | Loan | The Plazas at Lakewood Forest | 0.5% | Rialto | Rialto | $4,450,000 | $4,450,000 | $4,105,014 | $168 | Acquisition | Lakeview Crossing Shopping Center Dallas, TX. Limited Partnership | Lakeview Crossing Shopping Center Dallas, TX. Limited Partnership | ||||||||||||||
49 | Loan | Magnolia Lane MHC | 0.5% | Pillar | Column Financial, Inc. | $4,400,000 | $4,384,422 | $3,585,460 | $91,342 | Refinance | Jerry Jacobson | Jerry Jacobson | ||||||||||||||
50 | Loan | Dominion Market Plaza | 0.4% | JLC | JLC | $4,160,000 | $4,139,603 | $3,093,480 | $55 | Refinance | Martin H. Graff; Martin J. Goldman | Martin H. Graff; Martin J. Goldman | ||||||||||||||
51 | Loan | West Side Plaza | 0.4% | Rialto | Rialto | $4,000,000 | $4,000,000 | $3,470,421 | $109 | Refinance | Jeffrey J. Haen | Jeffrey J. Haen | ||||||||||||||
52 | Loan | Comfort Inn Lumberton | 0.4% | Rialto | Rialto | $4,000,000 | $3,982,446 | $3,044,898 | $56,892 | Refinance | Harish S. Amin; Bhanu H. Amin | Harish S. Amin; Bhanu H. Amin | ||||||||||||||
53 | Loan | New Lebanon Plaza | 0.4% | Rialto | Rialto | $3,840,000 | $3,840,000 | $2,989,361 | $74 | Refinance | Rubin Pachulski Properties 36, LLC | Rubin Pachulski Properties 36, LLC | ||||||||||||||
54 | Loan | Duke University Medical Office | 0.4% | JLC | JLC | $3,750,000 | $3,750,000 | $3,304,577 | $234 | Acquisition | Louis J. Rogers | Louis J. Rogers | ||||||||||||||
55 | Loan | Quantum On The Bay Retail | 0.4% | Rialto | Rialto | $3,450,000 | $3,450,000 | $3,038,607 | $500 | Acquisition | Dennis Cieri | Dennis Cieri | ||||||||||||||
56 | Loan | Springfield Meadows | 0.3% | Rialto | Rialto | $3,250,000 | $3,235,098 | $2,657,416 | $26,089 | Refinance | Kamal H. Shouhayib | Kamal H. Shouhayib | ||||||||||||||
57 | Loan | Plover Pine Village | 0.3% | BNYM | BNYM | $3,250,000 | $3,234,175 | $2,632,459 | $13,762 | Refinance | Matthew J. Ricciardella | Matthew J. Ricciardella | ||||||||||||||
58 | Loan | Hot Springs | 0.3% | BNYM | BNYM | $3,150,000 | $3,150,000 | $2,656,601 | $131 | Refinance | James J. Morrison, Jr. | James J. Morrison, Jr. | ||||||||||||||
59 | Loan | Woodland MHC/RV Resort | 0.2% | Pillar | Column Financial, Inc. | $1,825,000 | $1,816,632 | $1,492,242 | $27,525 | Acquisition | Caddis Capital Investments LLC, Trico Fund III LLC | Caddis Capital Investments LLC, Trico Fund III LLC |
A-1-3
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
MORTGAGED PROPERTY CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | No. of Properties | General Property Type | Detailed Property Type | Title Type(5)(6) | Ground Lease Initial Lease Expiration Date(5) | Address | City | County | State | Zip Code | Year Built | Year Renovated | Net Rentable Area SF/Units/Acres/ Rooms/Pads(7) | Units of Measure | Occupancy Rate(7)(8) | Occupancy Rate As-of Date | Appraised Value(9) | Appraisal As-of Date | |||||||||||||||||||||
1 | Loan | GLP Industrial Portfolio A | 114 | Industrial | Various | Fee | Various | Various | Various | Various | Various | Various | Various | 26,878,777 | Square Feet | 94.4% | 10/1/2015 | $2,090,000,000 | Various | |||||||||||||||||||||||
1.001 | Property | Inland Empire Indian Ave DC | 1 | Industrial | Distribution Warehouse | Fee | 3700 Indian Avenue | Perris | Riverside | CA | 92571 | 2009 | 1,309,754 | Square Feet | 100.0% | 10/1/2015 | $119,000,000 | 9/14/2015 | ||||||||||||||||||||||||
1.002 | Property | Centerpointe 4 | 1 | Industrial | Distribution Warehouse | Fee | 23400 Cactus Avenue | Moreno Valley | Riverside | CA | 92553 | 2007 | 1,280,446 | Square Feet | 100.0% | 10/1/2015 | $103,100,000 | 9/14/2015 | ||||||||||||||||||||||||
1.003 | Property | Hofer Ranch IC Bldg 1 | 1 | Industrial | Distribution Warehouse | Fee | 2825 East Jurupa Street | Ontario | San Bernardino | CA | 91761 | 2012 | 612,104 | Square Feet | 100.0% | 10/1/2015 | $58,600,000 | 9/15/2015 | ||||||||||||||||||||||||
1.004 | Property | Denver DC | 1 | Industrial | Distribution Warehouse | Fee | 17901 East 40th Avenue | Aurora | Adams | CO | 80011 | 2013 | 553,757 | Square Feet | 100.0% | 10/1/2015 | $51,500,000 | 8/21/2015 | ||||||||||||||||||||||||
1.005 | Property | Freeport DC Bldg 4 | 1 | Industrial | Warehouse | Fee | 777 Freeport Parkway | Coppell | Dallas | TX | 75019 | 1980 | 727,508 | Square Feet | 100.0% | 10/1/2015 | $51,400,000 | 8/17/2015 | ||||||||||||||||||||||||
1.006 | Property | Ontario Mills DC | 1 | Industrial | Distribution Warehouse | Fee | 5125 Ontario Mills Parkway | Ontario | San Bernardino | CA | 91764 | 2013 | 520,161 | Square Feet | 100.0% | 10/1/2015 | $48,500,000 | 9/14/2015 | ||||||||||||||||||||||||
1.007 | Property | Hagerstown Distribution Center | 1 | Industrial | Warehouse | Fee | 16500 Hunters Green Parkway | Hagerstown | Washington | MD | 21740 | 1998 | 824,298 | Square Feet | 100.0% | 10/1/2015 | $46,000,000 | 8/27/2015 | ||||||||||||||||||||||||
1.008 | Property | Beckwith Farms DC | 1 | Industrial | Distribution Warehouse | Fee | 12008 Eastgate Boulevard | Mount Juliet | Wilson | TN | 37090 | 2013 | 706,500 | Square Feet | 100.0% | 10/1/2015 | $45,000,000 | 8/28/2015 | ||||||||||||||||||||||||
1.009 | Property | Crossroads DC I | 1 | Industrial | Warehouse | Fee | 7481 Coca Cola Drive | Baltimore | Baltimore | MD | 21075 | 2007 | 456,500 | Square Feet | 100.0% | 10/1/2015 | $43,900,000 | 8/25/2015 | ||||||||||||||||||||||||
1.010 | Property | Centerpointe 6 | 1 | Industrial | Distribution Warehouse | Fee | 23700 Cactus Avenue | Moreno Valley | Riverside | CA | 92553 | 2007 | 532,926 | Square Feet | 100.0% | 10/1/2015 | $43,300,000 | 9/14/2015 | ||||||||||||||||||||||||
1.011 | Property | I-95 DC | 1 | Industrial | Warehouse | Fee | 1413 Tangier Drive | White Marsh | Baltimore | MD | 21220 | 2014 | 449,299 | Square Feet | 100.0% | 10/1/2015 | $40,400,000 | 8/25/2015 | ||||||||||||||||||||||||
1.012 | Property | Chino Spec Forward | 1 | Industrial | Distribution Warehouse | Fee | 13880 Monte Vista Avenue | Chino | San Bernardino | CA | 91710 | 2014 | 409,930 | Square Feet | 100.0% | 10/1/2015 | $39,600,000 | 9/15/2015 | ||||||||||||||||||||||||
1.013 | Property | Bedford Park II | 1 | Industrial | Distribution Warehouse | Fee | 5445 West 73rd Street | Bedford Park | Cook | IL | 60638 | 2006 | 470,160 | Square Feet | 100.0% | 10/1/2015 | $38,500,000 | 8/22/2015 | ||||||||||||||||||||||||
1.014 | Property | Landover DC | 1 | Industrial | Warehouse | Fee | 6304 Sheriff Road | Landover | Prince George’s | MD | 20785 | 1963 | 2013 | 507,072 | Square Feet | 100.0% | 10/1/2015 | $33,500,000 | 8/25/2015 | |||||||||||||||||||||||
1.015 | Property | North Plainfield 8 | 1 | Industrial | Distribution Warehouse | Fee | 558 Airtech Parkway | Plainfield | Hendricks | IN | 46168 | 1997 | 798,096 | Square Feet | 100.0% | 10/1/2015 | $29,300,000 | 8/19/2015 | ||||||||||||||||||||||||
1.016 | Property | Sterling DC | 1 | Industrial | Distribution Warehouse | Fee | 1950 Sterling Avenue | Ontario | San Bernardino | CA | 91761 | 1990 | 300,172 | Square Feet | 100.0% | 10/1/2015 | $28,800,000 | 9/15/2015 | ||||||||||||||||||||||||
1.017 | Property | Clifton DC | 1 | Industrial | Warehouse | Fee | 261 River Road | Clifton | Passaic | NJ | 07014 | 2004 | 230,953 | Square Feet | 100.0% | 10/1/2015 | $27,800,000 | 9/24/2015 | ||||||||||||||||||||||||
1.018 | Property | Beckwith Farms 3 | 1 | Industrial | Distribution Warehouse | Fee | 12014 Eastgate Boulevard | Mt. Juliet | Wilson | TN | 37090 | 2009 | 480,000 | Square Feet | 100.0% | 10/1/2015 | $27,800,000 | 8/28/2015 | ||||||||||||||||||||||||
1.019 | Property | Collington Commerce Center | 1 | Industrial | Warehouse | Fee | 1049 Prince Georges Boulevard | Upper Marlboro | Prince George’s | MD | 20774 | 1990 | 239,742 | Square Feet | 100.0% | 10/1/2015 | $25,900,000 | 8/25/2015 | ||||||||||||||||||||||||
1.020 | Property | Bedford Park IB | 1 | Industrial | Distribution Warehouse | Fee | 5151 West 73rd Street | Bedford Park | Cook | IL | 60638 | 2006 | 272,446 | Square Feet | 100.0% | 10/1/2015 | $25,600,000 | 8/22/2015 | ||||||||||||||||||||||||
1.021 | Property | Elam Farms DC | 1 | Industrial | Distribution Warehouse | Fee | 3209 Elam Farms Parkway | Murfreesboro | Rutherford | TN | 37127 | 2009 | 363,500 | Square Feet | 100.0% | 10/1/2015 | $24,500,000 | 8/28/2015 | ||||||||||||||||||||||||
1.022 | Property | Champagne DC | 1 | Industrial | Distribution Warehouse | Fee | 1670 Champagne Avenue | Ontario | San Bernardino | CA | 91761 | 2000 | 263,670 | Square Feet | 100.0% | 10/1/2015 | $23,300,000 | 9/15/2015 | ||||||||||||||||||||||||
1.023 | Property | Bridge Point 1 | 1 | Industrial | Distribution Warehouse | Fee | 1000 Davey Road | Woodridge | DuPage | IL | 60517 | 2009 | 264,183 | Square Feet | 100.0% | 10/1/2015 | $22,500,000 | 8/19/2015 | ||||||||||||||||||||||||
1.024 | Property | Center Square DC | 1 | Industrial | Warehouse | Fee | 2359 Center Square Road | Logan Township | Gloucester | NJ | 08085 | 1992 | 299,520 | Square Feet | 100.0% | 10/1/2015 | $22,000,000 | 9/15/2015 | ||||||||||||||||||||||||
1.025 | Property | Park 355 | 1 | Industrial | Distribution Warehouse | Fee | 2145 Internationale Parkway | Woodridge | DuPage | IL | 60517 | 2008 | 254,385 | Square Feet | 100.0% | 10/1/2015 | $21,900,000 | 8/19/2015 | ||||||||||||||||||||||||
1.026 | Property | Commerce Farms DC 3 | 1 | Industrial | Distribution Warehouse | Fee | 488 Bridgestone Parkway | Lebanon | Wilson | TN | 37090 | 2005 | 456,500 | Square Feet | 100.0% | 10/1/2015 | $21,100,000 | 8/28/2015 | ||||||||||||||||||||||||
1.027 | Property | Brandon Woods DC | 1 | Industrial | Warehouse | Fee | 7603 Energy Parkway | Baltimore | Baltimore | MD | 21226 | 1995 | 274,152 | Square Feet | 100.0% | 10/1/2015 | $20,500,000 | 8/25/2015 | ||||||||||||||||||||||||
1.028 | Property | Chantilly DC | 1 | Industrial | Warehouse | Fee | 3920 Stonecroft Boulevard | Chantilly | Fairfax | VA | 20151 | 1998 | 160,111 | Square Feet | 100.0% | 10/1/2015 | $20,200,000 | 8/24/2015 | ||||||||||||||||||||||||
1.029 | Property | Bolingbrook CC Bldg 3 | 1 | Industrial | Distribution Warehouse | Fee | 115 East Crossroads Parkway | Bolingbrook | Will | IL | 60440 | 2003 | 284,747 | Square Feet | 100.0% | 10/1/2015 | $19,500,000 | 8/19/2015 | ||||||||||||||||||||||||
1.030 | Property | Northpoint CC | 1 | Industrial | Distribution Warehouse | Fee | 350 South Northpoint Drive | Coppell | Dallas | TX | 75019 | 2013 | 300,800 | Square Feet | 100.0% | 10/1/2015 | $19,500,000 | 8/20/2015 | ||||||||||||||||||||||||
1.031 | Property | Franklin Square IC I | 1 | Industrial | Warehouse | Fee | 10001 Franklin Square Drive | Rossville | Baltimore | MD | 21236 | 1996 | 218,532 | Square Feet | 100.0% | 10/1/2015 | $19,300,000 | 8/25/2015 | ||||||||||||||||||||||||
1.032 | Property | Rock Quarry Building #1 | 1 | Industrial | Distribution Warehouse | Fee | 4024 Rock Quarry | Dallas | Dallas | TX | 75211 | 2007 | 324,000 | Square Feet | 100.0% | 10/1/2015 | $19,100,000 | 8/27/2015 | ||||||||||||||||||||||||
1.033 | Property | Aurora DC III | 1 | Industrial | Distribution Warehouse | Fee | 2380 Diehl Road | Aurora | DuPage | IL | 60502 | 1996 | 304,482 | Square Feet | 100.0% | 10/1/2015 | $19,000,000 | 8/18/2015 | ||||||||||||||||||||||||
1.034 | Property | Washington (DC) Corporate Center | 1 | Industrial | Warehouse | Fee | 2850 New York Avenue North East | Washington | District of Columbia | DC | 20002 | 1965 | 122,708 | Square Feet | 100.0% | 10/1/2015 | $18,400,000 | 8/25/2015 | ||||||||||||||||||||||||
1.035 | Property | Aurora DC 1 | 1 | Industrial | Distribution Warehouse | Fee | 1203 Bilter Road | Aurora | Kane | IL | 60502 | 2007 | 294,740 | Square Feet | 100.0% | 10/1/2015 | $18,100,000 | 8/18/2015 | ||||||||||||||||||||||||
1.036 | Property | Waterfront DC | 1 | Industrial | Warehouse | Fee | 100 Burma Road | Jersey City | Hudson | NJ | 07305 | 1963 | 167,000 | Square Feet | 100.0% | 10/1/2015 | $17,900,000 | 9/24/2015 | ||||||||||||||||||||||||
1.037 | Property | Pureland DC I | 1 | Industrial | Warehouse | Fee | 2239 High Hill Road | Logan Township | Gloucester | NJ | 08085 | 1986 | 273,333 | Square Feet | 100.0% | 10/1/2015 | $17,800,000 | 9/15/2015 | ||||||||||||||||||||||||
1.038 | Property | Bedford Park IA | 1 | Industrial | Distribution Warehouse | Fee | 5139 West 73rd Street | Bedford Park | Cook | IL | 60638 | 2006 | 270,789 | Square Feet | 100.0% | 10/1/2015 | $17,800,000 | 8/22/2015 | ||||||||||||||||||||||||
1.039 | Property | Prairie Point Bldg 3 | 1 | Industrial | Distribution Warehouse | Fee | 2043 Corporate Drive | Naperville | DuPage | IL | 60563 | 1999 | 303,800 | Square Feet | 100.0% | 10/1/2015 | $17,100,000 | 8/18/2015 | ||||||||||||||||||||||||
1.040 | Property | Greenwood DC | 1 | Industrial | Distribution Warehouse | Fee | 700 Commerce Parkway | Greenwood | Johnson | IN | 46143 | 1999 | 450,000 | Square Feet | 100.0% | 10/1/2015 | $16,600,000 | 8/19/2015 | ||||||||||||||||||||||||
1.041 | Property | Austin DC III | 1 | Industrial | Distribution Warehouse | Fee | 2120 Grand Avenue Parkway | Austin | Travis | TX | 78728 | 2008 | 171,586 | Square Feet | 100.0% | 10/1/2015 | $15,500,000 | 8/10/2015 | ||||||||||||||||||||||||
1.042 | Property | Franklin Square II | 1 | Industrial | Warehouse | Fee | 9951 Franklin Square Drive | Rossville | Baltimore | MD | 21236 | 2014 | 192,000 | Square Feet | 50.0% | 10/1/2015 | $15,500,000 | 8/25/2015 | ||||||||||||||||||||||||
1.043 | Property | Pureland DC II | 1 | Industrial | Warehouse | Fee | 2255 High Hill Road | Logan Township | Gloucester | NJ | 08085 | 1989 | 217,047 | Square Feet | 100.0% | 10/1/2015 | $15,100,000 | 9/15/2015 | ||||||||||||||||||||||||
1.044 | Property | Somerset IC | 1 | Industrial | Warehouse | Fee | 1600 Cottontail Lane | Frankin Township | Somerset | NJ | 08873 | 1988 | 180,402 | Square Feet | 100.0% | 10/1/2015 | $15,000,000 | 9/22/2015 | ||||||||||||||||||||||||
1.045 | Property | Rock Quarry Building #2 | 1 | Industrial | Distribution Warehouse | Fee | 3737 Rock Quarry | Dallas | Dallas | TX | 75211 | 2007 | 251,100 | Square Feet | 100.0% | 10/1/2015 | $14,900,000 | 8/27/2015 | ||||||||||||||||||||||||
1.046 | Property | Brandon Woods DC II | 1 | Industrial | Warehouse | Fee | 7621 Energy Parkway | Baltimore | Baltimore | MD | 21226 | 1997 | 222,636 | Square Feet | 10/1/2015 | $14,900,000 | 8/25/2015 | |||||||||||||||||||||||||
1.047 | Property | Centerpointe 5 | 1 | Industrial | Distribution Warehouse | Fee | 14300 Graham Street | Moreno Valley | Riverside | CA | 92553 | 2007 | 180,043 | Square Feet | 100.0% | 10/1/2015 | $14,900,000 | 9/14/2015 | ||||||||||||||||||||||||
1.048 | Property | Industrial Parkway (CA) DC | 1 | Industrial | Distribution Warehouse | Fee | 5404 Industrial Parkway | San Bernardino | San Bernardino | CA | 92407 | 2008 | 191,216 | Square Feet | 100.0% | 10/1/2015 | $14,800,000 | 9/14/2015 | ||||||||||||||||||||||||
1.049 | Property | Beckwith Farms 2 | 1 | Industrial | Distribution Warehouse | Fee | 12002 Eastgate Boulevard | Mt. Juliet | Wilson | TN | 37090 | 2009 | 247,500 | Square Feet | 100.0% | 10/1/2015 | $14,700,000 | 8/28/2015 | ||||||||||||||||||||||||
1.050 | Property | North Plainfield 2 | 1 | Industrial | Distribution Warehouse | Fee | 595 Perry Road | Plainfield | Hendricks | IN | 46168 | 2000 | 444,580 | Square Feet | 28.9% | 10/1/2015 | $14,500,000 | 8/19/2015 | ||||||||||||||||||||||||
1.051 | Property | North Plainfield 4 | 1 | Industrial | Distribution Warehouse | Fee | 909 Whitaker Road | Plainfield | Hendricks | IN | 46168 | 1998 | 381,493 | Square Feet | 75.0% | 10/1/2015 | $14,100,000 | 8/19/2015 | ||||||||||||||||||||||||
1.052 | Property | North Plainfield 5 | 1 | Industrial | Distribution Warehouse | Fee | 849 Whitaker Road | Plainfield | Hendricks | IN | 46168 | 1999 | 381,472 | Square Feet | 100.0% | 10/1/2015 | $14,100,000 | 8/19/2015 | ||||||||||||||||||||||||
1.053 | Property | Somerset IC II Building I | 1 | Industrial | Warehouse | Fee | 400 Pierce Street | Somerset | Somerset | NJ | 08873 | 1986 | 157,244 | Square Feet | 100.0% | 10/1/2015 | $14,000,000 | 9/22/2015 | ||||||||||||||||||||||||
1.054 | Property | BWI Commerce Center II | 1 | Industrial | Warehouse | Fee | 7463 New Ridge Road | Hanover | Baltimore | MD | 21076 | 1981 | 198,369 | Square Feet | 100.0% | 10/1/2015 | $13,900,000 | 8/25/2015 | ||||||||||||||||||||||||
1.055 | Property | Commerce Farms DC 4 | 1 | Industrial | Distribution Warehouse | Fee | 610 Bridgestone Parkway | Lebanon | Wilson | TN | 37090 | 2007 | 277,500 | Square Feet | 100.0% | 10/1/2015 | $13,500,000 | 8/28/2015 | ||||||||||||||||||||||||
1.056 | Property | Rock Run Bldg 6 | 1 | Industrial | Distribution Warehouse | Fee | 4001 Olympic Boulevard | Joliet | Will | IL | 60431 | 2003 | 277,776 | Square Feet | 100.0% | 10/1/2015 | $13,300,000 | 8/19/2015 | ||||||||||||||||||||||||
1.057 | Property | Bolingbrook CC Bldg 4 | 1 | Industrial | Distribution Warehouse | Fee | 365 Marquette Drive | Bolingbrook | Will | IL | 60440 | 2005 | 228,480 | Square Feet | 10/1/2015 | $12,500,000 | 8/19/2015 | |||||||||||||||||||||||||
1.058 | Property | Bridge Point 2 | 1 | Industrial | Distribution Warehouse | Fee | 1020 Davey Road | Woodridge | DuPage | IL | 60517 | 2009 | 119,122 | Square Feet | 100.0% | 10/1/2015 | $12,200,000 | 8/19/2015 | ||||||||||||||||||||||||
1.059 | Property | Burleson BP Bldg 3 (Austin DC I) | 1 | Industrial | Distribution Warehouse | Fee | 4101 Smith School Road | Austin | Travis | TX | 78744 | 2008 | 108,800 | Square Feet | 82.4% | 10/1/2015 | $12,100,000 | 8/10/2015 | ||||||||||||||||||||||||
1.060 | Property | 10th Street Business Park 2 | 1 | Industrial | Warehouse | Fee | 1809 10th Street | Plano | Collin | TX | 75074 | 1999 | 151,232 | Square Feet | 100.0% | 10/1/2015 | $11,800,000 | 8/26/2015 | ||||||||||||||||||||||||
1.061 | Property | Park 55 | 1 | Industrial | Distribution Warehouse | Fee | 575 West Crossroads Parkway | Bolingbrook | Will | IL | 60440 | 2003 | 145,000 | Square Feet | 31.0% | 10/1/2015 | $11,700,000 | 8/19/2015 | ||||||||||||||||||||||||
1.062 | Property | Valwood West Industrial A | 1 | Industrial | Warehouse | Fee | 2025 West Beltline Road | Carrollton | Dallas | TX | 75006 | 1997 | 201,354 | Square Feet | 81.9% | 10/1/2015 | $11,500,000 | 8/27/2015 | ||||||||||||||||||||||||
1.063 | Property | Baltimore IC | 1 | Industrial | Warehouse | Fee | 8801 Citation Road | Baltimore | Baltimore | MD | 21221 | 1969 | 156,797 | Square Feet | 100.0% | 10/1/2015 | $11,200,000 | 8/25/2015 | ||||||||||||||||||||||||
1.064 | Property | Englewood DC | 1 | Industrial | Warehouse | Fee | 330 South Van Brunt Street | Englewood | Bergen | NJ | 07631 | 1978 | 103,000 | Square Feet | 100.0% | 10/1/2015 | $10,400,000 | 9/17/2015 | ||||||||||||||||||||||||
1.065 | Property | Centerpointe 9 | 1 | Industrial | Distribution Warehouse | Fee | 23650 Brodiaea Avenue | Moreno Valley | Riverside | CA | 92553 | 2007 | 130,002 | Square Feet | 100.0% | 10/1/2015 | $10,400,000 | 9/14/2015 | ||||||||||||||||||||||||
1.066 | Property | Aurora DC 2 | 1 | Industrial | Distribution Warehouse | Fee | 1207 Bilter Road | Aurora | Kane | IL | 60502 | 2007 | 124,897 | Square Feet | 100.0% | 10/1/2015 | $10,300,000 | 8/18/2015 | ||||||||||||||||||||||||
1.067 | Property | Redlands Industrial Center IB | 1 | Industrial | Distribution Warehouse | Fee | 2456 Lugonia Avenue | Redlands | San Bernardino | CA | 92374 | 2008 | 128,141 | Square Feet | 100.0% | 10/1/2015 | $10,000,000 | 9/14/2015 | ||||||||||||||||||||||||
1.068 | Property | Somerset IC II Building II | 1 | Industrial | Warehouse | Fee | 625 Pierce Street | Somerset | Somerset | NJ | 08873 | 1988 | 117,651 | Square Feet | 100.0% | 10/1/2015 | $9,900,000 | 9/22/2015 | ||||||||||||||||||||||||
1.069 | Property | Hofer Ranch TRS Building 3 | 1 | Industrial | Distribution Warehouse | Fee | 2880 East Jurupa Street | Ontario | San Bernardino | CA | 91761 | 2012 | 103,646 | Square Feet | 100.0% | 10/1/2015 | $9,700,000 | 9/15/2015 | ||||||||||||||||||||||||
1.070 | Property | BWI Commerce Center I | 1 | Industrial | Warehouse | Fee | 7453 Candlewood Road | Hanover | Baltimore | MD | 21076 | 1986 | 128,800 | Square Feet | 100.0% | 10/1/2015 | $9,500,000 | 8/25/2015 | ||||||||||||||||||||||||
1.071 | Property | Burleson BP Bldg 1 (Austin DC I) | 1 | Industrial | Distribution Warehouse | Fee | 4101 Smith School Road | Austin | Travis | TX | 78744 | 2008 | 108,800 | Square Feet | 76.5% | 10/1/2015 | $9,500,000 | 8/10/2015 | ||||||||||||||||||||||||
1.072 | Property | Raceway Crossings IC Bldg 3 (Austin DC II) | 1 | Industrial | Distribution Warehouse | Fee | 16310 Bratton Lane | Austin | Travis | TX | 78728 | 2008 | 99,200 | Square Feet | 100.0% | 10/1/2015 | $9,500,000 | 8/10/2015 | ||||||||||||||||||||||||
1.073 | Property | Freeport DC Bldg 2 | 1 | Industrial | Warehouse | Fee | 921 West Bethel Road Bldg 200 | Coppell | Dallas | TX | 75019 | �� | 2009 | 144,000 | Square Feet | 100.0% | 10/1/2015 | $9,500,000 | 8/17/2015 | |||||||||||||||||||||||
1.074 | Property | Concours DC | 1 | Industrial | Distribution Warehouse | Fee | 5505 Concours Street | Ontario | San Bernardino | CA | 91764 | 2001 | 102,878 | Square Feet | 10/1/2015 | $9,400,000 | 9/14/2015 | |||||||||||||||||||||||||
1.075 | Property | Raceway Crossings IC Bldg 2 (Austin DC II) | 1 | Industrial | Distribution Warehouse | Fee | 16310 Bratton Lane | Austin | Travis | TX | 78728 | 2008 | 99,200 | Square Feet | 100.0% | 10/1/2015 | $9,300,000 | 8/10/2015 | ||||||||||||||||||||||||
1.076 | Property | Hagerstown - Industrial Lane DC | 1 | Industrial | Warehouse | Fee | 16604 Industrial Lane | Williamsport | Washington | MD | 21795 | 1986 | 170,858 | Square Feet | 94.8% | 10/1/2015 | $9,200,000 | 8/27/2015 | ||||||||||||||||||||||||
1.077 | Property | Maple Point 1 | 1 | Industrial | Distribution Warehouse | Fee | 10335 Argonne Woods Drive | Woodridge | DuPage | IL | 60517 | 2002 | 84,960 | Square Feet | 100.0% | 10/1/2015 | $9,200,000 | 8/19/2015 | ||||||||||||||||||||||||
1.078 | Property | Freeport DC Bldg 1 | 1 | Industrial | Warehouse | Fee | 921 West Bethel Road Bldg 100 | Coppell | Dallas | TX | 75019 | 2009 | 140,000 | Square Feet | 100.0% | 10/1/2015 | $9,100,000 | 8/17/2015 | ||||||||||||||||||||||||
1.079 | Property | Capital Beltway CC | 1 | Industrial | Warehouse | Fee | 4501 Auth Place | Suitland | Prince George’s | MD | 20746 | 1986 | 113,512 | Square Feet | 100.0% | 10/1/2015 | $9,000,000 | 8/25/2015 | ||||||||||||||||||||||||
1.080 | Property | Centerpointe Trailer Lot | 1 | Industrial | Distribution Warehouse | Fee | 23400 Cactus Avenue | Moreno Valley | Riverside | CA | 92553 | 2014 | 0 | Square Feet | 100.0% | 10/1/2015 | $8,800,000 | 9/14/2015 | ||||||||||||||||||||||||
1.081 | Property | Randall Crossing DC | 1 | Industrial | Distribution Warehouse | Fee | 2755 Alft Lane | Elgin | Kane | IL | 60124 | 2007 | 100,294 | Square Feet | 100.0% | 10/1/2015 | $8,700,000 | 8/18/2015 | ||||||||||||||||||||||||
1.082 | Property | Burleson BP Bldg 2 (Austin DC I) | 1 | Industrial | Distribution Warehouse | Fee | 4101 Smith School Road | Austin | Travis | TX | 78744 | 2008 | 108,800 | Square Feet | 35.3% | 10/1/2015 | $8,500,000 | 8/10/2015 | ||||||||||||||||||||||||
1.083 | Property | Maple Point 2 | 1 | Industrial | Distribution Warehouse | Fee | 10330 Argonne Woods Drive | Woodridge | DuPage | IL | 60517 | 2002 | 81,583 | Square Feet | 100.0% | 10/1/2015 | $8,200,000 | 8/19/2015 | ||||||||||||||||||||||||
1.084 | Property | Hollins End 6 | 1 | Industrial | Warehouse | Fee | 4733 Trident Court | Halethorpe | Baltimore | MD | 21227 | 1972 | 120,000 | Square Feet | 100.0% | 10/1/2015 | $8,200,000 | 8/25/2015 | ||||||||||||||||||||||||
1.085 | Property | Freeport DC Bldg 3 | 1 | Industrial | Warehouse | Fee | 921 West Bethel Road Bldg 300 | Coppell | Dallas | TX | 75019 | 2009 | 130,250 | Square Feet | 100.0% | 10/1/2015 | $8,000,000 | 8/17/2015 | ||||||||||||||||||||||||
1.086 | Property | Redlands Industrial Center II | 1 | Industrial | Distribution Warehouse | Fee | 2466 Lugonia Avenue | Redlands | San Bernardino | CA | 92374 | 2008 | 99,363 | Square Feet | 100.0% | 10/1/2015 | $7,900,000 | 9/14/2015 | ||||||||||||||||||||||||
1.087 | Property | Hollins End 1 | 1 | Industrial | Warehouse | Fee | 4734-4756 Trident Court | Halethorpe | Baltimore | MD | 21227 | 1972 | 120,796 | Square Feet | 100.0% | 10/1/2015 | $7,700,000 | 8/25/2015 | ||||||||||||||||||||||||
1.088 | Property | Hollins End 2 | 1 | Industrial | Warehouse | Fee | 4710-4732 Trident Court | Halethorpe | Baltimore | MD | 21227 | 1972 | 120,312 | Square Feet | 66.8% | 10/1/2015 | $7,700,000 | 8/25/2015 | ||||||||||||||||||||||||
1.089 | Property | Valwood West Industrial D | 1 | Industrial | Warehouse | Fee | 2029 Westgate Drive | Carrollton | Dallas | TX | 75006 | 1998 | 127,620 | Square Feet | 100.0% | 10/1/2015 | $7,600,000 | 8/27/2015 | ||||||||||||||||||||||||
1.090 | Property | Redlands Industrial Center IA | 1 | Industrial | Distribution Warehouse | Fee | 1450 Mountain View | Redlands | San Bernardino | CA | 92374 | 2008 | 99,580 | Square Feet | 100.0% | 10/1/2015 | $7,600,000 | 9/14/2015 | ||||||||||||||||||||||||
1.091 | Property | Valwood West Industrial C | 1 | Industrial | Warehouse | Fee | 2045 Westgate Drive | Carrollton | Dallas | TX | 75006 | 1999 | 134,266 | Square Feet | 100.0% | 10/1/2015 | $7,500,000 | 8/27/2015 | ||||||||||||||||||||||||
1.092 | Property | 10th Street Business Park 1 | 1 | Industrial | Warehouse | Fee | 1801 10th Street | Plano | Collin | TX | 75074 | 1999 | 100,000 | Square Feet | 100.0% | 10/1/2015 | $7,500,000 | 8/26/2015 | ||||||||||||||||||||||||
1.093 | Property | Columbia Park IC | 1 | Industrial | Warehouse | Fee | 2109 Columbia Park Drive | Edgewood | Harford | MD | 21040 | 1997 | 107,070 | Square Feet | 100.0% | 10/1/2015 | $6,700,000 | 8/25/2015 | ||||||||||||||||||||||||
1.094 | Property | Valley View BC Bldg 2 | 1 | Industrial | Warehouse | Fee | 5375 FAA Boulevard | Irving | Dallas | TX | 75061 | 2006 | 117,000 | Square Feet | 100.0% | 10/1/2015 | $6,700,000 | 8/17/2015 | ||||||||||||||||||||||||
1.095 | Property | Valley View BC Bldg 1 | 1 | Industrial | Warehouse | Fee | 5325 FAA Boulevard | Irving | Dallas | TX | 75061 | 2006 | 91,674 | Square Feet | 100.0% | 10/1/2015 | $6,400,000 | 8/17/2015 | ||||||||||||||||||||||||
1.096 | Property | Crossroads DC III | 1 | Industrial | Warehouse | Fee | 7451 Coca Cola Drive | Baltimore | Baltimore | MD | 21075 | 2007 | 50,850 | Square Feet | 100.0% | 10/1/2015 | $6,200,000 | 8/25/2015 | ||||||||||||||||||||||||
1.097 | Property | Northpointe DC Bldg 1 | 1 | Industrial | Flex | Fee | 44901 Falcon Place | Dulles | Loudoun | VA | 20166 | 1989 | 46,432 | Square Feet | 84.0% | 10/1/2015 | $5,900,000 | 8/24/2015 | ||||||||||||||||||||||||
1.098 | Property | Park 88 | 1 | Industrial | Distribution Warehouse | Fee | 2580 Diehl Road | Aurora | DuPage | IL | 60502 | 2003 | 65,477 | Square Feet | 77.8% | 10/1/2015 | $5,600,000 | 8/18/2015 | ||||||||||||||||||||||||
1.099 | Property | Ameriplex | 1 | Industrial | Flex | Fee | 5252 Decatur Boulevard | Indianapolis | Marion | IN | 46241 | 1997 | 119,000 | Square Feet | 100.0% | 10/1/2015 | $5,600,000 | 8/19/2015 |
A-1-4
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
MORTGAGED PROPERTY CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | No. of Properties | General Property Type | Detailed Property Type | Title Type(5)(6) | Ground Lease Initial Lease Expiration Date(5) | Address | City | County | State | Zip Code | Year Built | Year Renovated | Net Rentable Area SF/Units/Acres/ Rooms/Pads(7) | Units of Measure | Occupancy Rate(7)(8) | Occupancy Rate As-of Date | Appraised Value(9) | Appraisal As-of Date | |||||||||||||||||||||
1.100 | Property | Vista Point South 5 | 1 | Industrial | Flex | Fee | 633 East State Highway 121 Bypass | Coppell | Dallas | TX | 75019 | 2007 | 41,223 | Square Feet | 100.0% | 10/1/2015 | $5,500,000 | 8/20/2015 | ||||||||||||||||||||||||
1.101 | Property | Hollins End 5 | 1 | Industrial | Warehouse | Fee | 4715 Trident Court | Halethorpe | Baltimore | MD | 21227 | 1972 | 80,618 | Square Feet | 100.0% | 10/1/2015 | $5,200,000 | 8/25/2015 | ||||||||||||||||||||||||
1.102 | Property | Northpointe DC Bldg 2 | 1 | Industrial | Flex | Fee | 44931 Falcon Place | Dulles | Loudoun | VA | 20166 | 1988 | 36,654 | Square Feet | 100.0% | 10/1/2015 | $5,100,000 | 8/24/2015 | ||||||||||||||||||||||||
1.103 | Property | Vista Point South 6 | 1 | Industrial | Flex | Fee | 645 East State Highway 121 Bypass | Coppell | Dallas | TX | 75019 | 2007 | 36,080 | Square Feet | 100.0% | 10/1/2015 | $4,800,000 | 8/20/2015 | ||||||||||||||||||||||||
1.104 | Property | Raceway Crossings IC Bldg 1 (Austin DC II) | 1 | Industrial | Distribution Warehouse | Fee | 16310 Bratton Lane | Austin | Travis | TX | 78728 | 2008 | 51,200 | Square Feet | 100.0% | 10/1/2015 | $4,800,000 | 8/10/2015 | ||||||||||||||||||||||||
1.105 | Property | Vista Point South 4 | 1 | Industrial | Flex | Fee | 621 East State Highway 121 Bypass | Coppell | Dallas | TX | 75019 | 2007 | 37,100 | Square Feet | 31.6% | 10/1/2015 | $4,500,000 | 8/20/2015 | ||||||||||||||||||||||||
1.106 | Property | Vista Point South 3 | 1 | Industrial | Flex | Fee | 615 East State Highway 121 Bypass | Coppell | Dallas | TX | 75019 | 2005 | 35,580 | Square Feet | 100.0% | 10/1/2015 | $4,400,000 | 8/20/2015 | ||||||||||||||||||||||||
1.107 | Property | North Plainfield 3 | 1 | Industrial | Distribution Warehouse | Fee | 923 Whitaker Road | Plainfield | Hendricks | IN | 46168 | 1997 | 123,200 | Square Feet | 42.9% | 10/1/2015 | $4,000,000 | 8/19/2015 | ||||||||||||||||||||||||
1.108 | Property | Vista Point South 1 | 1 | Industrial | Flex | Fee | 609 East State Highway 121 Bypass | Coppell | Dallas | TX | 75019 | 2005 | 27,770 | Square Feet | 100.0% | 10/1/2015 | $3,700,000 | 8/20/2015 | ||||||||||||||||||||||||
1.109 | Property | Bolingbrook VMF | 1 | Industrial | Distribution Warehouse | Fee | 273 Marquette Drive | Bolingbrook | Will | IL | 60440 | 2004 | 19,314 | Square Feet | 100.0% | 10/1/2015 | $3,500,000 | 8/19/2015 | ||||||||||||||||||||||||
1.110 | Property | Vista Point South 2 | 1 | Industrial | Flex | Fee | 611 East State Highway 121 Bypass | Coppell | Dallas | TX | 75019 | 2005 | 30,200 | Square Feet | 42.3% | 10/1/2015 | $3,100,000 | 8/20/2015 | ||||||||||||||||||||||||
1.111 | Property | Hollins End 3 | 1 | Industrial | Warehouse | Fee | 4700 Trident Court | Halethorpe | Baltimore | MD | 21227 | 1972 | 44,374 | Square Feet | 100.0% | 10/1/2015 | $2,900,000 | 8/25/2015 | ||||||||||||||||||||||||
1.112 | Property | Hollins End 4 | 1 | Industrial | Warehouse | Fee | 4701 Trident Court | Halethorpe | Baltimore | MD | 21227 | 1972 | 33,600 | Square Feet | 100.0% | 10/1/2015 | $2,200,000 | 8/25/2015 | ||||||||||||||||||||||||
1.113 | Property | Freeport DC Bldg 6 | 1 | Industrial | Warehouse | Fee | 777 Freeport Parkway | Coppell | Dallas | TX | 75019 | 1996 | 12,500 | Square Feet | 100.0% | 10/1/2015 | $1,000,000 | 8/17/2015 | ||||||||||||||||||||||||
1.114 | Property | Freeport DC Bldg 5 | 1 | Industrial | Warehouse | Fee | 777 Freeport Parkway | Coppell | Dallas | TX | 75019 | 1980 | 13,927 | Square Feet | 100.0% | 10/1/2015 | $900,000 | 8/17/2015 | ||||||||||||||||||||||||
2 | Loan | FedEx Brooklyn | 1 | Industrial | Distribution Warehouse | Fee | 830 Fountain Avenue | Brooklyn | Kings | NY | 11208 | 2015 | 278,721 | Square Feet | 100.0% | 2/6/2016 | $195,000,000 | 8/26/2015 | ||||||||||||||||||||||||
3 | Loan | Starwood Capital Extended Stay Portfolio | 50 | Hotel | Extended Stay | Fee | Various | Various | Various | Various | Various | Various | Various | 6,106 | Rooms | 76.3% | 4/30/2015 | $311,000,000 | Various | |||||||||||||||||||||||
3.01 | Property | Crestwood Suites Denver - Aurora | 1 | Hotel | Extended Stay | Fee | 14090 East Evans Avenue | Aurora | Arapahoe | CO | 80014 | 2000 | 2013-2014 | 148 | Rooms | 79.1% | 4/30/2015 | $13,300,000 | 5/5/2015 | |||||||||||||||||||||||
3.02 | Property | Sun Suites New Orleans (Metairie) | 1 | Hotel | Extended Stay | Fee | 4409 Hearst Street | Metairie | Jefferson | LA | 70001 | 1998 | 2013-2014 | 132 | Rooms | 84.0% | 4/30/2015 | $12,400,000 | 5/7/2015 | |||||||||||||||||||||||
3.03 | Property | Sun Suites New Orleans (Harvey) | 1 | Hotel | Extended Stay | Fee | 1101 Manhattan Boulevard | Harvey | Jefferson | LA | 70058 | 1998 | 2013-2014 | 126 | Rooms | 85.3% | 4/30/2015 | $11,200,000 | 5/7/2015 | |||||||||||||||||||||||
3.04 | Property | Sun Suites Hobby (Clearlake) | 1 | Hotel | Extended Stay | Fee | 12485 Gulf Freeway | Houston | Harris | TX | 77034 | 1999 | 2013-2014 | 135 | Rooms | 91.1% | 4/30/2015 | $10,800,000 | 5/5/2015 | |||||||||||||||||||||||
3.05 | Property | Sun Suites Plano | 1 | Hotel | Extended Stay | Fee | 200 Russeau Drive | Plano | Collin | TX | 75023 | 1998 | 2013-2014 | 135 | Rooms | 91.0% | 4/30/2015 | $10,400,000 | 5/5/2015 | |||||||||||||||||||||||
3.06 | Property | Sun Suites Westchase | 1 | Hotel | Extended Stay | Fee | 3100 West Sam Houston Parkway South | Houston | Harris | TX | 77042 | 1998 | 2013-2014 | 127 | Rooms | 82.0% | 4/30/2015 | $10,300,000 | 5/4/2015 | |||||||||||||||||||||||
3.07 | Property | Crestwood Suites Marietta Roswell Road | 1 | Hotel | Extended Stay | Fee | 2030 Roswell Road | Marietta | Cobb | GA | 30062 | 2001 | 2013-2014 | 125 | Rooms | 88.8% | 4/30/2015 | $8,900,000 | 4/30/2015 | |||||||||||||||||||||||
3.08 | Property | Sun Suites Sugar Land (Stafford) | 1 | Hotel | Extended Stay | Fee | 11620 Lebon Lane | Stafford | Fort Bend | TX | 77477 | 1997 | 2013-2014 | 146 | Rooms | 88.3% | 4/30/2015 | $8,400,000 | 5/4/2015 | |||||||||||||||||||||||
3.09 | Property | Sun Suites Raleigh | 1 | Hotel | Extended Stay | Fee | 3215 Capital Boulevard | Raleigh | Wake | NC | 27604 | 1999 | 2013-2014 | 137 | Rooms | 79.8% | 4/30/2015 | $8,000,000 | 5/6/2015 | |||||||||||||||||||||||
3.10 | Property | Sun Suites Intercontinental Greenspoint | 1 | Hotel | Extended Stay | Fee | 12010 Kuykendahl Road | Houston | Harris | TX | 77067 | 1998 | 135 | Rooms | 88.3% | 4/30/2015 | $8,000,000 | 5/5/2015 | ||||||||||||||||||||||||
3.11 | Property | Crestwood Suites Nashville Madison | 1 | Hotel | Extended Stay | Fee | 665 Myatt Drive | Madison | Davidson | TN | 37115 | 1998 | 2013-2014 | 137 | Rooms | 90.3% | 4/30/2015 | $7,900,000 | 5/1/2015 | |||||||||||||||||||||||
3.12 | Property | Sun Suites Cumming | 1 | Hotel | Extended Stay | Fee | 555 Lake Center Parkway | Cumming | Forsyth | GA | 30040 | 1997 | 2013-2014 | 127 | Rooms | 75.1% | 4/30/2015 | $7,900,000 | 5/4/2015 | |||||||||||||||||||||||
3.13 | Property | Crestwood Suites Murfreesboro | 1 | Hotel | Extended Stay | Fee | 1345 Old Fort Parkway | Murfreesboro | Rutherford | TN | 37129 | 1998 | 2013-2014 | 136 | Rooms | 83.8% | 4/30/2015 | $7,400,000 | 5/1/2015 | |||||||||||||||||||||||
3.14 | Property | Sun Suites Smyrna | 1 | Hotel | Extended Stay | Fee | 3000 Highlands Parkway | Smyrna | Cobb | GA | 30082 | 1997 | 2013-2014 | 125 | Rooms | 93.8% | 4/30/2015 | $7,100,000 | 4/30/2015 | |||||||||||||||||||||||
3.15 | Property | Sun Suites Dallas - Garland | 1 | Hotel | Extended Stay | Fee | 10477 Metric Drive | Dallas | Dallas | TX | 75243 | 1998 | 2013-2014 | 135 | Rooms | 90.8% | 4/30/2015 | $7,100,000 | 5/5/2015 | |||||||||||||||||||||||
3.16 | Property | Sun Suites DFW Airport - Lewisville | 1 | Hotel | Extended Stay | Fee | 324 East Corporate Drive | Lewisville | Denton | TX | 75067 | 1998 | 2013-2014 | 135 | Rooms | 85.4% | 4/30/2015 | $7,100,000 | 5/5/2015 | |||||||||||||||||||||||
3.17 | Property | Sun Suites Charlotte - Matthews | 1 | Hotel | Extended Stay | Fee | 8530 East Independence Boulevard | Charlotte | Mecklenburg | NC | 28227 | 1999 | 2013-2014 | 140 | Rooms | 81.5% | 4/30/2015 | $6,900,000 | 5/4/2015 | |||||||||||||||||||||||
3.18 | Property | Crestwood Suites Disney Orlando | 1 | Hotel | Extended Stay | Fee | 8010 Presidents Drive | Orlando | Orange | FL | 32809 | 1998 | 2013-2014 | 144 | Rooms | 78.0% | 4/30/2015 | $6,800,000 | 5/7/2015 | |||||||||||||||||||||||
3.19 | Property | Crestwood Suites Orlando UCF | 1 | Hotel | Extended Stay | Fee | 11424 University Boulevard | Orlando | Orange | FL | 32817 | 1999 | 2013-2014 | 134 | Rooms | 79.8% | 4/30/2015 | $6,800,000 | 5/7/2015 | |||||||||||||||||||||||
3.20 | Property | Crestwood Suites Snellville | 1 | Hotel | Extended Stay | Fee | 1784 Presidential Circle | Snellville | Gwinnett | GA | 30078 | 1992 | 2013-2014 | 130 | Rooms | 92.4% | 4/30/2015 | $6,700,000 | 5/2/2015 | |||||||||||||||||||||||
3.21 | Property | Sun Suites Suwanee | 1 | Hotel | Extended Stay | Fee | 95 Celebration Drive | Suwanee | Gwinnett | GA | 30024 | 1997 | 2013-2014 | 127 | Rooms | 82.6% | 4/30/2015 | $6,600,000 | 5/4/2015 | |||||||||||||||||||||||
3.22 | Property | Home Towne Suites Kannapolis | 1 | Hotel | Extended Stay | Fee | 3200 Cloverleaf Parkway | Kannapolis | Cabarrus | NC | 28083 | 1999 | 2013-2014 | 80 | Rooms | 74.0% | 4/30/2015 | $6,600,000 | 5/4/2015 | |||||||||||||||||||||||
3.23 | Property | Sun Suites Corpus Christi | 1 | Hotel | Extended Stay | Fee | 5142 Oakhurst Drive | Corpus Christi | Nueces | TX | 78411 | 1998 | 2013-2014 | 135 | Rooms | 71.6% | 4/30/2015 | $5,900,000 | 5/4/2015 | |||||||||||||||||||||||
3.24 | Property | Home Towne Suites Tuscaloosa | 1 | Hotel | Extended Stay | Fee | 1650 Veterans Memorial Parkway | Tuscaloosa | Tuscaloosa | AL | 35404 | 2004 | 2013-2014 | 124 | Rooms | 53.5% | 4/30/2015 | $5,900,000 | 5/6/2015 | |||||||||||||||||||||||
3.25 | Property | Sun Suites Jacksonville | 1 | Hotel | Extended Stay | Fee | 8555 Baymeadows Way | Jacksonville | Duval | FL | 32256 | 2000 | 2013-2014 | 135 | Rooms | 76.3% | 4/30/2015 | $5,800,000 | 5/7/2015 | |||||||||||||||||||||||
3.26 | Property | Sun Suites Chesapeake | 1 | Hotel | Extended Stay | Fee | 1520 Crossways Boulevard | Chesapeake | Chesapeake | VA | 23320 | 2000 | 2013-2014 | 135 | Rooms | 71.2% | 4/30/2015 | $5,800,000 | 5/6/2015 | |||||||||||||||||||||||
3.27 | Property | Crestwood Suites Fort Myers | 1 | Hotel | Extended Stay | Fee | 7071 Lakeridge Court Southwest | Fort Myers | Lee | FL | 33907 | 2000 | 2013-2014 | 137 | Rooms | 58.5% | 4/30/2015 | $5,700,000 | 5/8/2015 | |||||||||||||||||||||||
3.28 | Property | Crestwood Suites Greensboro Airport | 1 | Hotel | Extended Stay | Fee | 501 Americhase Drive | Greensboro | Guilford | NC | 27409 | 2000 | 2013-2014 | 137 | Rooms | 68.8% | 4/30/2015 | $5,700,000 | 5/5/2015 | |||||||||||||||||||||||
3.29 | Property | Crestwood Suites Austin | 1 | Hotel | Extended Stay | Fee | 12989 Research Boulevard | Austin | Williamson | TX | 78750 | 1998 | 2013-2014 | 151 | Rooms | 65.9% | 4/30/2015 | $5,500,000 | 5/6/2015 | |||||||||||||||||||||||
3.30 | Property | Sun Suites Gwinnett | 1 | Hotel | Extended Stay | Fee | 3720 Steve Reynolds Boulevard | Duluth | Gwinnett | GA | 30096 | 1996 | 2013-2014 | 102 | Rooms | 93.0% | 4/30/2015 | $5,500,000 | 5/4/2015 | |||||||||||||||||||||||
3.31 | Property | Crestwood Suites Marietta - Town Center Mall | 1 | Hotel | Extended Stay | Fee | 2353 Barrett Creek Parkway | Marietta | Cobb | GA | 30066 | 1996 | 2013-2014 | 133 | Rooms | 80.3% | 4/30/2015 | $5,300,000 | 4/30/2015 | |||||||||||||||||||||||
3.32 | Property | Crestwood Suites Baton Rouge | 1 | Hotel | Extended Stay | Fee | 5222 South Sherwood Forest Boulevard | Baton Rouge | East Baton Rouge | LA | 70816 | 1998 | 2013-2014 | 137 | Rooms | 77.6% | 4/30/2015 | $5,100,000 | 5/7/2015 | |||||||||||||||||||||||
3.33 | Property | Home Towne Suites Columbus | 1 | Hotel | Extended Stay | Fee | 6040 Knology Way | Columbus | Muscogee | GA | 31909 | 2007 | 2013-2014 | 78 | Rooms | 69.2% | 4/30/2015 | $4,900,000 | 5/6/2015 | |||||||||||||||||||||||
3.34 | Property | Crestwood Suites NW Houston | 1 | Hotel | Extended Stay | Fee | 12925 Northwest Freeway | Houston | Harris | TX | 77040 | 1997 | 2013-2014 | 146 | Rooms | 68.8% | 4/30/2015 | $4,800,000 | 5/5/2015 | |||||||||||||||||||||||
3.35 | Property | Home Towne Suites Auburn | 1 | Hotel | Extended Stay | Fee | 1188 Commerce Drive | Auburn | Lee | AL | 36830 | 1999 | 2013-2014 | 64 | Rooms | 79.8% | 4/30/2015 | $4,800,000 | 5/6/2015 | |||||||||||||||||||||||
3.36 | Property | Sun Suites Stockbridge | 1 | Hotel | Extended Stay | Fee | 2235 Mount Zion Parkway | Morrow | Clayton | GA | 30260 | 1995 | 2013-2014 | 126 | Rooms | 90.4% | 4/30/2015 | $4,500,000 | 5/2/2015 | |||||||||||||||||||||||
3.37 | Property | Home Towne Suites Anderson | 1 | Hotel | Extended Stay | Fee | 151 Civic Center Boulevard | Anderson | Anderson | SC | 29625 | 1999 | 2013-2014 | 80 | Rooms | 64.8% | 4/30/2015 | $4,200,000 | 5/4/2015 | |||||||||||||||||||||||
3.38 | Property | Crestwood Suites Colorado Springs | 1 | Hotel | Extended Stay | Fee | 6210 Corporate Drive | Colorado Springs | El Paso | CO | 80919 | 2000 | 2013-2014 | 147 | Rooms | 51.5% | 4/30/2015 | $4,100,000 | 5/5/2015 | |||||||||||||||||||||||
3.39 | Property | Home Towne Suites Prattville | 1 | Hotel | Extended Stay | Fee | 688 Summit Parkway | Prattville | Autauga | AL | 36066 | 1999 | 2013-2014 | 64 | Rooms | 68.1% | 4/30/2015 | $3,900,000 | 5/6/2015 | |||||||||||||||||||||||
3.40 | Property | Crestwood Suites High Point | 1 | Hotel | Extended Stay | Fee | 2680 North Main Street | High Point | Guilford | NC | 27265 | 2000 | 2013-2014 | 137 | Rooms | 61.8% | 4/30/2015 | $3,500,000 | 5/5/2015 | |||||||||||||||||||||||
3.41 | Property | Sun Suites Birmingham | 1 | Hotel | Extended Stay | Fee | 424 Commons Drive | Birmingham | Jefferson | AL | 35209 | 1999 | 2013-2014 | 135 | Rooms | 72.6% | 4/30/2015 | $3,400,000 | 5/7/2015 | |||||||||||||||||||||||
3.42 | Property | Sun Suites Kennesaw Town Center | 1 | Hotel | Extended Stay | Fee | 3174 Barrett Lakes Boulevard | Kennesaw | Cobb | GA | 30144 | 1997 | 2013-2014 | 105 | Rooms | 88.1% | 4/30/2015 | $3,400,000 | 4/30/2015 | |||||||||||||||||||||||
3.43 | Property | Sun Suites Greensboro | 1 | Hotel | Extended Stay | Fee | 1200 Lanada Road | Greensboro | Guilford | NC | 27407 | 1998 | 2013-2014 | 133 | Rooms | 67.6% | 4/30/2015 | $3,300,000 | 5/5/2015 | |||||||||||||||||||||||
3.44 | Property | Home Towne Suites Greenville | 1 | Hotel | Extended Stay | Fee | 2111 West Arlington Boulevard | Greenville | Pitt | NC | 27834 | 1999 | 2013-2014 | 70 | Rooms | 67.5% | 4/30/2015 | $2,700,000 | 5/6/2015 | |||||||||||||||||||||||
3.45 | Property | Sun Suites Hattiesburg | 1 | Hotel | Extended Stay | Fee | 121 West Park Drive | Hattiesburg | Lamar | MS | 39402 | 2000 | 2013-2014 | 116 | Rooms | 55.9% | 4/30/2015 | $2,300,000 | 4/29/2015 | |||||||||||||||||||||||
3.46 | Property | Home Towne Suites Decatur | 1 | Hotel | Extended Stay | Fee | 2125 Jameson Place Southwest | Decatur | Morgan | AL | 35603 | 2000 | 2013-2014 | 70 | Rooms | 53.4% | 4/30/2015 | $2,100,000 | 5/7/2015 | |||||||||||||||||||||||
3.47 | Property | Home Towne Suites Bowling Green | 1 | Hotel | Extended Stay | Fee | 1929 Mel Browning Street | Bowling Green | Warren | KY | 42104 | 2003 | 2013-2014 | 106 | Rooms | 56.2% | 4/30/2015 | $2,100,000 | 4/30/2015 | |||||||||||||||||||||||
3.48 | Property | Sun Suites Gulfport Airport | 1 | Hotel | Extended Stay | Fee | 9145 Highway 49 | Gulfport | Harrison | MS | 39503 | 1999 | 2013-2014 | 128 | Rooms | 62.9% | 4/30/2015 | $1,800,000 | 4/29/2015 | |||||||||||||||||||||||
3.49 | Property | Crestwood Suites Newport News | 1 | Hotel | Extended Stay | Fee | 11 Old Oyster Point Road | Newport News | Newport News | VA | 23602 | 2005 | 2013-2014 | 109 | Rooms | 61.1% | 4/30/2015 | $1,600,000 | 5/6/2015 | |||||||||||||||||||||||
3.50 | Property | Home Towne Suites Clarksville | 1 | Hotel | Extended Stay | Fee | 129 Westfield Court | Clarksville | Montgomery | TN | 37040 | 1999 | 70 | Rooms | 64.2% | 4/30/2015 | $1,600,000 | 4/30/2015 | ||||||||||||||||||||||||
4 | Loan | Ellicott House | 1 | Multifamily | High Rise | Fee | 4849 Connecticut Avenue Northwest | Washington | Washington | DC | 20008 | 1974 | 2007-2015 | 327 | Units | 97.6% | 10/7/2015 | $81,500,000 | 8/31/2015 | |||||||||||||||||||||||
5 | Loan | 401 Market | 1 | Office | CBD | Fee | 401 Market Street / 101 North Independence Mall | Philadelphia | Philadelphia | PA | 19106 | 1971 | 2015 | 484,643 | Square Feet | 100.0% | 7/1/2015 | $77,800,000 | 7/8/2015 | |||||||||||||||||||||||
6 | Loan | Baldwin Hills Center | 1 | Retail | Unanchored | Fee | 3601-3747 South La Brea Avenue; 5110-5130 Rodeo Road | Los Angeles | Los Angeles | CA | 90016 | 1955 | 1993, 2001, 2004, 2012-2014 | 127,054 | Square Feet | 85.9% | 10/16/2015 | $51,400,000 | 10/10/2015 | |||||||||||||||||||||||
7 | Loan | Embassy Suites and Claypool Court | 1 | Hotel | Full Service | Fee & Leasehold | 10/31/2035 | 110 West Washington Street | Indianapolis | Marion | IN | 46204 | 1985 | 2011-2012 | 360 | Rooms | 73.9% | 8/31/2015 | $51,700,000 | 8/28/2015 | ||||||||||||||||||||||
8 | Loan | Rosecroft Mews Apartments | 1 | Multifamily | Garden | Fee | 2428 Corning Avenue | Fort Washington | Prince George’s | MD | 20744 | 1965 | 2005 | 304 | Units | 95.4% | 10/30/2015 | $35,100,000 | 6/26/2015 | |||||||||||||||||||||||
9 | Loan | Triple Net Acquisitions Portfolio - Pool 1 | 4 | Various | Various | Fee | Various | Various | Various | Various | Various | Various | Various | 339,405 | Square Feet | 100.0% | 2/6/2016 | $34,850,000 | Various | |||||||||||||||||||||||
9.01 | Property | 508 Fishkill Avenue | 1 | Industrial | Recycling Center | Fee | 508 Fishkill Avenue | Beacon/Fishkill | Dutchess | NY | 12508 | 2011 | 56,125 | Square Feet | 100.0% | 2/6/2016 | $12,650,000 | 9/1/2015 | ||||||||||||||||||||||||
9.02 | Property | 758 East Utah Valley Drive | 1 | Office | Suburban | Fee | 758 East Utah Valley Drive | American Fork | Utah | UT | 84003 | 1996 | 53,480 | Square Feet | 100.0% | 2/6/2016 | $10,000,000 | 9/1/2015 | ||||||||||||||||||||||||
9.03 | Property | 10701 East 126th Street North | 1 | Industrial | Manufacturing | Fee | 10701 East 126th Street North | Collinsville | Tulsa | OK | 74021 | 2002 | 2005-2006, 2008-2009 | 150,750 | Square Feet | 100.0% | 2/6/2016 | $9,600,000 | 3/1/2016 | |||||||||||||||||||||||
9.04 | Property | 1200 North Maitlen Drive | 1 | Industrial | Manufacturing | Fee | 1200 North Maitlen Drive | Cushing | Payne | OK | 74023 | 1984 | 2006 | 79,050 | Square Feet | 100.0% | 2/6/2016 | $2,600,000 | 9/1/2015 | |||||||||||||||||||||||
10 | Loan | San Diego HHSA Building | 1 | Office | Suburban | Fee | 649 & 715 West Mission Avenue | Escondido | San Diego | CA | 92025 | 1977 | 2015 | 111,285 | Square Feet | 95.7% | 9/1/2015 | $31,300,000 | 6/22/2015 | |||||||||||||||||||||||
11 | Loan | DoubleTree Commerce | 1 | Hotel | Full Service | Leasehold | 11/16/2054 | 5757 Telegraph Road | Commerce | Los Angeles | CA | 90040 | 1991 | 2007 | 201 | Rooms | 88.5% | 8/31/2015 | $31,600,000 | 9/1/2016 | ||||||||||||||||||||||
12 | Loan | Sheraton Lincoln Harbor Hotel | 1 | Hotel | Full Service | Fee | 500 Harbor Boulevard | Weehawken | Hudson | NJ | 07086 | 1991, 1999 | 2009-2010, 2015 | 358 | Rooms | 83.9% | 7/31/2015 | $128,000,000 | 8/20/2015 | |||||||||||||||||||||||
13 | Loan | Windwood Oaks Apartments | 1 | Multifamily | Garden | Fee | 202 Windwood Oaks Drive | Tampa | Hillsborough | FL | 33613 | 1985 | 352 | Units | 94.0% | 10/9/2015 | $26,400,000 | 9/10/2015 | ||||||||||||||||||||||||
14 | Loan | Stone Gables Apartments | 1 | Multifamily | Garden | Fee | 9000 Stone Gates Drive | Raeford | Hoke | NC | 28376 | 2013 | 192 | Units | 95.8% | 10/1/2015 | $24,100,000 | 9/3/2015 | ||||||||||||||||||||||||
15 | Loan | �� | Madison Park | 1 | Office | Office/Retail | Leasehold | 2/8/2054 | 3511-3525 & 3445 Pacific Coast Highway | Torrance | Los Angeles | CA | 90505 | 1988 | 92,784 | Square Feet | 95.7% | 6/5/2015 | $27,000,000 | 5/18/2015 | ||||||||||||||||||||||
16 | Loan | Officescape and Corporate Hill Portfolio | 5 | Office | Suburban | Fee | Various | Worthington | Franklin | OH | 43085 | Various | Various | 347,600 | Square Feet | 85.7% | 8/31/2015 | $25,350,000 | 5/28/2015 | |||||||||||||||||||||||
16.01 | Property | Corporate Hill III | 1 | Office | Suburban | Fee | 250 Old Wilson Bridge Road | Worthington | Franklin | OH | 43085 | 1982 | 2005 | 96,712 | Square Feet | 78.7% | 8/31/2015 | $8,350,000 | 5/28/2015 | |||||||||||||||||||||||
16.02 | Property | Corporate Hill IV | 1 | Office | Suburban | Fee | 300 Old Wilson Bridge Road | Worthington | Franklin | OH | 43085 | 1986 | 2000 | 90,014 | Square Feet | 99.2% | 8/31/2015 | $7,300,000 | 5/28/2015 | |||||||||||||||||||||||
16.03 | Property | Officescape III | 1 | Office | Suburban | Fee | 400 West Wilson Bridge | Worthington | Franklin | OH | 43085 | 1977 | 57,831 | Square Feet | 88.1% | 8/31/2015 | $3,450,000 | 5/28/2015 | ||||||||||||||||||||||||
16.04 | Property | Officescape II | 1 | Office | Suburban | Fee | 450 West Wilson Bridge | Worthington | Franklin | OH | 43085 | 1974 | 50,847 | Square Feet | 76.5% | 8/31/2015 | $3,250,000 | 5/28/2015 | ||||||||||||||||||||||||
16.05 | Property | Officescape I | 1 | Office | Suburban | Fee | 500 West Wilson Bridge | Worthington | Franklin | OH | 43085 | 1976 | 52,196 | Square Feet | 81.4% | 8/31/2015 | $3,000,000 | 5/28/2015 | ||||||||||||||||||||||||
17 | Loan | University Plains | 1 | Multifamily | Student Housing | Fee | 4912 Mortensen Road | Ames | Story | IA | 50014 | 2001 | 2015 | 540 | Beds | 99.3% | 9/9/2015 | $22,900,000 | 8/1/2016 | |||||||||||||||||||||||
18 | Loan | Ivy Ridge Apartments | 1 | Multifamily | Garden | Fee | 2650 Bentley Road Southeast | Marietta | Cobb | GA | 30067 | 1971 | 2015 | 207 | Units | 99.0% | 5/14/2015 | $20,300,000 | 6/1/2016 | |||||||||||||||||||||||
19 | Loan | Reynolds MHC Portfolio 2 | 8 | Manufactured Housing | Manufactured Housing | Fee | Various | Various | Various | Various | Various | Various | 847 | Pads | 83.5% | Various | $19,730,000 | Various | ||||||||||||||||||||||||
19.01 | Property | Rex Aire MHC | 1 | Manufactured Housing | Manufactured Housing | Fee | 71 Rex Aire Court | Arnold | Jefferson | MO | 63010 | 1975 | 100 | Pads | 97.0% | 9/15/2015 | $3,570,000 | 7/13/2015 | ||||||||||||||||||||||||
19.02 | Property | Valley View Terrace MHC | 1 | Manufactured Housing | Manufactured Housing | Fee | 410 West Forrest Street, Suite 55 | Belle Plaine | Scott | MN | 56011 | 1974, 1975 | 68 | Pads | 86.8% | 9/15/2015 | $3,420,000 | 7/14/2015 | ||||||||||||||||||||||||
19.03 | Property | Mobile Manor Estate | 1 | Manufactured Housing | Manufactured Housing | Fee | 2206 West MacArthur Road | Wichita | Sedgwick | KS | 67217 | 1957 | 254 | Pads | 65.7% | 9/15/2015 | $2,940,000 | 7/9/2015 | ||||||||||||||||||||||||
19.04 | Property | West Hill MHC | 1 | Manufactured Housing | Manufactured Housing | Fee | 2637 Regency Drive | Emporia | Lyon | KS | 66801 | 1970 | 114 | Pads | 86.8% | 9/15/2015 | $2,340,000 | 7/9/2015 | ||||||||||||||||||||||||
19.05 | Property | Cherokee Village | 1 | Manufactured Housing | Manufactured Housing | Fee | 100 Pinecrest Drive | Ruidoso | Lincoln | NM | 88345 | 1970 | 107 | Pads | 97.2% | 9/15/2015 | $2,340,000 | 7/7/2015 | ||||||||||||||||||||||||
19.06 | Property | Mobile Lodge | 1 | Manufactured Housing | Manufactured Housing | Fee | 619 Whitfield Street | Lecompton | Douglas | KS | 66050 | 1971 | 55 | Pads | 94.5% | 9/15/2015 | $1,880,000 | 7/9/2015 | ||||||||||||||||||||||||
19.07 | Property | Hillview | 1 | Manufactured Housing | Manufactured Housing | Fee | 3215 South 42nd Street | Saint Joseph | Buchanan | MO | 64503 | 1975 | 88 | Pads | 85.2% | 9/15/2015 | $1,730,000 | 7/12/2015 |
A-1-5
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
MORTGAGED PROPERTY CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | No. of Properties | General Property Type | Detailed Property Type | Title Type(5)(6) | Ground Lease Initial Lease Expiration Date(5) | Address | City | County | State | Zip Code | Year Built | Year Renovated | Net Rentable Area SF/Units/Acres/ Rooms/Pads(7) | Units of Measure | Occupancy Rate(7)(8) | Occupancy Rate As-of Date | Appraised Value(9) | Appraisal As-of Date | |||||||||||||||||||||
19.08 | Property | Cherry Acres | 1 | Manufactured Housing | Manufactured Housing | Fee | 20070 Justice Road | Orchard City | Delta | CO | 81410 | 1972 | 61 | Pads | 88.5% | 6/25/2015 | $1,510,000 | 7/8/2015 | ||||||||||||||||||||||||
20 | Loan | 2100 Acklen Flats | 1 | Multifamily | Multifamily/Retail | Fee | 2100 Acklen Avenue | Nashville | Davidson | TN | 37212 | 2015 | 42 | Units | 100.0% | 8/28/2015 | $20,100,000 | 8/31/2015 | ||||||||||||||||||||||||
21 | Loan | Holiday Inn Austin | 1 | Hotel | Full Service | Fee | 6000 Middle Fiskville Road | Austin | Travis | TX | 78752 | 1975 | 2013-2014 | 189 | Rooms | 76.8% | 9/30/2015 | $21,400,000 | 7/30/2015 | |||||||||||||||||||||||
22 | Loan | Summerlin Gateway Plaza | 1 | Retail | Shadow Anchored | Fee | 7450-7560 West Lake Mead Boulevard | Las Vegas | Clark | NV | 89128 | 1998 | 62,528 | Square Feet | 89.1% | 6/19/2015 | $22,700,000 | 8/13/2015 | ||||||||||||||||||||||||
23 | Loan | Frisco Plaza | 1 | Retail | Unanchored | Fee | 2330 Preston Road | Frisco | Collin | TX | 75034 | 2004 | 61,453 | Square Feet | 100.0% | 9/30/2015 | $18,500,000 | 8/29/2015 | ||||||||||||||||||||||||
24 | Loan | DoubleTree Spokane | 1 | Hotel | Full Service | Fee | 322 North Spokane Falls Court | Spokane | Spokane | WA | 99201 | 1974 | 375 | Rooms | 71.7% | 8/31/2015 | $30,000,000 | 9/3/2015 | ||||||||||||||||||||||||
25 | Loan | VPS MHC Portfolio | 3 | Manufactured Housing | Manufactured Housing | Fee | Various | Various | Various | Various | Various | Various | 806 | Pads | 75.1% | 8/31/2015 | $15,570,000 | 8/28/2015 | ||||||||||||||||||||||||
25.01 | Property | Pinecrest Village | 1 | Manufactured Housing | Manufactured Housing | Fee | 6700 Jefferson Paige Road | Shreveport | Caddo | LA | 71119 | 1973 | 517 | Pads | 65.6% | 8/31/2015 | $7,440,000 | 8/28/2015 | ||||||||||||||||||||||||
25.02 | Property | Stonegate MHC | 1 | Manufactured Housing | Manufactured Housing | Fee | 6801 West 70th Street | Shreveport | Caddo | LA | 71129 | 1975 | 180 | Pads | 91.1% | 8/31/2015 | $4,410,000 | 8/28/2015 | ||||||||||||||||||||||||
25.03 | Property | The Vineyards | 1 | Manufactured Housing | Manufactured Housing | Fee | 3268 East Road | Clifton | Mesa | CO | 81520 | 1966, 2008 | 109 | Pads | 93.6% | 8/31/2015 | $3,720,000 | 8/26/2015 | ||||||||||||||||||||||||
26 | Loan | Falcon Glen Apartments | 1 | Multifamily | Garden | Fee | 4808 West Wingspan Lane | Greenfield | Milwaukee | WI | 53228 | 2014-2015 | 72 | Units | 97.2% | 9/22/2015 | $15,500,000 | 8/21/2015 | ||||||||||||||||||||||||
27 | Loan | Villa Broussard | 1 | Multifamily | Garden | Fee | 231 Saint Nazaire Road | Broussard | Lafayette | LA | 70518 | 2014 | 100 | Units | 96.0% | 9/22/2015 | $16,300,000 | 8/19/2015 | ||||||||||||||||||||||||
28 | Loan | 579 Executive Campus | 1 | Industrial | Flex | Fee | 579 Executive Campus Drive | Westerville | Delaware | OH | 43082 | 2004 | 110,598 | Square Feet | 89.8% | 1/21/2015 | $14,650,000 | 9/8/2015 | ||||||||||||||||||||||||
29 | Loan | Savannah Place Apartments | 1 | Multifamily | Garden | Fee | 400 Magnolia Branch Drive | Winston-Salem | Forsyth | NC | 27104 | 1991 | 172 | Units | 95.3% | 9/1/2015 | $12,675,000 | 9/2/2015 | ||||||||||||||||||||||||
30 | Loan | Park Vista Waupaca | 1 | Multifamily | Independent Living | Fee | 950 County Road QQ | Waupaca | Waupaca | WI | 54981 | 2002 | 94 | Units | 91.5% | 9/14/2015 | $14,100,000 | 8/5/2015 | ||||||||||||||||||||||||
31 | Loan | Staybridge Suites Augusta | 1 | Hotel | Extended Stay | Fee | 2540 Center West Parkway | Augusta | Richmond | GA | 30909 | 2008 | 92 | Rooms | 85.5% | 3/31/2015 | $15,100,000 | 3/23/2015 | ||||||||||||||||||||||||
32 | Loan | Cape Horn Square | 1 | Retail | Anchored | Fee | 693 Lombard Road | Red Lion | York | PA | 17356 | 1992 | 2003 | 118,213 | Square Feet | 89.8% | 6/30/2015 | $11,850,000 | 6/26/2015 | |||||||||||||||||||||||
33 | Loan | Mesa Ridge | 1 | Multifamily | Garden | Fee | 108 Vaquero Lane | El Paso | El Paso | TX | 79912 | 1972 | 247 | Units | 85.8% | 10/8/2015 | $10,800,000 | 10/8/2015 | ||||||||||||||||||||||||
34 | Loan | Park at Bellaire | 1 | Multifamily | Garden | Fee | 6333 Chimney Rock | Houston | Harris | TX | 77081 | 1966 | 2009-2015 | 223 | Units | 96.4% | 9/22/2015 | $9,460,000 | 9/24/2015 | |||||||||||||||||||||||
35 | Loan | Arthur Square | 1 | Multifamily | Garden | Fee | 1501 Poole Avenue | Port Arthur | Jefferson | TX | 77642 | 1968 | 2012-2013 | 226 | Units | 92.5% | 6/30/2015 | $10,020,000 | 7/1/2015 | |||||||||||||||||||||||
36 | Loan | Holiday Inn Express Atlanta NE I-85 Clairmont | 1 | Hotel | Limited Service | Fee | 2920 Clairmont Road | Atlanta | De Kalb | GA | 30329 | 1998 | 2011 | 80 | Rooms | 73.8% | 8/31/2015 | $11,000,000 | 7/31/2015 | |||||||||||||||||||||||
37 | Loan | Lantern Estates MHP | 1 | Manufactured Housing | Manufactured Housing | Fee | 2909 Lynndhurst Drive | Indianapolis | Morgan | IN | 46421 | 1968 | 220 | Pads | 83.2% | 9/30/2015 | $9,110,000 | 9/2/2015 | ||||||||||||||||||||||||
38 | Loan | Stony Creek Portfolio | 2 | Hotel | Limited Service | Fee | Various | Stony Creek | Sussex | VA | 23882 | Various | 2012-2013 | 135 | Rooms | 56.7% | 7/31/2015 | $8,900,000 | 8/1/2015 | |||||||||||||||||||||||
38.01 | Property | Hampton Inn | 1 | Hotel | Limited Service | Fee | 10476 Blue Star Highway | Stony Creek | Sussex | VA | 23882 | 2004 | 2012-2013 | 71 | Rooms | 62.5% | 7/31/2015 | $5,600,000 | 8/1/2015 | |||||||||||||||||||||||
38.02 | Property | Sleep Inn | 1 | Hotel | Limited Service | Fee | 11019 Blue Star Highway | Stony Creek | Sussex | VA | 23882 | 2001 | 2012-2013 | 64 | Rooms | 50.2% | 7/31/2015 | $3,300,000 | 8/1/2015 | |||||||||||||||||||||||
39 | Loan | Pineherst Apartments | 1 | Multifamily | Student Housing | Fee | 201 and 203 Pine Street | Clemson | Pickens | SC | 29631 | 2015 | 96 | Beds | 100.0% | 9/10/2015 | $8,200,000 | 9/24/2015 | ||||||||||||||||||||||||
40 | Loan | Heritage Square | 1 | Retail | Retail/Multifamily | Fee | Southeast & Southwest corner of State Route 25 & Illinois Avenue | Saint Charles | Kane | IL | 60174 | 2002, 2005 | 52,640 | Square Feet | 99.0% | 7/31/2015 | $8,130,000 | 8/7/2015 | ||||||||||||||||||||||||
41 | Loan | Tower East Offices | 1 | Office | Suburban | Fee | 20600 Chagrin Boulevard | Shaker Heights | Cuyahoga | OH | 44122 | 1969 | 164,595 | Square Feet | 76.3% | 9/14/2015 | $11,500,000 | 9/22/2015 | ||||||||||||||||||||||||
42 | Loan | Walgreens - Philadelphia | 1 | Retail | Single Tenant | Fee | 7001 Frankford Avenue | Philadelphia | Philadelphia | PA | 19135 | 1999 | 13,825 | Square Feet | 100.0% | 2/6/2016 | $8,600,000 | 7/20/2015 | ||||||||||||||||||||||||
43 | Loan | Grayson Self-Storage Portfolio | 3 | Self Storage | Self Storage | Fee | Various | Various | Grayson | TX | Various | Various | 955 | Units | 92.7% | 8/24/2015 | $7,750,000 | 8/26/2015 | ||||||||||||||||||||||||
43.01 | Property | Five Star Storage | 1 | Self Storage | Self Storage | Fee | 3621 Pottsboro Road | Denison | Grayson | TX | 75020 | 2003 | 325 | Units | 96.9% | 8/24/2015 | $3,290,000 | 8/26/2015 | ||||||||||||||||||||||||
43.02 | Property | Hometown Storage | 1 | Self Storage | Self Storage | Fee | 12384 FM 121 | Van Alstyne | Grayson | TX | 75495 | 2008 | 315 | Units | 90.5% | 8/24/2015 | $2,350,000 | 8/26/2015 | ||||||||||||||||||||||||
43.03 | Property | Easy Self Storage | 1 | Self Storage | Self Storage | Fee | 2511 North Travis Street | Sherman | Grayson | TX | 75092 | 2008 | 315 | Units | 90.5% | 8/24/2015 | $2,110,000 | 8/26/2015 | ||||||||||||||||||||||||
44 | Loan | Cypress Gardens MHC | 1 | Manufactured Housing | Manufactured Housing | Fee | 4650 East Lake Mead Boulevard | Las Vegas | Clark | NV | 89115 | 1988 | 131 | Pads | 84.0% | 9/30/2015 | $6,700,000 | 7/31/2015 | ||||||||||||||||||||||||
45 | Loan | Pokras Properties | 2 | Retail | Various | Fee | Various | Las Vegas | Clark | NV | Various | Various | 19,445 | Square Feet | 100.0% | 9/30/2015 | $7,600,000 | 7/26/2015 | ||||||||||||||||||||||||
45.01 | Property | Tropicana Centre | 1 | Retail | Shadow Anchored | Fee | 5955 and 5965 West Tropicana Avenue | Las Vegas | Clark | NV | 89118 | 1997 | 8,733 | Square Feet | 100.0% | 9/30/2015 | $4,000,000 | 7/26/2015 | ||||||||||||||||||||||||
45.02 | Property | Flamingo Jones Plaza | 1 | Retail | Unanchored | Fee | 6105-6115 West Flamingo | Las Vegas | Clark | NV | 89103 | 1988 | 10,712 | Square Feet | 100.0% | 9/30/2015 | $3,600,000 | 7/26/2015 | ||||||||||||||||||||||||
46 | Loan | Avalon Apartments | 1 | Multifamily | Student Housing | Fee | 333 South 1000 East | St. George | Washington | UT | 84770 | 1986 | 2010-2014 | 288 | Beds | 99.0% | 9/1/2015 | $8,900,000 | 9/2/2015 | |||||||||||||||||||||||
47 | Loan | Custer Bridges | 1 | Retail | Unanchored | Fee | 5955 Custer Road | Frisco | Collin | TX | 75035 | 2008 | 14,053 | Square Feet | 100.0% | 9/1/2015 | $6,290,000 | 9/8/2015 | ||||||||||||||||||||||||
48 | Loan | The Plazas at Lakewood Forest | 1 | Retail | Unanchored | Fee | 11550 Louetta Road | Houston | Harris | TX | 77070 | 2002 | 26,439 | Square Feet | 77.3% | 10/2/2015 | $6,900,000 | 10/4/2015 | ||||||||||||||||||||||||
49 | Loan | Magnolia Lane MHC | 1 | Manufactured Housing | Manufactured Housing | Fee | 2616 West Orangethorpe Avenue | Fullerton | Orange | CA | 92833 | 1961 | 2015 | 48 | Pads | 97.9% | 9/30/2015 | $6,350,000 | 10/7/2015 | |||||||||||||||||||||||
50 | Loan | Dominion Market Plaza | 1 | Retail | Anchored | Fee | 910 Great Bridge Boulevard | Chesapeake | Chesapeake | VA | 23320 | 1990 | 1999 | 75,506 | Square Feet | 87.8% | 10/1/2015 | $5,550,000 | 9/14/2015 | |||||||||||||||||||||||
51 | Loan | West Side Plaza | 1 | Retail | Anchored | Fee | 1750 Martin Luther King Boulevard | Houma | Terrebonne Parish | LA | 70360 | 2003 | 36,728 | Square Feet | 86.5% | 10/1/2015 | $5,480,000 | 6/10/2015 | ||||||||||||||||||||||||
52 | Loan | Comfort Inn Lumberton | 1 | Hotel | Limited Service | Fee | 3610 Dawn Drive | Lumberton | Robeson | NC | 28360 | 2008 | 70 | Rooms | 63.1% | 8/31/2015 | $6,000,000 | 7/22/2015 | ||||||||||||||||||||||||
53 | Loan | New Lebanon Plaza | 1 | Retail | Anchored | Fee | 580 West Main Street | New Lebanon | Montgomery | OH | 45345 | 1997 | 52,053 | Square Feet | 82.3% | 10/1/2015 | $5,130,000 | 5/27/2015 | ||||||||||||||||||||||||
54 | Loan | Duke University Medical Office | 1 | Office | Medical | Fee | 2503 East Lyon Station Road | Creedmoor | Granville | NC | 27522 | 2010 | 16,024 | Square Feet | 100.0% | 2/6/2016 | $5,000,000 | 8/26/2015 | ||||||||||||||||||||||||
55 | Loan | Quantum On The Bay Retail | 1 | Retail | Unanchored | Fee | 1900 North Bayshore Drive | Miami | Miami-Dade | FL | 33132 | 2007 | 6,902 | Square Feet | 100.0% | 7/3/2015 | $5,350,000 | 6/26/2015 | ||||||||||||||||||||||||
56 | Loan | Springfield Meadows | 1 | Manufactured Housing | Manufactured Housing | Fee | 4100 Troy Road | Springfield | Clark | OH | 45502 | 1970 | 124 | Pads | 92.7% | 8/31/2015 | $4,340,000 | 8/25/2015 | ||||||||||||||||||||||||
57 | Loan | Plover Pine Village | 1 | Manufactured Housing | Manufactured Housing | Fee | 2501-2701 Forest Drive | Plover | Portage | WI | 54467 | 1979 | 235 | Pads | 65.1% | 6/30/2015 | $4,400,000 | 8/10/2015 | ||||||||||||||||||||||||
58 | Loan | Hot Springs | 1 | Retail | Shadow Anchored | Fee | 4043 Central Avenue | Hot Springs | Garland | AR | 71913 | 2002 | 24,000 | Square Feet | 100.0% | 11/10/2015 | $4,300,000 | 12/30/2014 | ||||||||||||||||||||||||
59 | Loan | Woodland MHC/RV Resort | 1 | Manufactured Housing | Manufactured Housing | Fee | 39100 Northwest Pacific Highway | Woodland | Clark | WA | 98674 | 1962 | 66 | Pads | 97.0% | 9/1/2015 | $2,665,000 | 7/7/2015 |
A-1-6
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
MORTGAGE LOAN CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | Mortgage Rate(10) | Administrative Fee Rate(11) | Subservicing Fee Rate(11) | Master Servicing Fee Rate(11) | Pari Passu Loan Primary Servicing Fee Rate(11) | Trustee Fee Rate(11) | Trust Advisor Fee Rate(11) | Asset Representations Reviewer Fee(11) | CREFC Fee Rate(11) | Interest Accrual Basis | Seasoning (mos.) | ARD (Yes/No)(10) | Original Term to Maturity (mos.) | Remaining Term to Maturity (mos.) | Original Interest-Only Period (mos.) | Remaining Interest-Only Period (mos.) | Original Amortization Term (mos.) | Remaining Amortization Term (mos.) | Note Date | First Payment Date | |||||||||||||||||||||||
1 | Loan | GLP Industrial Portfolio A | 4.1439213% | 0.01313% | 0.00125% | 0.00250% | 0.00000% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 120 | 117 | 0 | 0 | 11/4/2015 | 12/6/2015 | ||||||||||||||||||||||||
1.001 | Property | Inland Empire Indian Ave DC | ||||||||||||||||||||||||||||||||||||||||||||
1.002 | Property | Centerpointe 4 | ||||||||||||||||||||||||||||||||||||||||||||
1.003 | Property | Hofer Ranch IC Bldg 1 | ||||||||||||||||||||||||||||||||||||||||||||
1.004 | Property | Denver DC | ||||||||||||||||||||||||||||||||||||||||||||
1.005 | Property | Freeport DC Bldg 4 | ||||||||||||||||||||||||||||||||||||||||||||
1.006 | Property | Ontario Mills DC | ||||||||||||||||||||||||||||||||||||||||||||
1.007 | Property | Hagerstown Distribution Center | ||||||||||||||||||||||||||||||||||||||||||||
1.008 | Property | Beckwith Farms DC | ||||||||||||||||||||||||||||||||||||||||||||
1.009 | Property | Crossroads DC I | ||||||||||||||||||||||||||||||||||||||||||||
1.010 | Property | Centerpointe 6 | ||||||||||||||||||||||||||||||||||||||||||||
1.011 | Property | I-95 DC | ||||||||||||||||||||||||||||||||||||||||||||
1.012 | Property | Chino Spec Forward | ||||||||||||||||||||||||||||||||||||||||||||
1.013 | Property | Bedford Park II | ||||||||||||||||||||||||||||||||||||||||||||
1.014 | Property | Landover DC | ||||||||||||||||||||||||||||||||||||||||||||
1.015 | Property | North Plainfield 8 | ||||||||||||||||||||||||||||||||||||||||||||
1.016 | Property | Sterling DC | ||||||||||||||||||||||||||||||||||||||||||||
1.017 | Property | Clifton DC | ||||||||||||||||||||||||||||||||||||||||||||
1.018 | Property | Beckwith Farms 3 | ||||||||||||||||||||||||||||||||||||||||||||
1.019 | Property | Collington Commerce Center | ||||||||||||||||||||||||||||||||||||||||||||
1.020 | Property | Bedford Park IB | ||||||||||||||||||||||||||||||||||||||||||||
1.021 | Property | Elam Farms DC | ||||||||||||||||||||||||||||||||||||||||||||
1.022 | Property | Champagne DC | ||||||||||||||||||||||||||||||||||||||||||||
1.023 | Property | Bridge Point 1 | ||||||||||||||||||||||||||||||||||||||||||||
1.024 | Property | Center Square DC | ||||||||||||||||||||||||||||||||||||||||||||
1.025 | Property | Park 355 | ||||||||||||||||||||||||||||||||||||||||||||
1.026 | Property | Commerce Farms DC 3 | ||||||||||||||||||||||||||||||||||||||||||||
1.027 | Property | Brandon Woods DC | ||||||||||||||||||||||||||||||||||||||||||||
1.028 | Property | Chantilly DC | ||||||||||||||||||||||||||||||||||||||||||||
1.029 | Property | Bolingbrook CC Bldg 3 | ||||||||||||||||||||||||||||||||||||||||||||
1.030 | Property | Northpoint CC | ||||||||||||||||||||||||||||||||||||||||||||
1.031 | Property | Franklin Square IC I | ||||||||||||||||||||||||||||||||||||||||||||
1.032 | Property | Rock Quarry Building #1 | ||||||||||||||||||||||||||||||||||||||||||||
1.033 | Property | Aurora DC III | ||||||||||||||||||||||||||||||||||||||||||||
1.034 | Property | Washington (DC) Corporate Center | ||||||||||||||||||||||||||||||||||||||||||||
1.035 | Property | Aurora DC 1 | ||||||||||||||||||||||||||||||||||||||||||||
1.036 | Property | Waterfront DC | ||||||||||||||||||||||||||||||||||||||||||||
1.037 | Property | Pureland DC I | ||||||||||||||||||||||||||||||||||||||||||||
1.038 | Property | Bedford Park IA | ||||||||||||||||||||||||||||||||||||||||||||
1.039 | Property | Prairie Point Bldg 3 | ||||||||||||||||||||||||||||||||||||||||||||
1.040 | Property | Greenwood DC | ||||||||||||||||||||||||||||||||||||||||||||
1.041 | Property | Austin DC III | ||||||||||||||||||||||||||||||||||||||||||||
1.042 | Property | Franklin Square II | ||||||||||||||||||||||||||||||||||||||||||||
1.043 | Property | Pureland DC II | ||||||||||||||||||||||||||||||||||||||||||||
1.044 | Property | Somerset IC | ||||||||||||||||||||||||||||||||||||||||||||
1.045 | Property | Rock Quarry Building #2 | ||||||||||||||||||||||||||||||||||||||||||||
1.046 | Property | Brandon Woods DC II | ||||||||||||||||||||||||||||||||||||||||||||
1.047 | Property | Centerpointe 5 | ||||||||||||||||||||||||||||||||||||||||||||
1.048 | Property | Industrial Parkway (CA) DC | ||||||||||||||||||||||||||||||||||||||||||||
1.049 | Property | Beckwith Farms 2 | ||||||||||||||||||||||||||||||||||||||||||||
1.050 | Property | North Plainfield 2 | �� | |||||||||||||||||||||||||||||||||||||||||||
1.051 | Property | North Plainfield 4 | ||||||||||||||||||||||||||||||||||||||||||||
1.052 | Property | North Plainfield 5 | ||||||||||||||||||||||||||||||||||||||||||||
1.053 | Property | Somerset IC II Building I | ||||||||||||||||||||||||||||||||||||||||||||
1.054 | Property | BWI Commerce Center II | ||||||||||||||||||||||||||||||||||||||||||||
1.055 | Property | Commerce Farms DC 4 | ||||||||||||||||||||||||||||||||||||||||||||
1.056 | Property | Rock Run Bldg 6 | ||||||||||||||||||||||||||||||||||||||||||||
1.057 | Property | Bolingbrook CC Bldg 4 | ||||||||||||||||||||||||||||||||||||||||||||
1.058 | Property | Bridge Point 2 | ||||||||||||||||||||||||||||||||||||||||||||
1.059 | Property | Burleson BP Bldg 3 (Austin DC I) | ||||||||||||||||||||||||||||||||||||||||||||
1.060 | Property | 10th Street Business Park 2 | ||||||||||||||||||||||||||||||||||||||||||||
1.061 | Property | Park 55 | ||||||||||||||||||||||||||||||||||||||||||||
1.062 | Property | Valwood West Industrial A | ||||||||||||||||||||||||||||||||||||||||||||
1.063 | Property | Baltimore IC | ||||||||||||||||||||||||||||||||||||||||||||
1.064 | Property | Englewood DC | ||||||||||||||||||||||||||||||||||||||||||||
1.065 | Property | Centerpointe 9 | ||||||||||||||||||||||||||||||||||||||||||||
1.066 | Property | Aurora DC 2 | ||||||||||||||||||||||||||||||||||||||||||||
1.067 | Property | Redlands Industrial Center IB | ||||||||||||||||||||||||||||||||||||||||||||
1.068 | Property | Somerset IC II Building II | ||||||||||||||||||||||||||||||||||||||||||||
1.069 | Property | Hofer Ranch TRS Building 3 | ||||||||||||||||||||||||||||||||||||||||||||
1.070 | Property | BWI Commerce Center I | ||||||||||||||||||||||||||||||||||||||||||||
1.071 | Property | Burleson BP Bldg 1 (Austin DC I) | ||||||||||||||||||||||||||||||||||||||||||||
1.072 | Property | Raceway Crossings IC Bldg 3 (Austin DC II) | ||||||||||||||||||||||||||||||||||||||||||||
1.073 | Property | Freeport DC Bldg 2 | ||||||||||||||||||||||||||||||||||||||||||||
1.074 | Property | Concours DC | ||||||||||||||||||||||||||||||||||||||||||||
1.075 | Property | Raceway Crossings IC Bldg 2 (Austin DC II) | ||||||||||||||||||||||||||||||||||||||||||||
1.076 | Property | Hagerstown - Industrial Lane DC | ||||||||||||||||||||||||||||||||||||||||||||
1.077 | Property | Maple Point 1 | ||||||||||||||||||||||||||||||||||||||||||||
1.078 | Property | Freeport DC Bldg 1 | ||||||||||||||||||||||||||||||||||||||||||||
1.079 | Property | Capital Beltway CC | ||||||||||||||||||||||||||||||||||||||||||||
1.080 | Property | Centerpointe Trailer Lot | ||||||||||||||||||||||||||||||||||||||||||||
1.081 | Property | Randall Crossing DC | ||||||||||||||||||||||||||||||||||||||||||||
1.082 | Property | Burleson BP Bldg 2 (Austin DC I) | ||||||||||||||||||||||||||||||||||||||||||||
1.083 | Property | Maple Point 2 | ||||||||||||||||||||||||||||||||||||||||||||
1.084 | Property | Hollins End 6 | ||||||||||||||||||||||||||||||||||||||||||||
1.085 | Property | Freeport DC Bldg 3 | ||||||||||||||||||||||||||||||||||||||||||||
1.086 | Property | Redlands Industrial Center II | ||||||||||||||||||||||||||||||||||||||||||||
1.087 | Property | Hollins End 1 | ||||||||||||||||||||||||||||||||||||||||||||
1.088 | Property | Hollins End 2 | ||||||||||||||||||||||||||||||||||||||||||||
1.089 | Property | Valwood West Industrial D | ||||||||||||||||||||||||||||||||||||||||||||
1.090 | Property | Redlands Industrial Center IA | ||||||||||||||||||||||||||||||||||||||||||||
1.091 | Property | Valwood West Industrial C | ||||||||||||||||||||||||||||||||||||||||||||
1.092 | Property | 10th Street Business Park 1 | ||||||||||||||||||||||||||||||||||||||||||||
1.093 | Property | Columbia Park IC | ||||||||||||||||||||||||||||||||||||||||||||
1.094 | Property | Valley View BC Bldg 2 | ||||||||||||||||||||||||||||||||||||||||||||
1.095 | Property | Valley View BC Bldg 1 | ||||||||||||||||||||||||||||||||||||||||||||
1.096 | Property | Crossroads DC III | ||||||||||||||||||||||||||||||||||||||||||||
1.097 | Property | Northpointe DC Bldg 1 | ||||||||||||||||||||||||||||||||||||||||||||
1.098 | Property | Park 88 | ||||||||||||||||||||||||||||||||||||||||||||
1.099 | Property | Ameriplex |
A-1-7
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
MORTGAGE LOAN CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | Mortgage Rate(10) | Administrative Fee Rate(11) | Subservicing Fee Rate(11) | Master Servicing Fee Rate(11) | Pari Passu Loan Primary Servicing Fee Rate(11) | Trustee Fee Rate(11) | Trust Advisor Fee Rate(11) | Asset Representations Reviewer Fee(11) | CREFC Fee Rate(11) | Interest Accrual Basis | Seasoning (mos.) | ARD (Yes/No)(10) | Original Term to Maturity (mos.) | Remaining Term to Maturity (mos.) | Original Interest-Only Period (mos.) | Remaining Interest-Only Period (mos.) | Original Amortization Term (mos.) | Remaining Amortization Term (mos.) | Note Date | First Payment Date | |||||||||||||||||||||||
1.100 | Property | Vista Point South 5 | ||||||||||||||||||||||||||||||||||||||||||||
1.101 | Property | Hollins End 5 | ||||||||||||||||||||||||||||||||||||||||||||
1.102 | Property | Northpointe DC Bldg 2 | ||||||||||||||||||||||||||||||||||||||||||||
1.103 | Property | Vista Point South 6 | ||||||||||||||||||||||||||||||||||||||||||||
1.104 | Property | Raceway Crossings IC Bldg 1 (Austin DC II) | ||||||||||||||||||||||||||||||||||||||||||||
1.105 | Property | Vista Point South 4 | ||||||||||||||||||||||||||||||||||||||||||||
1.106 | Property | Vista Point South 3 | ||||||||||||||||||||||||||||||||||||||||||||
1.107 | Property | North Plainfield 3 | ||||||||||||||||||||||||||||||||||||||||||||
1.108 | Property | Vista Point South 1 | ||||||||||||||||||||||||||||||||||||||||||||
1.109 | Property | Bolingbrook VMF | ||||||||||||||||||||||||||||||||||||||||||||
1.110 | Property | Vista Point South 2 | ||||||||||||||||||||||||||||||||||||||||||||
1.111 | Property | Hollins End 3 | ||||||||||||||||||||||||||||||||||||||||||||
1.112 | Property | Hollins End 4 | ||||||||||||||||||||||||||||||||||||||||||||
1.113 | Property | Freeport DC Bldg 6 | ||||||||||||||||||||||||||||||||||||||||||||
1.114 | Property | Freeport DC Bldg 5 | ||||||||||||||||||||||||||||||||||||||||||||
2 | Loan | FedEx Brooklyn | 4.2800% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | Yes | 120 | 117 | 120 | 117 | 0 | 0 | 10/22/2015 | 12/6/2015 | ||||||||||||||||||||||||
3 | Loan | Starwood Capital Extended Stay Portfolio | 4.01625% | 0.01438% | 0.00250% | 0.00250% | 0.00000% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 7 | No | 60 | 53 | 24 | 17 | 360 | 360 | 6/11/2015 | 8/6/2015 | ||||||||||||||||||||||||
3.01 | Property | Crestwood Suites Denver - Aurora | ||||||||||||||||||||||||||||||||||||||||||||
3.02 | Property | Sun Suites New Orleans (Metairie) | ||||||||||||||||||||||||||||||||||||||||||||
3.03 | Property | Sun Suites New Orleans (Harvey) | ||||||||||||||||||||||||||||||||||||||||||||
3.04 | Property | Sun Suites Hobby (Clearlake) | ||||||||||||||||||||||||||||||||||||||||||||
3.05 | Property | Sun Suites Plano | ||||||||||||||||||||||||||||||||||||||||||||
3.06 | Property | Sun Suites Westchase | ||||||||||||||||||||||||||||||||||||||||||||
3.07 | Property | Crestwood Suites Marietta Roswell Road | ||||||||||||||||||||||||||||||||||||||||||||
3.08 | Property | Sun Suites Sugar Land (Stafford) | ||||||||||||||||||||||||||||||||||||||||||||
3.09 | Property | Sun Suites Raleigh | ||||||||||||||||||||||||||||||||||||||||||||
3.10 | Property | Sun Suites Intercontinental Greenspoint | ||||||||||||||||||||||||||||||||||||||||||||
3.11 | Property | Crestwood Suites Nashville Madison | ||||||||||||||||||||||||||||||||||||||||||||
3.12 | Property | Sun Suites Cumming | ||||||||||||||||||||||||||||||||||||||||||||
3.13 | Property | Crestwood Suites Murfreesboro | ||||||||||||||||||||||||||||||||||||||||||||
3.14 | Property | Sun Suites Smyrna | ||||||||||||||||||||||||||||||||||||||||||||
3.15 | Property | Sun Suites Dallas - Garland | ||||||||||||||||||||||||||||||||||||||||||||
3.16 | Property | Sun Suites DFW Airport - Lewisville | ||||||||||||||||||||||||||||||||||||||||||||
3.17 | Property | Sun Suites Charlotte - Matthews | ||||||||||||||||||||||||||||||||||||||||||||
3.18 | Property | Crestwood Suites Disney Orlando | ||||||||||||||||||||||||||||||||||||||||||||
3.19 | Property | Crestwood Suites Orlando UCF | ||||||||||||||||||||||||||||||||||||||||||||
3.20 | Property | Crestwood Suites Snellville | ||||||||||||||||||||||||||||||||||||||||||||
3.21 | Property | Sun Suites Suwanee | ||||||||||||||||||||||||||||||||||||||||||||
3.22 | Property | Home Towne Suites Kannapolis | ||||||||||||||||||||||||||||||||||||||||||||
3.23 | Property | Sun Suites Corpus Christi | ||||||||||||||||||||||||||||||||||||||||||||
3.24 | Property | Home Towne Suites Tuscaloosa | ||||||||||||||||||||||||||||||||||||||||||||
3.25 | Property | Sun Suites Jacksonville | ||||||||||||||||||||||||||||||||||||||||||||
3.26 | Property | Sun Suites Chesapeake | ||||||||||||||||||||||||||||||||||||||||||||
3.27 | Property | Crestwood Suites Fort Myers | ||||||||||||||||||||||||||||||||||||||||||||
3.28 | Property | Crestwood Suites Greensboro Airport | ||||||||||||||||||||||||||||||||||||||||||||
3.29 | Property | Crestwood Suites Austin | ||||||||||||||||||||||||||||||||||||||||||||
3.30 | Property | Sun Suites Gwinnett | ||||||||||||||||||||||||||||||||||||||||||||
3.31 | Property | Crestwood Suites Marietta - Town Center Mall | ||||||||||||||||||||||||||||||||||||||||||||
3.32 | Property | Crestwood Suites Baton Rouge | ||||||||||||||||||||||||||||||||||||||||||||
3.33 | Property | Home Towne Suites Columbus | ||||||||||||||||||||||||||||||||||||||||||||
3.34 | Property | Crestwood Suites NW Houston | ||||||||||||||||||||||||||||||||||||||||||||
3.35 | Property | Home Towne Suites Auburn | ||||||||||||||||||||||||||||||||||||||||||||
3.36 | Property | Sun Suites Stockbridge | ||||||||||||||||||||||||||||||||||||||||||||
3.37 | Property | Home Towne Suites Anderson | ||||||||||||||||||||||||||||||||||||||||||||
3.38 | Property | Crestwood Suites Colorado Springs | ||||||||||||||||||||||||||||||||||||||||||||
3.39 | Property | Home Towne Suites Prattville | ||||||||||||||||||||||||||||||||||||||||||||
3.40 | Property | Crestwood Suites High Point | ||||||||||||||||||||||||||||||||||||||||||||
3.41 | Property | Sun Suites Birmingham | ||||||||||||||||||||||||||||||||||||||||||||
3.42 | Property | Sun Suites Kennesaw Town Center | ||||||||||||||||||||||||||||||||||||||||||||
3.43 | Property | Sun Suites Greensboro | ||||||||||||||||||||||||||||||||||||||||||||
3.44 | Property | Home Towne Suites Greenville | ||||||||||||||||||||||||||||||||||||||||||||
3.45 | Property | Sun Suites Hattiesburg | ||||||||||||||||||||||||||||||||||||||||||||
3.46 | Property | Home Towne Suites Decatur | ||||||||||||||||||||||||||||||||||||||||||||
3.47 | Property | Home Towne Suites Bowling Green | ||||||||||||||||||||||||||||||||||||||||||||
3.48 | Property | Sun Suites Gulfport Airport | ||||||||||||||||||||||||||||||||||||||||||||
3.49 | Property | Crestwood Suites Newport News | ||||||||||||||||||||||||||||||||||||||||||||
3.50 | Property | Home Towne Suites Clarksville | ||||||||||||||||||||||||||||||||||||||||||||
4 | Loan | Ellicott House | 4.2280% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 120 | 117 | 0 | 0 | 10/20/2015 | 12/6/2015 | ||||||||||||||||||||||||
5 | Loan | 401 Market | 4.7200% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 60 | 56 | 360 | 360 | 9/22/2015 | 11/6/2015 | ||||||||||||||||||||||||
6 | Loan | Baldwin Hills Center | 4.6900% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 60 | 57 | 360 | 360 | 11/2/2015 | 12/6/2015 | ||||||||||||||||||||||||
7 | Loan | Embassy Suites and Claypool Court | 4.1290% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 36 | 32 | 360 | 360 | 9/29/2015 | 11/6/2015 | ||||||||||||||||||||||||
8 | Loan | Rosecroft Mews Apartments | 4.8600% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 5 | No | 120 | 115 | 60 | 55 | 360 | 360 | 8/27/2015 | 10/6/2015 | ||||||||||||||||||||||||
9 | Loan | Triple Net Acquisitions Portfolio - Pool 1 | 5.0500% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 0 | 0 | 300 | 297 | 10/13/2015 | 12/6/2015 | ||||||||||||||||||||||||
9.01 | Property | 508 Fishkill Avenue | ||||||||||||||||||||||||||||||||||||||||||||
9.02 | Property | 758 East Utah Valley Drive | ||||||||||||||||||||||||||||||||||||||||||||
9.03 | Property | 10701 East 126th Street North | ||||||||||||||||||||||||||||||||||||||||||||
9.04 | Property | 1200 North Maitlen Drive | ||||||||||||||||||||||||||||||||||||||||||||
10 | Loan | San Diego HHSA Building | 4.6040% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 0 | 0 | 360 | 356 | 9/14/2015 | 11/6/2015 | ||||||||||||||||||||||||
11 | Loan | DoubleTree Commerce | 4.5500% | 0.06438% | 0.05000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 84 | 81 | 24 | 21 | 360 | 360 | 10/20/2015 | 12/6/2015 | ||||||||||||||||||||||||
12 | Loan | Sheraton Lincoln Harbor Hotel | 4.9900% | 0.01438% | 0.00250% | 0.00250% | 0.00000% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 96 | 92 | 360 | 360 | 10/1/2015 | 11/6/2015 | ||||||||||||||||||||||||
13 | Loan | Windwood Oaks Apartments | 4.8500% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 36 | 33 | 360 | 360 | 10/30/2015 | 12/6/2015 | ||||||||||||||||||||||||
14 | Loan | Stone Gables Apartments | 4.8700% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 0 | 0 | 360 | 357 | 10/21/2015 | 12/6/2015 | ||||||||||||||||||||||||
15 | Loan | Madison Park | 4.6800% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 6 | No | 120 | 114 | 24 | 18 | 360 | 360 | 7/29/2015 | 9/6/2015 | ||||||||||||||||||||||||
16 | Loan | Officescape and Corporate Hill Portfolio | 4.8900% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 0 | 0 | 360 | 356 | 10/6/2015 | 11/6/2015 | ||||||||||||||||||||||||
16.01 | Property | Corporate Hill III | ||||||||||||||||||||||||||||||||||||||||||||
16.02 | Property | Corporate Hill IV | ||||||||||||||||||||||||||||||||||||||||||||
16.03 | Property | Officescape III | ||||||||||||||||||||||||||||||||||||||||||||
16.04 | Property | Officescape II | ||||||||||||||||||||||||||||||||||||||||||||
16.05 | Property | Officescape I | ||||||||||||||||||||||||||||||||||||||||||||
17 | Loan | University Plains | 4.7350% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 60 | 56 | 360 | 360 | 9/17/2015 | 11/6/2015 | ||||||||||||||||||||||||
18 | Loan | Ivy Ridge Apartments | 4.8400% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 6 | No | 60 | 54 | 12 | 6 | 360 | 360 | 7/7/2015 | 9/6/2015 | ||||||||||||||||||||||||
19 | Loan | Reynolds MHC Portfolio 2 | 5.0000% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 0 | 0 | 360 | 356 | 10/6/2015 | 11/6/2015 | ||||||||||||||||||||||||
19.01 | Property | Rex Aire MHC | ||||||||||||||||||||||||||||||||||||||||||||
19.02 | Property | Valley View Terrace MHC | ||||||||||||||||||||||||||||||||||||||||||||
19.03 | Property | Mobile Manor Estate | ||||||||||||||||||||||||||||||||||||||||||||
19.04 | Property | West Hill MHC | ||||||||||||||||||||||||||||||||||||||||||||
19.05 | Property | Cherokee Village | ||||||||||||||||||||||||||||||||||||||||||||
19.06 | Property | Mobile Lodge | ||||||||||||||||||||||||||||||||||||||||||||
19.07 | Property | Hillview |
A-1-8
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
MORTGAGE LOAN CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | Mortgage Rate(10) | Administrative Fee Rate(11) | Subservicing Fee Rate(11) | Master Servicing Fee Rate(11) | Pari Passu Loan Primary Servicing Fee Rate(11) | Trustee Fee Rate(11) | Trust Advisor Fee Rate(11) | Asset Representations Reviewer Fee(11) | CREFC Fee Rate(11) | Interest Accrual Basis | Seasoning (mos.) | ARD (Yes/No)(10) | Original Term to Maturity (mos.) | Remaining Term to Maturity (mos.) | Original Interest-Only Period (mos.) | Remaining Interest-Only Period (mos.) | Original Amortization Term (mos.) | Remaining Amortization Term (mos.) | Note Date | First Payment Date | |||||||||||||||||||||||
19.08 | Property | Cherry Acres | ||||||||||||||||||||||||||||||||||||||||||||
20 | Loan | 2100 Acklen Flats | 4.5980% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 0 | 0 | 360 | 356 | 9/23/2015 | 11/6/2015 | ||||||||||||||||||||||||
21 | Loan | Holiday Inn Austin | 4.6900% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 60 | 56 | 12 | 8 | 360 | 360 | 9/30/2015 | 11/6/2015 | ||||||||||||||||||||||||
22 | Loan | Summerlin Gateway Plaza | 4.3500% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 120 | 116 | 0 | 0 | 9/24/2015 | 11/6/2015 | ||||||||||||||||||||||||
23 | Loan | Frisco Plaza | 5.2900% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 24 | 21 | 360 | 360 | 10/23/2015 | 12/6/2015 | ||||||||||||||||||||||||
24 | Loan | DoubleTree Spokane | 3.5500% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 60 | 56 | 60 | 56 | 0 | 0 | 10/2/2015 | 11/6/2015 | ||||||||||||||||||||||||
25 | Loan | VPS MHC Portfolio | 4.8900% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 0 | 0 | 360 | 357 | 10/30/2015 | 12/6/2015 | ||||||||||||||||||||||||
25.01 | Property | Pinecrest Village | ||||||||||||||||||||||||||||||||||||||||||||
25.02 | Property | Stonegate MHC | ||||||||||||||||||||||||||||||||||||||||||||
25.03 | Property | The Vineyards | ||||||||||||||||||||||||||||||||||||||||||||
26 | Loan | Falcon Glen Apartments | 4.7010% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 0 | 0 | 360 | 357 | 10/20/2015 | 12/6/2015 | ||||||||||||||||||||||||
27 | Loan | Villa Broussard | 4.7200% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 36 | 33 | 360 | 360 | 10/28/2015 | 12/6/2015 | ||||||||||||||||||||||||
28 | Loan | 579 Executive Campus | 4.6620% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 0 | 0 | 360 | 356 | 10/2/2015 | 11/6/2015 | ||||||||||||||||||||||||
29 | Loan | Savannah Place Apartments | 4.3160% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 60 | 56 | 18 | 14 | 360 | 360 | 10/1/2015 | 11/6/2015 | ||||||||||||||||||||||||
30 | Loan | Park Vista Waupaca | 4.7100% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 0 | 0 | 360 | 356 | 10/6/2015 | 11/6/2015 | ||||||||||||||||||||||||
31 | Loan | Staybridge Suites Augusta | 4.8900% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 8 | No | 120 | 112 | 0 | 0 | 300 | 292 | 6/4/2015 | 7/6/2015 | ||||||||||||||||||||||||
32 | Loan | Cape Horn Square | 4.9100% | 0.06438% | 0.05000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 0 | 0 | 360 | 357 | 10/9/2015 | 12/6/2015 | ||||||||||||||||||||||||
33 | Loan | Mesa Ridge | 4.5500% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 36 | 33 | 360 | 360 | 10/28/2015 | 12/6/2015 | ||||||||||||||||||||||||
34 | Loan | Park at Bellaire | 5.4000% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 0 | 0 | 360 | 357 | 11/5/2015 | 12/6/2015 | ||||||||||||||||||||||||
35 | Loan | Arthur Square | 4.7600% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 5 | No | 120 | 115 | 24 | 19 | 360 | 360 | 9/4/2015 | 10/6/2015 | ||||||||||||||||||||||||
36 | Loan | Holiday Inn Express Atlanta NE I-85 Clairmont | 5.2800% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 0 | 0 | 360 | 357 | 10/26/2015 | 12/6/2015 | ||||||||||||||||||||||||
37 | Loan | Lantern Estates MHP | 5.0100% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 24 | 21 | 360 | 360 | 10/30/2015 | 12/6/2015 | ||||||||||||||||||||||||
38 | Loan | Stony Creek Portfolio | 4.9600% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 0 | 0 | 360 | 356 | 9/30/2015 | 11/6/2015 | ||||||||||||||||||||||||
38.01 | Property | Hampton Inn | ||||||||||||||||||||||||||||||||||||||||||||
38.02 | Property | Sleep Inn | ||||||||||||||||||||||||||||||||||||||||||||
39 | Loan | Pineherst Apartments | 4.6600% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 60 | 57 | 360 | 360 | 10/13/2015 | 12/6/2015 | ||||||||||||||||||||||||
40 | Loan | Heritage Square | 4.9600% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 36 | 33 | 360 | 360 | 10/20/2015 | 12/6/2015 | ||||||||||||||||||||||||
41 | Loan | Tower East Offices | 5.0800% | 0.06188% | 0.05000% | 0.00250% | 0.00000% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 0 | 0 | 360 | 357 | 10/30/2015 | 12/6/2015 | ||||||||||||||||||||||||
42 | Loan | Walgreens - Philadelphia | 4.5800% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 60 | 56 | 360 | 360 | 10/1/2015 | 11/6/2015 | ||||||||||||||||||||||||
43 | Loan | Grayson Self-Storage Portfolio | 4.7100% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 36 | 33 | 360 | 360 | 10/13/2015 | 12/6/2015 | ||||||||||||||||||||||||
43.01 | Property | Five Star Storage | ||||||||||||||||||||||||||||||||||||||||||||
43.02 | Property | Hometown Storage | ||||||||||||||||||||||||||||||||||||||||||||
43.03 | Property | Easy Self Storage | ||||||||||||||||||||||||||||||||||||||||||||
44 | Loan | Cypress Gardens MHC | 4.6680% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 24 | 20 | 360 | 360 | 9/10/2015 | 11/6/2015 | ||||||||||||||||||||||||
45 | Loan | Pokras Properties | 4.9700% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 24 | 20 | 360 | 360 | 10/9/2015 | 11/6/2015 | ||||||||||||||||||||||||
45.01 | Property | Tropicana Centre | ||||||||||||||||||||||||||||||||||||||||||||
45.02 | Property | Flamingo Jones Plaza | ||||||||||||||||||||||||||||||||||||||||||||
46 | Loan | Avalon Apartments | 4.9900% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 36 | 32 | 360 | 360 | 9/16/2015 | 11/6/2015 | ||||||||||||||||||||||||
47 | Loan | Custer Bridges | 4.7800% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 36 | 33 | 360 | 360 | 10/16/2015 | 12/6/2015 | ||||||||||||||||||||||||
48 | Loan | The Plazas at Lakewood Forest | 5.0200% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 60 | 57 | 360 | 360 | 10/30/2015 | 12/6/2015 | ||||||||||||||||||||||||
49 | Loan | Magnolia Lane MHC | 4.7300% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 0 | 0 | 360 | 357 | 10/30/2015 | 12/6/2015 | ||||||||||||||||||||||||
50 | Loan | Dominion Market Plaza | 4.8500% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 0 | 0 | 300 | 297 | 10/30/2015 | 12/6/2015 | ||||||||||||||||||||||||
51 | Loan | West Side Plaza | 5.1100% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 24 | 21 | 360 | 360 | 10/30/2015 | 12/6/2015 | ||||||||||||||||||||||||
52 | Loan | Comfort Inn Lumberton | 5.5000% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 0 | 0 | 300 | 297 | 10/28/2015 | 12/6/2015 | ||||||||||||||||||||||||
53 | Loan | New Lebanon Plaza | 4.9800% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 12 | 8 | 300 | 300 | 10/1/2015 | 11/6/2015 | ||||||||||||||||||||||||
54 | Loan | Duke University Medical Office | 4.7940% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 36 | 33 | 360 | 360 | 10/21/2015 | 12/6/2015 | ||||||||||||||||||||||||
55 | Loan | Quantum On The Bay Retail | 4.7700% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 5 | No | 120 | 115 | 36 | 31 | 360 | 360 | 9/1/2015 | 10/6/2015 | ||||||||||||||||||||||||
56 | Loan | Springfield Meadows | 4.8300% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 0 | 0 | 360 | 356 | 10/6/2015 | 11/6/2015 | ||||||||||||||||||||||||
57 | Loan | Plover Pine Village | 4.5500% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 0 | 0 | 360 | 356 | 10/5/2015 | 11/6/2015 | ||||||||||||||||||||||||
58 | Loan | Hot Springs | 4.5100% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 18 | 14 | 360 | 360 | 10/2/2015 | 11/6/2015 | ||||||||||||||||||||||||
59 | Loan | Woodland MHC/RV Resort | 4.8300% | 0.01438% | 0.00000% | 0.00250% | 0.00250% | 0.00630% | 0.00175% | 0.00083% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 0 | 0 | 360 | 356 | 9/15/2015 | 11/6/2015 |
A-1-9
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
MORTGAGE LOAN CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | First P&I Payment Date (Partial IO Loans) | Maturity Date | ARD Loan Stated Maturity Date | Monthly Debt Service (P&I) | Monthly Debt Service (IO)(12) | Annual Debt Service (P&I)(13) | Annual Debt Service (IO)(13) | Lockbox Type(14) | Cash Management Status | Crossed With Other Loans | Related-Borrower Loans(15) | UW NOI DSCR (P&I)(16) | UW NOI DSCR (IO) | UW NCF DSCR (P&I)(16) | UW NCF DSCR (IO) | Cut-Off Date LTV Ratio(9) | Maturity Date LTV Ratio(9) | Grace Period to Late Charge (Days) | Grace Period to Default (Days) | Due Date | Prepayment Provisions (No. of Payments)(17)(18) | ||||||||||||||||||||||||
1 | Loan | GLP Industrial Portfolio A | NAP | 11/6/2025 | 11/6/2025 | $304,957.12 | $304,957.12 | $3,659,485 | $3,659,485 | Hard | Springing | No | No | 4.33x | 4.33x | 3.97x | 3.97x | 30.5% | 30.5% | 0 | 0 | 6 | YM1(113), O(7) | |||||||||||||||||||||||||
1.001 | Property | Inland Empire Indian Ave DC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.002 | Property | Centerpointe 4 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.003 | Property | Hofer Ranch IC Bldg 1 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.004 | Property | Denver DC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.005 | Property | Freeport DC Bldg 4 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.006 | Property | Ontario Mills DC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.007 | Property | Hagerstown Distribution Center | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.008 | Property | Beckwith Farms DC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.009 | Property | Crossroads DC I | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.010 | Property | Centerpointe 6 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.011 | Property | I-95 DC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.012 | Property | Chino Spec Forward | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.013 | Property | Bedford Park II | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.014 | Property | Landover DC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.015 | Property | North Plainfield 8 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.016 | Property | Sterling DC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.017 | Property | Clifton DC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.018 | Property | Beckwith Farms 3 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.019 | Property | Collington Commerce Center | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.020 | Property | Bedford Park IB | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.021 | Property | Elam Farms DC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.022 | Property | Champagne DC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.023 | Property | Bridge Point 1 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.024 | Property | Center Square DC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.025 | Property | Park 355 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.026 | Property | Commerce Farms DC 3 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.027 | Property | Brandon Woods DC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.028 | Property | Chantilly DC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.029 | Property | Bolingbrook CC Bldg 3 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.030 | Property | Northpoint CC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.031 | Property | Franklin Square IC I | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.032 | Property | Rock Quarry Building #1 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.033 | Property | Aurora DC III | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.034 | Property | Washington (DC) Corporate Center | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.035 | Property | Aurora DC 1 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.036 | Property | Waterfront DC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.037 | Property | Pureland DC I | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.038 | Property | Bedford Park IA | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.039 | Property | Prairie Point Bldg 3 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.040 | Property | Greenwood DC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.041 | Property | Austin DC III | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.042 | Property | Franklin Square II | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.043 | Property | Pureland DC II | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.044 | Property | Somerset IC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.045 | Property | Rock Quarry Building #2 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.046 | Property | Brandon Woods DC II | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.047 | Property | Centerpointe 5 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.048 | Property | Industrial Parkway (CA) DC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.049 | Property | Beckwith Farms 2 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.050 | Property | North Plainfield 2 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.051 | Property | North Plainfield 4 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.052 | Property | North Plainfield 5 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.053 | Property | Somerset IC II Building I | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.054 | Property | BWI Commerce Center II | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.055 | Property | Commerce Farms DC 4 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.056 | Property | Rock Run Bldg 6 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.057 | Property | Bolingbrook CC Bldg 4 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.058 | Property | Bridge Point 2 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.059 | Property | Burleson BP Bldg 3 (Austin DC I) | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.060 | Property | 10th Street Business Park 2 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.061 | Property | Park 55 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.062 | Property | Valwood West Industrial A | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.063 | Property | Baltimore IC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.064 | Property | Englewood DC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.065 | Property | Centerpointe 9 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.066 | Property | Aurora DC 2 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.067 | Property | Redlands Industrial Center IB | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.068 | Property | Somerset IC II Building II | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.069 | Property | Hofer Ranch TRS Building 3 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.070 | Property | BWI Commerce Center I | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.071 | Property | Burleson BP Bldg 1 (Austin DC I) | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.072 | Property | Raceway Crossings IC Bldg 3 (Austin DC II) | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.073 | Property | Freeport DC Bldg 2 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.074 | Property | Concours DC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.075 | Property | Raceway Crossings IC Bldg 2 (Austin DC II) | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.076 | Property | Hagerstown - Industrial Lane DC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.077 | Property | Maple Point 1 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.078 | Property | Freeport DC Bldg 1 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.079 | Property | Capital Beltway CC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.080 | Property | Centerpointe Trailer Lot | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.081 | Property | Randall Crossing DC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.082 | Property | Burleson BP Bldg 2 (Austin DC I) | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.083 | Property | Maple Point 2 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.084 | Property | Hollins End 6 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.085 | Property | Freeport DC Bldg 3 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.086 | Property | Redlands Industrial Center II | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.087 | Property | Hollins End 1 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.088 | Property | Hollins End 2 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.089 | Property | Valwood West Industrial D | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.090 | Property | Redlands Industrial Center IA | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.091 | Property | Valwood West Industrial C | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.092 | Property | 10th Street Business Park 1 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.093 | Property | Columbia Park IC | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.094 | Property | Valley View BC Bldg 2 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.095 | Property | Valley View BC Bldg 1 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.096 | Property | Crossroads DC III | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.097 | Property | Northpointe DC Bldg 1 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.098 | Property | Park 88 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.099 | Property | Ameriplex | 4.33x | 3.97x | 30.5% | 30.5% |
A-1-10
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
MORTGAGE LOAN CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | First P&I Payment Date (Partial IO Loans) | Maturity Date | ARD Loan Stated Maturity Date | Monthly Debt Service (P&I) | Monthly Debt Service (IO)(12) | Annual Debt Service (P&I)(13) | Annual Debt Service (IO)(13) | Lockbox Type(14) | Cash Management Status | Crossed With Other Loans | Related-Borrower Loans(15) | UW NOI DSCR (P&I)(16) | UW NOI DSCR (IO) | UW NCF DSCR (P&I)(16) | UW NCF DSCR (IO) | Cut-Off Date LTV Ratio(9) | Maturity Date LTV Ratio(9) | Grace Period to Late Charge (Days) | Grace Period to Default (Days) | Due Date | Prepayment Provisions (No. of Payments)(17)(18) | ||||||||||||||||||||||||
1.100 | Property | Vista Point South 5 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.101 | Property | Hollins End 5 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.102 | Property | Northpointe DC Bldg 2 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.103 | Property | Vista Point South 6 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.104 | Property | Raceway Crossings IC Bldg 1 (Austin DC II) | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.105 | Property | Vista Point South 4 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.106 | Property | Vista Point South 3 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.107 | Property | North Plainfield 3 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.108 | Property | Vista Point South 1 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.109 | Property | Bolingbrook VMF | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.110 | Property | Vista Point South 2 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.111 | Property | Hollins End 3 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.112 | Property | Hollins End 4 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.113 | Property | Freeport DC Bldg 6 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
1.114 | Property | Freeport DC Bldg 5 | 4.33x | 3.97x | 30.5% | 30.5% | ||||||||||||||||||||||||||||||||||||||||||
2 | Loan | FedEx Brooklyn | NAP | 5/6/2030 | 11/6/2025 | $314,609.72 | $314,609.72 | $3,775,317 | $3,775,317 | Hard | Springing | No | No | 1.98x | 1.98x | 1.97x | 1.97x | 66.7% | 66.7% | 0 | 0 | 6 | L(27), Def(89), O(4) | |||||||||||||||||||||||||
3 | Loan | Starwood Capital Extended Stay Portfolio | 8/6/2017 | 7/6/2020 | 7/6/2020 | $348,289.34 | $254,501.95 | $4,179,472 | $3,054,023 | Hard | Springing | No | No | 2.51x | 3.44x | 2.26x | 3.10x | 64.3% | 61.3% | 0 | 0 | 6 | L(31), Def or YM1(25), O(4) | |||||||||||||||||||||||||
3.01 | Property | Crestwood Suites Denver - Aurora | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.02 | Property | Sun Suites New Orleans (Metairie) | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.03 | Property | Sun Suites New Orleans (Harvey) | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.04 | Property | Sun Suites Hobby (Clearlake) | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.05 | Property | Sun Suites Plano | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.06 | Property | Sun Suites Westchase | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.07 | Property | Crestwood Suites Marietta Roswell Road | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.08 | Property | Sun Suites Sugar Land (Stafford) | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.09 | Property | Sun Suites Raleigh | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.10 | Property | Sun Suites Intercontinental Greenspoint | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.11 | Property | Crestwood Suites Nashville Madison | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.12 | Property | Sun Suites Cumming | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.13 | Property | Crestwood Suites Murfreesboro | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.14 | Property | Sun Suites Smyrna | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.15 | Property | Sun Suites Dallas - Garland | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.16 | Property | Sun Suites DFW Airport - Lewisville | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.17 | Property | Sun Suites Charlotte - Matthews | 2.51x | 2.26x | �� | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
3.18 | Property | Crestwood Suites Disney Orlando | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.19 | Property | Crestwood Suites Orlando UCF | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.20 | Property | Crestwood Suites Snellville | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.21 | Property | Sun Suites Suwanee | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.22 | Property | Home Towne Suites Kannapolis | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.23 | Property | Sun Suites Corpus Christi | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.24 | Property | Home Towne Suites Tuscaloosa | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.25 | Property | Sun Suites Jacksonville | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.26 | Property | Sun Suites Chesapeake | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.27 | Property | Crestwood Suites Fort Myers | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.28 | Property | Crestwood Suites Greensboro Airport | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.29 | Property | Crestwood Suites Austin | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.30 | Property | Sun Suites Gwinnett | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.31 | Property | Crestwood Suites Marietta - Town Center Mall | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.32 | Property | Crestwood Suites Baton Rouge | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.33 | Property | Home Towne Suites Columbus | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.34 | Property | Crestwood Suites NW Houston | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.35 | Property | Home Towne Suites Auburn | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.36 | Property | Sun Suites Stockbridge | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.37 | Property | Home Towne Suites Anderson | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.38 | Property | Crestwood Suites Colorado Springs | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.39 | Property | Home Towne Suites Prattville | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.40 | Property | Crestwood Suites High Point | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.41 | Property | Sun Suites Birmingham | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.42 | Property | Sun Suites Kennesaw Town Center | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.43 | Property | Sun Suites Greensboro | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.44 | Property | Home Towne Suites Greenville | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.45 | Property | Sun Suites Hattiesburg | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.46 | Property | Home Towne Suites Decatur | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.47 | Property | Home Towne Suites Bowling Green | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.48 | Property | Sun Suites Gulfport Airport | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.49 | Property | Crestwood Suites Newport News | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
3.50 | Property | Home Towne Suites Clarksville | 2.51x | 2.26x | 64.3% | 61.3% | ||||||||||||||||||||||||||||||||||||||||||
4 | Loan | Ellicott House | NAP | 11/6/2025 | 11/6/2025 | $205,405.44 | $205,405.44 | $2,464,865 | $2,464,865 | Springing | Springing | No | No | 1.68x | 1.68x | 1.64x | 1.64x | 70.6% | 70.6% | 0 | 0 | 6 | L(27), Def(89), O(4) | |||||||||||||||||||||||||
5 | Loan | 401 Market | 11/6/2020 | 10/6/2025 | 10/6/2025 | $291,110.74 | $223,325.93 | $3,493,329 | $2,679,911 | Hard | In Place | No | No | 1.42x | 1.85x | 1.29x | 1.68x | 72.0% | 66.1% | 0 | 0 | 6 | L(28), Def(89), O(3) | |||||||||||||||||||||||||
6 | Loan | Baldwin Hills Center | 12/6/2020 | 11/6/2025 | 11/6/2025 | $170,952.19 | $130,766.32 | $2,051,426 | $1,569,196 | Springing | Springing | No | No | 1.52x | 1.99x | 1.42x | 1.86x | 64.2% | 58.9% | 0 | 0 | 6 | L(27), YM2(89), O(4) | |||||||||||||||||||||||||
7 | Loan | Embassy Suites and Claypool Court | 11/6/2018 | 10/6/2025 | 10/6/2025 | $145,464.65 | $104,658.68 | $1,745,576 | $1,255,904 | Hard | Springing | No | No | 2.98x | 4.14x | 2.42x | 3.37x | 58.0% | 50.4% | 0 | 0 | 6 | L(28), Def(88), O(4) | |||||||||||||||||||||||||
8 | Loan | Rosecroft Mews Apartments | 10/6/2020 | 9/6/2025 | 9/6/2025 | $147,210.27 | $114,420.66 | $1,766,523 | $1,373,048 | Springing | Springing | No | No | 1.31x | 1.68x | 1.26x | 1.62x | 79.4% | 73.1% | 0 | 0 | 6 | L(29), Def(87), O(4) | |||||||||||||||||||||||||
9 | Loan | Triple Net Acquisitions Portfolio - Pool 1 | NAP | 11/6/2025 | 11/6/2025 | $137,212.23 | $1,646,547 | Hard | Springing | No | No | 1.56x | 1.45x | 66.7% | 50.2% | 0 | 0 | 6 | L(27), Def(90), O(3) | |||||||||||||||||||||||||||||
9.01 | Property | 508 Fishkill Avenue | 1.56x | 1.45x | 66.7% | 50.2% | ||||||||||||||||||||||||||||||||||||||||||
9.02 | Property | 758 East Utah Valley Drive | 1.56x | 1.45x | 66.7% | 50.2% | ||||||||||||||||||||||||||||||||||||||||||
9.03 | Property | 10701 East 126th Street North | 1.56x | 1.45x | 66.7% | 50.2% | ||||||||||||||||||||||||||||||||||||||||||
9.04 | Property | 1200 North Maitlen Drive | 1.56x | 1.45x | 66.7% | 50.2% | ||||||||||||||||||||||||||||||||||||||||||
10 | Loan | San Diego HHSA Building | NAP | 10/6/2025 | 10/6/2025 | $114,885.89 | $1,378,631 | Hard | Springing | No | No | 1.68x | 1.57x | 71.2% | 58.1% | 0 | 0 | 6 | L(28), YM1(88), O(4) | |||||||||||||||||||||||||||||
11 | Loan | DoubleTree Commerce | 12/6/2017 | 11/6/2022 | 11/6/2022 | $110,086.67 | $83,037.50 | $1,321,040 | $996,450 | Hard | Springing | No | No | 2.37x | 3.14x | 2.00x | 2.66x | 68.4% | 62.6% | 0 | 0 | 6 | L(27), Def(53), O(4) | |||||||||||||||||||||||||
12 | Loan | Sheraton Lincoln Harbor Hotel | 11/6/2023 | 10/6/2025 | 10/6/2025 | $107,242.13 | $84,321.76 | $1,286,906 | $1,011,861 | Hard | Springing | No | No | 1.79x | 2.28x | 1.60x | 2.03x | 62.5% | 60.7% | 0 | 0 | 6 | L(28), Def(88), O(4) | |||||||||||||||||||||||||
13 | Loan | Windwood Oaks Apartments | 12/6/2018 | 11/6/2025 | 11/6/2025 | $98,942.22 | $76,833.77 | $1,187,307 | $922,005 | Soft | Springing | No | CS - A | 1.46x | 1.88x | 1.36x | 1.75x | 71.0% | 62.7% | 0 | 0 | 6 | L(27), Def(89), O(4) | |||||||||||||||||||||||||
14 | Loan | Stone Gables Apartments | NAP | 11/6/2025 | 11/6/2025 | $95,202.86 | $1,142,434 | Springing | Springing | No | No | 1.33x | 1.29x | 74.4% | 61.1% | 0 | 0 | 6 | L(27), Def(89), O(4) | |||||||||||||||||||||||||||||
15 | Loan | Madison Park | 9/6/2017 | 8/6/2025 | 8/6/2025 | $92,621.11 | $70,779.58 | $1,111,453 | $849,355 | Springing | Springing | No | No | 1.59x | 2.09x | 1.59x | 2.08x | 66.3% | 56.9% | 0 | 0 | 6 | L(30), Def(86), O(4) | |||||||||||||||||||||||||
16 | Loan | Officescape and Corporate Hill Portfolio | NAP | 10/6/2025 | 10/6/2025 | $91,445.54 | $1,097,346 | Springing | Springing | No | No | 2.00x | 1.77x | 67.7% | 55.8% | 0 | 0 | 6 | L(28), YM1(87), O(5) | |||||||||||||||||||||||||||||
16.01 | Property | Corporate Hill III | 2.00x | 1.77x | 67.7% | 55.8% | ||||||||||||||||||||||||||||||||||||||||||
16.02 | Property | Corporate Hill IV | 2.00x | 1.77x | 67.7% | 55.8% | ||||||||||||||||||||||||||||||||||||||||||
16.03 | Property | Officescape III | 2.00x | 1.77x | 67.7% | 55.8% | ||||||||||||||||||||||||||||||||||||||||||
16.04 | Property | Officescape II | 2.00x | 1.77x | 67.7% | 55.8% | ||||||||||||||||||||||||||||||||||||||||||
16.05 | Property | Officescape I | 2.00x | 1.77x | 67.7% | 55.8% | ||||||||||||||||||||||||||||||||||||||||||
17 | Loan | University Plains | 11/6/2020 | 10/6/2025 | 10/6/2025 | $87,484.92 | $67,210.69 | $1,049,819 | $806,528 | Soft | Springing | No | No | 1.41x | 1.84x | 1.36x | 1.77x | 73.4% | 67.4% | 0 | 0 | 6 | L(28), Def(88), O(4) | |||||||||||||||||||||||||
18 | Loan | Ivy Ridge Apartments | 9/6/2016 | 8/6/2020 | 8/6/2020 | $77,824.23 | $60,379.28 | $933,891 | $724,551 | Soft | Springing | No | CS - A | 1.34x | 1.73x | 1.29x | 1.66x | 72.7% | 68.2% | 0 | 0 | 6 | L(30), Def(26), O(4) | |||||||||||||||||||||||||
19 | Loan | Reynolds MHC Portfolio 2 | NAP | 10/6/2025 | 10/6/2025 | $77,302.31 | $927,628 | Springing | Springing | No | No | 1.61x | 1.56x | 72.7% | 60.0% | 0 | 0 | 6 | L(28), Def(88), O(4) | |||||||||||||||||||||||||||||
19.01 | Property | Rex Aire MHC | 1.61x | 1.56x | 72.7% | 60.0% | ||||||||||||||||||||||||||||||||||||||||||
19.02 | Property | Valley View Terrace MHC | 1.61x | 1.56x | 72.7% | 60.0% | ||||||||||||||||||||||||||||||||||||||||||
19.03 | Property | Mobile Manor Estate | 1.61x | 1.56x | 72.7% | 60.0% | ||||||||||||||||||||||||||||||||||||||||||
19.04 | Property | West Hill MHC | 1.61x | 1.56x | 72.7% | 60.0% | ||||||||||||||||||||||||||||||||||||||||||
19.05 | Property | Cherokee Village | 1.61x | 1.56x | 72.7% | 60.0% | ||||||||||||||||||||||||||||||||||||||||||
19.06 | Property | Mobile Lodge | 1.61x | 1.56x | 72.7% | 60.0% | ||||||||||||||||||||||||||||||||||||||||||
19.07 | Property | Hillview | 1.61x | 1.56x | 72.7% | 60.0% |
A-1-11
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
MORTGAGE LOAN CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | First P&I Payment Date (Partial IO Loans) | Maturity Date | ARD Loan Stated Maturity Date | Monthly Debt Service (P&I) | Monthly Debt Service (IO)(12) | Annual Debt Service (P&I)(13) | Annual Debt Service (IO)(13) | Lockbox Type(14) | Cash Management Status | Crossed With Other Loans | Related-Borrower Loans(15) | UW NOI DSCR (P&I)(16) | UW NOI DSCR (IO) | UW NCF DSCR (P&I)(16) | UW NCF DSCR (IO) | Cut-Off Date LTV Ratio(9) | Maturity Date LTV Ratio(9) | Grace Period to Late Charge (Days) | Grace Period to Default (Days) | Due Date | Prepayment Provisions (No. of Payments)(17)(18) | ||||||||||||||||||||||||
19.08 | Property | Cherry Acres | 1.61x | 1.56x | 72.7% | 60.0% | ||||||||||||||||||||||||||||||||||||||||||
20 | Loan | 2100 Acklen Flats | NAP | 10/6/2025 | 10/6/2025 | $73,034.79 | $876,417 | Soft | Springing | No | No | 1.23x | 1.22x | 70.6% | 57.5% | 0 | 0 | 6 | L(28), Def(89), O(3) | |||||||||||||||||||||||||||||
21 | Loan | Holiday Inn Austin | 11/6/2016 | 10/6/2020 | 10/6/2020 | $72,525.17 | $55,476.62 | $870,302 | $665,719 | Hard | Springing | No | No | 2.51x | 3.28x | 2.16x | 2.83x | 65.4% | 61.2% | 0 | 0 | 6 | L(28), Def(28), O(4) | |||||||||||||||||||||||||
22 | Loan | Summerlin Gateway Plaza | NAP | 10/6/2025 | 10/6/2025 | $49,617.19 | $49,617.19 | $595,406 | $595,406 | Springing | Springing | No | No | 2.62x | 2.62x | 2.53x | 2.53x | 59.5% | 59.5% | 0 | 0 | 6 | L(28), Def(89), O(3) | |||||||||||||||||||||||||
23 | Loan | Frisco Plaza | 12/6/2017 | 11/6/2025 | 11/6/2025 | $71,554.21 | $57,657.33 | $858,651 | $691,888 | Hard | Springing | No | No | 1.39x | 1.72x | 1.32x | 1.64x | 69.7% | 60.8% | 0 | 0 | 6 | L(27), Def(89), O(4) | |||||||||||||||||||||||||
24 | Loan | DoubleTree Spokane | NAP | 10/6/2020 | 10/6/2020 | $35,993.06 | $35,993.06 | $431,917 | $431,917 | Hard | In Place | No | No | 6.87x | 6.87x | 5.55x | 5.55x | 40.0% | 40.0% | 0 | 0 | 6 | L(28), Def(28), O(4) | |||||||||||||||||||||||||
25 | Loan | VPS MHC Portfolio | NAP | 11/6/2025 | 11/6/2025 | $61,944.41 | $743,333 | Springing | Springing | No | No | 1.63x | 1.58x | 74.8% | 61.5% | 0 | 0 | 6 | L(27), Def(89), O(4) | |||||||||||||||||||||||||||||
25.01 | Property | Pinecrest Village | 1.63x | 1.58x | 74.8% | 61.5% | ||||||||||||||||||||||||||||||||||||||||||
25.02 | Property | Stonegate MHC | 1.63x | 1.58x | 74.8% | 61.5% | ||||||||||||||||||||||||||||||||||||||||||
25.03 | Property | The Vineyards | 1.63x | 1.58x | 74.8% | 61.5% | ||||||||||||||||||||||||||||||||||||||||||
26 | Loan | Falcon Glen Apartments | NAP | 11/6/2025 | 11/6/2025 | $58,353.52 | $700,242 | Springing | Springing | No | No | 1.37x | 1.35x | 72.3% | 59.1% | 0 | 0 | 6 | L(27), Def(68), O(25) | |||||||||||||||||||||||||||||
27 | Loan | Villa Broussard | 12/6/2018 | 11/6/2025 | 11/6/2025 | $56,402.71 | $43,269.40 | $676,833 | $519,233 | Springing | Springing | No | No | 1.42x | 1.85x | 1.39x | 1.81x | 66.6% | 58.6% | 0 | 0 | 6 | L(27), Def(89), O(4) | |||||||||||||||||||||||||
28 | Loan | 579 Executive Campus | NAP | 10/6/2025 | 10/6/2025 | $55,250.12 | $663,001 | Hard | Springing | No | No | 1.69x | 1.51x | 72.7% | 59.4% | 0 | 0 | 6 | L(28), Def(88), O(4) | |||||||||||||||||||||||||||||
29 | Loan | Savannah Place Apartments | 5/6/2017 | 10/6/2020 | 10/6/2020 | $49,085.33 | $36,101.54 | $589,024 | $433,219 | Springing | Springing | No | No | 1.49x | 2.03x | 1.42x | 1.93x | 78.1% | 73.5% | 0 | 0 | 6 | L(28), Def(27), O(5) | |||||||||||||||||||||||||
30 | Loan | Park Vista Waupaca | NAP | 10/6/2025 | 10/6/2025 | $48,548.85 | $582,586 | Soft | Springing | No | No | 1.52x | 1.47x | 66.0% | 54.0% | 0 | 0 | 6 | L(28), Def(88), O(4) | |||||||||||||||||||||||||||||
31 | Loan | Staybridge Suites Augusta | NAP | 6/6/2025 | 6/6/2025 | $52,037.92 | $624,455 | Hard | Springing | No | No | 2.13x | 1.95x | 58.8% | 44.4% | 0 | 0 | 6 | L(32), Def(84), O(4) | |||||||||||||||||||||||||||||
32 | Loan | Cape Horn Square | NAP | 11/6/2025 | 11/6/2025 | $42,506.78 | $510,081 | Springing | Springing | No | No | 1.64x | 1.44x | 67.3% | 55.3% | 0 | 0 | 6 | L(27), Def(89), O(4) | |||||||||||||||||||||||||||||
33 | Loan | Mesa Ridge | 12/6/2018 | 11/6/2025 | 11/6/2025 | $38,734.20 | $29,216.90 | $464,810 | $350,603 | Springing | Springing | No | No | 1.67x | 2.21x | 1.48x | 1.96x | 70.4% | 61.7% | 0 | 0 | 6 | L(27), Def(90), O(3) | |||||||||||||||||||||||||
34 | Loan | Park at Bellaire | NAP | 11/6/2025 | 11/6/2025 | $39,307.16 | $471,686 | Soft | Springing | No | No | 1.45x | 1.31x | 73.8% | 61.6% | 0 | 0 | 6 | L(27), Def(89), O(4) | |||||||||||||||||||||||||||||
35 | Loan | Arthur Square | 10/6/2017 | 9/6/2025 | 9/6/2025 | $35,185.57 | $27,095.80 | $422,227 | $325,150 | Soft | Springing | No | No | 1.62x | 2.10x | 1.48x | 1.92x | 67.2% | 57.8% | 0 | 0 | 6 | L(29), Def(87), O(4) | |||||||||||||||||||||||||
36 | Loan | Holiday Inn Express Atlanta NE I-85 Clairmont | NAP | 11/6/2025 | 11/6/2025 | $36,845.21 | $442,143 | Springing | Springing | No | No | 2.04x | 1.83x | 60.3% | 50.2% | 0 | 0 | 6 | L(27), Def(89), O(4) | |||||||||||||||||||||||||||||
37 | Loan | Lantern Estates MHP | 12/6/2017 | 11/6/2025 | 11/6/2025 | $34,933.14 | $27,514.41 | $419,198 | $330,173 | Springing | Springing | No | No | 1.54x | 1.95x | 1.51x | 1.92x | 71.4% | 61.7% | 0 | 0 | 6 | L(36), Def(80), O(4) | |||||||||||||||||||||||||
38 | Loan | Stony Creek Portfolio | NAP | 10/6/2025 | 10/6/2025 | $33,131.54 | $397,578 | Springing | Springing | No | No | 1.95x | 1.70x | 69.4% | 57.2% | 0 | 0 | 6 | L(28), Def(88), O(4) | |||||||||||||||||||||||||||||
38.01 | Property | Hampton Inn | 1.95x | 1.70x | 69.4% | 57.2% | ||||||||||||||||||||||||||||||||||||||||||
38.02 | Property | Sleep Inn | 1.95x | 1.70x | 69.4% | 57.2% | ||||||||||||||||||||||||||||||||||||||||||
39 | Loan | Pineherst Apartments | 12/6/2020 | 11/6/2025 | 11/6/2025 | $31,645.29 | $24,135.46 | $379,743 | $289,625 | Springing | Springing | No | No | 1.33x | 1.75x | 1.32x | 1.73x | 74.8% | 68.6% | 0 | 2 | 6 | L(36), Def(80), O(4) | |||||||||||||||||||||||||
40 | Loan | Heritage Square | 12/6/2018 | 11/6/2025 | 11/6/2025 | $31,261.21 | $24,515.83 | $375,135 | $294,190 | Springing | Springing | No | No | 1.30x | 1.66x | 1.25x | 1.59x | 72.0% | 63.6% | 0 | 0 | 6 | L(27), Def(89), O(4) | |||||||||||||||||||||||||
41 | Loan | Tower East Offices | NAP | 11/6/2025 | 11/6/2025 | $28,846.67 | $346,160 | Springing | Springing | No | No | 1.83x | 1.45x | 46.2% | 38.2% | 0 | 0 | 6 | L(27), Def(89), O(4) | |||||||||||||||||||||||||||||
42 | Loan | Walgreens - Philadelphia | 11/6/2020 | 10/6/2025 | 10/6/2025 | $27,106.84 | $20,509.28 | $325,282 | $246,111 | Springing | Springing | No | No | 1.33x | 1.76x | 1.33x | 1.76x | 61.6% | 56.5% | 0 | 0 | 6 | L(28), Def(88), O(4) | |||||||||||||||||||||||||
43 | Loan | Grayson Self-Storage Portfolio | 12/6/2018 | 11/6/2025 | 11/6/2025 | $27,000.43 | $20,693.47 | $324,005 | $248,322 | Springing | Springing | No | No | 1.54x | 2.01x | 1.51x | 1.97x | 67.1% | 59.0% | 0 | 0 | 6 | L(24), YM1(92), O(4) | |||||||||||||||||||||||||
43.01 | Property | Five Star Storage | 1.54x | 1.51x | 67.1% | 59.0% | ||||||||||||||||||||||||||||||||||||||||||
43.02 | Property | Hometown Storage | 1.54x | 1.51x | 67.1% | 59.0% | ||||||||||||||||||||||||||||||||||||||||||
43.03 | Property | Easy Self Storage | 1.54x | 1.51x | 67.1% | 59.0% | ||||||||||||||||||||||||||||||||||||||||||
44 | Loan | Cypress Gardens MHC | 11/6/2017 | 10/6/2025 | 10/6/2025 | $25,835.81 | $19,720.14 | $310,030 | $236,642 | Springing | Springing | No | No | 1.46x | 1.92x | 1.44x | 1.89x | 74.6% | 64.0% | 0 | 0 | 6 | L(28), Def(88), O(4) | |||||||||||||||||||||||||
45 | Loan | Pokras Properties | 11/6/2017 | 10/6/2025 | 10/6/2025 | $26,616.80 | $20,891.81 | $319,402 | $250,702 | Springing | Springing | No | No | 1.48x | 1.88x | 1.41x | 1.79x | 65.5% | 56.6% | 0 | 0 | 6 | L(28), Def(88), O(4) | |||||||||||||||||||||||||
45.01 | Property | Tropicana Centre | 1.48x | 1.41x | 65.5% | 56.6% | ||||||||||||||||||||||||||||||||||||||||||
45.02 | Property | Flamingo Jones Plaza | 1.48x | 1.41x | 65.5% | 56.6% | ||||||||||||||||||||||||||||||||||||||||||
46 | Loan | Avalon Apartments | 11/6/2018 | 10/6/2025 | 10/6/2025 | $26,006.22 | $20,448.03 | $312,075 | $245,376 | Springing | Springing | No | No | 1.92x | 2.44x | 1.83x | 2.33x | 54.5% | 48.2% | 0 | 0 | 6 | L(28), Def(88), O(4) | |||||||||||||||||||||||||
47 | Loan | Custer Bridges | 12/6/2018 | 11/6/2025 | 11/6/2025 | $23,555.57 | $18,173.96 | $282,667 | $218,088 | Springing | Springing | No | No | 1.35x | 1.75x | 1.29x | 1.68x | 71.5% | 63.0% | 0 | 0 | 6 | L(27), Def(89), O(4) | |||||||||||||||||||||||||
48 | Loan | The Plazas at Lakewood Forest | 12/6/2020 | 11/6/2025 | 11/6/2025 | $23,942.98 | $18,874.39 | $287,316 | $226,493 | Springing | Springing | No | No | 1.39x | 1.76x | 1.30x | 1.65x | 64.5% | 59.5% | 0 | 0 | 6 | L(24), YM1(89), O(7) | |||||||||||||||||||||||||
49 | Loan | Magnolia Lane MHC | NAP | 11/6/2025 | 11/6/2025 | $22,899.47 | $274,794 | NAP | NAP | No | No | 1.29x | 1.29x | 69.0% | 56.5% | 0 | 0 | 6 | L(27), Def(89), O(4) | |||||||||||||||||||||||||||||
50 | Loan | Dominion Market Plaza | NAP | 11/6/2025 | 11/6/2025 | $23,956.78 | $287,481 | Hard | Springing | No | No | 1.55x | 1.33x | 74.6% | 55.7% | 0 | 0 | 6 | L(27), Def(90), O(3) | |||||||||||||||||||||||||||||
51 | Loan | West Side Plaza | 12/6/2017 | 11/6/2025 | 11/6/2025 | $21,742.58 | $17,269.91 | $260,911 | $207,239 | Hard | Springing | No | No | 1.55x | 1.95x | 1.40x | 1.76x | 73.0% | 63.3% | 0 | 0 | 6 | L(27), Def(89), O(4) | |||||||||||||||||||||||||
52 | Loan | Comfort Inn Lumberton | NAP | 11/6/2025 | 11/6/2025 | $24,563.50 | $294,762 | Hard | Springing | No | No | 1.80x | 1.63x | 66.4% | 50.7% | 0 | 0 | 6 | L(27), Def(89), O(4) | |||||||||||||||||||||||||||||
53 | Loan | New Lebanon Plaza | 11/6/2016 | 10/6/2025 | 10/6/2025 | $22,403.53 | $16,157.33 | $268,842 | $193,888 | Hard | Springing | No | No | 1.39x | 1.93x | 1.25x | 1.73x | 74.9% | 58.3% | 0 | 0 | 6 | L(28), Def(88), O(4) | |||||||||||||||||||||||||
54 | Loan | Duke University Medical Office | 12/6/2018 | 11/6/2025 | 11/6/2025 | $19,661.35 | $15,189.32 | $235,936 | $182,272 | Hard | Springing | No | No | 1.39x | 1.80x | 1.39x | 1.80x | 75.0% | 66.1% | 0 | 0 | 6 | L(27), Def(90), O(3) | |||||||||||||||||||||||||
55 | Loan | Quantum On The Bay Retail | 10/6/2018 | 9/6/2025 | 9/6/2025 | $18,038.45 | $13,904.22 | $216,461 | $166,851 | Springing | Springing | No | No | 1.64x | 2.13x | 1.59x | 2.06x | 64.5% | 56.8% | 0 | 0 | 6 | L(29), Def(87), O(4) | |||||||||||||||||||||||||
56 | Loan | Springfield Meadows | NAP | 10/6/2025 | 10/6/2025 | $17,110.61 | $205,327 | Springing | Springing | No | No | 1.35x | 1.32x | 74.5% | 61.2% | 0 | 0 | 6 | L(28), Def(87), O(5) | |||||||||||||||||||||||||||||
57 | Loan | Plover Pine Village | NAP | 10/6/2025 | 10/6/2025 | $16,563.67 | $198,764 | Springing | Springing | No | No | 1.85x | 1.79x | 73.5% | 59.8% | 0 | 0 | 6 | L(28), Def(89), O(3) | |||||||||||||||||||||||||||||
58 | Loan | Hot Springs | 5/6/2017 | 10/6/2025 | 10/6/2025 | $15,979.31 | $12,003.18 | $191,752 | $144,038 | Springing | Springing | No | No | 1.60x | 2.13x | 1.54x | 2.04x | 73.3% | 61.8% | 0 | 0 | 6 | L(28), Def(88), O(4) | |||||||||||||||||||||||||
59 | Loan | Woodland MHC/RV Resort | NAP | 10/6/2025 | 10/6/2025 | $9,608.26 | $115,299 | Springing | Springing | No | No | 1.43x | 1.40x | 68.2% | 56.0% | 0 | 0 | 6 | L(28), Def(88), O(4) |
A-1-12
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(19) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | Third Most Recent Revenues | Third Most Recent Expenses | Third Most Recent NOI | Third Most Recent NOI Date | Third Most Recent NOI Debt Yield | Second Most Recent Revenues | Second Most Recent Expenses | Second Most Recent NOI | Second Most Recent NOI Date | Second Most Recent NOI Debt Yield | Most Recent Revenues | Most Recent Expenses | Most Recent NOI | Most Recent NOI Date | Most Recent NOI Debt Yield | UW Occupancy | UW EGI | UW Expenses | UW NOI | UW NOI Debt Yield | UW Capital Items | UW NCF | UW NCF Debt Yield | ||||||||||||||||||||||||||
1 | Loan | GLP Industrial Portfolio A | $96,739,036 | $26,174,307 | $70,564,730 | 2013 | 11.1% | $135,777,869 | $37,156,412 | $98,621,458 | 2014 | 15.5% | $140,397,120 | $37,710,832 | $102,686,288 | T12 6/30/2015 | 16.1% | 94.0% | $156,891,953 | $41,005,138 | $115,886,815 | 18.2% | $9,407,572 | $106,479,243 | 16.7% | |||||||||||||||||||||||||||
1.001 | Property | Inland Empire Indian Ave DC | $7,209,798 | $1,435,042 | $5,774,756 | 2013 | $7,524,604 | $1,401,622 | $6,122,981 | 2014 | $7,596,737 | $1,421,545 | $6,175,192 | T12 6/30/2015 | 100.0% | $8,181,277 | $1,639,687 | $6,541,590 | 18.2% | $458,414 | $6,083,176 | 16.7% | ||||||||||||||||||||||||||||||
1.002 | Property | Centerpointe 4 | $904,707 | $146,996 | $757,711 | 2013 | $4,022,713 | $981,386 | $3,041,327 | 2014 | $5,245,757 | $1,097,894 | $4,147,863 | T12 6/30/2015 | 100.0% | $6,270,014 | $1,479,483 | $4,790,530 | 18.2% | $448,156 | $4,342,374 | 16.7% | ||||||||||||||||||||||||||||||
1.003 | Property | Hofer Ranch IC Bldg 1 | $849,487 | $199,938 | $649,549 | 2013 | $3,336,310 | $725,684 | $2,610,627 | 2014 | $3,565,748 | $734,843 | $2,830,905 | T12 6/30/2015 | 100.0% | $3,923,083 | $763,147 | $3,159,936 | 18.2% | $214,236 | $2,945,699 | 16.7% | ||||||||||||||||||||||||||||||
1.004 | Property | Denver DC | $706,865 | $139,831 | $567,034 | 2013 | $4,658,874 | $1,315,899 | $3,342,975 | 2014 | $4,688,973 | $1,332,571 | $3,356,401 | T12 6/30/2015 | 100.0% | $4,731,199 | $1,449,037 | $3,282,162 | 18.2% | $193,815 | $3,088,347 | 16.7% | ||||||||||||||||||||||||||||||
1.005 | Property | Freeport DC Bldg 4 | $3,713,161 | $1,190,677 | $2,522,484 | 2013 | $4,896,603 | $1,004,340 | $3,892,263 | 2014 | $5,095,550 | $1,272,633 | $3,822,918 | T12 6/30/2015 | 100.0% | $5,367,667 | $1,310,711 | $4,056,956 | 18.2% | $254,628 | $3,802,328 | 16.7% | ||||||||||||||||||||||||||||||
1.006 | Property | Ontario Mills DC | $3,133 | ($3,133) | 2013 | $3,234 | $554,861 | ($551,627) | 2014 | $271,049 | $533,930 | ($262,881) | T12 6/30/2015 | 100.0% | $3,392,164 | $642,283 | $2,749,881 | 18.2% | $182,056 | $2,567,824 | 16.7% | |||||||||||||||||||||||||||||||
1.007 | Property | Hagerstown Distribution Center | $3,725,860 | $509,624 | $3,216,237 | 2013 | $3,843,540 | $551,917 | $3,291,623 | 2014 | $3,909,974 | $569,466 | $3,340,508 | T12 6/30/2015 | 100.0% | $4,116,297 | $717,450 | $3,398,847 | 18.2% | $288,504 | $3,110,343 | 16.7% | ||||||||||||||||||||||||||||||
1.008 | Property | Beckwith Farms DC | $986,768 | $80,227 | $906,541 | 2013 | $3,700,708 | $750,277 | $2,950,431 | 2014 | $3,705,457 | $725,579 | $2,979,879 | T12 6/30/2015 | 100.0% | $3,998,993 | $709,731 | $3,289,262 | 18.2% | $247,275 | $3,041,987 | 16.7% | ||||||||||||||||||||||||||||||
1.009 | Property | Crossroads DC I | $2,003,072 | $539,340 | $1,463,732 | 2013 | $2,202,301 | $585,884 | $1,616,417 | 2014 | $2,462,804 | $672,606 | $1,790,198 | T12 6/30/2015 | 100.0% | $3,620,413 | $724,218 | $2,896,195 | 18.2% | $159,775 | $2,736,420 | 16.7% | ||||||||||||||||||||||||||||||
1.010 | Property | Centerpointe 6 | $713,918 | $106,549 | $607,369 | 2013 | $1,349,287 | $703,241 | $646,046 | 2014 | $58,282 | $650,393 | ($592,111) | T12 6/30/2015 | 100.0% | $2,979,799 | $665,037 | $2,314,762 | 18.2% | $186,524 | $2,128,238 | 16.7% | ||||||||||||||||||||||||||||||
1.011 | Property | I-95 DC | $1,050,627 | $86,355 | $964,272 | 2014 | $2,449,354 | $246,592 | $2,202,762 | T12 6/30/2015 | 100.0% | $2,744,400 | $446,957 | $2,297,443 | 18.2% | $157,255 | $2,140,188 | 16.7% | ||||||||||||||||||||||||||||||||||
1.012 | Property | Chino Spec Forward | $70,926 | $352,059 | ($281,133) | 2014 | $622,646 | $564,163 | $58,483 | T12 6/30/2015 | 100.0% | $2,594,340 | $544,140 | $2,050,199 | 18.2% | $143,476 | $1,906,724 | 16.7% | ||||||||||||||||||||||||||||||||||
1.013 | Property | Bedford Park II | $515,529 | $208,276 | $307,253 | 2013 | $2,662,458 | $731,985 | $1,930,473 | 2014 | $2,665,928 | $722,566 | $1,943,362 | T12 6/30/2015 | 100.0% | $3,060,568 | $787,392 | $2,273,176 | 18.2% | $164,556 | $2,108,620 | 16.7% | ||||||||||||||||||||||||||||||
1.014 | Property | Landover DC | $816,018 | $138,600 | $677,418 | 2013 | $2,754,896 | $525,971 | $2,228,925 | 2014 | $2,821,518 | $568,375 | $2,253,143 | T12 6/30/2015 | 100.0% | $3,040,263 | $771,685 | $2,268,578 | 18.2% | $177,475 | $2,091,103 | 16.7% | ||||||||||||||||||||||||||||||
1.015 | Property | North Plainfield 8 | $2,673,622 | $751,189 | $1,922,432 | 2013 | $2,693,574 | $785,115 | $1,908,459 | 2014 | $2,753,431 | $716,568 | $2,036,863 | T12 6/30/2015 | 100.0% | $2,815,225 | $827,303 | $1,987,922 | 18.2% | $279,334 | $1,708,589 | 16.7% | ||||||||||||||||||||||||||||||
1.016 | Property | Sterling DC | $2,006,361 | $301,136 | $1,705,225 | 2013 | $2,072,760 | $309,726 | $1,763,034 | 2014 | $2,105,390 | $318,118 | $1,787,272 | T12 6/30/2015 | 100.0% | $2,177,857 | $373,225 | $1,804,632 | 18.2% | $105,060 | $1,699,572 | 16.7% | ||||||||||||||||||||||||||||||
1.017 | Property | Clifton DC | $1,624,997 | $423,144 | $1,201,853 | 2013 | $1,855,170 | $497,924 | $1,357,246 | 2014 | $1,842,920 | $482,120 | $1,360,800 | T12 6/30/2015 | 100.0% | $1,975,475 | $527,830 | $1,447,645 | 18.2% | $80,834 | $1,366,812 | 16.7% | ||||||||||||||||||||||||||||||
1.018 | Property | Beckwith Farms 3 | $531,763 | $117,468 | $414,295 | 2013 | $1,561,605 | $289,178 | $1,272,428 | 2014 | $1,552,182 | $214,282 | $1,337,900 | T12 6/30/2015 | 100.0% | $1,736,204 | $339,554 | $1,396,650 | 18.2% | $168,000 | $1,228,650 | 16.7% | ||||||||||||||||||||||||||||||
1.019 | Property | Collington Commerce Center | $2,119,297 | $253,710 | $1,865,587 | 2013 | $2,166,592 | $281,370 | $1,885,223 | 2014 | $1,893,954 | $312,883 | $1,581,071 | T12 6/30/2015 | 100.0% | $2,176,548 | $443,988 | $1,732,560 | 18.2% | $83,910 | $1,648,650 | 16.7% | ||||||||||||||||||||||||||||||
1.020 | Property | Bedford Park IB | $524,103 | $164,270 | $359,833 | 2013 | $2,026,651 | $607,837 | $1,418,814 | 2014 | $1,885,310 | $567,467 | $1,317,844 | T12 6/30/2015 | 100.0% | $1,922,313 | $599,822 | $1,322,491 | 18.2% | $95,356 | $1,227,134 | 16.7% | ||||||||||||||||||||||||||||||
1.021 | Property | Elam Farms DC | $969,042 | $199,237 | $769,806 | 2013 | $2,136,211 | $800,957 | $1,335,253 | 2014 | $2,254,196 | $874,658 | $1,379,537 | T12 6/30/2015 | 100.0% | $2,282,508 | $727,195 | $1,555,313 | 18.2% | $127,225 | $1,428,088 | 16.7% | ||||||||||||||||||||||||||||||
1.022 | Property | Champagne DC | $449,216 | $382,739 | $66,478 | 2013 | $893,242 | $298,048 | $595,195 | 2014 | $1,237,742 | $297,196 | $940,546 | T12 6/30/2015 | 100.0% | $1,484,489 | $328,172 | $1,156,318 | 18.2% | $92,285 | $1,064,033 | 16.7% | ||||||||||||||||||||||||||||||
1.023 | Property | Bridge Point 1 | $1,149,748 | $500,082 | $649,666 | 2013 | $1,387,358 | $459,560 | $927,798 | 2014 | $1,676,347 | $450,416 | $1,225,931 | T12 6/30/2015 | 100.0% | $2,135,121 | $459,388 | $1,675,733 | 18.2% | $92,464 | $1,583,269 | 16.7% | ||||||||||||||||||||||||||||||
1.024 | Property | Center Square DC | $1,924,906 | $342,173 | $1,582,733 | 2013 | $1,946,863 | $339,932 | $1,606,931 | 2014 | $1,967,972 | $343,510 | $1,624,461 | T12 6/30/2015 | 100.0% | $2,036,238 | $389,544 | $1,646,694 | 18.2% | $104,832 | $1,541,862 | 16.7% | ||||||||||||||||||||||||||||||
1.025 | Property | Park 355 | $1,712,446 | $554,418 | $1,158,027 | 2013 | $1,821,796 | $599,601 | $1,222,194 | 2014 | $1,905,301 | $556,692 | $1,348,609 | T12 6/30/2015 | 100.0% | $2,011,738 | $585,036 | $1,426,702 | 18.2% | $89,035 | $1,337,667 | 16.7% | ||||||||||||||||||||||||||||||
1.026 | Property | Commerce Farms DC 3 | $826,010 | $264,811 | $561,199 | 2013 | $1,729,300 | $574,093 | $1,155,207 | 2014 | $1,825,170 | $629,320 | $1,195,850 | T12 6/30/2015 | 100.0% | $1,733,746 | $492,428 | $1,241,317 | 18.2% | $159,775 | $1,081,542 | 16.7% | ||||||||||||||||||||||||||||||
1.027 | Property | Brandon Woods DC | $668,070 | $249,943 | $418,126 | 2013 | $1,017,523 | $245,385 | $772,138 | 2014 | $1,289,392 | $253,749 | $1,035,643 | T12 6/30/2015 | 100.0% | $1,565,015 | $301,575 | $1,263,440 | 18.2% | $95,953 | $1,167,487 | 16.7% | ||||||||||||||||||||||||||||||
1.028 | Property | Chantilly DC | $1,504,187 | $334,684 | $1,169,503 | 2013 | $1,453,540 | $354,763 | $1,098,777 | 2014 | $1,514,534 | $338,124 | $1,176,410 | T12 6/30/2015 | 100.0% | $1,594,875 | $375,445 | $1,219,430 | 18.2% | $56,039 | $1,163,391 | 16.7% | ||||||||||||||||||||||||||||||
1.029 | Property | Bolingbrook CC Bldg 3 | $1,604,876 | $472,456 | $1,132,420 | 2013 | $1,645,546 | $457,826 | $1,187,719 | 2014 | $1,652,607 | $490,680 | $1,161,927 | T12 6/30/2015 | 100.0% | $1,736,678 | $544,655 | $1,192,023 | 18.2% | $99,661 | $1,092,361 | 16.7% | ||||||||||||||||||||||||||||||
1.030 | Property | Northpoint CC | $543,503 | $473,441 | $70,062 | 2014 | $1,179,452 | $526,031 | $653,420 | T12 6/30/2015 | 100.0% | $1,691,731 | $580,738 | $1,110,993 | 18.2% | $105,280 | $1,005,713 | 16.7% | ||||||||||||||||||||||||||||||||||
1.031 | Property | Franklin Square IC I | $367,486 | $84,419 | $283,067 | 2013 | $1,339,846 | $300,981 | $1,038,865 | 2014 | $1,371,496 | $318,233 | $1,053,263 | T12 6/30/2015 | 100.0% | $1,543,613 | $332,117 | $1,211,496 | 18.2% | $76,486 | $1,135,010 | 16.7% | ||||||||||||||||||||||||||||||
1.032 | Property | Rock Quarry Building #1 | $1,331,197 | $256,436 | $1,074,761 | 2013 | $1,352,459 | $314,909 | $1,037,550 | 2014 | $1,368,528 | $333,268 | $1,035,259 | T12 6/30/2015 | 100.0% | $1,407,033 | $372,681 | $1,034,352 | 18.2% | $113,400 | $920,952 | 16.7% | ||||||||||||||||||||||||||||||
1.033 | Property | Aurora DC III | $1,327,089 | $234,552 | $1,092,538 | 2013 | $1,349,729 | $237,414 | $1,112,315 | 2014 | $1,346,127 | $222,493 | $1,123,634 | T12 6/30/2015 | 100.0% | $1,508,190 | $350,178 | $1,158,012 | 18.2% | $106,569 | $1,051,443 | 16.7% | ||||||||||||||||||||||||||||||
1.034 | Property | Washington (DC) Corporate Center | $1,441,311 | $465,203 | $976,108 | 2013 | $1,712,365 | $628,889 | $1,083,476 | 2014 | $1,762,451 | $644,273 | $1,118,178 | T12 6/30/2015 | 100.0% | $1,624,958 | $443,534 | $1,181,425 | 18.2% | $42,948 | $1,138,477 | 16.7% | ||||||||||||||||||||||||||||||
1.035 | Property | Aurora DC 1 | $298,886 | $471,222 | ($172,336) | 2013 | $151,174 | $552,614 | ($401,440) | 2014 | $665,132 | $476,141 | $188,991 | T12 6/30/2015 | 100.0% | $1,405,268 | $360,764 | $1,044,504 | 18.2% | $103,159 | $941,345 | 16.7% | ||||||||||||||||||||||||||||||
1.036 | Property | Waterfront DC | $634,859 | $187,081 | $447,777 | 2013 | $1,450,872 | $335,097 | $1,115,774 | 2014 | $1,450,529 | $336,952 | $1,113,577 | T12 6/30/2015 | 100.0% | $1,471,032 | $382,746 | $1,088,286 | 18.2% | $58,450 | $1,029,836 | 16.7% | ||||||||||||||||||||||||||||||
1.037 | Property | Pureland DC I | $1,369,973 | $344,975 | $1,024,999 | 2013 | $1,115,406 | $294,121 | $821,285 | 2014 | $1,080,211 | $256,626 | $823,585 | T12 6/30/2015 | 100.0% | $1,401,792 | $326,876 | $1,074,916 | 18.2% | $95,667 | $979,250 | 16.7% | ||||||||||||||||||||||||||||||
1.038 | Property | Bedford Park IA | $39,824 | $136,228 | ($96,404) | 2013 | $648,255 | $223,539 | $424,716 | 2014 | $1,114,598 | $100,179 | $1,014,420 | T12 6/30/2015 | 100.0% | $1,376,297 | $496,928 | $879,369 | 18.2% | $94,776 | $784,593 | 16.7% | ||||||||||||||||||||||||||||||
1.039 | Property | Prairie Point Bldg 3 | $1,098,044 | $250,086 | $847,958 | 2013 | $1,107,754 | $236,223 | $871,531 | 2014 | $1,118,488 | $235,149 | $883,339 | T12 6/30/2015 | 100.0% | $1,179,012 | $272,633 | $906,379 | 18.2% | $106,330 | $800,049 | 16.7% | ||||||||||||||||||||||||||||||
1.040 | Property | Greenwood DC | $823,979 | $274,430 | $549,549 | 2013 | $1,670,257 | $540,799 | $1,129,458 | 2014 | $1,757,538 | $586,830 | $1,170,708 | T12 6/30/2015 | 100.0% | $1,816,278 | $679,834 | $1,136,444 | 18.2% | $157,500 | $978,944 | 16.7% | ||||||||||||||||||||||||||||||
1.041 | Property | Austin DC III | $1,153,795 | $310,681 | $843,114 | 2013 | $1,162,049 | $317,868 | $844,181 | 2014 | $1,200,186 | $357,035 | $843,150 | T12 6/30/2015 | 100.0% | $1,206,677 | $346,190 | $860,487 | 18.2% | $60,055 | $800,432 | 16.7% | ||||||||||||||||||||||||||||||
1.042 | Property | Franklin Square II | $6,418 | ($6,418) | 2013 | $15 | ($15) | 2014 | $4,167 | $48,935 | ($44,768) | T12 6/30/2015 | 57.7% | $666,464 | $300,425 | $366,039 | 18.2% | $67,200 | $298,839 | 16.7% | ||||||||||||||||||||||||||||||||
1.043 | Property | Pureland DC II | $1,345,409 | $292,989 | $1,052,420 | 2013 | $1,378,028 | $289,167 | $1,088,861 | 2014 | $1,395,222 | $290,144 | $1,105,078 | T12 6/30/2015 | 100.0% | $1,473,184 | $328,578 | $1,144,606 | 18.2% | $75,966 | $1,068,640 | 16.7% | ||||||||||||||||||||||||||||||
1.044 | Property | Somerset IC | $1,479,689 | $501,009 | $978,680 | 2013 | $1,509,817 | $492,704 | $1,017,114 | 2014 | $1,573,521 | $559,015 | $1,014,506 | T12 6/30/2015 | 100.0% | $1,562,527 | $474,165 | $1,088,362 | 18.2% | $63,141 | $1,025,221 | 16.7% | ||||||||||||||||||||||||||||||
1.045 | Property | Rock Quarry Building #2 | $1,087,402 | $309,760 | $777,642 | 2013 | $739,827 | $477,809 | $262,018 | 2014 | $578,169 | $343,441 | $234,728 | T12 6/30/2015 | 100.0% | $1,285,709 | $358,031 | $927,677 | 18.2% | $87,885 | $839,792 | 16.7% | ||||||||||||||||||||||||||||||
1.046 | Property | Brandon Woods DC II | $1,057,156 | $125,740 | $931,417 | 2013 | $1,490,817 | $144,726 | $1,346,092 | 2014 | $399,540 | $205,158 | $194,382 | T12 6/30/2015 | ($7,455) | $237,810 | ($245,266) | 18.2% | $77,923 | ($323,188) | 16.7% | |||||||||||||||||||||||||||||||
1.047 | Property | Centerpointe 5 | $248,726 | $63,429 | $185,296 | 2013 | $918,357 | $220,759 | $697,598 | 2014 | $945,573 | $225,973 | $719,599 | T12 6/30/2015 | 100.0% | $980,131 | $249,629 | $730,502 | 18.2% | $63,015 | $667,487 | 16.7% | ||||||||||||||||||||||||||||||
1.048 | Property | Industrial Parkway (CA) DC | $828,342 | $240,295 | $588,047 | 2013 | $826,312 | $226,981 | $599,331 | 2014 | $823,408 | $223,711 | $599,696 | T12 6/30/2015 | 100.0% | $1,051,507 | $227,078 | $824,429 | 18.2% | $66,926 | $757,503 | 16.7% | ||||||||||||||||||||||||||||||
1.049 | Property | Beckwith Farms 2 | $313,943 | $64,540 | $249,403 | 2013 | $955,748 | $191,505 | $764,242 | 2014 | $1,020,703 | $197,779 | $822,924 | T12 6/30/2015 | 100.0% | $1,077,884 | $208,313 | $869,572 | 18.2% | $86,625 | $782,947 | 16.7% | ||||||||||||||||||||||||||||||
1.050 | Property | North Plainfield 2 | $1,391,746 | $685,454 | $706,293 | 2013 | $1,665,896 | $570,800 | $1,095,095 | 2014 | $998,374 | $516,689 | $481,684 | T12 6/30/2015 | 29.8% | $504,393 | $515,543 | ($11,150) | 18.2% | $155,603 | ($166,753) | 16.7% | ||||||||||||||||||||||||||||||
1.051 | Property | North Plainfield 4 | $1,294,360 | $454,720 | $839,641 | 2013 | $820,233 | $479,907 | $340,327 | 2014 | $982,065 | $425,312 | $556,753 | T12 6/30/2015 | 75.4% | $1,108,869 | $442,646 | $666,223 | 18.2% | $133,523 | $532,701 | 16.7% | ||||||||||||||||||||||||||||||
1.052 | Property | North Plainfield 5 | $1,458,122 | $446,659 | $1,011,463 | 2013 | $1,483,147 | $476,050 | $1,007,097 | 2014 | $1,469,683 | $428,250 | $1,041,433 | T12 6/30/2015 | 100.0% | $1,471,885 | $470,862 | $1,001,024 | 18.2% | $133,515 | $867,509 | 16.7% | ||||||||||||||||||||||||||||||
1.053 | Property | Somerset IC II Building I | $1,258,571 | $321,022 | $937,549 | 2013 | $1,045,604 | $306,900 | $738,704 | 2014 | $1,105,132 | $349,965 | $755,167 | T12 6/30/2015 | 100.0% | $1,247,077 | $320,941 | $926,136 | 18.2% | $55,035 | $871,100 | 16.7% | ||||||||||||||||||||||||||||||
1.054 | Property | BWI Commerce Center II | $932,761 | $135,483 | $797,278 | 2013 | $984,743 | $170,138 | $814,605 | 2014 | $999,706 | $174,761 | $824,946 | T12 6/30/2015 | 100.0% | $1,038,334 | $187,273 | $851,061 | 18.2% | $69,429 | $781,632 | 16.7% | ||||||||||||||||||||||||||||||
1.055 | Property | Commerce Farms DC 4 | $484,222 | $127,335 | $356,887 | 2013 | $1,051,097 | $273,846 | $777,252 | 2014 | $1,171,542 | $276,247 | $895,295 | T12 6/30/2015 | 100.0% | $1,262,826 | $267,241 | $995,585 | 18.2% | $97,125 | $898,460 | 16.7% | ||||||||||||||||||||||||||||||
1.056 | Property | Rock Run Bldg 6 | $1,187,422 | $430,733 | $756,689 | 2013 | $1,209,384 | $374,149 | $835,235 | 2014 | $1,201,529 | $418,366 | $783,163 | T12 6/30/2015 | 100.0% | $1,227,411 | $435,192 | $792,218 | 18.2% | $97,222 | $694,997 | 16.7% | ||||||||||||||||||||||||||||||
1.057 | Property | Bolingbrook CC Bldg 4 | $1,265,377 | $351,060 | $914,316 | 2013 | $1,269,362 | $360,647 | $908,715 | 2014 | $1,264,536 | $356,403 | $908,133 | T12 6/30/2015 | ($6,206) | $384,004 | ($390,209) | 18.2% | $79,968 | ($470,177) | 16.7% | |||||||||||||||||||||||||||||||
1.058 | Property | Bridge Point 2 | $1,092,400 | $256,627 | $835,773 | 2013 | $1,199,293 | $299,338 | $899,956 | 2014 | $1,189,829 | $275,941 | $913,888 | T12 6/30/2015 | 100.0% | $1,219,032 | $288,559 | $930,473 | 18.2% | $41,693 | $888,780 | 16.7% | ||||||||||||||||||||||||||||||
1.059 | Property | Burleson BP Bldg 3 (Austin DC I) | $1,100,755 | $233,350 | $867,404 | 2013 | $1,200,494 | $225,345 | $975,150 | 2014 | $1,251,796 | $299,439 | $952,357 | T12 6/30/2015 | 82.9% | $1,298,424 | $336,748 | $961,676 | 18.2% | $38,080 | $923,596 | 16.7% | ||||||||||||||||||||||||||||||
1.060 | Property | 10th Street Business Park 2 | $986,625 | $330,198 | $656,428 | 2013 | $1,024,773 | $327,675 | $697,099 | 2014 | $1,049,229 | $339,784 | $709,445 | T12 6/30/2015 | 100.0% | $1,059,388 | $345,069 | $714,319 | 18.2% | $52,931 | $661,388 | 16.7% | ||||||||||||||||||||||||||||||
1.061 | Property | Park 55 | $1,049,345 | $310,030 | $739,315 | 2013 | $1,077,659 | $328,758 | $748,901 | 2014 | $1,085,531 | $329,427 | $756,103 | T12 6/30/2015 | 32.9% | $367,130 | $329,839 | $37,291 | 18.2% | $50,750 | ($13,459) | 16.7% | ||||||||||||||||||||||||||||||
1.062 | Property | Valwood West Industrial A | $1,033,096 | $345,889 | $687,207 | 2013 | $1,065,184 | $353,795 | $711,389 | 2014 | $1,082,843 | $387,454 | $695,389 | T12 6/30/2015 | 80.4% | $900,140 | $358,575 | $541,565 | 18.2% | $70,474 | $471,091 | 16.7% | ||||||||||||||||||||||||||||||
1.063 | Property | Baltimore IC | $935,161 | $186,147 | $749,014 | 2013 | $959,378 | $200,342 | $759,036 | 2014 | $971,016 | $203,043 | $767,973 | T12 6/30/2015 | 100.0% | $1,025,001 | $215,710 | $809,291 | 18.2% | $54,879 | $754,412 | 16.7% | ||||||||||||||||||||||||||||||
1.064 | Property | Englewood DC | $828,621 | $172,248 | $656,374 | 2013 | $847,141 | $184,595 | $662,546 | 2014 | $846,585 | $178,966 | $667,619 | T12 6/30/2015 | 100.0% | $848,966 | $189,103 | $659,863 | 18.2% | $36,050 | $623,813 | 16.7% | ||||||||||||||||||||||||||||||
1.065 | Property | Centerpointe 9 | $163,158 | $44,387 | $118,771 | 2013 | $541,198 | $154,175 | $387,023 | 2014 | $591,354 | $162,481 | $428,874 | T12 6/30/2015 | 100.0% | $674,260 | $177,616 | $496,644 | 18.2% | $45,501 | $451,143 | 16.7% | ||||||||||||||||||||||||||||||
1.066 | Property | Aurora DC 2 | $654,283 | $250,988 | $403,295 | 2013 | $681,034 | $256,665 | $424,369 | 2014 | $759,702 | $249,115 | $510,587 | T12 6/30/2015 | 100.0% | $887,467 | $244,285 | $643,182 | 18.2% | $43,714 | $599,468 | 16.7% | ||||||||||||||||||||||||||||||
1.067 | Property | Redlands Industrial Center IB | $220,127 | $56,372 | $163,756 | 2013 | $769,054 | $181,567 | $587,487 | 2014 | $772,681 | $179,135 | $593,547 | T12 6/30/2015 | 100.0% | $780,781 | $178,309 | $602,472 | 18.2% | $44,849 | $557,622 | 16.7% | ||||||||||||||||||||||||||||||
1.068 | Property | Somerset IC II Building II | $658,220 | $247,201 | $411,019 | 2013 | $787,391 | $236,290 | $551,101 | 2014 | $856,243 | $294,871 | $561,372 | T12 6/30/2015 | 100.0% | $829,174 | $236,941 | $592,233 | 18.2% | $41,178 | $551,055 | 16.7% | ||||||||||||||||||||||||||||||
1.069 | Property | Hofer Ranch TRS Building 3 | $5,745 | $42,546 | ($36,800) | 2013 | $501,607 | $179,752 | $321,856 | 2014 | $625,423 | $142,706 | $482,717 | T12 6/30/2015 | 100.0% | $665,458 | $161,877 | $503,582 | 18.2% | $36,276 | $467,305 | 16.7% | ||||||||||||||||||||||||||||||
1.070 | Property | BWI Commerce Center I | $610,861 | $119,432 | $491,429 | 2013 | $684,783 | $133,476 | $551,307 | 2014 | $688,788 | $134,823 | $553,965 | T12 6/30/2015 | 100.0% | $763,991 | $151,138 | $612,853 | 18.2% | $45,080 | $567,773 | 16.7% | ||||||||||||||||||||||||||||||
1.071 | Property | Burleson BP Bldg 1 (Austin DC I) | $673,062 | $182,381 | $490,681 | 2013 | $623,292 | $198,038 | $425,254 | 2014 | $726,311 | $215,186 | $511,126 | T12 6/30/2015 | 64.3% | $642,691 | $242,750 | $399,941 | 18.2% | $38,080 | $361,861 | 16.7% | ||||||||||||||||||||||||||||||
1.072 | Property | Raceway Crossings IC Bldg 3 (Austin DC II) | $664,996 | $181,615 | $483,380 | 2013 | $795,694 | $217,405 | $578,289 | 2014 | $811,241 | $221,975 | $589,266 | T12 6/30/2015 | 100.0% | $843,358 | $236,841 | $606,517 | 18.2% | $34,720 | $571,797 | 16.7% | ||||||||||||||||||||||||||||||
1.073 | Property | Freeport DC Bldg 2 | $767,389 | $266,589 | $500,800 | 2013 | $781,710 | $208,262 | $573,448 | 2014 | $797,364 | $244,259 | $553,104 | T12 6/30/2015 | 100.0% | $838,045 | $257,603 | $580,441 | 18.2% | $50,400 | $530,041 | 16.7% | ||||||||||||||||||||||||||||||
1.074 | Property | Concours DC | $269,342 | $45,223 | $224,119 | 2013 | $597,026 | $141,937 | $455,090 | 2014 | $382,861 | $148,799 | $234,062 | T12 6/30/2015 | ($3,358) | $142,071 | ($145,429) | 18.2% | $36,007 | ($181,437) | 16.7% | |||||||||||||||||||||||||||||||
1.075 | Property | Raceway Crossings IC Bldg 2 (Austin DC II) | $660,297 | $178,235 | $482,061 | 2013 | $744,632 | $203,827 | $540,805 | 2014 | $779,881 | $214,219 | $565,663 | T12 6/30/2015 | 100.0% | $826,204 | $233,637 | $592,567 | 18.2% | $34,720 | $557,847 | 16.7% | ||||||||||||||||||||||||||||||
1.076 | Property | Hagerstown - Industrial Lane DC | $916,190 | $142,704 | $773,487 | 2013 | $934,592 | $143,314 | $791,278 | 2014 | $919,867 | $139,652 | $780,215 | T12 6/30/2015 | 92.7% | $935,713 | $160,120 | $775,592 | 18.2% | $59,800 | $715,792 | 16.7% | ||||||||||||||||||||||||||||||
1.077 | Property | Maple Point 1 | $829,937 | $211,183 | $618,754 | 2013 | $803,438 | $223,057 | $580,381 | 2014 | $802,238 | $213,936 | $588,302 | T12 6/30/2015 | 100.0% | $813,444 | $212,640 | $600,804 | 18.2% | $29,736 | $571,068 | 16.7% | ||||||||||||||||||||||||||||||
1.078 | Property | Freeport DC Bldg 1 | $808,100 | $262,805 | $545,295 | 2013 | $789,572 | $210,028 | $579,544 | 2014 | $810,143 | $249,010 | $561,133 | T12 6/30/2015 | 100.0% | $860,718 | $252,940 | $607,778 | 18.2% | $49,000 | $558,778 | 16.7% | ||||||||||||||||||||||||||||||
1.079 | Property | Capital Beltway CC | $151,348 | $36,036 | $115,312 | 2013 | $769,770 | $155,794 | $613,976 | 2014 | $778,495 | $158,769 | $619,726 | T12 6/30/2015 | 100.0% | $775,241 | $146,561 | $628,680 | 18.2% | $39,729 | $588,951 | 16.7% | ||||||||||||||||||||||||||||||
1.080 | Property | Centerpointe Trailer Lot | T12 6/30/2015 | 100.0% | $586,707 | $196,204 | $390,503 | 18.2% | $0 | $390,503 | 16.7% | |||||||||||||||||||||||||||||||||||||||||
1.081 | Property | Randall Crossing DC | $277,255 | $64,008 | $213,247 | 2013 | $664,917 | $136,393 | $528,523 | 2014 | $659,479 | $126,312 | $533,166 | T12 6/30/2015 | 100.0% | $695,828 | $155,663 | $540,165 | 18.2% | $35,103 | $505,063 | 16.7% | ||||||||||||||||||||||||||||||
1.082 | Property | Burleson BP Bldg 2 (Austin DC I) | $694,362 | $179,025 | $515,337 | 2013 | $817,208 | $204,330 | $612,878 | 2014 | $813,324 | $217,387 | $595,937 | T12 6/30/2015 | 19.2% | $228,897 | $226,041 | $2,856 | 18.2% | $38,080 | ($35,224) | 16.7% | ||||||||||||||||||||||||||||||
1.083 | Property | Maple Point 2 | $752,026 | $199,145 | $552,880 | 2013 | $789,623 | $207,399 | $582,224 | 2014 | $763,884 | $201,192 | $562,693 | T12 6/30/2015 | 100.0% | $758,547 | $196,676 | $561,870 | 18.2% | $28,554 | $533,316 | 16.7% | ||||||||||||||||||||||||||||||
1.084 | Property | Hollins End 6 | $755,300 | $104,009 | $651,291 | 2013 | $797,279 | $122,138 | $675,141 | 2014 | $807,692 | $121,754 | $685,939 | T12 6/30/2015 | 100.0% | $832,902 | $146,883 | $686,019 | 18.2% | $42,000 | $644,019 | 16.7% | ||||||||||||||||||||||||||||||
1.085 | Property | Freeport DC Bldg 3 | $675,568 | $239,582 | $435,986 | 2013 | $683,395 | $189,580 | $493,816 | 2014 | $713,566 | $223,733 | $489,833 | T12 6/30/2015 | 100.0% | $744,216 | $234,887 | $509,328 | 18.2% | $45,588 | $463,741 | 16.7% | ||||||||||||||||||||||||||||||
1.086 | Property | Redlands Industrial Center II | $100,046 | $47,849 | $52,197 | 2013 | $365,032 | $158,244 | $206,787 | 2014 | $395,293 | $164,513 | $230,780 | T12 6/30/2015 | 100.0% | $563,569 | $156,874 | $406,695 | 18.2% | $34,777 | $371,917 | 16.7% | ||||||||||||||||||||||||||||||
1.087 | Property | Hollins End 1 | $278,722 | $116,277 | $162,445 | 2013 | $479,501 | $132,371 | $347,130 | 2014 | $587,766 | $115,176 | $472,590 | T12 6/30/2015 | 100.0% | $617,100 | $117,391 | $499,709 | 18.2% | $42,279 | $457,430 | 16.7% | ||||||||||||||||||||||||||||||
1.088 | Property | Hollins End 2 | $640,108 | $113,458 | $526,650 | 2013 | $735,298 | $124,848 | $610,450 | 2014 | $625,322 | $126,461 | $498,861 | T12 6/30/2015 | 67.9% | $493,744 | $148,900 | $344,844 | 18.2% | $42,109 | $302,735 | 16.7% | ||||||||||||||||||||||||||||||
1.089 | Property | Valwood West Industrial D | $46,534 | $354,299 | ($307,765) | 2013 | $815,827 | $459,754 | $356,073 | 2014 | $699,314 | $257,135 | $442,179 | T12 6/30/2015 | 100.0% | $764,380 | $244,107 | $520,273 | 18.2% | $44,667 | $475,606 | 16.7% | ||||||||||||||||||||||||||||||
1.090 | Property | Redlands Industrial Center IA | $153,501 | $55,798 | $97,703 | 2013 | $571,042 | $185,236 | $385,806 | 2014 | $579,181 | $202,566 | $376,615 | T12 6/30/2015 | 100.0% | $518,780 | $154,621 | $364,158 | 18.2% | $34,853 | $329,305 | 16.7% | ||||||||||||||||||||||||||||||
1.091 | Property | Valwood West Industrial C | $704,726 | $223,844 | $480,882 | 2013 | $761,388 | $234,276 | $527,112 | 2014 | $755,287 | $241,958 | $513,329 | T12 6/30/2015 | 100.0% | $796,896 | $246,632 | $550,264 | 18.2% | $46,993 | $503,271 | 16.7% | ||||||||||||||||||||||||||||||
1.092 | Property | 10th Street Business Park 1 | $619,868 | $196,074 | $423,794 | 2013 | $634,088 | $193,333 | $440,755 | 2014 | $660,600 | $208,594 | $452,007 | T12 6/30/2015 | 100.0% | $682,697 | $214,698 | $467,999 | 18.2% | $35,000 | $432,999 | 16.7% | ||||||||||||||||||||||||||||||
1.093 | Property | Columbia Park IC | $561,410 | $103,415 | $457,995 | 2013 | $607,727 | $127,812 | $479,915 | 2014 | $620,184 | $130,761 | $489,423 | T12 6/30/2015 | 100.0% | $649,395 | $154,260 | $495,135 | 18.2% | $37,475 | $457,660 | 16.7% | ||||||||||||||||||||||||||||||
1.094 | Property | Valley View BC Bldg 2 | $398,100 | $180,792 | $217,308 | 2013 | $582,258 | $236,813 | $345,446 | 2014 | $608,345 | $223,168 | $385,177 | T12 6/30/2015 | 100.0% | $625,017 | $261,845 | $363,173 | 18.2% | $40,950 | $322,223 | 16.7% | ||||||||||||||||||||||||||||||
1.095 | Property | Valley View BC Bldg 1 | $486,774 | $150,785 | $335,989 | 2013 | $672,395 | $203,765 | $468,631 | 2014 | $703,197 | $197,454 | $505,743 | T12 6/30/2015 | 100.0% | $781,232 | $222,576 | $558,656 | 18.2% | $32,086 | $526,570 | 16.7% | ||||||||||||||||||||||||||||||
1.096 | Property | Crossroads DC III | $519,530 | $103,985 | $415,545 | 2013 | $571,387 | $128,561 | $442,826 | 2014 | $560,409 | $129,787 | $430,622 | T12 6/30/2015 | 100.0% | $601,610 | $151,727 | $449,883 | 18.2% | $17,798 | $432,086 | 16.7% | ||||||||||||||||||||||||||||||
1.097 | Property | Northpointe DC Bldg 1 | $280,806 | $78,334 | $202,472 | 2013 | $434,023 | $146,191 | $287,832 | 2014 | $456,720 | $157,707 | $299,014 | T12 6/30/2015 | 81.2% | $495,495 | $143,321 | $352,174 | 18.2% | $16,251 | $335,923 | 16.7% | ||||||||||||||||||||||||||||||
1.098 | Property | Park 88 | $425,130 | $148,603 | $276,527 | 2013 | $414,123 | $177,298 | $236,825 | 2014 | $397,503 | $170,876 | $226,627 | T12 6/30/2015 | 84.0% | $425,754 | $165,632 | $260,122 | 18.2% | $22,917 | $237,205 | 16.7% | ||||||||||||||||||||||||||||||
1.099 | Property | Ameriplex | $440,863 | $276,612 | $164,250 | 2013 | $635,118 | $300,786 | $334,332 | 2014 | $632,856 | $273,770 | $359,086 | T12 6/30/2015 | 100.0% | $737,385 | $265,386 | $471,999 | 18.2% | $41,650 | $430,349 | 16.7% |
A-1-13
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(19) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | Third Most Recent Revenues | Third Most Recent Expenses | Third Most Recent NOI | Third Most Recent NOI Date | Third Most Recent NOI Debt Yield | Second Most Recent Revenues | Second Most Recent Expenses | Second Most Recent NOI | Second Most Recent NOI Date | Second Most Recent NOI Debt Yield | Most Recent Revenues | Most Recent Expenses | Most Recent NOI | Most Recent NOI Date | Most Recent NOI Debt Yield | UW Occupancy | UW EGI | UW Expenses | UW NOI | UW NOI Debt Yield | UW Capital Items | UW NCF | UW NCF Debt Yield | ||||||||||||||||||||||||||
1.100 | Property | Vista Point South 5 | $608,413 | $162,263 | $446,150 | 2013 | $631,335 | $177,493 | $453,842 | 2014 | $642,948 | $191,739 | $451,209 | T12 6/30/2015 | 100.0% | $651,412 | $191,977 | $459,435 | 18.2% | $14,428 | $445,007 | 16.7% | ||||||||||||||||||||||||||||||
1.101 | Property | Hollins End 5 | $401,562 | $128,037 | $273,526 | 2013 | $387,036 | $74,113 | $312,923 | 2014 | $390,630 | $70,685 | $319,945 | T12 6/30/2015 | 100.0% | $406,499 | $83,582 | $322,917 | 18.2% | $28,216 | $294,700 | 16.7% | ||||||||||||||||||||||||||||||
1.102 | Property | Northpointe DC Bldg 2 | $300,237 | $65,792 | $234,445 | 2013 | $486,401 | $116,744 | $369,657 | 2014 | $480,438 | $110,168 | $370,269 | T12 6/30/2015 | 100.0% | $526,778 | $141,738 | $385,040 | 18.2% | $12,829 | $372,211 | 16.7% | ||||||||||||||||||||||||||||||
1.103 | Property | Vista Point South 6 | $431,705 | $138,046 | $293,659 | 2013 | $827,480 | $442,561 | $384,919 | 2014 | $589,015 | $170,586 | $418,429 | T12 6/30/2015 | 100.0% | $571,377 | $169,356 | $402,020 | 18.2% | $12,628 | $389,392 | 16.7% | ||||||||||||||||||||||||||||||
1.104 | Property | Raceway Crossings IC Bldg 1 (Austin DC II) | $135,288 | $91,647 | $43,641 | 2013 | $431,999 | $113,955 | $318,044 | 2014 | $442,980 | $119,942 | $323,038 | T12 6/30/2015 | 100.0% | $476,287 | $133,607 | $342,680 | 18.2% | $17,920 | $324,760 | 16.7% | ||||||||||||||||||||||||||||||
1.105 | Property | Vista Point South 4 | $419,523 | $166,044 | $253,479 | 2013 | $617,831 | $197,771 | $420,060 | 2014 | $503,697 | $219,078 | $284,620 | T12 6/30/2015 | 33.1% | $191,492 | $164,277 | $27,215 | 18.2% | $12,985 | $14,230 | 16.7% | ||||||||||||||||||||||||||||||
1.106 | Property | Vista Point South 3 | $138,868 | $140,204 | ($1,336) | 2013 | $382,785 | $152,612 | $230,173 | 2014 | $517,499 | $164,116 | $353,383 | T12 6/30/2015 | 100.0% | $529,757 | $167,645 | $362,113 | 18.2% | $12,453 | $349,660 | 16.7% | ||||||||||||||||||||||||||||||
1.107 | Property | North Plainfield 3 | $508,861 | $192,049 | $316,812 | 2013 | $578,402 | $224,585 | $353,817 | 2014 | $510,903 | $223,257 | $287,646 | T12 6/30/2015 | 49.3% | $258,525 | $190,300 | $68,225 | 18.2% | $43,120 | $25,105 | 16.7% | ||||||||||||||||||||||||||||||
1.108 | Property | Vista Point South 1 | $437,762 | $114,009 | $323,753 | 2013 | $441,447 | $126,948 | $314,499 | 2014 | $444,355 | $131,749 | $312,606 | T12 6/30/2015 | 100.0% | $445,135 | $135,056 | $310,079 | 18.2% | $9,720 | $300,360 | 16.7% | ||||||||||||||||||||||||||||||
1.109 | Property | Bolingbrook VMF | $441,286 | $76,147 | $365,139 | 2013 | $453,570 | $93,773 | $359,797 | 2014 | $455,724 | $89,941 | $365,784 | T12 6/30/2015 | 100.0% | $481,489 | $95,101 | $386,389 | 18.2% | $6,760 | $379,629 | 16.7% | ||||||||||||||||||||||||||||||
1.110 | Property | Vista Point South 2 | $452,853 | $122,269 | $330,584 | 2013 | $195,394 | $149,321 | $46,073 | 2014 | $204,753 | $170,305 | $34,447 | T12 6/30/2015 | 42.0% | $193,159 | $140,587 | $52,572 | 18.2% | $10,570 | $42,002 | 16.7% | ||||||||||||||||||||||||||||||
1.111 | Property | Hollins End 3 | $219,697 | $44,137 | $175,560 | 2013 | $226,387 | $46,478 | $179,909 | 2014 | $233,291 | $46,720 | $186,571 | T12 6/30/2015 | 100.0% | $240,155 | $56,811 | $183,344 | 18.2% | $15,531 | $167,813 | 16.7% | ||||||||||||||||||||||||||||||
1.112 | Property | Hollins End 4 | $220,626 | $62,759 | $157,867 | 2013 | $222,644 | $50,843 | $171,801 | 2014 | $246,174 | $60,166 | $186,008 | T12 6/30/2015 | 100.0% | $245,272 | $48,879 | $196,393 | 18.2% | $11,760 | $184,633 | 16.7% | ||||||||||||||||||||||||||||||
1.113 | Property | Freeport DC Bldg 6 | $76,640 | $23,950 | $52,691 | 2013 | $142,375 | $47,145 | $95,230 | 2014 | $144,375 | $48,598 | $95,777 | T12 6/30/2015 | 100.0% | $128,083 | $30,332 | $97,752 | 18.2% | $4,375 | $93,377 | 16.7% | ||||||||||||||||||||||||||||||
1.114 | Property | Freeport DC Bldg 5 | $102,510 | $27,222 | $75,288 | 2013 | $105,585 | $24,714 | $80,871 | 2014 | $107,161 | $28,190 | $78,971 | T12 6/30/2015 | 100.0% | $114,185 | $33,564 | $80,621 | 18.2% | $4,874 | $75,747 | 16.7% | ||||||||||||||||||||||||||||||
2 | Loan | FedEx Brooklyn | 100.0% | $11,154,536 | $0 | $11,154,536 | 8.6% | $41,808 | $11,112,728 | 8.5% | ||||||||||||||||||||||||||||||||||||||||||
3 | Loan | Starwood Capital Extended Stay Portfolio | $53,291,483 | $37,645,557 | $15,645,926 | 2013 | 7.8% | $66,610,494 | $39,424,850 | $27,185,644 | 2014 | 13.6% | $68,907,956 | $40,115,425 | $28,792,531 | T12 4/30/2015 | 14.4% | 76.3% | $68,907,956 | $40,932,498 | $27,975,458 | 14.0% | $2,756,318 | $25,219,140 | 12.6% | |||||||||||||||||||||||||||
3.01 | Property | Crestwood Suites Denver - Aurora | $1,482,692 | $1,019,586 | $463,106 | 2013 | $2,107,009 | $1,125,819 | $981,190 | 2014 | $2,164,850 | $1,174,087 | $990,763 | T12 4/30/2015 | 79.1% | $2,164,850 | $1,213,155 | $951,695 | 14.0% | $86,594 | $865,101 | 12.6% | ||||||||||||||||||||||||||||||
3.02 | Property | Sun Suites New Orleans (Metairie) | $1,677,145 | $933,612 | $743,532 | 2013 | $1,885,189 | $916,306 | $968,883 | 2014 | $1,996,501 | $957,942 | $1,038,560 | T12 4/30/2015 | 84.0% | $1,996,501 | $983,178 | $1,013,323 | 14.0% | $79,860 | $933,463 | 12.6% | ||||||||||||||||||||||||||||||
3.03 | Property | Sun Suites New Orleans (Harvey) | $1,498,251 | $912,317 | $585,934 | 2013 | $1,881,183 | $936,982 | $944,201 | 2014 | $1,960,097 | $960,508 | $999,589 | T12 4/30/2015 | 85.3% | $1,960,097 | $982,180 | $977,917 | 14.0% | $78,404 | $899,513 | 12.6% | ||||||||||||||||||||||||||||||
3.04 | Property | Sun Suites Hobby (Clearlake) | $1,128,078 | $774,263 | $353,815 | 2013 | $1,744,519 | $874,379 | $870,140 | 2014 | $1,797,194 | $872,340 | $924,854 | T12 4/30/2015 | 91.1% | $1,797,194 | $886,483 | $910,712 | 14.0% | $71,888 | $838,824 | 12.6% | ||||||||||||||||||||||||||||||
3.05 | Property | Sun Suites Plano | $1,180,058 | $667,893 | $512,165 | 2013 | $1,492,640 | $696,700 | $795,940 | 2014 | $1,648,923 | $699,697 | $949,226 | T12 4/30/2015 | 91.0% | $1,648,923 | $720,423 | $928,500 | 14.0% | $65,957 | $862,544 | 12.6% | ||||||||||||||||||||||||||||||
3.06 | Property | Sun Suites Westchase | $1,495,825 | $831,752 | $664,073 | 2013 | $1,762,403 | $926,097 | $836,306 | 2014 | $1,796,400 | $965,362 | $831,037 | T12 4/30/2015 | 82.0% | $1,796,400 | $981,378 | $815,021 | 14.0% | $71,856 | $743,165 | 12.6% | ||||||||||||||||||||||||||||||
3.07 | Property | Crestwood Suites Marietta Roswell Road | $931,642 | $726,729 | $204,913 | 2013 | $1,494,394 | $785,179 | $709,215 | 2014 | $1,587,730 | $806,646 | $781,083 | T12 4/30/2015 | 88.8% | $1,587,730 | $822,878 | $764,852 | 14.0% | $63,509 | $701,343 | 12.6% | ||||||||||||||||||||||||||||||
3.08 | Property | Sun Suites Sugar Land (Stafford) | $1,289,841 | $663,868 | $625,974 | 2013 | $1,550,933 | $741,419 | $809,514 | 2014 | $1,673,057 | $774,338 | $898,720 | T12 4/30/2015 | 88.3% | $1,673,057 | $793,352 | $879,706 | 14.0% | $66,922 | $812,783 | 12.6% | ||||||||||||||||||||||||||||||
3.09 | Property | Sun Suites Raleigh | $1,057,566 | $928,780 | $128,786 | 2013 | $1,293,383 | $820,488 | $472,895 | 2014 | $1,420,076 | $818,524 | $601,552 | T12 4/30/2015 | 79.8% | $1,420,076 | $829,994 | $590,082 | 14.0% | $56,803 | $533,279 | 12.6% | ||||||||||||||||||||||||||||||
3.10 | Property | Sun Suites Intercontinental Greenspoint | $1,029,189 | $693,713 | $335,475 | 2013 | $1,443,432 | $743,805 | $699,627 | 2014 | $1,535,377 | $755,660 | $779,717 | T12 4/30/2015 | 88.3% | $1,535,377 | $769,822 | $765,555 | 14.0% | $61,415 | $704,140 | 12.6% | ||||||||||||||||||||||||||||||
3.11 | Property | Crestwood Suites Nashville Madison | $1,113,412 | $786,167 | $327,245 | 2013 | $1,568,746 | $945,108 | $623,638 | 2014 | $1,701,782 | $988,692 | $713,089 | T12 4/30/2015 | 90.3% | $1,701,782 | $1,002,957 | $698,825 | 14.0% | $68,071 | $630,753 | 12.6% | ||||||||||||||||||||||||||||||
3.12 | Property | Sun Suites Cumming | $925,096 | $574,990 | $350,106 | 2013 | $1,385,453 | $694,015 | $691,438 | 2014 | $1,428,206 | $711,151 | $717,055 | T12 4/30/2015 | 75.1% | $1,428,206 | $725,435 | $702,772 | 14.0% | $57,128 | $645,643 | 12.6% | ||||||||||||||||||||||||||||||
3.13 | Property | Crestwood Suites Murfreesboro | $1,348,913 | $754,710 | $594,203 | 2013 | $1,567,088 | $878,414 | $688,674 | 2014 | $1,651,835 | $892,659 | $759,175 | T12 4/30/2015 | 83.8% | $1,651,835 | $909,017 | $742,818 | 14.0% | $66,073 | $676,744 | 12.6% | ||||||||||||||||||||||||||||||
3.14 | Property | Sun Suites Smyrna | $800,526 | $602,299 | $198,227 | 2013 | $1,309,897 | $622,830 | $687,067 | 2014 | $1,415,516 | $632,006 | $783,510 | T12 4/30/2015 | 93.8% | $1,415,516 | $646,714 | $768,803 | 14.0% | $56,621 | $712,182 | 12.6% | ||||||||||||||||||||||||||||||
3.15 | Property | Sun Suites Dallas - Garland | $877,070 | $630,288 | $246,782 | 2013 | $1,324,574 | $686,573 | $638,001 | 2014 | $1,389,793 | $717,229 | $672,564 | T12 4/30/2015 | 90.8% | $1,389,793 | $732,368 | $657,424 | 14.0% | $55,592 | $601,833 | 12.6% | ||||||||||||||||||||||||||||||
3.16 | Property | Sun Suites DFW Airport - Lewisville | $952,119 | $637,369 | $314,750 | 2013 | $1,393,739 | $700,704 | $693,035 | 2014 | $1,429,105 | $708,228 | $720,878 | T12 4/30/2015 | 85.4% | $1,429,105 | $719,100 | $710,005 | 14.0% | $57,164 | $652,841 | 12.6% | ||||||||||||||||||||||||||||||
3.17 | Property | Sun Suites Charlotte - Matthews | $1,080,202 | $734,503 | $345,699 | 2013 | $1,335,270 | $704,973 | $630,297 | 2014 | $1,368,215 | $698,505 | $669,710 | T12 4/30/2015 | 81.5% | $1,368,215 | $711,801 | $656,414 | 14.0% | $54,729 | $601,686 | 12.6% | ||||||||||||||||||||||||||||||
3.18 | Property | Crestwood Suites Disney Orlando | $1,142,321 | $854,910 | $287,411 | 2013 | $1,549,187 | $888,249 | $660,938 | 2014 | $1,598,930 | $875,892 | $723,039 | T12 4/30/2015 | 78.0% | $1,598,930 | $892,977 | $705,953 | 14.0% | $63,957 | $641,996 | 12.6% | ||||||||||||||||||||||||||||||
3.19 | Property | Crestwood Suites Orlando UCF | $1,206,740 | $879,327 | $327,412 | 2013 | $1,696,754 | $984,663 | $712,091 | 2014 | $1,724,636 | $931,946 | $792,690 | T12 4/30/2015 | 79.2% | $1,724,636 | $949,831 | $774,805 | 14.0% | $68,985 | $705,819 | 12.6% | ||||||||||||||||||||||||||||||
3.20 | Property | Crestwood Suites Snellville | $919,801 | $708,026 | $211,775 | 2013 | $1,448,298 | $800,468 | $647,830 | 2014 | $1,560,071 | $847,026 | $713,045 | T12 4/30/2015 | 92.4% | $1,560,071 | $865,106 | $694,965 | 14.0% | $62,403 | $632,562 | 12.6% | ||||||||||||||||||||||||||||||
3.21 | Property | Sun Suites Suwanee | $1,067,451 | $788,188 | $279,262 | 2013 | $1,363,276 | $789,423 | $573,853 | 2014 | $1,429,484 | $797,890 | $631,594 | T12 4/30/2015 | 82.6% | $1,429,484 | $815,065 | $614,419 | 14.0% | $57,179 | $557,240 | 12.6% | ||||||||||||||||||||||||||||||
3.22 | Property | Home Towne Suites Kannapolis | $904,638 | $656,974 | $247,664 | 2013 | $1,148,731 | $665,318 | $483,414 | 2014 | $1,143,550 | $672,150 | $471,399 | T12 4/30/2015 | 74.0% | $1,143,550 | $686,156 | $457,393 | 14.0% | $45,742 | $411,651 | 12.6% | ||||||||||||||||||||||||||||||
3.23 | Property | Sun Suites Corpus Christi | $1,305,822 | $779,719 | $526,103 | 2013 | $1,498,002 | $925,187 | $572,815 | 2014 | $1,586,531 | $955,234 | $631,297 | T12 4/30/2015 | 71.6% | $1,586,531 | $973,244 | $613,287 | 14.0% | $63,461 | $549,826 | 12.6% | ||||||||||||||||||||||||||||||
3.24 | Property | Home Towne Suites Tuscaloosa | $1,776,056 | $1,168,820 | $607,236 | 2013 | $1,660,599 | $1,033,930 | $626,668 | 2014 | $1,501,693 | $1,061,762 | $439,931 | T12 4/30/2015 | 53.5% | $1,501,693 | $1,084,650 | $417,043 | 14.0% | $60,068 | $356,975 | 12.6% | ||||||||||||||||||||||||||||||
3.25 | Property | Sun Suites Jacksonville | $841,480 | $600,035 | $241,445 | 2013 | $1,196,761 | $605,526 | $591,235 | 2014 | $1,187,252 | $618,327 | $568,925 | T12 4/30/2015 | 76.3% | $1,187,252 | $638,263 | $548,989 | 14.0% | $47,490 | $501,499 | 12.6% | ||||||||||||||||||||||||||||||
3.26 | Property | Sun Suites Chesapeake | $914,737 | $921,979 | ($7,241) | 2013 | $1,515,635 | $893,605 | $622,030 | 2014 | $1,494,883 | $935,467 | $559,416 | T12 4/30/2015 | 71.2% | $1,494,883 | $939,874 | $555,009 | 14.0% | $59,795 | $495,213 | 12.6% | ||||||||||||||||||||||||||||||
3.27 | Property | Crestwood Suites Fort Myers | $968,593 | $690,885 | $277,707 | 2013 | $1,301,941 | $833,247 | $468,694 | 2014 | $1,469,429 | $852,867 | $616,562 | T12 4/30/2015 | 58.5% | $1,469,429 | $873,043 | $596,385 | 14.0% | $58,777 | $537,608 | 12.6% | ||||||||||||||||||||||||||||||
3.28 | Property | Crestwood Suites Greensboro Airport | $945,577 | $745,417 | $200,161 | 2013 | $1,375,943 | $825,576 | $550,367 | 2014 | $1,357,068 | $829,273 | $527,795 | T12 4/30/2015 | 68.8% | $1,357,068 | $848,161 | $508,907 | 14.0% | $54,283 | $454,624 | 12.6% | ||||||||||||||||||||||||||||||
3.29 | Property | Crestwood Suites Austin | $1,380,837 | $944,320 | $436,518 | 2013 | $1,588,162 | $1,066,593 | $521,569 | 2014 | $1,590,105 | $1,107,796 | $482,309 | T12 4/30/2015 | 65.9% | $1,590,105 | $1,123,495 | $466,611 | 14.0% | $63,604 | $403,006 | 12.6% | ||||||||||||||||||||||||||||||
3.30 | Property | Sun Suites Gwinnett | $1,016,532 | $672,074 | $344,458 | 2013 | $1,255,962 | $749,885 | $506,077 | 2014 | $1,316,189 | $776,031 | $540,158 | T12 4/30/2015 | 93.0% | $1,316,189 | $790,912 | $525,277 | 14.0% | $52,648 | $472,630 | 12.6% | ||||||||||||||||||||||||||||||
3.31 | Property | Crestwood Suites Marietta - Town Center Mall | $826,530 | $742,116 | $84,414 | 2013 | $1,315,533 | $815,997 | $499,536 | 2014 | $1,413,208 | $837,760 | $575,448 | T12 4/30/2015 | 80.3% | $1,413,208 | $851,745 | $561,463 | 14.0% | $56,528 | $504,934 | 12.6% | ||||||||||||||||||||||||||||||
3.32 | Property | Crestwood Suites Baton Rouge | $899,212 | $803,104 | $96,108 | 2013 | $1,472,153 | $951,487 | $520,666 | 2014 | $1,541,650 | $953,299 | $588,350 | T12 4/30/2015 | 77.6% | $1,541,650 | $972,975 | $568,675 | 14.0% | $61,666 | $507,009 | 12.6% | ||||||||||||||||||||||||||||||
3.33 | Property | Home Towne Suites Columbus | $1,247,132 | $870,528 | $376,604 | 2013 | $1,187,552 | $841,311 | $346,241 | 2014 | $1,168,963 | $842,036 | $326,928 | T12 4/30/2015 | 69.2% | $1,168,963 | $861,757 | $307,207 | 14.0% | $46,759 | $260,448 | 12.6% | ||||||||||||||||||||||||||||||
3.34 | Property | Crestwood Suites NW Houston | $1,481,047 | $922,211 | $558,836 | 2013 | $1,574,644 | $1,001,693 | $572,951 | 2014 | $1,478,417 | $1,000,386 | $478,031 | T12 4/30/2015 | 68.8% | $1,478,417 | $1,014,742 | $463,674 | 14.0% | $59,137 | $404,538 | 12.6% | ||||||||||||||||||||||||||||||
3.35 | Property | Home Towne Suites Auburn | $883,376 | $642,758 | $240,617 | 2013 | $917,706 | $596,742 | $320,964 | 2014 | $1,032,986 | $606,454 | $426,532 | T12 4/30/2015 | 79.8% | $1,032,986 | $620,491 | $412,495 | 14.0% | $41,319 | $371,176 | 12.6% | ||||||||||||||||||||||||||||||
3.36 | Property | Sun Suites Stockbridge | $785,126 | $643,732 | $141,394 | 2013 | $1,127,245 | $646,812 | $480,433 | 2014 | $1,239,807 | $682,381 | $557,426 | T12 4/30/2015 | 90.4% | $1,239,807 | $694,601 | $545,205 | 14.0% | $49,592 | $495,613 | 12.6% | ||||||||||||||||||||||||||||||
3.37 | Property | Home Towne Suites Anderson | $1,106,419 | $679,856 | $426,563 | 2013 | $1,004,428 | $676,620 | $327,808 | 2014 | $1,021,415 | $676,253 | $345,162 | T12 4/30/2015 | 64.8% | $1,021,415 | $689,224 | $332,191 | 14.0% | $40,857 | $291,334 | 12.6% | ||||||||||||||||||||||||||||||
3.38 | Property | Crestwood Suites Colorado Springs | $1,034,814 | $681,895 | $352,919 | 2013 | $1,170,470 | $776,315 | $394,155 | 2014 | $1,291,772 | $826,541 | $465,231 | T12 4/30/2015 | 51.7% | $1,291,772 | $846,750 | $445,021 | 14.0% | $51,671 | $393,350 | 12.6% | ||||||||||||||||||||||||||||||
3.39 | Property | Home Towne Suites Prattville | $845,016 | $588,231 | $256,784 | 2013 | $813,298 | $550,454 | $262,844 | 2014 | $833,510 | $548,028 | $285,481 | T12 4/30/2015 | 69.8% | $833,510 | $558,992 | $274,517 | 14.0% | $33,340 | $241,177 | 12.6% | ||||||||||||||||||||||||||||||
3.40 | Property | Crestwood Suites High Point | $1,015,103 | $768,097 | $247,006 | 2013 | $1,242,087 | $855,784 | $386,303 | 2014 | $1,291,814 | $860,618 | $431,196 | T12 4/30/2015 | 61.8% | $1,291,814 | $880,936 | $410,878 | 14.0% | $51,673 | $359,205 | 12.6% | ||||||||||||||||||||||||||||||
3.41 | Property | Sun Suites Birmingham | $869,229 | $763,121 | $106,108 | 2013 | $1,113,458 | $764,472 | $348,986 | 2014 | $1,088,283 | $697,017 | $391,266 | T12 4/30/2015 | 72.6% | $1,088,283 | $720,656 | $367,627 | 14.0% | $43,531 | $324,095 | 12.6% | ||||||||||||||||||||||||||||||
3.42 | Property | Sun Suites Kennesaw Town Center | $592,533 | $552,729 | $39,804 | 2013 | $934,772 | $557,066 | $377,706 | 2014 | $977,237 | $563,371 | $413,866 | T12 4/30/2015 | 88.1% | $977,237 | $579,578 | $397,658 | 14.0% | $39,089 | $358,569 | 12.6% | ||||||||||||||||||||||||||||||
3.43 | Property | Sun Suites Greensboro | $1,041,646 | $852,662 | $188,984 | 2013 | $1,231,492 | $845,928 | $385,564 | 2014 | $1,263,913 | $878,917 | $384,996 | T12 4/30/2015 | 67.6% | $1,263,913 | $891,122 | $372,791 | 14.0% | $50,557 | $322,235 | 12.6% | ||||||||||||||||||||||||||||||
3.44 | Property | Home Towne Suites Greenville | $714,343 | $588,804 | $125,539 | 2013 | $818,052 | $620,163 | $197,889 | 2014 | $880,923 | $628,170 | $252,753 | T12 4/30/2015 | 67.5% | $880,923 | $641,827 | $239,096 | 14.0% | $35,237 | $203,859 | 12.6% | ||||||||||||||||||||||||||||||
3.45 | Property | Sun Suites Hattiesburg | $792,913 | $572,548 | $220,365 | 2013 | $832,487 | $603,296 | $229,191 | 2014 | $798,873 | $590,982 | $207,891 | T12 4/30/2015 | 55.9% | $798,873 | $602,632 | $196,241 | 14.0% | $31,955 | $164,286 | 12.6% | ||||||||||||||||||||||||||||||
3.46 | Property | Home Towne Suites Decatur | $956,557 | $674,755 | $281,803 | 2013 | $805,554 | $552,560 | $252,994 | 2014 | $733,335 | $549,731 | $183,604 | T12 4/30/2015 | 53.4% | $733,335 | $560,851 | $172,484 | 14.0% | $29,333 | $143,150 | 12.6% | ||||||||||||||||||||||||||||||
3.47 | Property | Home Towne Suites Bowling Green | $1,093,957 | $852,514 | $241,443 | 2013 | $973,043 | $780,204 | $192,839 | 2014 | $1,064,641 | $812,898 | $251,744 | T12 4/30/2015 | 56.2% | $1,064,641 | $826,398 | $238,244 | 14.0% | $42,586 | $195,658 | 12.6% | ||||||||||||||||||||||||||||||
3.48 | Property | Sun Suites Gulfport Airport | $971,367 | $713,160 | $258,207 | 2013 | $1,037,454 | $745,324 | $292,130 | 2014 | $1,086,399 | $784,757 | $301,643 | T12 4/30/2015 | 62.9% | $1,086,399 | $795,084 | $291,316 | 14.0% | $43,456 | $247,860 | 12.6% | ||||||||||||||||||||||||||||||
3.49 | Property | Crestwood Suites Newport News | $898,238 | $773,305 | $124,933 | 2013 | $1,042,249 | $756,084 | $286,165 | 2014 | $978,983 | $778,697 | $200,286 | T12 4/30/2015 | 61.1% | $978,983 | $799,225 | $179,758 | 14.0% | $39,159 | $140,599 | 12.6% | ||||||||||||||||||||||||||||||
3.50 | Property | Home Towne Suites Clarksville | $978,716 | $675,919 | $302,796 | 2013 | $857,714 | $625,077 | $232,636 | 2014 | $797,349 | $601,896 | $195,453 | T12 4/30/2015 | 64.2% | $797,349 | $611,898 | $185,451 | 14.0% | $31,894 | $153,557 | 12.6% | ||||||||||||||||||||||||||||||
4 | Loan | Ellicott House | $6,669,696 | $2,274,313 | $4,395,383 | 2013 | 7.6% | $6,526,436 | $2,575,466 | $3,950,970 | 2014 | 6.9% | $6,654,376 | $2,547,408 | $4,106,968 | T12 8/31/2015 | 7.1% | 94.0% | $6,640,892 | $2,509,511 | $4,131,381 | 7.2% | $98,711 | $4,032,670 | 7.0% | |||||||||||||||||||||||||||
5 | Loan | 401 Market | 95.3% | $9,806,417 | $4,835,755 | $4,970,663 | 8.9% | $460,411 | $4,510,252 | 8.1% | ||||||||||||||||||||||||||||||||||||||||||
6 | Loan | Baldwin Hills Center | $3,059,559 | $1,112,121 | $1,947,438 | 2013 | 5.9% | $3,445,392 | $1,117,325 | $2,328,067 | 2014 | 7.1% | $3,624,530 | $1,091,213 | $2,533,317 | T12 8/31/2015 | 7.7% | 85.9% | $4,465,651 | $1,338,160 | $3,127,491 | 9.5% | $207,098 | $2,920,393 | 8.8% | |||||||||||||||||||||||||||
7 | Loan | Embassy Suites and Claypool Court | $18,175,187 | $12,802,163 | $5,373,024 | 2013 | 17.9% | $18,635,695 | $13,327,391 | $5,308,304 | 2014 | 17.7% | $18,873,495 | $13,500,520 | $5,372,975 | T12 8/31/2015 | 17.9% | 73.9% | $18,873,495 | $13,668,564 | $5,204,931 | 17.3% | $973,975 | $4,230,955 | 14.1% | |||||||||||||||||||||||||||
8 | Loan | Rosecroft Mews Apartments | $3,779,690 | $1,956,495 | $1,823,195 | 2013 | 6.5% | $4,016,177 | $2,031,744 | $1,984,433 | 2014 | 7.1% | $4,061,289 | $1,975,095 | $2,086,194 | T12 7/31/2015 | 7.5% | 90.0% | $4,057,138 | $1,750,491 | $2,306,647 | 8.3% | $76,000 | $2,230,647 | 8.0% | |||||||||||||||||||||||||||
9 | Loan | Triple Net Acquisitions Portfolio - Pool 1 | 94.3% | $2,651,607 | $79,548 | $2,572,059 | 11.1% | $186,673 | $2,385,386 | 10.3% | ||||||||||||||||||||||||||||||||||||||||||
9.01 | Property | 508 Fishkill Avenue | 95.0% | $1,001,723 | $30,052 | $971,671 | 11.1% | $30,869 | $940,802 | 10.3% | ||||||||||||||||||||||||||||||||||||||||||
9.02 | Property | 758 East Utah Valley Drive | 93.9% | $778,371 | $23,351 | $755,020 | 11.1% | $29,414 | $725,606 | 10.3% | ||||||||||||||||||||||||||||||||||||||||||
9.03 | Property | 10701 East 126th Street North | 95.0% | $667,242 | $20,017 | $647,225 | 11.1% | $82,913 | $564,312 | 10.3% | ||||||||||||||||||||||||||||||||||||||||||
9.04 | Property | 1200 North Maitlen Drive | 90.0% | $204,271 | $6,128 | $198,143 | 11.1% | $43,478 | $154,666 | 10.3% | ||||||||||||||||||||||||||||||||||||||||||
10 | Loan | San Diego HHSA Building | 94.1% | $3,087,494 | $777,629 | $2,309,865 | 10.4% | $146,896 | $2,162,969 | 9.7% | ||||||||||||||||||||||||||||||||||||||||||
11 | Loan | DoubleTree Commerce | $10,989,597 | $8,014,747 | $2,974,850 | 2013 | 13.8% | $11,663,479 | $8,441,945 | $3,221,534 | 2014 | 14.9% | $12,031,568 | $8,612,425 | $3,419,143 | T12 8/31/2015 | 15.8% | 88.5% | $12,031,579 | $8,903,139 | $3,128,439 | 14.5% | $481,263 | $2,647,176 | 12.3% | |||||||||||||||||||||||||||
12 | Loan | Sheraton Lincoln Harbor Hotel | $20,217,239 | $12,699,714 | $7,517,525 | 2013 | 9.4% | $21,731,120 | $12,899,299 | $8,831,821 | 2014 | 11.0% | $21,537,690 | $12,888,669 | $8,649,021 | T12 7/31/2015 | 10.8% | 83.9% | $22,491,786 | $13,268,309 | $9,223,477 | 11.5% | $1,012,130 | $8,211,347 | 10.3% | |||||||||||||||||||||||||||
13 | Loan | Windwood Oaks Apartments | $2,572,779 | $1,450,336 | $1,122,442 | 2013 | 6.0% | $2,860,462 | $1,457,473 | $1,402,990 | 2014 | 7.5% | $3,054,963 | $1,452,018 | $1,602,946 | T12 8/31/2015 | 8.5% | 94.0% | $3,199,024 | $1,468,555 | $1,730,469 | 9.2% | $116,160 | $1,614,309 | 8.6% | |||||||||||||||||||||||||||
14 | Loan | Stone Gables Apartments | $1,593,634 | $771,036 | $822,598 | 2014 | 4.6% | $2,370,879 | $896,703 | $1,474,176 | T4 7/31/2015 Annualized | 8.2% | 92.0% | $2,380,146 | $864,169 | $1,515,977 | 8.5% | $38,400 | $1,477,577 | 8.2% | ||||||||||||||||||||||||||||||||
15 | Loan | Madison Park | $3,035,064 | $1,381,518 | $1,653,546 | 2013 | 9.2% | $3,221,730 | $1,455,642 | $1,766,089 | 2014 | 9.9% | $3,250,251 | $1,507,043 | $1,743,208 | T12 5/31/2015 | 9.7% | 93.0% | $3,245,844 | $1,473,321 | $1,772,523 | 9.9% | $3,935 | $1,768,588 | 9.9% | |||||||||||||||||||||||||||
16 | Loan | Officescape and Corporate Hill Portfolio | $3,817,805 | $2,348,517 | $1,469,288 | 2013 | 8.6% | $4,076,587 | $2,540,430 | $1,536,157 | 2014 | 8.9% | $4,475,140 | $2,886,431 | $1,588,709 | T12 7/31/2015 | 9.3% | 88.9% | $4,867,973 | $2,678,211 | $2,189,762 | 12.8% | $243,320 | $1,946,442 | 11.3% | |||||||||||||||||||||||||||
16.01 | Property | Corporate Hill III | $1,436,759 | $690,505 | $746,254 | 2013 | $1,409,424 | $686,663 | $722,761 | 2014 | $1,340,933 | $720,936 | $619,996 | T12 7/31/2015 | 93.3% | $1,425,551 | $732,074 | $693,477 | 12.8% | $67,698 | $625,779 | 11.3% | ||||||||||||||||||||||||||||||
16.02 | Property | Corporate Hill IV | $949,911 | $596,740 | $353,171 | 2013 | $1,073,357 | $685,219 | $388,138 | 2014 | $1,299,766 | $828,251 | $471,515 | T12 7/31/2015 | 98.7% | $1,422,369 | $716,579 | $705,790 | 12.8% | $63,010 | $642,780 | 11.3% | ||||||||||||||||||||||||||||||
16.03 | Property | Officescape III | $442,790 | $315,355 | $127,435 | 2013 | $451,231 | $324,087 | $127,144 | 2014 | $467,582 | $376,916 | $90,666 | T12 7/31/2015 | 78.2% | $629,659 | $367,314 | $262,345 | 12.8% | $36,537 | $225,808 | 11.3% | ||||||||||||||||||||||||||||||
16.04 | Property | Officescape II | $349,938 | $321,474 | $28,464 | 2013 | $442,676 | $376,803 | $65,873 | 2014 | $585,525 | $412,688 | $172,837 | T12 7/31/2015 | 76.8% | $613,014 | $386,106 | $226,908 | 12.8% | $35,593 | $191,315 | 11.3% | ||||||||||||||||||||||||||||||
16.05 | Property | Officescape I | $638,407 | $424,443 | $213,964 | 2013 | $699,899 | $467,658 | $232,241 | 2014 | $781,334 | $547,640 | $233,693 | T12 7/31/2015 | 85.9% | $777,379 | $476,138 | $301,241 | 12.8% | $40,482 | $260,759 | 11.3% | ||||||||||||||||||||||||||||||
17 | Loan | University Plains | $2,279,241 | $1,096,807 | $1,182,434 | 2013 | 7.0% | $2,445,686 | $1,091,186 | $1,354,500 | 2014 | 8.1% | $2,503,531 | $1,163,523 | $1,340,008 | T12 6/30/2015 | 8.0% | 95.0% | $2,657,874 | $1,177,037 | $1,480,837 | 8.8% | $50,220 | $1,430,617 | 8.5% | |||||||||||||||||||||||||||
18 | Loan | Ivy Ridge Apartments | $1,825,469 | $988,203 | $837,266 | 2013 | 5.7% | $1,982,152 | $1,062,875 | $919,277 | 2014 | 6.2% | $2,077,990 | $1,052,031 | $1,025,959 | T12 5/31/2015 | 6.9% | 95.0% | $2,233,367 | $980,498 | $1,252,869 | 8.5% | $52,371 | $1,200,498 | 8.1% | |||||||||||||||||||||||||||
19 | Loan | Reynolds MHC Portfolio 2 | $2,804,190 | $1,353,837 | $1,450,353 | Various | 10.1% | 83.9% | $2,863,618 | $1,366,238 | $1,497,381 | 10.4% | $47,080 | $1,450,301 | 10.1% | |||||||||||||||||||||||||||||||||||||
19.01 | Property | Rex Aire MHC | $380,326 | $91,244 | $289,082 | T12 8/31/2015 | 96.4% | $376,329 | $97,053 | $279,276 | 10.4% | $5,000 | $274,276 | 10.1% | ||||||||||||||||||||||||||||||||||||||
19.02 | Property | Valley View Terrace MHC | $294,269 | $124,526 | $169,743 | 2014 | $362,245 | $139,682 | $222,563 | T12 8/31/2015 | 86.3% | $409,744 | $160,679 | $249,065 | 10.4% | $3,400 | $245,665 | 10.1% | ||||||||||||||||||||||||||||||||||
19.03 | Property | Mobile Manor Estate | $609,235 | $410,934 | $198,301 | 2014 | $700,913 | $519,591 | $181,322 | T12 8/31/2015 | 66.8% | $729,733 | $529,787 | $199,946 | 10.4% | $12,700 | $187,246 | 10.1% | ||||||||||||||||||||||||||||||||||
19.04 | Property | West Hill MHC | $573 | ($573) | 2013 | $278,951 | $83,429 | $195,522 | T12 8/31/2015 | 84.7% | $300,169 | $102,596 | $197,573 | 10.4% | $5,700 | $191,873 | 10.1% | |||||||||||||||||||||||||||||||||||
19.05 | Property | Cherokee Village | $369,262 | $130,887 | $238,375 | T12 8/31/2015 | 97.2% | $354,512 | $164,166 | $190,346 | 10.4% | $5,350 | $184,996 | 10.1% | ||||||||||||||||||||||||||||||||||||||
19.06 | Property | Mobile Lodge | $248,034 | $98,833 | $149,201 | T12 8/31/2015 | 95.0% | $316,282 | $140,528 | $175,754 | 10.4% | $7,480 | $168,274 | 10.1% | ||||||||||||||||||||||||||||||||||||||
19.07 | Property | Hillview | $296,594 | $182,049 | $114,544 | T12 8/31/2015 | 80.4% | $223,259 | $120,304 | $102,955 | 10.4% | $4,400 | $98,555 | 10.1% |
A-1-14
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(19) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | Third Most Recent Revenues | Third Most Recent Expenses | Third Most Recent NOI | Third Most Recent NOI Date | Third Most Recent NOI Debt Yield | Second Most Recent Revenues | Second Most Recent Expenses | Second Most Recent NOI | Second Most Recent NOI Date | Second Most Recent NOI Debt Yield | Most Recent Revenues | Most Recent Expenses | Most Recent NOI | Most Recent NOI Date | Most Recent NOI Debt Yield | UW Occupancy | UW EGI | UW Expenses | UW NOI | UW NOI Debt Yield | UW Capital Items | UW NCF | UW NCF Debt Yield | ||||||||||||||||||||||||||
19.08 | Property | Cherry Acres | $167,866 | $48,543 | $119,323 | T6 6/30/2015 Annualized | 88.3% | $153,590 | $51,125 | $102,465 | 10.4% | $3,050 | $99,415 | 10.1% | ||||||||||||||||||||||||||||||||||||||
20 | Loan | 2100 Acklen Flats | 95.0% | $1,505,143 | $425,052 | $1,080,091 | 7.6% | $13,020 | $1,067,071 | 7.5% | ||||||||||||||||||||||||||||||||||||||||||
21 | Loan | Holiday Inn Austin | $6,129,217 | $4,670,745 | $1,458,472 | 2013 | 10.4% | $6,615,943 | $4,932,125 | $1,683,818 | 2014 | 12.0% | $7,617,429 | $5,226,512 | $2,390,917 | T12 9/30/2015 | 17.1% | 76.8% | $7,617,429 | $5,431,795 | $2,185,634 | 15.6% | $304,697 | $1,880,936 | 13.4% | |||||||||||||||||||||||||||
22 | Loan | Summerlin Gateway Plaza | $2,320,378 | $697,956 | $1,622,422 | 2013 | 12.0% | $2,131,328 | $770,370 | $1,360,958 | 2014 | 10.1% | $2,221,277 | $710,535 | $1,510,742 | T6 6/30/15 Annualized | 11.2% | 91.0% | $2,283,072 | $722,831 | $1,560,241 | 11.6% | $53,150 | $1,507,091 | 11.2% | |||||||||||||||||||||||||||
23 | Loan | Frisco Plaza | $1,565,430 | $406,215 | $1,159,215 | 2013 | 9.0% | $1,569,022 | $402,678 | $1,166,344 | 2014 | 9.0% | $1,575,102 | $401,640 | $1,173,462 | T12 8/31/2015 | 9.1% | 95.0% | $1,595,139 | $405,050 | $1,190,090 | 9.2% | $58,224 | $1,131,866 | 8.8% | |||||||||||||||||||||||||||
24 | Loan | DoubleTree Spokane | $12,944,611 | $10,618,347 | $2,326,264 | 2013 | 19.4% | $14,094,380 | $11,080,026 | $3,014,354 | 2014 | 25.1% | $14,678,641 | $11,450,127 | $3,228,514 | T12 8/31/2015 | 26.9% | 69.7% | $14,258,045 | $11,292,624 | $2,965,421 | 24.7% | $570,322 | $2,395,099 | 20.0% | |||||||||||||||||||||||||||
25 | Loan | VPS MHC Portfolio | $2,430,006 | $1,269,261 | $1,160,745 | 2013 | 10.0% | $2,315,885 | $1,240,664 | $1,075,221 | 2014 | 9.2% | $2,334,505 | $1,225,553 | $1,108,953 | T12 9/30/2015 | 9.5% | 75.1% | $2,434,330 | $1,220,861 | $1,213,470 | 10.4% | $38,938 | $1,174,532 | 10.1% | |||||||||||||||||||||||||||
25.01 | Property | Pinecrest Village | $1,406,966 | $754,883 | $652,083 | 2013 | $1,312,523 | $743,156 | $569,367 | 2014 | $1,305,176 | $703,635 | $601,540 | T12 9/30/2015 | 66.3% | $1,376,845 | $701,498 | $675,347 | 10.4% | $28,512 | $646,835 | 10.1% | ||||||||||||||||||||||||||||||
25.02 | Property | Stonegate MHC | $581,451 | $272,913 | $308,538 | 2013 | $573,210 | $266,898 | $306,312 | 2014 | $567,367 | $275,301 | $292,067 | T12 9/30/2015 | 90.2% | $596,923 | $274,350 | $322,573 | 10.4% | $7,584 | $314,989 | 10.1% | ||||||||||||||||||||||||||||||
25.03 | Property | The Vineyards | $441,589 | $241,465 | $200,124 | 2013 | $430,152 | $230,610 | $199,542 | 2014 | $461,962 | $246,616 | $215,346 | T12 9/30/2015 | 92.8% | $460,562 | $245,012 | $215,549 | 10.4% | $2,842 | $212,707 | 10.1% | ||||||||||||||||||||||||||||||
26 | Loan | Falcon Glen Apartments | $1,471,468 | $440,427 | $1,031,041 | T3 9/30/2015 Annualized | 9.2% | 95.0% | $1,404,183 | $447,735 | $956,448 | 8.5% | $14,400 | $942,048 | 8.4% | |||||||||||||||||||||||||||||||||||||
27 | Loan | Villa Broussard | 93.5% | $1,408,986 | $447,263 | $961,723 | 8.9% | $20,000 | $941,723 | 8.7% | ||||||||||||||||||||||||||||||||||||||||||
28 | Loan | 579 Executive Campus | $1,293,193 | $101,639 | $1,191,554 | 2013 | 11.2% | $1,273,505 | $118,173 | $1,155,332 | 2014 | 10.8% | 89.9% | $2,086,487 | $965,274 | $1,121,212 | 10.5% | $120,552 | $1,000,661 | 9.4% | ||||||||||||||||||||||||||||||||
29 | Loan | Savannah Place Apartments | $1,480,087 | $689,710 | $790,377 | 2013 | 8.0% | $1,521,291 | $707,955 | $813,336 | 2014 | 8.2% | $1,524,610 | $691,092 | $833,518 | T12 8/31/2015 | 8.4% | 93.0% | $1,569,982 | $692,453 | $877,528 | 8.9% | $43,000 | $834,528 | 8.4% | |||||||||||||||||||||||||||
30 | Loan | Park Vista Waupaca | $2,592,318 | $1,788,082 | $804,236 | 2013 | 8.6% | $2,508,789 | $1,800,605 | $708,184 | 2014 | 7.6% | $2,712,821 | $1,812,695 | $900,126 | T12 7/1/2015 | 9.7% | 90.7% | $2,712,822 | $1,828,864 | $883,958 | 9.5% | $28,200 | $855,758 | 9.2% | |||||||||||||||||||||||||||
31 | Loan | Staybridge Suites Augusta | $2,586,095 | $1,256,400 | $1,329,695 | 2013 | 15.0% | $2,938,453 | $1,441,192 | $1,497,261 | 2014 | 16.9% | $2,962,366 | $1,470,480 | $1,491,886 | T12 3/31/2015 | 16.8% | 82.0% | $2,840,724 | $1,511,349 | $1,329,375 | 15.0% | $113,629 | $1,215,746 | 13.7% | |||||||||||||||||||||||||||
32 | Loan | Cape Horn Square | $1,134,285 | $390,321 | $743,964 | 2013 | 9.3% | $1,199,634 | $394,952 | $804,682 | 2014 | 10.1% | $1,170,985 | $413,131 | $757,854 | T12 7/31/2015 | 9.5% | 88.7% | $1,242,308 | $403,977 | $838,330 | 10.5% | $106,197 | $732,133 | 9.2% | |||||||||||||||||||||||||||
33 | Loan | Mesa Ridge | $1,749,942 | $1,053,708 | $696,234 | 2013 | 9.2% | $1,686,123 | $1,052,023 | $634,100 | 2014 | 8.3% | $1,759,000 | $1,122,201 | $636,799 | T12 9/30/2015 | 8.4% | 81.9% | $1,913,035 | $1,136,813 | $776,222 | 10.2% | $89,167 | $687,055 | 9.0% | |||||||||||||||||||||||||||
34 | Loan | Park at Bellaire | $1,374,073 | $858,754 | $515,319 | 2013 | 7.4% | $1,580,881 | $1,005,181 | $575,700 | 2014 | 8.2% | $1,613,369 | $951,900 | $661,469 | T12 9/30/2015 | 9.5% | 85.2% | $1,584,719 | $899,817 | $684,902 | 9.8% | $68,015 | $616,887 | 8.8% | |||||||||||||||||||||||||||
35 | Loan | Arthur Square | $999,479 | $531,978 | $467,500 | 2014 | 6.9% | $1,498,929 | $723,451 | $775,478 | T3 6/30/2015 | 11.5% | 79.5% | $1,498,929 | $816,993 | $681,936 | 10.1% | $56,500 | $625,436 | 9.3% | ||||||||||||||||||||||||||||||||
36 | Loan | Holiday Inn Express Atlanta NE I-85 Clairmont | $1,832,673 | $1,197,283 | $635,390 | 2013 | 9.6% | $2,180,221 | $1,228,206 | $952,015 | 2014 | 14.4% | $2,323,777 | $1,374,268 | $949,509 | T12 8/31/2015 | 14.3% | 73.8% | $2,323,777 | $1,420,137 | $903,641 | 13.6% | $92,951 | $810,689 | 12.2% | |||||||||||||||||||||||||||
37 | Loan | Lantern Estates MHP | $901,975 | $273,820 | $628,155 | 2013 | 9.7% | $924,339 | $302,499 | $621,840 | 2014 | 9.6% | $967,357 | $284,641 | $682,716 | T12 9/30/2015 | 10.5% | 82.9% | $957,570 | $314,103 | $643,467 | 9.9% | $11,000 | $632,467 | 9.7% | |||||||||||||||||||||||||||
38 | Loan | Stony Creek Portfolio | $2,149,187 | $1,519,844 | $629,344 | 2013 | 10.2% | $2,330,166 | $1,670,199 | $659,968 | 2014 | 10.7% | $2,464,755 | $1,671,753 | $793,002 | T12 7/31/2015 | 12.8% | 56.7% | $2,464,755 | $1,690,588 | $774,167 | 12.5% | $98,590 | $675,577 | 10.9% | |||||||||||||||||||||||||||
38.01 | Property | Hampton Inn | $1,284,714 | $911,434 | $373,280 | 2013 | $1,442,396 | $997,700 | $444,696 | 2014 | $1,515,862 | $1,008,183 | $507,679 | T12 7/31/2015 | 62.5% | $1,515,862 | $1,026,008 | $489,854 | 12.5% | $60,634 | $429,219 | 10.9% | ||||||||||||||||||||||||||||||
38.02 | Property | Sleep Inn | $864,474 | $608,410 | $256,064 | 2013 | $887,770 | $672,498 | $215,271 | 2014 | $948,893 | $663,570 | $285,323 | T12 7/31/2015 | 50.2% | $948,893 | $664,579 | $284,314 | 12.5% | $37,956 | $246,358 | 10.9% | ||||||||||||||||||||||||||||||
39 | Loan | Pineherst Apartments | 95.0% | $757,720 | $251,773 | $505,947 | 8.3% | $6,000 | $499,947 | 8.2% | ||||||||||||||||||||||||||||||||||||||||||
40 | Loan | Heritage Square | $668,890 | $187,918 | $480,972 | 2013 | 8.2% | $693,735 | $198,600 | $495,136 | 2014 | 8.5% | $719,053 | $198,200 | $520,853 | T12 8/31/2015 | 8.9% | 94.0% | $711,523 | $222,319 | $489,203 | 8.4% | $21,344 | $467,860 | 8.0% | |||||||||||||||||||||||||||
41 | Loan | Tower East Offices | $2,142,825 | $1,479,465 | $663,360 | 2013 | 12.5% | $2,197,828 | $1,504,822 | $693,006 | 2014 | 13.1% | $2,090,628 | $1,402,654 | $687,974 | T12 8/31/2015 | 13.0% | 75.1% | $2,046,369 | $1,412,773 | $633,596 | 11.9% | $131,657 | $501,938 | 9.5% | |||||||||||||||||||||||||||
42 | Loan | Walgreens - Philadelphia | $452,000 | $452,000 | 2013 | 8.5% | $452,000 | $452,000 | 2014 | 8.5% | $452,000 | $452,000 | T12 7/31/2015 | 8.5% | 99.0% | $447,480 | $13,424 | $434,056 | 8.2% | $1,383 | $432,673 | 8.2% | ||||||||||||||||||||||||||||||
43 | Loan | Grayson Self-Storage Portfolio | $801,445 | $438,941 | $362,504 | 2013 | 7.0% | $855,953 | $450,640 | $405,313 | 2014 | 7.8% | $936,668 | $468,176 | $468,492 | T12 8/31/2015 | 9.0% | 86.0% | $1,007,920 | $508,501 | $499,420 | 9.6% | $11,334 | $488,086 | 9.4% | |||||||||||||||||||||||||||
43.01 | Property | Five Star Storage | $382,195 | $190,172 | $192,023 | 2013 | $405,175 | $199,390 | $205,785 | 2014 | $410,548 | $222,655 | $187,893 | T12 8/31/2015 | 89.5% | $429,221 | $224,513 | $204,708 | 9.6% | $3,903 | $200,806 | 9.4% | ||||||||||||||||||||||||||||||
43.02 | Property | Hometown Storage | $175,367 | $128,315 | $47,052 | 2013 | $209,236 | $131,629 | $77,607 | 2014 | $254,060 | $132,139 | $121,920 | T12 8/31/2015 | 78.9% | $288,653 | $143,161 | $145,492 | 9.6% | $4,083 | $141,409 | 9.4% | ||||||||||||||||||||||||||||||
43.03 | Property | Easy Self Storage | $243,883 | $120,453 | $123,430 | 2013 | $241,543 | $119,621 | $121,922 | 2014 | $272,060 | $113,381 | $158,679 | T12 8/31/2015 | 89.7% | $290,046 | $140,826 | $149,220 | 9.6% | $3,349 | $145,871 | 9.4% | ||||||||||||||||||||||||||||||
44 | Loan | Cypress Gardens MHC | $708,080 | $268,108 | $439,972 | 2013 | 8.8% | $678,807 | $254,257 | $424,550 | 2014 | 8.5% | $683,809 | $270,533 | $413,276 | T12 9/30/2015 | 8.3% | 78.2% | $704,807 | $251,415 | $453,392 | 9.1% | $6,550 | $446,842 | 8.9% | |||||||||||||||||||||||||||
45 | Loan | Pokras Properties | $817,823 | $291,986 | $525,837 | 2013 | 10.6% | $718,676 | $215,483 | $503,193 | 2014 | 10.1% | $705,868 | $180,771 | $525,097 | T12 8/31/2015 | 10.6% | 92.5% | $663,899 | $192,508 | $471,391 | 9.5% | $22,346 | $449,046 | 9.0% | |||||||||||||||||||||||||||
45.01 | Property | Tropicana Centre | $492,685 | $226,929 | $265,756 | 2013 | $386,326 | $149,696 | $236,630 | 2014 | $364,643 | $118,763 | $245,879 | T12 8/31/2015 | 92.5% | $343,083 | $123,273 | $219,811 | 9.5% | $10,739 | $209,072 | 9.0% | ||||||||||||||||||||||||||||||
45.02 | Property | Flamingo Jones Plaza | $325,138 | $65,057 | $260,081 | 2013 | $332,350 | $65,787 | $266,563 | 2014 | $341,226 | $62,008 | $279,218 | T12 8/31/2015 | 92.5% | $320,816 | $69,235 | $251,580 | 9.5% | $11,606 | $239,974 | 9.0% | ||||||||||||||||||||||||||||||
46 | Loan | Avalon Apartments | $734,475 | $210,926 | $523,549 | 2013 | 10.8% | $751,042 | $203,625 | $547,416 | 2014 | 11.3% | $782,903 | $188,564 | $594,339 | T12 7/31/2015 | 12.3% | 95.0% | $856,420 | $256,931 | $599,489 | 12.4% | $26,928 | $572,561 | 11.8% | |||||||||||||||||||||||||||
47 | Loan | Custer Bridges | $490,903 | $159,132 | $331,771 | 2014 | 7.4% | $532,763 | $169,028 | $363,735 | T12 8/31/2015 | 8.1% | 94.0% | $554,454 | $172,517 | $381,937 | 8.5% | $16,087 | $365,851 | 8.1% | ||||||||||||||||||||||||||||||||
48 | Loan | The Plazas at Lakewood Forest | $319,484 | $164,698 | $154,786 | 2013 | 3.5% | $428,289 | $169,453 | $258,836 | 2014 | 5.8% | $578,808 | $212,476 | $366,332 | T12 8/31/2015 | 8.2% | 77.9% | $624,338 | $225,594 | $398,744 | 9.0% | $25,381 | $373,363 | 8.4% | |||||||||||||||||||||||||||
49 | Loan | Magnolia Lane MHC | $502,376 | $149,217 | $353,159 | 2013 | 8.1% | $508,824 | $155,899 | $352,925 | 2014 | 8.0% | $512,187 | $163,497 | $348,690 | T12 9/30/2015 | 8.0% | 95.0% | $524,914 | $169,201 | $355,713 | 8.1% | $2,400 | $353,313 | 8.1% | |||||||||||||||||||||||||||
50 | Loan | Dominion Market Plaza | $705,354 | $217,329 | $488,025 | 2013 | 11.8% | $674,224 | $264,744 | $409,481 | 2014 | 9.9% | $707,521 | $238,632 | $468,889 | T12 8/31/2015 | 11.3% | 82.3% | $704,531 | $258,582 | $445,950 | 10.8% | $62,439 | $383,511 | 9.3% | |||||||||||||||||||||||||||
51 | Loan | West Side Plaza | $636,232 | $99,782 | $536,450 | 2013 | 13.4% | $445,286 | $83,709 | $361,577 | 2014 | 9.0% | $482,089 | $83,567 | $398,522 | T12 9/30/2015 | 10.0% | 84.9% | $575,589 | $171,843 | $403,746 | 10.1% | $39,358 | $364,388 | 9.1% | |||||||||||||||||||||||||||
52 | Loan | Comfort Inn Lumberton | $965,595 | $593,414 | $372,181 | 2013 | 9.3% | $1,154,401 | $678,508 | $475,894 | 2014 | 11.9% | $1,231,921 | $658,949 | $572,972 | T12 8/31/2015 | 14.4% | 63.1% | $1,235,296 | $704,999 | $530,297 | 13.3% | $49,412 | $480,885 | 12.1% | |||||||||||||||||||||||||||
53 | Loan | New Lebanon Plaza | $534,151 | $142,904 | $391,247 | 2013 | 10.2% | $522,686 | $146,628 | $376,059 | 2014 | 9.8% | $535,653 | $153,036 | $382,617 | T12 8/31/2015 | 10.0% | 79.3% | $530,180 | $156,366 | $373,814 | 9.7% | $38,740 | $335,075 | 8.7% | |||||||||||||||||||||||||||
54 | Loan | Duke University Medical Office | �� | 100.0% | $337,467 | $10,124 | $327,343 | 8.7% | $327,343 | 8.7% | ||||||||||||||||||||||||||||||||||||||||||
55 | Loan | Quantum On The Bay Retail | $71,387 | $41,727 | $29,660 | 2013 | 0.9% | $113,755 | $44,434 | $69,321 | 2014 | 2.0% | $445,687 | $19,831 | $425,856 | T5 5/31/2015 Annualized | 12.3% | 94.8% | $503,769 | $148,185 | $355,584 | 10.3% | $11,911 | $343,672 | 10.0% | |||||||||||||||||||||||||||
56 | Loan | Springfield Meadows | $530,266 | $227,290 | $302,976 | 2013 | 9.4% | $534,809 | $234,288 | $300,521 | 2014 | 9.3% | $536,759 | $243,215 | $293,544 | T12 8/31/2015 | 9.1% | 90.3% | $525,868 | $247,961 | $277,907 | 8.6% | $6,200 | $271,707 | 8.4% | |||||||||||||||||||||||||||
57 | Loan | Plover Pine Village | $487,809 | $161,542 | $326,266 | 2013 | 10.1% | $503,403 | $206,404 | $296,999 | 2014 | 9.2% | $535,901 | $180,989 | $354,912 | T12 6/30/15 | 11.0% | 100.0% | $568,024 | $199,666 | $368,358 | 11.4% | $11,750 | $356,608 | 11.0% | |||||||||||||||||||||||||||
58 | Loan | Hot Springs | $339,553 | $53,964 | $285,589 | 2013 | 9.1% | $374,547 | $61,896 | $312,651 | 2014 | 9.9% | $376,133 | $63,921 | $312,212 | T12 7/31/2015 | 9.9% | 95.0% | $370,394 | $62,930 | $307,464 | 9.8% | $13,100 | $294,364 | 9.3% | |||||||||||||||||||||||||||
59 | Loan | Woodland MHC/RV Resort | $313,693 | $121,983 | $191,711 | 2013 | 10.6% | $328,780 | $108,985 | $219,795 | 2014 | 12.1% | $329,947 | $121,349 | $208,598 | T12 8/31/2015 | 11.5% | 95.0% | $281,196 | $116,873 | $164,324 | 9.0% | $3,480 | $160,844 | 8.9% |
A-1-15
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
LARGEST TENANT INFORMATION(20)(21)(22) | 2ND LARGEST TENANT INFORMATION(20)(21)(22) | 3RD LARGEST TENANT INFORMATION(20)(21)(22) | 4TH LARGEST TENANT INFORMATION(20)(21)(22) | 5TH LARGEST TENANT INFORMATION(20)(21)(22) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | Largest Tenant | Largest Tenant Lease Expiration | Largest Tenant NSF | Largest Tenant % of NSF | 2nd Largest Tenant | 2nd Largest Tenant Lease Expiration | 2nd Largest Tenant NSF | 2nd Largest Tenant % of NSF | 3rd Largest Tenant | 3rd Largest Tenant Lease Expiration | 3rd Largest Tenant NSF | 3rd Largest Tenant % of NSF | 4th Largest Tenant | 4th Largest Tenant Lease Expiration | 4th Largest Tenant NSF | 4th Largest Tenant % of NSF | 5th Largest Tenant | 5th Largest Tenant Lease Expiration | 5th Largest Tenant NSF | 5th Largest Tenant % of NSF | |||||||||||||||||||||||||||||||
1 | Loan | GLP Industrial Portfolio A | ||||||||||||||||||||||||||||||||||||||||||||||||||||
1.001 | Property | Inland Empire Indian Ave DC | HanesBrands, Inc. | 10/31/2018 | 1,309,754 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.002 | Property | Centerpointe 4 | Harbor Freight Tools | 9/30/2034 | 1,280,446 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.003 | Property | Hofer Ranch IC Bldg 1 | Samsung Electronics | 9/30/2019 | 612,104 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.004 | Property | Denver DC | United Natural Foods, Inc. | 10/31/2028 | 553,757 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.005 | Property | Freeport DC Bldg 4 | Lineage Logistics ICM, LLC | 7/31/2017 | 355,577 | 48.9% | Glazier Food Company | 5/31/2025 | 281,813 | 38.7% | Schneider Resources | 12/31/2016 | 90,118 | 12.4% | ||||||||||||||||||||||||||||||||||||||||
1.006 | Property | Ontario Mills DC | Owens & Minor Distribution, Inc | 12/31/2024 | 520,161 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.007 | Property | Hagerstown Distribution Center | Home Depot USA Inc | 9/30/2016 | 824,298 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.008 | Property | Beckwith Farms DC | CEVA | 9/30/2020 | 706,500 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.009 | Property | Crossroads DC I | Carrier Enterprise | 1/31/2022 | 180,299 | 39.5% | Bunzl Distribution | 12/31/2018 | 164,841 | 36.1% | Lagasse, Inc | 10/31/2016 | 111,360 | 24.4% | ||||||||||||||||||||||||||||||||||||||||
1.010 | Property | Centerpointe 6 | Serta | 3/31/2026 | 532,926 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.011 | Property | I-95 DC | Reliable Churchill | 8/31/2029 | 449,299 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.012 | Property | Chino Spec Forward | AFC Cable Systems | 4/30/2025 | 265,975 | 64.9% | KeHe Distributors, Inc. | 2/28/2020 | 143,955 | 35.1% | �� | |||||||||||||||||||||||||||||||||||||||||||
1.013 | Property | Bedford Park II | Packaging Corp of America | 9/30/2025 | 470,160 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.014 | Property | Landover DC | MDV SpartanNash | 1/31/2028 | 368,088 | 72.6% | AAA Mid Atlantic | 3/31/2019 | 55,933 | 11.0% | Zip Mailing Services | 6/30/2018 | 48,511 | 9.6% | SMK, Inc | 6/30/2022 | 34,540 | 6.8% | ||||||||||||||||||||||||||||||||||||
1.015 | Property | North Plainfield 8 | Belkin Corporation | 11/30/2019 | 798,096 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.016 | Property | Sterling DC | Bodega Latina | 4/30/2020 | 300,172 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.017 | Property | Clifton DC | International Paper Company | 10/31/2019 | 230,953 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.018 | Property | Beckwith Farms 3 | CEVA | 7/31/2018 | 480,000 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.019 | Property | Collington Commerce Center | Nordstrom | 6/30/2025 | 239,742 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.020 | Property | Bedford Park IB | Federal Express Corp | 9/30/2021 | 272,446 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.021 | Property | Elam Farms DC | Intermetro Industries Corporation | 6/30/2019 | 275,000 | 75.7% | United States of America | 7/31/2032 | 88,500 | 24.3% | ||||||||||||||||||||||||||||||||||||||||||||
1.022 | Property | Champagne DC | Genco | 2/28/2018 | 263,670 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.023 | Property | Bridge Point 1 | Paramont | 4/30/2019 | 79,102 | 29.9% | Navistar, Inc | 4/30/2022 | 65,531 | 24.8% | Consolidated Distribution Corp | 10/31/2015 | 47,456 | 18.0% | Christie Lites | 11/30/2021 | 46,413 | 17.6% | SVBC, Inc. | 6/30/2016 | 25,681 | 9.7% | ||||||||||||||||||||||||||||||||
1.024 | Property | Center Square DC | Home Depot USA Inc | 8/31/2017 | 299,520 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.025 | Property | Park 355 | AceHardware Corporation | 11/30/2024 | 72,217 | 28.4% | Clark Distribution Systems | 5/31/2016 | 57,525 | 22.6% | TricorBraun | 4/30/2017 | 48,005 | 18.9% | American Furniture Rentals, In | 6/30/2018 | 38,543 | 15.2% | Vynera Transportation | 10/31/2016 | 28,436 | 11.2% | ||||||||||||||||||||||||||||||||
1.026 | Property | Commerce Farms DC 3 | Bridgestone Americas Tire | 5/31/2018 | 332,000 | 72.7% | PrimeSource Building Prod | 2/28/2022 | 124,500 | 27.3% | ||||||||||||||||||||||||||||||||||||||||||||
1.027 | Property | Brandon Woods DC | Barrett Distribution | 10/31/2018 | 274,152 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.028 | Property | Chantilly DC | East West Marble Company, LLC | 10/31/2019 | 72,569 | 45.3% | NB Handy Company | 6/30/2018 | 55,322 | 34.6% | Total Filtration Services, Inc | 6/30/2016 | 21,454 | 13.4% | Next Day Cabinets, LLC | 10/31/2016 | 10,766 | 6.7% | ||||||||||||||||||||||||||||||||||||
1.029 | Property | Bolingbrook CC Bldg 3 | Vistar Corporation | 12/31/2021 | 198,100 | 69.6% | The Lincoln Electric Company | 10/31/2016 | 86,647 | 30.4% | ||||||||||||||||||||||||||||||||||||||||||||
1.030 | Property | Northpoint CC | American Building Supply | 10/31/2024 | 300,800 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.031 | Property | Franklin Square IC I | TKO Installations, LLC | 3/31/2020 | 87,109 | 39.9% | BP Packaging, Inc. | 11/30/2019 | 63,417 | 29.0% | C&J Graphics, Inc. | 4/30/2021 | 40,806 | 18.7% | Creative Touch Interiors, Inc. | 10/30/2019 | 27,200 | 12.4% | ||||||||||||||||||||||||||||||||||||
1.032 | Property | Rock Quarry Building #1 | Tree of Life | 2/28/2018 | 324,000 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.033 | Property | Aurora DC III | Jel Sert | 10/31/2022 | 304,482 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.034 | Property | Washington (DC) Corporate Center | DC MPD | 3/31/2026 | 98,286 | 80.1% | DC DPW | 11/30/2015 | 24,422 | 19.9% | ||||||||||||||||||||||||||||||||||||||||||||
1.035 | Property | Aurora DC 1 | Casio America | 4/30/2022 | 147,625 | 50.1% | UTI Integrated Logistics | 11/30/2017 | 147,115 | 49.9% | ||||||||||||||||||||||||||||||||||||||||||||
1.036 | Property | Waterfront DC | DG3 Group | 3/31/2016 | 167,000 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.037 | Property | Pureland DC I | Engineering Arresting Systems | 12/31/2018 | 273,333 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.038 | Property | Bedford Park IA | Assemblers, Inc. | 5/31/2019 | 270,789 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.039 | Property | Prairie Point Bldg 3 | JBS Logistics, Inc. | 4/30/2022 | 303,800 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.040 | Property | Greenwood DC | Genco | 1/31/2017 | 292,500 | 65.0% | Celadon | 2/28/2018 | 157,500 | 35.0% | ||||||||||||||||||||||||||||||||||||||||||||
1.041 | Property | Austin DC III | Owens & Minor Distribution, Inc | 11/30/2016 | 84,000 | 49.0% | The American Bottling Company | 9/30/2020 | 42,411 | 24.7% | Teksavers, Inc. | 7/31/2017 | 24,000 | 14.0% | X-Press Micro, Inc. | 12/31/2017 | 21,175 | 12.3% | ||||||||||||||||||||||||||||||||||||
1.042 | Property | Franklin Square II | Pall Corp | 10/31/2020 | 96,000 | 50.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.043 | Property | Pureland DC II | U.S. Foodservice, Inc. | 6/30/2021 | 217,047 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.044 | Property | Somerset IC | PIM Brands LLC | 5/31/2019 | 90,091 | 49.9% | Via Data & Marketing Se | 5/31/2020 | 37,234 | 20.6% | Energy Sciences, Inc. | 9/30/2016 | 35,843 | 19.9% | Advantech International | 12/31/2015 | 17,234 | 9.6% | ||||||||||||||||||||||||||||||||||||
1.045 | Property | Rock Quarry Building #2 | Menlo Logistics | 4/30/2020 | 150,660 | 60.0% | Berlin Packaging | 2/28/2019 | 100,440 | 40.0% | ||||||||||||||||||||||||||||||||||||||||||||
1.046 | Property | Brandon Woods DC II | ||||||||||||||||||||||||||||||||||||||||||||||||||||
1.047 | Property | Centerpointe 5 | Frazee Industries, Inc | 4/30/2020 | 180,043 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.048 | Property | Industrial Parkway (CA) DC | FTDI West, Inc | 2/28/2019 | 191,216 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.049 | Property | Beckwith Farms 2 | CEVA | 8/31/2019 | 247,500 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.050 | Property | North Plainfield 2 | Westcon Group North Ameri | 11/30/2020 | 128,350 | 28.9% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.051 | Property | North Plainfield 4 | Smart Warehousing | 1/31/2019 | 190,440 | 49.9% | DSG Indiana | 10/31/2019 | 95,526 | 25.0% | ||||||||||||||||||||||||||||||||||||||||||||
1.052 | Property | North Plainfield 5 | Meritor Heavy Vehicle Systems | 12/31/2018 | 275,327 | 72.2% | Keystone Automotive Indus | 8/31/2019 | 106,145 | 27.8% | ||||||||||||||||||||||||||||||||||||||||||||
1.053 | Property | Somerset IC II Building I | Pacon Manufacturing | 9/30/2020 | 157,244 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.054 | Property | BWI Commerce Center II | Fabrication Design Inc | 12/31/2021 | 146,104 | 73.7% | Stag Parkway | 2/1/2017 | 52,265 | 26.3% | ||||||||||||||||||||||||||||||||||||||||||||
1.055 | Property | Commerce Farms DC 4 | Communications Test Desig | 11/30/2018 | 142,500 | 51.4% | Jacobson Warehouse Compan | 6/30/2019 | 135,000 | 48.6% | ||||||||||||||||||||||||||||||||||||||||||||
1.056 | Property | Rock Run Bldg 6 | Petco Animal Supplies Store, I | 12/31/2017 | 156,326 | 56.3% | A&R Logistics, Inc. | 3/31/2017 | 121,450 | 43.7% | ||||||||||||||||||||||||||||||||||||||||||||
1.057 | Property | Bolingbrook CC Bldg 4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
1.058 | Property | Bridge Point 2 | Flowserve US Inc. | 5/31/2021 | 32,886 | 27.6% | McDavid, Inc. | 3/31/2016 | 20,373 | 17.1% | Rite Rug Company, Inc. | 11/30/2017 | 18,380 | 15.4% | Harrington Industrial Plastic | 9/30/2019 | 17,193 | 14.4% | BEST Transportation Services | 9/30/2021 | 16,892 | 14.2% | ||||||||||||||||||||||||||||||||
1.059 | Property | Burleson BP Bldg 3 (Austin DC I) | Ultra Electronics | 1/31/2021 | 76,800 | 70.6% | Lanvera Ltd | 12/31/2018 | 12,845 | 11.8% | ||||||||||||||||||||||||||||||||||||||||||||
1.060 | Property | 10th Street Business Park 2 | Intertek | 9/30/2024 | 94,600 | 62.6% | True Brew Enterprises, LLC | 5/31/2017 | 56,632 | 37.4% | ||||||||||||||||||||||||||||||||||||||||||||
1.061 | Property | Park 55 | Walgreens Company | 2/28/2022 | 45,000 | 31.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.062 | Property | Valwood West Industrial A | Tidel Engineering, LP | 12/31/2016 | 74,917 | 37.2% | Global Industries, Inc. | 9/30/2019 | 63,010 | 31.3% | Jack Black, LLC | 2/28/2019 | 27,000 | 13.4% | ||||||||||||||||||||||||||||||||||||||||
1.063 | Property | Baltimore IC | Crown Beverage Packaging, LLC | 9/30/2017 | 156,797 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.064 | Property | Englewood DC | Sultan Healthcare | 10/31/2016 | 103,000 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.065 | Property | Centerpointe 9 | ResMed Corporation | 10/31/2017 | 130,002 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.066 | Property | Aurora DC 2 | Victaulic Company | 4/30/2019 | 61,897 | 49.6% | Thermamax Inc. | 11/30/2019 | 26,490 | 21.2% | Planes Moving & Storage of Chi | 1/31/2017 | 23,975 | 19.2% | Natural Direct LLC | 8/31/2021 | 12,535 | 10.0% | ||||||||||||||||||||||||||||||||||||
1.067 | Property | Redlands Industrial Center IB | Iron Mountain | 1/31/2019 | 128,141 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.068 | Property | Somerset IC II Building II | Ivoclar Vivadent | 3/31/2023 | 64,225 | 54.6% | Nissan North America | 2/28/2022 | 31,587 | 26.8% | Ralph Libonati Co. | 11/30/2020 | 21,839 | 18.6% | ||||||||||||||||||||||||||||||||||||||||
1.069 | Property | Hofer Ranch TRS Building 3 | New Flyer | 9/30/2019 | 103,646 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.070 | Property | BWI Commerce Center I | Berry Plastics | 10/31/2023 | 128,800 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.071 | Property | Burleson BP Bldg 1 (Austin DC I) | Stone Systems | 10/31/2024 | 51,200 | 47.1% | Southwest Installation Service | 1/31/2018 | 32,000 | 29.4% | ||||||||||||||||||||||||||||||||||||||||||||
1.072 | Property | Raceway Crossings IC Bldg 3 (Austin DC II) | Flare | 8/31/2021 | 84,649 | 85.3% | Used Equipment Sales | 9/30/2017 | 14,551 | 14.7% | ||||||||||||||||||||||||||||||||||||||||||||
1.073 | Property | Freeport DC Bldg 2 | Omni Logistics Inc. | 10/31/2020 | 84,000 | 58.3% | Dyncorp International LLC | 6/30/2016 | 60,000 | 41.7% | ||||||||||||||||||||||||||||||||||||||||||||
1.074 | Property | Concours DC | ||||||||||||||||||||||||||||||||||||||||||||||||||||
1.075 | Property | Raceway Crossings IC Bldg 2 (Austin DC II) | Waste & Recycling Plastic Cont | 9/30/2020 | 65,600 | 66.1% | Abrams and Company Publishers | 9/30/2016 | 33,600 | 33.9% | ||||||||||||||||||||||||||||||||||||||||||||
1.076 | Property | Hagerstown - Industrial Lane DC | Rust-Oleum Corporatio | 9/30/2016 | 100,000 | 58.5% | Rust-Oleum Corporatio | 8/31/2017 | 62,058 | 36.3% | ||||||||||||||||||||||||||||||||||||||||||||
1.077 | Property | Maple Point 1 | Nestle Waters North America In | 9/30/2018 | 69,424 | 81.7% | Roush Industries, Inc. | 1/31/2016 | 15,536 | 18.3% | ||||||||||||||||||||||||||||||||||||||||||||
1.078 | Property | Freeport DC Bldg 1 | Jason Pharmaceuticals, Inc. | 5/31/2018 | 70,000 | 50.0% | Kuehne & Nagel, Inc. | 10/31/2017 | 70,000 | 50.0% | ||||||||||||||||||||||||||||||||||||||||||||
1.079 | Property | Capital Beltway CC | B.K. Miller | 10/31/2018 | 79,062 | 69.7% | Compass Group | 4/30/2017 | 34,450 | 30.3% | ||||||||||||||||||||||||||||||||||||||||||||
1.080 | Property | Centerpointe Trailer Lot | Harbor Freight Tools | 9/30/2034 | 0 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.081 | Property | Randall Crossing DC | Iron Mountain | 5/31/2019 | 100,294 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.082 | Property | Burleson BP Bldg 2 (Austin DC I) | Move Solutions | 12/31/2022 | 38,400 | 35.3% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.083 | Property | Maple Point 2 | Components Express | 11/30/2022 | 23,838 | 29.2% | The Goodyear Tire & Rubber Co | 6/30/2017 | 18,735 | 23.0% | Midwest Office Interiors | 8/31/2020 | 15,548 | 19.1% | AH Tensor International, LLC | 10/31/2019 | 12,029 | 14.7% | ForTec Medical | 8/31/2016 | 11,433 | 14.0% | ||||||||||||||||||||||||||||||||
1.084 | Property | Hollins End 6 | Northrop Grumman | 1/31/2016 | 120,000 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.085 | Property | Freeport DC Bldg 3 | Beavex Incorporated | 4/30/2017 | 60,380 | 46.4% | KW (TX), Inc. | 1/31/2016 | 36,870 | 28.3% | Omni Logistics Inc. | 2/29/2016 | 33,000 | 25.3% | ||||||||||||||||||||||||||||||||||||||||
1.086 | Property | Redlands Industrial Center II | Polaris | 6/30/2020 | 99,363 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.087 | Property | Hollins End 1 | Free State Books, LLC | 9/30/2016 | 64,233 | 53.2% | Action Pak | 1/31/2017 | 56,563 | 46.8% | ||||||||||||||||||||||||||||||||||||||||||||
1.088 | Property | Hollins End 2 | Shepard Exposition Services, I | 12/31/2015 | 56,182 | 46.7% | Jason Pharmaceuticals, Inc. | 5/31/2018 | 24,130 | 20.1% | ||||||||||||||||||||||||||||||||||||||||||||
1.089 | Property | Valwood West Industrial D | Hugh M. Cunningham, Inc. | 7/31/2024 | 76,610 | 60.0% | Group O | 11/30/2016 | 51,010 | 40.0% | ||||||||||||||||||||||||||||||||||||||||||||
1.090 | Property | Redlands Industrial Center IA | Stater Brothers | 1/31/2019 | 65,520 | 65.8% | Design It | 9/30/2015 | 34,060 | 34.2% | ||||||||||||||||||||||||||||||||||||||||||||
1.091 | Property | Valwood West Industrial C | Snap Drape International | 1/31/2018 | 57,439 | 42.8% | Exel, Inc. | 9/30/2016 | 34,899 | 26.0% | Valmont Industries, Inc. | 10/31/2019 | 21,238 | 15.8% | GLC | 11/30/2018 | 20,690 | 15.4% | ||||||||||||||||||||||||||||||||||||
1.092 | Property | 10th Street Business Park 1 | Telect, Inc. | 11/30/2020 | 100,000 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.093 | Property | Columbia Park IC | Natural Animal Nutrition | 3/31/2016 | 69,100 | 64.5% | Goodman Distribution, Inc | 11/30/2017 | 23,605 | 22.0% | MD Stone Source, Inc | 10/31/2016 | 14,365 | 13.4% | ||||||||||||||||||||||||||||||||||||||||
1.094 | Property | Valley View BC Bldg 2 | Continental Concession Supplie | 6/30/2017 | 63,000 | 53.8% | Karndean International, LLC | 1/31/2018 | 54,000 | 46.2% | ||||||||||||||||||||||||||||||||||||||||||||
1.095 | Property | Valley View BC Bldg 1 | ANEW Business Solutions, Inc. | 1/31/2020 | 42,954 | 46.9% | Panini America, Inc. | 3/31/2021 | 34,883 | 38.1% | The Chamberlain Group, Inc. | 9/30/2017 | 13,837 | 15.1% | ||||||||||||||||||||||||||||||||||||||||
1.096 | Property | Crossroads DC III | Eaton Corporation | 5/31/2017 | 50,850 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.097 | Property | Northpointe DC Bldg 1 | Home Design Outlet Center Virg | 7/31/2017 | 13,003 | 28.0% | Nest Technologies Corp. | 6/30/2016 | 9,111 | 19.6% | Euro USA VA, Inc. | 2/28/2018 | 7,955 | 17.1% | E-Cell Technologies, Inc. | 6/30/2016 | 5,546 | 11.9% | Controlled Technology | 12/31/2020 | 3,395 | 7.3% | ||||||||||||||||||||||||||||||||
1.098 | Property | Park 88 | Dupage County Election Commiss | 1/31/2020 | 28,414 | 43.4% | Spraying Systems Co. | 8/31/2016 | 11,622 | 17.7% | Fuel Tech | 12/31/2020 | 10,930 | 16.7% | ||||||||||||||||||||||||||||||||||||||||
1.099 | Property | Ameriplex | LH Express, LLC | 8/31/2018 | 68,800 | 57.8% | GTECH Corporation | 7/31/2023 | 50,200 | 42.2% |
A-1-16
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
LARGEST TENANT INFORMATION(20)(21)(22) | 2ND LARGEST TENANT INFORMATION(20)(21)(22) | 3RD LARGEST TENANT INFORMATION(20)(21)(22) | 4TH LARGEST TENANT INFORMATION(20)(21)(22) | 5TH LARGEST TENANT INFORMATION(20)(21)(22) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | Largest Tenant | Largest Tenant Lease Expiration | Largest Tenant NSF | Largest Tenant % of NSF | 2nd Largest Tenant | 2nd Largest Tenant Lease Expiration | 2nd Largest Tenant NSF | 2nd Largest Tenant % of NSF | 3rd Largest Tenant | 3rd Largest Tenant Lease Expiration | 3rd Largest Tenant NSF | 3rd Largest Tenant % of NSF | 4th Largest Tenant | 4th Largest Tenant Lease Expiration | 4th Largest Tenant NSF | 4th Largest Tenant % of NSF | 5th Largest Tenant | 5th Largest Tenant Lease Expiration | 5th Largest Tenant NSF | 5th Largest Tenant % of NSF | |||||||||||||||||||||||||||||||
1.100 | Property | Vista Point South 5 | Paragon Global Resources, Inc | 11/30/2018 | 22,313 | 54.1% | Palm Beach Tan, Inc. | 9/30/2017 | 18,910 | 45.9% | ||||||||||||||||||||||||||||||||||||||||||||
1.101 | Property | Hollins End 5 | National Delivery Systems | 7/31/2016 | 80,618 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.102 | Property | Northpointe DC Bldg 2 | The Richards Corporation | 10/31/2022 | 36,654 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.103 | Property | Vista Point South 6 | Primary Health, Inc. | 12/31/2018 | 36,080 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.104 | Property | Raceway Crossings IC Bldg 1 (Austin DC II) | Control Panels USA Inc | 6/30/2019 | 25,600 | 50.0% | Austin Wearhouse | 12/31/2018 | 25,600 | 50.0% | ||||||||||||||||||||||||||||||||||||||||||||
1.105 | Property | Vista Point South 4 | RL National Roofing Partners | 4/30/2024 | 11,731 | 31.6% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.106 | Property | Vista Point South 3 | Coriant USA, Inc. | 6/30/2024 | 24,986 | 70.2% | Southwest Sales, LP | 9/30/2016 | 10,594 | 29.8% | ||||||||||||||||||||||||||||||||||||||||||||
1.107 | Property | North Plainfield 3 | Inter-Continental Gear & | 5/31/2018 | 17,600 | 14.3% | Panalpina, Inc. | 1/31/2017 | 17,600 | 14.3% | United Suppliers, Inc. | 9/30/2016 | 17,600 | 14.3% | ||||||||||||||||||||||||||||||||||||||||
1.108 | Property | Vista Point South 1 | Gulf States Toyota, Inc. | 12/31/2016 | 27,770 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.109 | Property | Bolingbrook VMF | Navistar, Inc | 4/30/2019 | 19,314 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.110 | Property | Vista Point South 2 | Toyota Motor Sales, USA, Inc. | 11/30/2016 | 12,765 | 42.3% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.111 | Property | Hollins End 3 | Carroll’s LLC | 12/31/2020 | 44,374 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.112 | Property | Hollins End 4 | Star Sales-Baltimore, Inc | 5/31/2017 | 16,880 | 50.2% | Lamberts Cable | 3/31/2019 | 16,720 | 49.8% | ||||||||||||||||||||||||||||||||||||||||||||
1.113 | Property | Freeport DC Bldg 6 | Glazier Food Company | 5/31/2025 | 12,500 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
1.114 | Property | Freeport DC Bldg 5 | Pat Salmon & Sons, Inc. | 10/31/2017 | 13,927 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
2 | Loan | FedEx Brooklyn | FedEx Ground Package System, Inc. | 6/30/2030 | 278,721 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
3 | Loan | Starwood Capital Extended Stay Portfolio | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.01 | Property | Crestwood Suites Denver - Aurora | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.02 | Property | Sun Suites New Orleans (Metairie) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.03 | Property | Sun Suites New Orleans (Harvey) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.04 | Property | Sun Suites Hobby (Clearlake) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.05 | Property | Sun Suites Plano | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.06 | Property | Sun Suites Westchase | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.07 | Property | Crestwood Suites Marietta Roswell Road | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.08 | Property | Sun Suites Sugar Land (Stafford) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.09 | Property | Sun Suites Raleigh | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.10 | Property | Sun Suites Intercontinental Greenspoint | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.11 | Property | Crestwood Suites Nashville Madison | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.12 | Property | Sun Suites Cumming | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.13 | Property | Crestwood Suites Murfreesboro | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.14 | Property | Sun Suites Smyrna | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.15 | Property | Sun Suites Dallas - Garland | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.16 | Property | Sun Suites DFW Airport - Lewisville | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.17 | Property | Sun Suites Charlotte - Matthews | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.18 | Property | Crestwood Suites Disney Orlando | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.19 | Property | Crestwood Suites Orlando UCF | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.20 | Property | Crestwood Suites Snellville | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.21 | Property | Sun Suites Suwanee | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.22 | Property | Home Towne Suites Kannapolis | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.23 | Property | Sun Suites Corpus Christi | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.24 | Property | Home Towne Suites Tuscaloosa | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.25 | Property | Sun Suites Jacksonville | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.26 | Property | Sun Suites Chesapeake | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.27 | Property | Crestwood Suites Fort Myers | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.28 | Property | Crestwood Suites Greensboro Airport | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.29 | Property | Crestwood Suites Austin | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.30 | Property | Sun Suites Gwinnett | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.31 | Property | Crestwood Suites Marietta - Town Center Mall | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.32 | Property | Crestwood Suites Baton Rouge | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.33 | Property | Home Towne Suites Columbus | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.34 | Property | Crestwood Suites NW Houston | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.35 | Property | Home Towne Suites Auburn | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.36 | Property | Sun Suites Stockbridge | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.37 | Property | Home Towne Suites Anderson | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.38 | Property | Crestwood Suites Colorado Springs | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.39 | Property | Home Towne Suites Prattville | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.40 | Property | Crestwood Suites High Point | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.41 | Property | Sun Suites Birmingham | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.42 | Property | Sun Suites Kennesaw Town Center | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.43 | Property | Sun Suites Greensboro | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.44 | Property | Home Towne Suites Greenville | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.45 | Property | Sun Suites Hattiesburg | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.46 | Property | Home Towne Suites Decatur | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.47 | Property | Home Towne Suites Bowling Green | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.48 | Property | Sun Suites Gulfport Airport | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.49 | Property | Crestwood Suites Newport News | ||||||||||||||||||||||||||||||||||||||||||||||||||||
3.50 | Property | Home Towne Suites Clarksville | ||||||||||||||||||||||||||||||||||||||||||||||||||||
4 | Loan | Ellicott House | ||||||||||||||||||||||||||||||||||||||||||||||||||||
5 | Loan | 401 Market | Wells Fargo | 9/30/2024 | 349,770 | 72.2% | American Bible Society | 9/30/2041 | 134,873 | 27.8% | ||||||||||||||||||||||||||||||||||||||||||||
6 | Loan | Baldwin Hills Center | APLA | 9/30/2022 | 22,928 | 18.0% | Rainbow USA, Inc. | 1/31/2022 | 10,150 | 8.0% | PAE Professional Services | 6/30/2021 | 6,940 | 5.5% | Kidney Dialysis Center | 12/31/2022 | 6,750 | 5.3% | T.H.E. Clinic | 11/30/2020 | 5,700 | 4.5% | ||||||||||||||||||||||||||||||||
7 | Loan | Embassy Suites and Claypool Court | ||||||||||||||||||||||||||||||||||||||||||||||||||||
8 | Loan | Rosecroft Mews Apartments | ||||||||||||||||||||||||||||||||||||||||||||||||||||
9 | Loan | Triple Net Acquisitions Portfolio - Pool 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
9.01 | Property | 508 Fishkill Avenue | ReCommunity Recycling | 6/1/2027 | 56,125 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
9.02 | Property | 758 East Utah Valley Drive | Myler Disability | 4/1/2025 | 53,480 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
9.03 | Property | 10701 East 126th Street North | Victory Energy | 10/1/2035 | 150,750 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
9.04 | Property | 1200 North Maitlen Drive | Victory Energy | 7/31/2020 | 79,050 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
10 | Loan | San Diego HHSA Building | San Diego Health and Human Services Administration | 6/18/2025 | 95,000 | 85.4% | Good Nutrition | 6/3/2018 | 4,500 | 4.0% | Steak N Shake | 8/31/2026 | 4,000 | 3.6% | WIC North County Office | 10/31/2019 | 3,010 | 2.7% | ||||||||||||||||||||||||||||||||||||
11 | Loan | DoubleTree Commerce | ||||||||||||||||||||||||||||||||||||||||||||||||||||
12 | Loan | Sheraton Lincoln Harbor Hotel | ||||||||||||||||||||||||||||||||||||||||||||||||||||
13 | Loan | Windwood Oaks Apartments | ||||||||||||||||||||||||||||||||||||||||||||||||||||
14 | Loan | Stone Gables Apartments | ||||||||||||||||||||||||||||||||||||||||||||||||||||
15 | Loan | Madison Park | The Regents of the University of California | 11/30/2022 | 11,421 | 12.3% | KINECTA Federal Credit Union | 4/30/2017 | 8,424 | 9.1% | CB Restaurant INC DBA China BF | 5/2/2019 | 6,756 | 7.3% | Animal Emergency Referral Center | 11/30/2025 | 6,597 | 7.1% | Lisa’s Bon Appetite, INC. | 7/1/2020 | 5,890 | 6.3% | ||||||||||||||||||||||||||||||||
16 | Loan | Officescape and Corporate Hill Portfolio | ||||||||||||||||||||||||||||||||||||||||||||||||||||
16.01 | Property | Corporate Hill III | Sedgwick Claims Mgmt Service | 8/31/2017 | 22,624 | 23.4% | Ricoh Americas Corporation | 11/30/2017 | 14,141 | 14.6% | Blaugrund, Herbert & Martin | 8/31/2016 | 9,942 | 10.3% | Retirement Benefits Group, Inc. | MTM | 8,467 | 8.8% | Browning & Meyer Co, LPA | 7/9/2018 | 6,312 | 6.5% | ||||||||||||||||||||||||||||||||
16.02 | Property | Corporate Hill IV | Civil & Environmental Consulting | 4/30/2020 | 15,403 | 17.1% | Whalen and Company, Inc. | 12/31/2017 | 12,498 | 13.9% | Time Warner Telcom | 1/31/2017 | 10,635 | 11.8% | Long & Willcox, LLC | 10/31/2018 | 5,084 | 5.6% | Alere, LLC | 6/30/2018 | 4,766 | 5.3% | ||||||||||||||||||||||||||||||||
16.03 | Property | Officescape III | Lutheran Social Services | 2/28/2021 | 10,875 | 18.8% | Reading Recovery Council | 4/30/2016 | 4,007 | 6.9% | Farmer, Lumpe & McClelland | 8/31/2019 | 3,780 | 6.5% | Riverwood Partners, Llc | 12/31/2016 | 3,125 | 5.4% | Muscular Dystrophy Association | 2/29/2016 | 2,720 | 4.7% | ||||||||||||||||||||||||||||||||
16.04 | Property | Officescape II | Spooner, Inc. | 6/30/2018 | 9,002 | 17.7% | Financial Advisors Resources | 3/31/2018 | 5,051 | 9.9% | Professional Certification Ct | 12/31/2022 | 3,947 | 7.8% | Re/Max Premier Choice Realto | 1/31/2018 | 2,968 | 5.8% | Ohio Fire Chiefs’ Association | 3/31/2021 | 2,730 | 5.4% | ||||||||||||||||||||||||||||||||
16.05 | Property | Officescape I | Advanced Wheel Sales Ltd | 2/28/2023 | 6,892 | 13.2% | Prosper Business Development | 4/30/2016 | 5,609 | 10.7% | Applied Performance | 5/31/2017 | 5,580 | 10.7% | Besttransport.Com, Inc. | 8/31/2018 | 5,420 | 10.4% | American Nursing Care, Inc. | 2/28/2019 | 3,193 | 6.1% | ||||||||||||||||||||||||||||||||
17 | Loan | University Plains | ||||||||||||||||||||||||||||||||||||||||||||||||||||
18 | Loan | Ivy Ridge Apartments | ||||||||||||||||||||||||||||||||||||||||||||||||||||
19 | Loan | Reynolds MHC Portfolio 2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
19.01 | Property | Rex Aire MHC | ||||||||||||||||||||||||||||||||||||||||||||||||||||
19.02 | Property | Valley View Terrace MHC | ||||||||||||||||||||||||||||||||||||||||||||||||||||
19.03 | Property | Mobile Manor Estate | �� | |||||||||||||||||||||||||||||||||||||||||||||||||||
19.04 | Property | West Hill MHC | ||||||||||||||||||||||||||||||||||||||||||||||||||||
19.05 | Property | Cherokee Village | ||||||||||||||||||||||||||||||||||||||||||||||||||||
19.06 | Property | Mobile Lodge | ||||||||||||||||||||||||||||||||||||||||||||||||||||
19.07 | Property | Hillview |
A-1-17
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
LARGEST TENANT INFORMATION(20)(21)(22) | 2ND LARGEST TENANT INFORMATION(20)(21)(22) | 3RD LARGEST TENANT INFORMATION(20)(21)(22) | 4TH LARGEST TENANT INFORMATION(20)(21)(22) | 5TH LARGEST TENANT INFORMATION(20)(21)(22) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | Largest Tenant | Largest Tenant Lease Expiration | Largest Tenant NSF | Largest Tenant % of NSF | 2nd Largest Tenant | 2nd Largest Tenant Lease Expiration | 2nd Largest Tenant NSF | 2nd Largest Tenant % of NSF | 3rd Largest Tenant | 3rd Largest Tenant Lease Expiration | 3rd Largest Tenant NSF | 3rd Largest Tenant % of NSF | 4th Largest Tenant | 4th Largest Tenant Lease Expiration | 4th Largest Tenant NSF | 4th Largest Tenant % of NSF | 5th Largest Tenant | 5th Largest Tenant Lease Expiration | 5th Largest Tenant NSF | 5th Largest Tenant % of NSF | |||||||||||||||||||||||||||||||
19.08 | Property | Cherry Acres | ||||||||||||||||||||||||||||||||||||||||||||||||||||
20 | Loan | 2100 Acklen Flats | Double Dogs Tennessee | 4/30/2025 | 4,184 | 33.1% | Revelator Coffee | 6/30/2025 | 1,451 | 11.5% | Jeni’s Splendid Ice Cream | 6/30/2022 | 1,426 | 11.3% | Revv…by the Rage | 6/30/2020 | 1,327 | 10.5% | Native + Nomad | 4/30/2022 | 1,321 | 10.5% | ||||||||||||||||||||||||||||||||
21 | Loan | Holiday Inn Austin | ||||||||||||||||||||||||||||||||||||||||||||||||||||
22 | Loan | Summerlin Gateway Plaza | Posare Salon | 2/28/2019 | 7,825 | 12.5% | Dunn Edwards Corporation | 9/30/2017 | 7,150 | 11.4% | Wyatt Orthodontics | 8/31/2017 | 3,700 | 5.9% | One Nevada Credit Union | 1/31/2020 | 2,892 | 4.6% | Quest Diagnostics | 4/30/2016 | 2,700 | 4.3% | ||||||||||||||||||||||||||||||||
23 | Loan | Frisco Plaza | LA Fitness | 3/31/2021 | 45,000 | 73.2% | Verizon | 11/30/2017 | 3,622 | 5.9% | Great Outdoors | 5/31/2018 | 2,030 | 3.3% | Salon Belle | 3/11/2016 | 2,000 | 3.3% | Home Floors | MTM | 1,700 | 2.8% | ||||||||||||||||||||||||||||||||
24 | Loan | DoubleTree Spokane | ||||||||||||||||||||||||||||||||||||||||||||||||||||
25 | Loan | VPS MHC Portfolio | ||||||||||||||||||||||||||||||||||||||||||||||||||||
25.01 | Property | Pinecrest Village | ||||||||||||||||||||||||||||||||||||||||||||||||||||
25.02 | Property | Stonegate MHC | ||||||||||||||||||||||||||||||||||||||||||||||||||||
25.03 | Property | The Vineyards | ||||||||||||||||||||||||||||||||||||||||||||||||||||
26 | Loan | Falcon Glen Apartments | ||||||||||||||||||||||||||||||||||||||||||||||||||||
27 | Loan | Villa Broussard | ||||||||||||||||||||||||||||||||||||||||||||||||||||
28 | Loan | 579 Executive Campus | ABB Inc. | 12/31/2024 | 89,277 | 80.7% | Sogeti USA, LLC | 7/31/2020 | 9,988 | 9.0% | ||||||||||||||||||||||||||||||||||||||||||||
29 | Loan | Savannah Place Apartments | ||||||||||||||||||||||||||||||||||||||||||||||||||||
30 | Loan | Park Vista Waupaca | ||||||||||||||||||||||||||||||||||||||||||||||||||||
31 | Loan | Staybridge Suites Augusta | ||||||||||||||||||||||||||||||||||||||||||||||||||||
32 | Loan | Cape Horn Square | Weis Markets, Inc. | 4/15/2017 | 53,044 | 44.9% | Dollar General | 1/31/2018 | 8,060 | 6.8% | Cape Horn Pets | 11/30/2026 | 7,155 | 6.1% | Cape Horn Family Rest | 4/30/2017 | 4,068 | 3.4% | Northwest Savings Bank | 2/28/2016 | 3,696 | 3.1% | ||||||||||||||||||||||||||||||||
33 | Loan | Mesa Ridge | ||||||||||||||||||||||||||||||||||||||||||||||||||||
34 | Loan | Park at Bellaire | ||||||||||||||||||||||||||||||||||||||||||||||||||||
35 | Loan | Arthur Square | ||||||||||||||||||||||||||||||||||||||||||||||||||||
36 | Loan | Holiday Inn Express Atlanta NE I-85 Clairmont | ||||||||||||||||||||||||||||||||||||||||||||||||||||
37 | Loan | Lantern Estates MHP | ||||||||||||||||||||||||||||||||||||||||||||||||||||
38 | Loan | Stony Creek Portfolio | ||||||||||||||||||||||||||||||||||||||||||||||||||||
38.01 | Property | Hampton Inn | ||||||||||||||||||||||||||||||||||||||||||||||||||||
38.02 | Property | Sleep Inn | ||||||||||||||||||||||||||||||||||||||||||||||||||||
39 | Loan | Pineherst Apartments | ||||||||||||||||||||||||||||||||||||||||||||||||||||
40 | Loan | Heritage Square | Dr. David Goodman, Psychologist | 9/30/2019 | 3,450 | 6.6% | Renz | 9/30/2017 | 1,785 | 3.4% | White Oak Family Wellness | 12/31/2018 | 1,785 | 3.4% | EWN, Inc. | 4/30/2020 | 1,615 | 3.1% | Complex Management / CCRE | 6/30/2027 | 1,583 | 3.0% | ||||||||||||||||||||||||||||||||
41 | Loan | Tower East Offices | Equity Engineering | 7/31/2017 | 32,301 | 19.6% | TemPay, Inc. | 2/28/2019 | 7,061 | 4.3% | Mid-Continent and Coke | 3/31/2018 | 5,998 | 3.6% | Dingus & Dagas, Inc. | 11/30/2018 | 5,694 | 3.5% | Capital Advisors | 3/31/2020 | 5,547 | 3.4% | ||||||||||||||||||||||||||||||||
42 | Loan | Walgreens - Philadelphia | Walgreen Eastern Co., Inc. | 11/30/2069 | 13,825 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
43 | Loan | Grayson Self-Storage Portfolio | ||||||||||||||||||||||||||||||||||||||||||||||||||||
43.01 | Property | Five Star Storage | ||||||||||||||||||||||||||||||||||||||||||||||||||||
43.02 | Property | Hometown Storage | ||||||||||||||||||||||||||||||||||||||||||||||||||||
43.03 | Property | Easy Self Storage | ||||||||||||||||||||||||||||||||||||||||||||||||||||
44 | Loan | Cypress Gardens MHC | ||||||||||||||||||||||||||||||||||||||||||||||||||||
45 | Loan | Pokras Properties | ||||||||||||||||||||||||||||||||||||||||||||||||||||
45.01 | Property | Tropicana Centre | Del Taco | 12/31/2016 | 3,500 | 40.1% | Pro Nails | 12/31/2016 | 2,015 | 23.1% | Fantastic Sam’s | 1/31/2017 | 1,203 | 13.8% | Jones Smoke & Gift | 2/28/2020 | 1,040 | 11.9% | Catherine Wong | 11/30/2018 | 975 | 11.2% | ||||||||||||||||||||||||||||||||
45.02 | Property | Flamingo Jones Plaza | Rapid Cash | 6/30/2019 | 3,600 | 33.6% | MMS Communications | 10/31/2017 | 2,400 | 22.4% | Flamingo Cleaners | 6/30/2016 | 1,302 | 12.2% | Subway | 12/31/2018 | 1,200 | 11.2% | Style 5 | 4/30/2016 | 1,125 | 10.5% | ||||||||||||||||||||||||||||||||
46 | Loan | Avalon Apartments | ||||||||||||||||||||||||||||||||||||||||||||||||||||
47 | Loan | Custer Bridges | Villa Nails and Spa | 10/31/2018 | 2,773 | 19.7% | Zensmiles | 5/31/2020 | 2,453 | 17.5% | Firehouse Subs | 5/31/2016 | 1,903 | 13.5% | Starbucks | 10/31/2019 | 1,750 | 12.5% | HomeTeam Insurance | 11/30/2018 | 1,410 | 10.0% | ||||||||||||||||||||||||||||||||
48 | Loan | The Plazas at Lakewood Forest | Angel Nunez and Maria I. Nunez | 1/31/2021 | 4,475 | 16.9% | Tomball Texas Hospital Company, LLC | 11/18/2020 | 3,671 | 13.9% | Blacks Market Eats LLC | 7/31/2019 | 3,550 | 13.4% | Chinois Orient Bistro, Inc. | 2/28/2016 | 2,200 | 8.3% | Marcon, Inc. dba Vino Artino | 5/31/2020 | 1,981 | 7.5% | ||||||||||||||||||||||||||||||||
49 | Loan | Magnolia Lane MHC | ||||||||||||||||||||||||||||||||||||||||||||||||||||
50 | Loan | Dominion Market Plaza | Food Lion, LLC | 11/18/2019 | 41,106 | 54.4% | Fresenius Medical Care | 2/29/2020 | 8,000 | 10.6% | Family Dollar Stores, Inc. | 12/31/2019 | 6,600 | 8.7% | Dr. Sonya Webb, DDS | 6/30/2017 | 2,700 | 3.6% | Beauty Forever | 5/31/2017 | 2,100 | 2.8% | ||||||||||||||||||||||||||||||||
51 | Loan | West Side Plaza | Goodwill | 6/30/2020 | 12,000 | 32.7% | King’s Buffet | 7/31/2016 | 4,951 | 13.5% | CATO | 1/31/2018 | 4,160 | 11.3% | Pancake House | 11/30/2019 | 3,500 | 9.5% | UPS | 1/31/2019 | 1,640 | 4.5% | ||||||||||||||||||||||||||||||||
52 | Loan | Comfort Inn Lumberton | ||||||||||||||||||||||||||||||||||||||||||||||||||||
53 | Loan | New Lebanon Plaza | Supervalue Holdings | 9/30/2020 | 26,332 | 50.6% | Rite Aid | 2/3/2018 | 11,345 | 21.8% | Karen Goulden, DDS | 11/30/2017 | 2,038 | 3.9% | Primary Care Associates | 8/31/2019 | 1,663 | 3.2% | Subway | 3/31/2020 | 1,440 | 2.8% | ||||||||||||||||||||||||||||||||
54 | Loan | Duke University Medical Office | Duke University Health System, Inc. | 9/30/2030 | 16,024 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
55 | Loan | Quantum On The Bay Retail | Quantum Executive Offices | 4/30/2019 | 4,057 | 58.8% | Tatiana Suarez DMD | 6/30/2022 | 1,595 | 23.1% | Hair Salon | 2/28/2019 | 1,250 | 18.1% | ||||||||||||||||||||||||||||||||||||||||
56 | Loan | Springfield Meadows | ||||||||||||||||||||||||||||||||||||||||||||||||||||
57 | Loan | Plover Pine Village | ||||||||||||||||||||||||||||||||||||||||||||||||||||
58 | Loan | Hot Springs | Family Christian Stores | 1/31/2016 | 5,000 | 20.8% | Sherwin Williams | 7/31/2021 | 4,500 | 18.8% | The Cato Corp | 1/31/2021 | 3,900 | 16.3% | GameStop | 5/30/2018 | 2,850 | 11.9% | RadioShack Corp | 1/31/2018 | 2,500 | 10.4% | ||||||||||||||||||||||||||||||||
59 | Loan | Woodland MHC/RV Resort |
A-1-18
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
MORTGAGE LOAN RESERVE INFORMATION(23)(24)(25)(26)(27) | ||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | Upfront Replacement Reserves | Monthly Replacement Reserves | Replacement Reserve Cap | Upfront TI/LC Reserves | Monthly TI/LC Reserves | TI/LC Reserve Cap | Upfront Tax Reserves | Monthly Tax Reserves | Upfront Insurance Reserves | Monthly Insurance Reserves | Upfront Deferred Maint. Reserve | Upfront Debt Service Reserves | |||||||||||||||
1 | Loan | GLP Industrial Portfolio A | Springing | 1/12th of $0.10 times the aggregate number of rentable square feet then contained in the properties | Springing | 1/12th of $0.25 times the aggregate number of rentable square feet then contained in the properties | Springing | Springing | $1,177,541 | |||||||||||||||||||||
1.001 | Property | Inland Empire Indian Ave DC | ||||||||||||||||||||||||||||
1.002 | Property | Centerpointe 4 | ||||||||||||||||||||||||||||
1.003 | Property | Hofer Ranch IC Bldg 1 | ||||||||||||||||||||||||||||
1.004 | Property | Denver DC | ||||||||||||||||||||||||||||
1.005 | Property | Freeport DC Bldg 4 | ||||||||||||||||||||||||||||
1.006 | Property | Ontario Mills DC | ||||||||||||||||||||||||||||
1.007 | Property | Hagerstown Distribution Center | ||||||||||||||||||||||||||||
1.008 | Property | Beckwith Farms DC | ||||||||||||||||||||||||||||
1.009 | Property | Crossroads DC I | ||||||||||||||||||||||||||||
1.010 | Property | Centerpointe 6 | ||||||||||||||||||||||||||||
1.011 | Property | I-95 DC | ||||||||||||||||||||||||||||
1.012 | Property | Chino Spec Forward | ||||||||||||||||||||||||||||
1.013 | Property | Bedford Park II | ||||||||||||||||||||||||||||
1.014 | Property | Landover DC | ||||||||||||||||||||||||||||
1.015 | Property | North Plainfield 8 | ||||||||||||||||||||||||||||
1.016 | Property | Sterling DC | ||||||||||||||||||||||||||||
1.017 | Property | Clifton DC | ||||||||||||||||||||||||||||
1.018 | Property | Beckwith Farms 3 | ||||||||||||||||||||||||||||
1.019 | Property | Collington Commerce Center | ||||||||||||||||||||||||||||
1.020 | Property | Bedford Park IB | ||||||||||||||||||||||||||||
1.021 | Property | Elam Farms DC | ||||||||||||||||||||||||||||
1.022 | Property | Champagne DC | ||||||||||||||||||||||||||||
1.023 | Property | Bridge Point 1 | ||||||||||||||||||||||||||||
1.024 | Property | Center Square DC | ||||||||||||||||||||||||||||
1.025 | Property | Park 355 | ||||||||||||||||||||||||||||
1.026 | Property | Commerce Farms DC 3 | ||||||||||||||||||||||||||||
1.027 | Property | Brandon Woods DC | ||||||||||||||||||||||||||||
1.028 | Property | Chantilly DC | ||||||||||||||||||||||||||||
1.029 | Property | Bolingbrook CC Bldg 3 | ||||||||||||||||||||||||||||
1.030 | Property | Northpoint CC | ||||||||||||||||||||||||||||
1.031 | Property | Franklin Square IC I | ||||||||||||||||||||||||||||
1.032 | Property | Rock Quarry Building #1 | ||||||||||||||||||||||||||||
1.033 | Property | Aurora DC III | ||||||||||||||||||||||||||||
1.034 | Property | Washington (DC) Corporate Center | ||||||||||||||||||||||||||||
1.035 | Property | Aurora DC 1 | ||||||||||||||||||||||||||||
1.036 | Property | Waterfront DC | ||||||||||||||||||||||||||||
1.037 | Property | Pureland DC I | ||||||||||||||||||||||||||||
1.038 | Property | Bedford Park IA | ||||||||||||||||||||||||||||
1.039 | Property | Prairie Point Bldg 3 | ||||||||||||||||||||||||||||
1.040 | Property | Greenwood DC | ||||||||||||||||||||||||||||
1.041 | Property | Austin DC III | ||||||||||||||||||||||||||||
1.042 | Property | Franklin Square II | ||||||||||||||||||||||||||||
1.043 | Property | Pureland DC II | ||||||||||||||||||||||||||||
1.044 | Property | Somerset IC | ||||||||||||||||||||||||||||
1.045 | Property | Rock Quarry Building #2 | ||||||||||||||||||||||||||||
1.046 | Property | Brandon Woods DC II | ||||||||||||||||||||||||||||
1.047 | Property | Centerpointe 5 | ||||||||||||||||||||||||||||
1.048 | Property | Industrial Parkway (CA) DC | ||||||||||||||||||||||||||||
1.049 | Property | Beckwith Farms 2 | ||||||||||||||||||||||||||||
1.050 | Property | North Plainfield 2 | ||||||||||||||||||||||||||||
1.051 | Property | North Plainfield 4 | ||||||||||||||||||||||||||||
1.052 | Property | North Plainfield 5 | ||||||||||||||||||||||||||||
1.053 | Property | Somerset IC II Building I | ||||||||||||||||||||||||||||
1.054 | Property | BWI Commerce Center II | ||||||||||||||||||||||||||||
1.055 | Property | Commerce Farms DC 4 | ||||||||||||||||||||||||||||
1.056 | Property | Rock Run Bldg 6 | ||||||||||||||||||||||||||||
1.057 | Property | Bolingbrook CC Bldg 4 | ||||||||||||||||||||||||||||
1.058 | Property | Bridge Point 2 | ||||||||||||||||||||||||||||
1.059 | Property | Burleson BP Bldg 3 (Austin DC I) | ||||||||||||||||||||||||||||
1.060 | Property | 10th Street Business Park 2 | ||||||||||||||||||||||||||||
1.061 | Property | Park 55 | ||||||||||||||||||||||||||||
1.062 | Property | Valwood West Industrial A | ||||||||||||||||||||||||||||
1.063 | Property | Baltimore IC | ||||||||||||||||||||||||||||
1.064 | Property | Englewood DC | ||||||||||||||||||||||||||||
1.065 | Property | Centerpointe 9 | ||||||||||||||||||||||||||||
1.066 | Property | Aurora DC 2 | ||||||||||||||||||||||||||||
1.067 | Property | Redlands Industrial Center IB | ||||||||||||||||||||||||||||
1.068 | Property | Somerset IC II Building II | ||||||||||||||||||||||||||||
1.069 | Property | Hofer Ranch TRS Building 3 | ||||||||||||||||||||||||||||
1.070 | Property | BWI Commerce Center I | ||||||||||||||||||||||||||||
1.071 | Property | Burleson BP Bldg 1 (Austin DC I) | ||||||||||||||||||||||||||||
1.072 | Property | Raceway Crossings IC Bldg 3 (Austin DC II) | ||||||||||||||||||||||||||||
1.073 | Property | Freeport DC Bldg 2 | ||||||||||||||||||||||||||||
1.074 | Property | Concours DC | ||||||||||||||||||||||||||||
1.075 | Property | Raceway Crossings IC Bldg 2 (Austin DC II) | ||||||||||||||||||||||||||||
1.076 | Property | Hagerstown - Industrial Lane DC | ||||||||||||||||||||||||||||
1.077 | Property | Maple Point 1 | ||||||||||||||||||||||||||||
1.078 | Property | Freeport DC Bldg 1 | ||||||||||||||||||||||||||||
1.079 | Property | Capital Beltway CC | ||||||||||||||||||||||||||||
1.080 | Property | Centerpointe Trailer Lot | ||||||||||||||||||||||||||||
1.081 | Property | Randall Crossing DC | ||||||||||||||||||||||||||||
1.082 | Property | Burleson BP Bldg 2 (Austin DC I) | ||||||||||||||||||||||||||||
1.083 | Property | Maple Point 2 | ||||||||||||||||||||||||||||
1.084 | Property | Hollins End 6 | ||||||||||||||||||||||||||||
1.085 | Property | Freeport DC Bldg 3 | ||||||||||||||||||||||||||||
1.086 | Property | Redlands Industrial Center II | ||||||||||||||||||||||||||||
1.087 | Property | Hollins End 1 | ||||||||||||||||||||||||||||
1.088 | Property | Hollins End 2 | ||||||||||||||||||||||||||||
1.089 | Property | Valwood West Industrial D | ||||||||||||||||||||||||||||
1.090 | Property | Redlands Industrial Center IA | ||||||||||||||||||||||||||||
1.091 | Property | Valwood West Industrial C | ||||||||||||||||||||||||||||
1.092 | Property | 10th Street Business Park 1 | ||||||||||||||||||||||||||||
1.093 | Property | Columbia Park IC | ||||||||||||||||||||||||||||
1.094 | Property | Valley View BC Bldg 2 | ||||||||||||||||||||||||||||
1.095 | Property | Valley View BC Bldg 1 | ||||||||||||||||||||||||||||
1.096 | Property | Crossroads DC III | ||||||||||||||||||||||||||||
1.097 | Property | Northpointe DC Bldg 1 | ||||||||||||||||||||||||||||
1.098 | Property | Park 88 | ||||||||||||||||||||||||||||
1.099 | Property | Ameriplex |
A-1-19
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
MORTGAGE LOAN RESERVE INFORMATION(23)(24)(25)(26)(27) | ||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | Upfront Replacement Reserves | Monthly Replacement Reserves | Replacement Reserve Cap | Upfront TI/LC Reserves | Monthly TI/LC Reserves | TI/LC Reserve Cap | Upfront Tax Reserves | Monthly Tax Reserves | Upfront Insurance Reserves | Monthly Insurance Reserves | Upfront Deferred Maint. Reserve | Upfront Debt Service Reserves | |||||||||||||||
1.100 | Property | Vista Point South 5 | ||||||||||||||||||||||||||||
1.101 | Property | Hollins End 5 | ||||||||||||||||||||||||||||
1.102 | Property | Northpointe DC Bldg 2 | ||||||||||||||||||||||||||||
1.103 | Property | Vista Point South 6 | ||||||||||||||||||||||||||||
1.104 | Property | Raceway Crossings IC Bldg 1 (Austin DC II) | ||||||||||||||||||||||||||||
1.105 | Property | Vista Point South 4 | ||||||||||||||||||||||||||||
1.106 | Property | Vista Point South 3 | ||||||||||||||||||||||||||||
1.107 | Property | North Plainfield 3 | ||||||||||||||||||||||||||||
1.108 | Property | Vista Point South 1 | ||||||||||||||||||||||||||||
1.109 | Property | Bolingbrook VMF | ||||||||||||||||||||||||||||
1.110 | Property | Vista Point South 2 | ||||||||||||||||||||||||||||
1.111 | Property | Hollins End 3 | ||||||||||||||||||||||||||||
1.112 | Property | Hollins End 4 | ||||||||||||||||||||||||||||
1.113 | Property | Freeport DC Bldg 6 | ||||||||||||||||||||||||||||
1.114 | Property | Freeport DC Bldg 5 | ||||||||||||||||||||||||||||
2 | Loan | FedEx Brooklyn | $3,484 | $10,433 | $38,000 | $12,149 | ||||||||||||||||||||||||
3 | Loan | Starwood Capital Extended Stay Portfolio | $244,725 | 4% of gross income from operations for the calendar month which is 2 months prior to the applicable payment date | Springing | Springing | $1,121,206 | |||||||||||||||||||||||
3.01 | Property | Crestwood Suites Denver - Aurora | ||||||||||||||||||||||||||||
3.02 | Property | Sun Suites New Orleans (Metairie) | ||||||||||||||||||||||||||||
3.03 | Property | Sun Suites New Orleans (Harvey) | ||||||||||||||||||||||||||||
3.04 | Property | Sun Suites Hobby (Clearlake) | ||||||||||||||||||||||||||||
3.05 | Property | Sun Suites Plano | ||||||||||||||||||||||||||||
3.06 | Property | Sun Suites Westchase | ||||||||||||||||||||||||||||
3.07 | Property | Crestwood Suites Marietta Roswell Road | ||||||||||||||||||||||||||||
3.08 | Property | Sun Suites Sugar Land (Stafford) | ||||||||||||||||||||||||||||
3.09 | Property | Sun Suites Raleigh | ||||||||||||||||||||||||||||
3.10 | Property | Sun Suites Intercontinental Greenspoint | ||||||||||||||||||||||||||||
3.11 | Property | Crestwood Suites Nashville Madison | ||||||||||||||||||||||||||||
3.12 | Property | Sun Suites Cumming | ||||||||||||||||||||||||||||
3.13 | Property | Crestwood Suites Murfreesboro | ||||||||||||||||||||||||||||
3.14 | Property | Sun Suites Smyrna | ||||||||||||||||||||||||||||
3.15 | Property | Sun Suites Dallas - Garland | ||||||||||||||||||||||||||||
3.16 | Property | Sun Suites DFW Airport - Lewisville | ||||||||||||||||||||||||||||
3.17 | Property | Sun Suites Charlotte - Matthews | ||||||||||||||||||||||||||||
3.18 | Property | Crestwood Suites Disney Orlando | ||||||||||||||||||||||||||||
3.19 | Property | Crestwood Suites Orlando UCF | ||||||||||||||||||||||||||||
3.20 | Property | Crestwood Suites Snellville | ||||||||||||||||||||||||||||
3.21 | Property | Sun Suites Suwanee | ||||||||||||||||||||||||||||
3.22 | Property | Home Towne Suites Kannapolis | ||||||||||||||||||||||||||||
3.23 | Property | Sun Suites Corpus Christi | ||||||||||||||||||||||||||||
3.24 | Property | Home Towne Suites Tuscaloosa | ||||||||||||||||||||||||||||
3.25 | Property | Sun Suites Jacksonville | ||||||||||||||||||||||||||||
3.26 | Property | Sun Suites Chesapeake | ||||||||||||||||||||||||||||
3.27 | Property | Crestwood Suites Fort Myers | ||||||||||||||||||||||||||||
3.28 | Property | Crestwood Suites Greensboro Airport | ||||||||||||||||||||||||||||
3.29 | Property | Crestwood Suites Austin | ||||||||||||||||||||||||||||
3.30 | Property | Sun Suites Gwinnett | ||||||||||||||||||||||||||||
3.31 | Property | Crestwood Suites Marietta - Town Center Mall | ||||||||||||||||||||||||||||
3.32 | Property | Crestwood Suites Baton Rouge | ||||||||||||||||||||||||||||
3.33 | Property | Home Towne Suites Columbus | ||||||||||||||||||||||||||||
3.34 | Property | Crestwood Suites NW Houston | ||||||||||||||||||||||||||||
3.35 | Property | Home Towne Suites Auburn | ||||||||||||||||||||||||||||
3.36 | Property | Sun Suites Stockbridge | ||||||||||||||||||||||||||||
3.37 | Property | Home Towne Suites Anderson | ||||||||||||||||||||||||||||
3.38 | Property | Crestwood Suites Colorado Springs | ||||||||||||||||||||||||||||
3.39 | Property | Home Towne Suites Prattville | ||||||||||||||||||||||||||||
3.40 | Property | Crestwood Suites High Point | ||||||||||||||||||||||||||||
3.41 | Property | Sun Suites Birmingham | ||||||||||||||||||||||||||||
3.42 | Property | Sun Suites Kennesaw Town Center | ||||||||||||||||||||||||||||
3.43 | Property | Sun Suites Greensboro | ||||||||||||||||||||||||||||
3.44 | Property | Home Towne Suites Greenville | ||||||||||||||||||||||||||||
3.45 | Property | Sun Suites Hattiesburg | ||||||||||||||||||||||||||||
3.46 | Property | Home Towne Suites Decatur | ||||||||||||||||||||||||||||
3.47 | Property | Home Towne Suites Bowling Green | ||||||||||||||||||||||||||||
3.48 | Property | Sun Suites Gulfport Airport | ||||||||||||||||||||||||||||
3.49 | Property | Crestwood Suites Newport News | ||||||||||||||||||||||||||||
3.50 | Property | Home Towne Suites Clarksville | ||||||||||||||||||||||||||||
4 | Loan | Ellicott House | Springing | $196,200 | $219,523 | $54,881 | $40,726 | $4,525 | ||||||||||||||||||||||
5 | Loan | 401 Market | Springing | $24,233 | $133,619 | $14,847 | $9,978 | $150,000 | ||||||||||||||||||||||
6 | Loan | Baldwin Hills Center | $2,118 | $76,233 | $15,141 | $545,062 | $85,374 | $17,075 | $96,470 | $8,039 | $21,844 | |||||||||||||||||||
7 | Loan | Embassy Suites and Claypool Court | 1/12 of 5% of the gross revenue from the hotel portion of the property | 46,200 Retail portion | Springing | $230,000 | Springing | Springing | ||||||||||||||||||||||
8 | Loan | Rosecroft Mews Apartments | $6,333 | $6,333 | $28,194 | $10,105 | $10,105 | $318,287 | ||||||||||||||||||||||
9 | Loan | Triple Net Acquisitions Portfolio - Pool 1 | $5,657 | $203,643 | $9,899 | $593,959 | $94,203 | Springing | $35,097 | Springing | ||||||||||||||||||||
9.01 | Property | 508 Fishkill Avenue | ||||||||||||||||||||||||||||
9.02 | Property | 758 East Utah Valley Drive | ||||||||||||||||||||||||||||
9.03 | Property | 10701 East 126th Street North | ||||||||||||||||||||||||||||
9.04 | Property | 1200 North Maitlen Drive | ||||||||||||||||||||||||||||
10 | Loan | San Diego HHSA Building | $2,318 | $65,000 | $1,357 | $64,520 | $9,218 | $9,010 | $3,100 | |||||||||||||||||||||
11 | Loan | DoubleTree Commerce | $39,617 | Greater of (i) 1/12 of 4% of the annual rent of the property for the previous 12 month period as determined on the immediately preceding anniversary of the closing date or (ii) monthly amount required pursuant to the Franchise Agreement for the FF&E replacement but excluding any amount attributed to PIP | $19,855 | $90,731 | $15,122 | $16,813 | ||||||||||||||||||||||
12 | Loan | Sheraton Lincoln Harbor Hotel | 4% of Gross Income from operations for the calendar month that is 2 months prior | Springing | Springing | |||||||||||||||||||||||||
13 | Loan | Windwood Oaks Apartments | $9,680 | $9,680 | $236,367 | $18,684 | $11,487 | $527,000 | ||||||||||||||||||||||
14 | Loan | Stone Gables Apartments | $3,200 | $39,168 | $13,056 | $16,376 | $2,729 | |||||||||||||||||||||||
15 | Loan | Madison Park | $239,000 | Springing | $239,000 | $650,000 | Springing | $400,000 | $80,445 | $26,815 | $3,077 | $3,077 | $11,000 | |||||||||||||||||
16 | Loan | Officescape and Corporate Hill Portfolio | $5,793 | $105,000 | $350,000 | $14,483 | $750,000 | $196,657 | $37,459 | $19,101 | $3,638 | |||||||||||||||||||
16.01 | Property | Corporate Hill III | ||||||||||||||||||||||||||||
16.02 | Property | Corporate Hill IV | ||||||||||||||||||||||||||||
16.03 | Property | Officescape III | ||||||||||||||||||||||||||||
16.04 | Property | Officescape II | ||||||||||||||||||||||||||||
16.05 | Property | Officescape I | ||||||||||||||||||||||||||||
17 | Loan | University Plains | $1,904,185 | $4,185 | $41,976 | $13,992 | Springing | $124,000 | ||||||||||||||||||||||
18 | Loan | Ivy Ridge Apartments | $4,364 | $4,365 | $182,142 | $16,558 | $5,995 | $6,469 | ||||||||||||||||||||||
19 | Loan | Reynolds MHC Portfolio 2 | $3,923 | $80,705 | $10,088 | $4,502 | $94,375 | |||||||||||||||||||||||
19.01 | Property | Rex Aire MHC | ||||||||||||||||||||||||||||
19.02 | Property | Valley View Terrace MHC | ||||||||||||||||||||||||||||
19.03 | Property | Mobile Manor Estate | ||||||||||||||||||||||||||||
19.04 | Property | West Hill MHC | ||||||||||||||||||||||||||||
19.05 | Property | Cherokee Village | ||||||||||||||||||||||||||||
19.06 | Property | Mobile Lodge | ||||||||||||||||||||||||||||
19.07 | Property | Hillview |
A-1-20
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
MORTGAGE LOAN RESERVE INFORMATION(23)(24)(25)(26)(27) | ||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | Upfront Replacement Reserves | Monthly Replacement Reserves | Replacement Reserve Cap | Upfront TI/LC Reserves | Monthly TI/LC Reserves | TI/LC Reserve Cap | Upfront Tax Reserves | Monthly Tax Reserves | Upfront Insurance Reserves | Monthly Insurance Reserves | Upfront Deferred Maint. Reserve | Upfront Debt Service Reserves | |||||||||||||||
19.08 | Property | Cherry Acres | ||||||||||||||||||||||||||||
20 | Loan | 2100 Acklen Flats | $1,086 | $1,052 | $140,269 | $16,215 | $29,111 | $2,133 | ||||||||||||||||||||||
21 | Loan | Holiday Inn Austin | Greater of 1/12 of 4% of annual gross revenue or monthly amount required by Franchise Agreement | $333,200 | $33,320 | $16,624 | $5,541 | $24,825 | ||||||||||||||||||||||
22 | Loan | Summerlin Gateway Plaza | $782 | $28,138 | $3,648 | $131,311 | $29,902 | $7,476 | Springing | $3,125 | ||||||||||||||||||||
23 | Loan | Frisco Plaza | $1,024 | $4,494 | $21,648 | $1,772 | $844 | $5,000 | ||||||||||||||||||||||
24 | Loan | DoubleTree Spokane | Springing | Springing | Springing | |||||||||||||||||||||||||
25 | Loan | VPS MHC Portfolio | $3,443 | $206,560 | $119,982 | $14,284 | $23,273 | $3,694 | $54,750 | |||||||||||||||||||||
25.01 | Property | Pinecrest Village | ||||||||||||||||||||||||||||
25.02 | Property | Stonegate MHC | ||||||||||||||||||||||||||||
25.03 | Property | The Vineyards | ||||||||||||||||||||||||||||
26 | Loan | Falcon Glen Apartments | $1,200 | $1,200 | $15,417 | $15,417 | Springing | |||||||||||||||||||||||
27 | Loan | Villa Broussard | $1,667 | $75,000 | $94,583 | $7,507 | $49,769 | $3,950 | ||||||||||||||||||||||
28 | Loan | 579 Executive Campus | $1,539 | $6,452 | $56,063 | $17,237 | ||||||||||||||||||||||||
29 | Loan | Savannah Place Apartments | $3,583 | $10,469 | Springing | |||||||||||||||||||||||||
30 | Loan | Park Vista Waupaca | $2,342 | $84,600 | $86,053 | $17,211 | $24,823 | $3,546 | ||||||||||||||||||||||
31 | Loan | Staybridge Suites Augusta | $9,469 | Prior to completion of PIP reserves, 1/12 of 5% times the annual rent of the property for the prior 12 month period. After the completion of PIP reserves, 1/12 of 4% times the annual rent of the property for the prior 12 months | $49,820 | $6,227 | $3,038 | $3,038 | ||||||||||||||||||||||
32 | Loan | Cape Horn Square | $1,478 | $1,478 | $53,196 | $7,372 | $7,372 | $442,325 | $75,193 | $3,191 | $8,168 | $1,021 | ||||||||||||||||||
33 | Loan | Mesa Ridge | $7,431 | $248,411 | $22,583 | $10,688 | $5,344 | $62,450 | ||||||||||||||||||||||
34 | Loan | Park at Bellaire | $5,668 | $140,111 | $14,011 | $57,172 | $7,147 | $52,094 | ||||||||||||||||||||||
35 | Loan | Arthur Square | $4,708 | $4,708 | $56,366 | $6,263 | $19,285 | $9,643 | $13,055 | |||||||||||||||||||||
36 | Loan | Holiday Inn Express Atlanta NE I-85 Clairmont | Greater of 1/12 of 4% of Gross income from Operations or required under the management agreement and the franchise agreement | $9,627 | $9,169 | $20,905 | $2,212 | |||||||||||||||||||||||
37 | Loan | Lantern Estates MHP | $917 | $917 | $15,303 | $5,101 | $15,324 | $2,554 | $16,563 | |||||||||||||||||||||
38 | Loan | Stony Creek Portfolio | Greater of 1/12 of 4% of annual gross revenue or monthly amount required by Franchise Agreement | $1,919 | $32,347 | $2,696 | ||||||||||||||||||||||||
38.01 | Property | Hampton Inn | ||||||||||||||||||||||||||||
38.02 | Property | Sleep Inn | ||||||||||||||||||||||||||||
39 | Loan | Pineherst Apartments | $500 | $16,215 | $10,674 | $4,895 | $1,632 | |||||||||||||||||||||||
40 | Loan | Heritage Square | $895 | $884 | $46,690 | $11,117 | $2,990 | $949 | $16,500 | |||||||||||||||||||||
41 | Loan | Tower East Offices | $2,743 | $1,200,000 | Springing | $400,000 | $146,444 | $27,894 | $10,228 | $4,871 | $18,500 | |||||||||||||||||||
42 | Loan | Walgreens - Philadelphia | Springing | Springing | Springing | Springing | ||||||||||||||||||||||||
43 | Loan | Grayson Self-Storage Portfolio | $108,744 | $945 | $129,279 | $12,312 | $3,641 | $3,468 | $16,256 | |||||||||||||||||||||
43.01 | Property | Five Star Storage | ||||||||||||||||||||||||||||
43.02 | Property | Hometown Storage | ||||||||||||||||||||||||||||
43.03 | Property | Easy Self Storage | ||||||||||||||||||||||||||||
44 | Loan | Cypress Gardens MHC | $546 | $4,059 | $2,030 | $3,864 | $966 | |||||||||||||||||||||||
45 | Loan | Pokras Properties | $415 | $75,000 | $1,447 | $5,181 | $1,645 | $5,956 | $1,418 | $41,100 | ||||||||||||||||||||
45.01 | Property | Tropicana Centre | ||||||||||||||||||||||||||||
45.02 | Property | Flamingo Jones Plaza | ||||||||||||||||||||||||||||
46 | Loan | Avalon Apartments | $180,000 | $2,244 | $21,395 | $1,698 | $4,803 | $2,287 | $8,563 | |||||||||||||||||||||
47 | Loan | Custer Bridges | $176 | $1,171 | $6,521 | $8,442 | $1,005 | |||||||||||||||||||||||
48 | Loan | The Plazas at Lakewood Forest | $573 | $20,622 | $237,093 | Springing | $73,000 | $100,557 | $8,706 | $7,280 | $990 | |||||||||||||||||||
49 | Loan | Magnolia Lane MHC | $200 | $8,130 | $4,065 | $3,020 | $604 | |||||||||||||||||||||||
50 | Loan | Dominion Market Plaza | $2,076 | $260,000 | $3,146 | $21,000 | $5,800 | $20,000 | $2,900 | $100,000 | ||||||||||||||||||||
51 | Loan | West Side Plaza | $765 | $2,515 | $250,000 | $2,653 | $22,794 | $3,618 | ||||||||||||||||||||||
52 | Loan | Comfort Inn Lumberton | $150,000 | Amount equal to or greater of (a) 1/12 of 4% of gross income from operationsduring the calendar year, or (b) aggregate amount required under management or franchise agreement | $38,146 | $3,303 | $4,864 | $772 | $7,125 | |||||||||||||||||||||
53 | Loan | New Lebanon Plaza | $1,388 | $1,840 | $18,623 | $6,208 | Springing | $56,250 | ||||||||||||||||||||||
54 | Loan | Duke University Medical Office | $32,048 | Springing | $32,048 | Springing | Springing | |||||||||||||||||||||||
55 | Loan | Quantum On The Bay Retail | $115 | $5,044 | $17,592 | $2,394 | $3,021 | $1,439 | ||||||||||||||||||||||
56 | Loan | Springfield Meadows | $517 | $13,930 | $3,317 | $1,549 | $369 | $18,726 | ||||||||||||||||||||||
57 | Loan | Plover Pine Village | $979 | $6,641 | $2,214 | Springing | ||||||||||||||||||||||||
58 | Loan | Hot Springs | $300 | $300 | $25,000 | $1,000 | $50,000 | $16,194 | $1,799 | $5,794 | $579 | $28,438 | ||||||||||||||||||
59 | Loan | Woodland MHC/RV Resort | $331 | $2,542 | $2,542 | $1,261 | $630 | $6,250 |
A-1-21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
MORTGAGE LOAN RESERVE INFORMATION(23)(24)(25)(26)(27) | ||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | Monthly Debt Service Reserves | Upfront Environmental Reserves | Initial Other Reserves | Initial Other Reserves Description | Ongoing Other Reserves | Ongoing Other Reserves Description | Other Reserves Cap | Holdback | Holdback Amount | Holdback Description | Letter of Credit | Letter of Credit Description | |||||||||||||||
1 | Loan | GLP Industrial Portfolio A | No | NAP | NAP | No | NAP | |||||||||||||||||||||||
1.001 | Property | Inland Empire Indian Ave DC | ||||||||||||||||||||||||||||
1.002 | Property | Centerpointe 4 | ||||||||||||||||||||||||||||
1.003 | Property | Hofer Ranch IC Bldg 1 | ||||||||||||||||||||||||||||
1.004 | Property | Denver DC | ||||||||||||||||||||||||||||
1.005 | Property | Freeport DC Bldg 4 | ||||||||||||||||||||||||||||
1.006 | Property | Ontario Mills DC | ||||||||||||||||||||||||||||
1.007 | Property | Hagerstown Distribution Center | ||||||||||||||||||||||||||||
1.008 | Property | Beckwith Farms DC | ||||||||||||||||||||||||||||
1.009 | Property | Crossroads DC I | ||||||||||||||||||||||||||||
1.010 | Property | Centerpointe 6 | ||||||||||||||||||||||||||||
1.011 | Property | I-95 DC | ||||||||||||||||||||||||||||
1.012 | Property | Chino Spec Forward | ||||||||||||||||||||||||||||
1.013 | Property | Bedford Park II | ||||||||||||||||||||||||||||
1.014 | Property | Landover DC | ||||||||||||||||||||||||||||
1.015 | Property | North Plainfield 8 | ||||||||||||||||||||||||||||
1.016 | Property | Sterling DC | ||||||||||||||||||||||||||||
1.017 | Property | Clifton DC | ||||||||||||||||||||||||||||
1.018 | Property | Beckwith Farms 3 | ||||||||||||||||||||||||||||
1.019 | Property | Collington Commerce Center | ||||||||||||||||||||||||||||
1.020 | Property | Bedford Park IB | ||||||||||||||||||||||||||||
1.021 | Property | Elam Farms DC | ||||||||||||||||||||||||||||
1.022 | Property | Champagne DC | ||||||||||||||||||||||||||||
1.023 | Property | Bridge Point 1 | ||||||||||||||||||||||||||||
1.024 | Property | Center Square DC | ||||||||||||||||||||||||||||
1.025 | Property | Park 355 | ||||||||||||||||||||||||||||
1.026 | Property | Commerce Farms DC 3 | ||||||||||||||||||||||||||||
1.027 | Property | Brandon Woods DC | ||||||||||||||||||||||||||||
1.028 | Property | Chantilly DC | ||||||||||||||||||||||||||||
1.029 | Property | Bolingbrook CC Bldg 3 | ||||||||||||||||||||||||||||
1.030 | Property | Northpoint CC | ||||||||||||||||||||||||||||
1.031 | Property | Franklin Square IC I | ||||||||||||||||||||||||||||
1.032 | Property | Rock Quarry Building #1 | ||||||||||||||||||||||||||||
1.033 | Property | Aurora DC III | ||||||||||||||||||||||||||||
1.034 | Property | Washington (DC) Corporate Center | ||||||||||||||||||||||||||||
1.035 | Property | Aurora DC 1 | ||||||||||||||||||||||||||||
1.036 | Property | Waterfront DC | ||||||||||||||||||||||||||||
1.037 | Property | Pureland DC I | ||||||||||||||||||||||||||||
1.038 | Property | Bedford Park IA | ||||||||||||||||||||||||||||
1.039 | Property | Prairie Point Bldg 3 | ||||||||||||||||||||||||||||
1.040 | Property | Greenwood DC | ||||||||||||||||||||||||||||
1.041 | Property | Austin DC III | ||||||||||||||||||||||||||||
1.042 | Property | Franklin Square II | ||||||||||||||||||||||||||||
1.043 | Property | Pureland DC II | ||||||||||||||||||||||||||||
1.044 | Property | Somerset IC | ||||||||||||||||||||||||||||
1.045 | Property | Rock Quarry Building #2 | ||||||||||||||||||||||||||||
1.046 | Property | Brandon Woods DC II | ||||||||||||||||||||||||||||
1.047 | Property | Centerpointe 5 | ||||||||||||||||||||||||||||
1.048 | Property | Industrial Parkway (CA) DC | ||||||||||||||||||||||||||||
1.049 | Property | Beckwith Farms 2 | ||||||||||||||||||||||||||||
1.050 | Property | North Plainfield 2 | ||||||||||||||||||||||||||||
1.051 | Property | North Plainfield 4 | ||||||||||||||||||||||||||||
1.052 | Property | North Plainfield 5 | ||||||||||||||||||||||||||||
1.053 | Property | Somerset IC II Building I | ||||||||||||||||||||||||||||
1.054 | Property | BWI Commerce Center II | ||||||||||||||||||||||||||||
1.055 | Property | Commerce Farms DC 4 | ||||||||||||||||||||||||||||
1.056 | Property | Rock Run Bldg 6 | ||||||||||||||||||||||||||||
1.057 | Property | Bolingbrook CC Bldg 4 | ||||||||||||||||||||||||||||
1.058 | Property | Bridge Point 2 | ||||||||||||||||||||||||||||
1.059 | Property | Burleson BP Bldg 3 (Austin DC I) | ||||||||||||||||||||||||||||
1.060 | Property | 10th Street Business Park 2 | ||||||||||||||||||||||||||||
1.061 | Property | Park 55 | ||||||||||||||||||||||||||||
1.062 | Property | Valwood West Industrial A | ||||||||||||||||||||||||||||
1.063 | Property | Baltimore IC | ||||||||||||||||||||||||||||
1.064 | Property | Englewood DC | ||||||||||||||||||||||||||||
1.065 | Property | Centerpointe 9 | ||||||||||||||||||||||||||||
1.066 | Property | Aurora DC 2 | ||||||||||||||||||||||||||||
1.067 | Property | Redlands Industrial Center IB | ||||||||||||||||||||||||||||
1.068 | Property | Somerset IC II Building II | ||||||||||||||||||||||||||||
1.069 | Property | Hofer Ranch TRS Building 3 | ||||||||||||||||||||||||||||
1.070 | Property | BWI Commerce Center I | ||||||||||||||||||||||||||||
1.071 | Property | Burleson BP Bldg 1 (Austin DC I) | ||||||||||||||||||||||||||||
1.072 | Property | Raceway Crossings IC Bldg 3 (Austin DC II) | ||||||||||||||||||||||||||||
1.073 | Property | Freeport DC Bldg 2 | ||||||||||||||||||||||||||||
1.074 | Property | Concours DC | ||||||||||||||||||||||||||||
1.075 | Property | Raceway Crossings IC Bldg 2 (Austin DC II) | ||||||||||||||||||||||||||||
1.076 | Property | Hagerstown - Industrial Lane DC | ||||||||||||||||||||||||||||
1.077 | Property | Maple Point 1 | ||||||||||||||||||||||||||||
1.078 | Property | Freeport DC Bldg 1 | ||||||||||||||||||||||||||||
1.079 | Property | Capital Beltway CC | ||||||||||||||||||||||||||||
1.080 | Property | Centerpointe Trailer Lot | ||||||||||||||||||||||||||||
1.081 | Property | Randall Crossing DC | ||||||||||||||||||||||||||||
1.082 | Property | Burleson BP Bldg 2 (Austin DC I) | ||||||||||||||||||||||||||||
1.083 | Property | Maple Point 2 | ||||||||||||||||||||||||||||
1.084 | Property | Hollins End 6 | ||||||||||||||||||||||||||||
1.085 | Property | Freeport DC Bldg 3 | ||||||||||||||||||||||||||||
1.086 | Property | Redlands Industrial Center II | ||||||||||||||||||||||||||||
1.087 | Property | Hollins End 1 | ||||||||||||||||||||||||||||
1.088 | Property | Hollins End 2 | ||||||||||||||||||||||||||||
1.089 | Property | Valwood West Industrial D | ||||||||||||||||||||||||||||
1.090 | Property | Redlands Industrial Center IA | ||||||||||||||||||||||||||||
1.091 | Property | Valwood West Industrial C | ||||||||||||||||||||||||||||
1.092 | Property | 10th Street Business Park 1 | ||||||||||||||||||||||||||||
1.093 | Property | Columbia Park IC | ||||||||||||||||||||||||||||
1.094 | Property | Valley View BC Bldg 2 | ||||||||||||||||||||||||||||
1.095 | Property | Valley View BC Bldg 1 | ||||||||||||||||||||||||||||
1.096 | Property | Crossroads DC III | ||||||||||||||||||||||||||||
1.097 | Property | Northpointe DC Bldg 1 | ||||||||||||||||||||||||||||
1.098 | Property | Park 88 | ||||||||||||||||||||||||||||
1.099 | Property | Ameriplex |
A-1-22
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
MORTGAGE LOAN RESERVE INFORMATION(23)(24)(25)(26)(27) | ||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | Monthly Debt Service Reserves | Upfront Environmental Reserves | Initial Other Reserves | Initial Other Reserves Description | Ongoing Other Reserves | Ongoing Other Reserves Description | Other Reserves Cap | Holdback | Holdback Amount | Holdback Description | Letter of Credit | Letter of Credit Description | |||||||||||||||
1.100 | Property | Vista Point South 5 | ||||||||||||||||||||||||||||
1.101 | Property | Hollins End 5 | ||||||||||||||||||||||||||||
1.102 | Property | Northpointe DC Bldg 2 | ||||||||||||||||||||||||||||
1.103 | Property | Vista Point South 6 | ||||||||||||||||||||||||||||
1.104 | Property | Raceway Crossings IC Bldg 1 (Austin DC II) | ||||||||||||||||||||||||||||
1.105 | Property | Vista Point South 4 | ||||||||||||||||||||||||||||
1.106 | Property | Vista Point South 3 | ||||||||||||||||||||||||||||
1.107 | Property | North Plainfield 3 | ||||||||||||||||||||||||||||
1.108 | Property | Vista Point South 1 | ||||||||||||||||||||||||||||
1.109 | Property | Bolingbrook VMF | ||||||||||||||||||||||||||||
1.110 | Property | Vista Point South 2 | ||||||||||||||||||||||||||||
1.111 | Property | Hollins End 3 | ||||||||||||||||||||||||||||
1.112 | Property | Hollins End 4 | ||||||||||||||||||||||||||||
1.113 | Property | Freeport DC Bldg 6 | ||||||||||||||||||||||||||||
1.114 | Property | Freeport DC Bldg 5 | ||||||||||||||||||||||||||||
2 | Loan | FedEx Brooklyn | Springing | Special Rollover Reserve: Upon Lease Sweep Period all excess cash shall be deposited into the account | No | NAP | NAP | No | NAP | |||||||||||||||||||||
3 | Loan | Starwood Capital Extended Stay Portfolio | $6,500,000 | $4,425,000 (Capital Work Reserve Account); $2,075,000 (Capital Conversion Account) | No | NAP | NAP | No | NAP | |||||||||||||||||||||
3.01 | Property | Crestwood Suites Denver - Aurora | ||||||||||||||||||||||||||||
3.02 | Property | Sun Suites New Orleans (Metairie) | ||||||||||||||||||||||||||||
3.03 | Property | Sun Suites New Orleans (Harvey) | ||||||||||||||||||||||||||||
3.04 | Property | Sun Suites Hobby (Clearlake) | ||||||||||||||||||||||||||||
3.05 | Property | Sun Suites Plano | ||||||||||||||||||||||||||||
3.06 | Property | Sun Suites Westchase | ||||||||||||||||||||||||||||
3.07 | Property | Crestwood Suites Marietta Roswell Road | ||||||||||||||||||||||||||||
3.08 | Property | Sun Suites Sugar Land (Stafford) | ||||||||||||||||||||||||||||
3.09 | Property | Sun Suites Raleigh | ||||||||||||||||||||||||||||
3.10 | Property | Sun Suites Intercontinental Greenspoint | ||||||||||||||||||||||||||||
3.11 | Property | Crestwood Suites Nashville Madison | ||||||||||||||||||||||||||||
3.12 | Property | Sun Suites Cumming | ||||||||||||||||||||||||||||
3.13 | Property | Crestwood Suites Murfreesboro | ||||||||||||||||||||||||||||
3.14 | Property | Sun Suites Smyrna | ||||||||||||||||||||||||||||
3.15 | Property | Sun Suites Dallas - Garland | ||||||||||||||||||||||||||||
3.16 | Property | Sun Suites DFW Airport - Lewisville | ||||||||||||||||||||||||||||
3.17 | Property | Sun Suites Charlotte - Matthews | ||||||||||||||||||||||||||||
3.18 | Property | Crestwood Suites Disney Orlando | ||||||||||||||||||||||||||||
3.19 | Property | Crestwood Suites Orlando UCF | ||||||||||||||||||||||||||||
3.20 | Property | Crestwood Suites Snellville | ||||||||||||||||||||||||||||
3.21 | Property | Sun Suites Suwanee | ||||||||||||||||||||||||||||
3.22 | Property | Home Towne Suites Kannapolis | ||||||||||||||||||||||||||||
3.23 | Property | Sun Suites Corpus Christi | ||||||||||||||||||||||||||||
3.24 | Property | Home Towne Suites Tuscaloosa | ||||||||||||||||||||||||||||
3.25 | Property | Sun Suites Jacksonville | ||||||||||||||||||||||||||||
3.26 | Property | Sun Suites Chesapeake | ||||||||||||||||||||||||||||
3.27 | Property | Crestwood Suites Fort Myers | ||||||||||||||||||||||||||||
3.28 | Property | Crestwood Suites Greensboro Airport | ||||||||||||||||||||||||||||
3.29 | Property | Crestwood Suites Austin | ||||||||||||||||||||||||||||
3.30 | Property | Sun Suites Gwinnett | ||||||||||||||||||||||||||||
3.31 | Property | Crestwood Suites Marietta - Town Center Mall | ||||||||||||||||||||||||||||
3.32 | Property | Crestwood Suites Baton Rouge | ||||||||||||||||||||||||||||
3.33 | Property | Home Towne Suites Columbus | ||||||||||||||||||||||||||||
3.34 | Property | Crestwood Suites NW Houston | ||||||||||||||||||||||||||||
3.35 | Property | Home Towne Suites Auburn | ||||||||||||||||||||||||||||
3.36 | Property | Sun Suites Stockbridge | ||||||||||||||||||||||||||||
3.37 | Property | Home Towne Suites Anderson | ||||||||||||||||||||||||||||
3.38 | Property | Crestwood Suites Colorado Springs | ||||||||||||||||||||||||||||
3.39 | Property | Home Towne Suites Prattville | ||||||||||||||||||||||||||||
3.40 | Property | Crestwood Suites High Point | ||||||||||||||||||||||||||||
3.41 | Property | Sun Suites Birmingham | ||||||||||||||||||||||||||||
3.42 | Property | Sun Suites Kennesaw Town Center | ||||||||||||||||||||||||||||
3.43 | Property | Sun Suites Greensboro | ||||||||||||||||||||||||||||
3.44 | Property | Home Towne Suites Greenville | ||||||||||||||||||||||||||||
3.45 | Property | Sun Suites Hattiesburg | ||||||||||||||||||||||||||||
3.46 | Property | Home Towne Suites Decatur | ||||||||||||||||||||||||||||
3.47 | Property | Home Towne Suites Bowling Green | ||||||||||||||||||||||||||||
3.48 | Property | Sun Suites Gulfport Airport | ||||||||||||||||||||||||||||
3.49 | Property | Crestwood Suites Newport News | ||||||||||||||||||||||||||||
3.50 | Property | Home Towne Suites Clarksville | ||||||||||||||||||||||||||||
4 | Loan | Ellicott House | No | NAP | NAP | No | NAP | |||||||||||||||||||||||
5 | Loan | 401 Market | $3,439,949 | Free Rent Reserve | Springing | Tenant Cash Trap Reserve | No | NAP | NAP | No | NAP | |||||||||||||||||||
6 | Loan | Baldwin Hills Center | $312,041 | Rent Reserve ($258,016); Litigation Reserve ($54,025) | Springing | Special Rollover Reserve: During Lease Sweep Period, all excess cash shall be paid to Lender | No | NAP | NAP | No | NAP | |||||||||||||||||||
7 | Loan | Embassy Suites and Claypool Court | $11,000,000 | PIP Reserve | $185,333 | Commencing on January 6, 2016, Borrower is required to make nine quarterly payments of $556,000 into the PIP Reserve | No | NAP | NAP | No | NAP | |||||||||||||||||||
8 | Loan | Rosecroft Mews Apartments | $2,258,500 | Capital Improvement Reserve | No | NAP | NAP | No | NAP | |||||||||||||||||||||
9 | Loan | Triple Net Acquisitions Portfolio - Pool 1 | $2,200,000 | Victory Energy TI Reserve | Springing | Special Rollover Reserve: upon Lease Sweep Period, all excess cash shall be deposit into the account | No | NAP | NAP | No | NAP | |||||||||||||||||||
9.01 | Property | 508 Fishkill Avenue | ||||||||||||||||||||||||||||
9.02 | Property | 758 East Utah Valley Drive | ||||||||||||||||||||||||||||
9.03 | Property | 10701 East 126th Street North | ||||||||||||||||||||||||||||
9.04 | Property | 1200 North Maitlen Drive | ||||||||||||||||||||||||||||
10 | Loan | San Diego HHSA Building | No | NAP | NAP | No | NAP | |||||||||||||||||||||||
11 | Loan | DoubleTree Commerce | $3,000,000 | PIP Reserve | No | NAP | NAP | No | NAP | |||||||||||||||||||||
12 | Loan | Sheraton Lincoln Harbor Hotel | $1,700,000 | Additional Room Reserve | No | NAP | NAP | No | NAP | |||||||||||||||||||||
13 | Loan | Windwood Oaks Apartments | No | NAP | NAP | No | NAP | |||||||||||||||||||||||
14 | Loan | Stone Gables Apartments | No | NAP | NAP | No | NAP | |||||||||||||||||||||||
15 | Loan | Madison Park | $31,250 | $46,667 | Ground Rent Reserve | Springing | Ground Rent Reserve | $46,667 | No | NAP | NAP | No | NAP | |||||||||||||||||
16 | Loan | Officescape and Corporate Hill Portfolio | No | NAP | NAP | No | NAP | |||||||||||||||||||||||
16.01 | Property | Corporate Hill III | ||||||||||||||||||||||||||||
16.02 | Property | Corporate Hill IV | ||||||||||||||||||||||||||||
16.03 | Property | Officescape III | ||||||||||||||||||||||||||||
16.04 | Property | Officescape II | ||||||||||||||||||||||||||||
16.05 | Property | Officescape I | ||||||||||||||||||||||||||||
17 | Loan | University Plains | $50,000 | Insurance Deductible Deposit | No | NAP | NAP | No | NAP | |||||||||||||||||||||
18 | Loan | Ivy Ridge Apartments | $1,676,529 | Capital Improvement Reserve | No | NAP | NAP | No | NAP | |||||||||||||||||||||
19 | Loan | Reynolds MHC Portfolio 2 | $600,000 | Borrower Owned Homes Reserve | No | NAP | NAP | No | NAP | |||||||||||||||||||||
19.01 | Property | Rex Aire MHC | ||||||||||||||||||||||||||||
19.02 | Property | Valley View Terrace MHC | ||||||||||||||||||||||||||||
19.03 | Property | Mobile Manor Estate | ||||||||||||||||||||||||||||
19.04 | Property | West Hill MHC | ||||||||||||||||||||||||||||
19.05 | Property | Cherokee Village | ||||||||||||||||||||||||||||
19.06 | Property | Mobile Lodge | ||||||||||||||||||||||||||||
19.07 | Property | Hillview |
A-1-23
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
MORTGAGE LOAN RESERVE INFORMATION(23)(24)(25)(26)(27) | ||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | Monthly Debt Service Reserves | Upfront Environmental Reserves | Initial Other Reserves | Initial Other Reserves Description | Ongoing Other Reserves | Ongoing Other Reserves Description | Other Reserves Cap | Holdback | Holdback Amount | Holdback Description | Letter of Credit | Letter of Credit Description | |||||||||||||||
19.08 | Property | Cherry Acres | ||||||||||||||||||||||||||||
20 | Loan | 2100 Acklen Flats | No | NAP | NAP | No | NAP | |||||||||||||||||||||||
21 | Loan | Holiday Inn Austin | $1,050,000 | Seasonality Reserve ($50,000); PIP ($1,000,000) | Springing | Seasonality Reserve ($50,000 on 11/6/2015, on the payment date in September if the reserve is 25% less than the threshold amount an amount such that the balance will be not less than 25% of the threshold amount, in October if the reserve is 50% less than the threshold amount an amount such that the balance will be not less than 50% of the threshold amount, in November if the reserve is less than the threshold amount an amount such that the balance will be not less than the of the threshold amount.) PIP Reserve (If any work is required under a franchise agreement an amount equal to 110% of the estimated cost less any amounts then on deposit in the FF&E reserve to the extend a cash management period commence as a result of a PIP Trigger Event, all excess cash shall be deposited into the PIP Reserve) | Seasonality Reserve ($100,000) | No | NAP | NAP | No | NAP | ||||||||||||||||||
22 | Loan | Summerlin Gateway Plaza | No | NAP | NAP | No | NAP | |||||||||||||||||||||||
23 | Loan | Frisco Plaza | Springing | Critical Tenant TI/LC: upon Critical Tenant Trigger Event, all excess cash shall be deposit into the account | No | NAP | NAP | No | NAP | |||||||||||||||||||||
24 | Loan | DoubleTree Spokane | No | NAP | NAP | No | NAP | |||||||||||||||||||||||
25 | Loan | VPS MHC Portfolio | $1,200,000 | Borrower Owned Home Depost ($1,000,000); Settlement Reserve ($200,000) | Springing | Borrower Owned Home Sale Proceeds: Borrower shall deposit any Net Sales Proceeds | No | NAP | NAP | No | NAP | |||||||||||||||||||
25.01 | Property | Pinecrest Village | ||||||||||||||||||||||||||||
25.02 | Property | Stonegate MHC | ||||||||||||||||||||||||||||
25.03 | Property | The Vineyards | ||||||||||||||||||||||||||||
26 | Loan | Falcon Glen Apartments | No | NAP | NAP | No | NAP | |||||||||||||||||||||||
27 | Loan | Villa Broussard | Springing | DSCR Cure Reserve: deposit upon cash sweep or cash management DSCR Trigger Event to avoid Cash Management Trigger Event Period or Cash Sweep Period | No | NAP | NAP | No | NAP | |||||||||||||||||||||
28 | Loan | 579 Executive Campus | Springing | Special Rollover Reserve: Upon Lease Sweep Period all excess cash shall be deposited into the account | No | NAP | NAP | No | NAP | |||||||||||||||||||||
29 | Loan | Savannah Place Apartments | No | NAP | NAP | No | NAP | |||||||||||||||||||||||
30 | Loan | Park Vista Waupaca | $1,500 | Radon Reserve | No | NAP | NAP | No | NAP | |||||||||||||||||||||
31 | Loan | Staybridge Suites Augusta | $430,000 | PIP Reserve | Springing | Borrower shall deposit $40,000 each month into the PIP Reserve from May 6, 2016 to May 6, 2017 | No | NAP | NAP | No | NAP | |||||||||||||||||||
32 | Loan | Cape Horn Square | $850,000 | Weis TILC Reserve | $9,375 | Weis TILC Reserve ($9,375); Lease Termination Payment Reserve Springing Upon receipt of a lease termination payment | No | NAP | NAP | No | NAP | |||||||||||||||||||
33 | Loan | Mesa Ridge | No | NAP | NAP | No | NAP | |||||||||||||||||||||||
34 | Loan | Park at Bellaire | $250,000 | Guarantor Liquidity Reserve | $4,167 | $500,000 | No | NAP | NAP | No | NAP | |||||||||||||||||||
35 | Loan | Arthur Square | $237,300 | Capital Improvement Reserve | No | NAP | NAP | No | NAP | |||||||||||||||||||||
36 | Loan | Holiday Inn Express Atlanta NE I-85 Clairmont | $830,000 | Formula Blue Reserve Funds | No | NAP | NAP | No | NAP | |||||||||||||||||||||
37 | Loan | Lantern Estates MHP | No | NAP | NAP | No | NAP | |||||||||||||||||||||||
38 | Loan | Stony Creek Portfolio | $496,524 | Seasonality Reserve ($101,524); PIP Reserve ($395,000) | Springing | Seasonality Reserve (Prior to Cash Management Period, if Seasonality Reserve fall below the cap, all excess cash shall be deposited into the Seasonality Reserve) PIP Reserve (If any work is required under a franchise agreement an amount equal to 110% of the estimated cost less any amounts then on deposit in the FF&E reserve to the extend a cash management period commence as a result of a PIP Trigger Event, all excess cash shall be deposited into the PIP Reserve) | Seasonality Reserve ($101,524) | No | NAP | NAP | No | NAP | ||||||||||||||||||
38.01 | Property | Hampton Inn | ||||||||||||||||||||||||||||
38.02 | Property | Sleep Inn | ||||||||||||||||||||||||||||
39 | Loan | Pineherst Apartments | No | NAP | NAP | No | NAP | |||||||||||||||||||||||
40 | Loan | Heritage Square | No | NAP | NAP | No | NAP | |||||||||||||||||||||||
41 | Loan | Tower East Offices | No | NAP | NAP | No | NAP | |||||||||||||||||||||||
42 | Loan | Walgreens - Philadelphia | Springing | Critical Tenant TI/LC Fund: upon Critical Tenant Trigger Event, all excess cash shall be deposit with Lender | No | NAP | NAP | No | NAP | |||||||||||||||||||||
43 | Loan | Grayson Self-Storage Portfolio | No | NAP | NAP | No | NAP | |||||||||||||||||||||||
43.01 | Property | Five Star Storage | ||||||||||||||||||||||||||||
43.02 | Property | Hometown Storage | ||||||||||||||||||||||||||||
43.03 | Property | Easy Self Storage | ||||||||||||||||||||||||||||
44 | Loan | Cypress Gardens MHC | $5,000 | Rent Abatement Reserve ($5,000) | No | NAP | NAP | No | NAP | |||||||||||||||||||||
45 | Loan | Pokras Properties | $462,300 | No | NAP | NAP | No | NAP | ||||||||||||||||||||||
45.01 | Property | Tropicana Centre | ||||||||||||||||||||||||||||
45.02 | Property | Flamingo Jones Plaza | ||||||||||||||||||||||||||||
46 | Loan | Avalon Apartments | $150,000 | Rent Reserve Funds | Springing | Rent Reserve Funds: An amount equal to (a) if more than $50,000.00 was disbursed from the Rent Reserve Account during the preceding months of May through July, all excess cash flow and (b) if $50,000.00 or less was disbursed from the Rent Reserve Account during the preceding months of May through July, one-ninth (1/9th) of the Rent Reserve Replenishment Amount. | No | NAP | NAP | No | NAP | |||||||||||||||||||
47 | Loan | Custer Bridges | Springing | Critical Tenant TI/LC: upon Critical Tenant Trigger Event, all excess cash shall be deposit with Lender | No | NAP | NAP | No | NAP | |||||||||||||||||||||
48 | Loan | The Plazas at Lakewood Forest | No | NAP | NAP | No | NAP | |||||||||||||||||||||||
49 | Loan | Magnolia Lane MHC | No | NAP | NAP | No | NAP | |||||||||||||||||||||||
50 | Loan | Dominion Market Plaza | $25,000 | Borrower’s Operating Reserve | Springing | Special Rollover Reserve: Upon Lease Sweep Period all excess cash shall be deposited into the account | No | NAP | NAP | No | NAP | |||||||||||||||||||
51 | Loan | West Side Plaza | Springing | Critical Tenant TI/LC: upon Critical Tenant Trigger Event, all excess cash shall be deposit into the account | No | NAP | NAP | No | NAP | |||||||||||||||||||||
52 | Loan | Comfort Inn Lumberton | No | NAP | NAP | No | NAP | |||||||||||||||||||||||
53 | Loan | New Lebanon Plaza | Springing | Critical Tenant TI/LC: upon Critical Tenant Trigger Event, all excess cash shall be deposit into the account | No | NAP | NAP | No | NAP | |||||||||||||||||||||
54 | Loan | Duke University Medical Office | Springing | Special Rollover Reserve: Upon Lease Sweep Period all excess cash shall be deposited into the account | No | NAP | NAP | No | NAP | |||||||||||||||||||||
55 | Loan | Quantum On The Bay Retail | Springing | Critical Tenant TI/LC: upon Critical Tenant Trigger Event, all excess cash shall be deposit into the account | No | NAP | NAP | No | NAP | |||||||||||||||||||||
56 | Loan | Springfield Meadows | $7,525 | Water Utility Reserve | $1,075 | Water Utility Reserve | No | NAP | NAP | No | NAP | |||||||||||||||||||
57 | Loan | Plover Pine Village | No | NAP | NAP | No | NAP | |||||||||||||||||||||||
58 | Loan | Hot Springs | $315,000 | Family Christian Leasing Expenses | No | NAP | NAP | No | NAP | |||||||||||||||||||||
59 | Loan | Woodland MHC/RV Resort | No | NAP | NAP | No | NAP |
A-1-24
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
THIRD PARTY REPORTS | ADDITIONAL PERMITTED DEBT(28) | TOTAL MORTGAGE DEBT INFORMATION | TOTAL DEBT INFORMATION | |||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | Appraisal Report Date | Environmental Phase I Report Date | Phase II Performed | Engineering Report Date | Seismic Zone (Y/N) | Seismic Report Date | PML % | Additional Future Debt Permitted | Additional Future Debt Permitted Description | Cut-off Date Pari Passu Mortgage Debt Balance | Cut-off Date Subord. Mortgage Debt Balance | Total Mortgage Debt Cut-off Date LTV Ratio | Total Mortgage Debt UW NCF DSCR | Total Mortgage Debt UW NOI Debt Yield | Cut-off Date Mezzanine Debt Balance | Total Debt Cut-off Date LTV Ratio | Total Debt UW NCF DSCR | Total Debt UW NOI Debt Yield | |||||||||||||||||||||||||||
1 | Loan | GLP Industrial Portfolio A | Various | Various | No | 6/22/2015 | N | Various | No | $637,600,000 | $328,900,000 | 62.0% | 1.84x | 8.9% | $330,000,000 | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||
1.001 | Property | Inland Empire Indian Ave DC | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 10.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||||||||||
1.002 | Property | Centerpointe 4 | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 9.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||||||||||
1.003 | Property | Hofer Ranch IC Bldg 1 | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 10.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||||||||||
1.004 | Property | Denver DC | 8/21/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.005 | Property | Freeport DC Bldg 4 | 8/17/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.006 | Property | Ontario Mills DC | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 11.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||||||||||
1.007 | Property | Hagerstown Distribution Center | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.008 | Property | Beckwith Farms DC | 8/28/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.009 | Property | Crossroads DC I | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.010 | Property | Centerpointe 6 | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 9.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||||||||||
1.011 | Property | I-95 DC | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.012 | Property | Chino Spec Forward | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 10.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||||||||||
1.013 | Property | Bedford Park II | 8/22/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.014 | Property | Landover DC | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.015 | Property | North Plainfield 8 | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.016 | Property | Sterling DC | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 18.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||||||||||
1.017 | Property | Clifton DC | 9/24/2015 | 5/29/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.018 | Property | Beckwith Farms 3 | 8/28/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.019 | Property | Collington Commerce Center | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.020 | Property | Bedford Park IB | 8/22/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.021 | Property | Elam Farms DC | 8/28/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.022 | Property | Champagne DC | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 13.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||||||||||
1.023 | Property | Bridge Point 1 | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.024 | Property | Center Square DC | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.025 | Property | Park 355 | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.026 | Property | Commerce Farms DC 3 | 8/28/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.027 | Property | Brandon Woods DC | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.028 | Property | Chantilly DC | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.029 | Property | Bolingbrook CC Bldg 3 | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.030 | Property | Northpoint CC | 8/20/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.031 | Property | Franklin Square IC I | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.032 | Property | Rock Quarry Building #1 | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.033 | Property | Aurora DC III | 8/18/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.034 | Property | Washington (DC) Corporate Center | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.035 | Property | Aurora DC 1 | 8/18/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.036 | Property | Waterfront DC | 9/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.037 | Property | Pureland DC I | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.038 | Property | Bedford Park IA | 8/22/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.039 | Property | Prairie Point Bldg 3 | 8/18/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.040 | Property | Greenwood DC | 8/19/2015 | 6/26/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.041 | Property | Austin DC III | 8/10/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.042 | Property | Franklin Square II | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.043 | Property | Pureland DC II | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.044 | Property | Somerset IC | 9/22/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.045 | Property | Rock Quarry Building #2 | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.046 | Property | Brandon Woods DC II | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.047 | Property | Centerpointe 5 | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 9.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||||||||||
1.048 | Property | Industrial Parkway (CA) DC | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 12.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||||||||||
1.049 | Property | Beckwith Farms 2 | 8/28/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.050 | Property | North Plainfield 2 | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.051 | Property | North Plainfield 4 | 8/19/2015 | 6/28/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.052 | Property | North Plainfield 5 | 8/19/2015 | 6/28/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.053 | Property | Somerset IC II Building I | 9/22/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.054 | Property | BWI Commerce Center II | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.055 | Property | Commerce Farms DC 4 | 8/28/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.056 | Property | Rock Run Bldg 6 | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.057 | Property | Bolingbrook CC Bldg 4 | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.058 | Property | Bridge Point 2 | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.059 | Property | Burleson BP Bldg 3 (Austin DC I) | 8/10/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.060 | Property | 10th Street Business Park 2 | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.061 | Property | Park 55 | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.062 | Property | Valwood West Industrial A | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.063 | Property | Baltimore IC | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.064 | Property | Englewood DC | 9/17/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.065 | Property | Centerpointe 9 | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 9.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||||||||||
1.066 | Property | Aurora DC 2 | 8/18/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.067 | Property | Redlands Industrial Center IB | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 11.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||||||||||
1.068 | Property | Somerset IC II Building II | 9/22/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.069 | Property | Hofer Ranch TRS Building 3 | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 10.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||||||||||
1.070 | Property | BWI Commerce Center I | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.071 | Property | Burleson BP Bldg 1 (Austin DC I) | 8/10/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.072 | Property | Raceway Crossings IC Bldg 3 (Austin DC II) | 8/10/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.073 | Property | Freeport DC Bldg 2 | 8/17/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.074 | Property | Concours DC | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 11.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||||||||||
1.075 | Property | Raceway Crossings IC Bldg 2 (Austin DC II) | 8/10/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.076 | Property | Hagerstown - Industrial Lane DC | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.077 | Property | Maple Point 1 | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.078 | Property | Freeport DC Bldg 1 | 8/17/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.079 | Property | Capital Beltway CC | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.080 | Property | Centerpointe Trailer Lot | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 9.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||||||||||
1.081 | Property | Randall Crossing DC | 8/18/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.082 | Property | Burleson BP Bldg 2 (Austin DC I) | 8/10/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.083 | Property | Maple Point 2 | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.084 | Property | Hollins End 6 | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.085 | Property | Freeport DC Bldg 3 | 8/17/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.086 | Property | Redlands Industrial Center II | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 11.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||||||||||
1.087 | Property | Hollins End 1 | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.088 | Property | Hollins End 2 | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.089 | Property | Valwood West Industrial D | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.090 | Property | Redlands Industrial Center IA | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 11.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||||||||||
1.091 | Property | Valwood West Industrial C | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.092 | Property | 10th Street Business Park 1 | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.093 | Property | Columbia Park IC | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.094 | Property | Valley View BC Bldg 2 | 8/17/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.095 | Property | Valley View BC Bldg 1 | 8/17/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.096 | Property | Crossroads DC III | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.097 | Property | Northpointe DC Bldg 1 | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.098 | Property | Park 88 | 8/18/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.099 | Property | Ameriplex | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% |
A-1-25
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
THIRD PARTY REPORTS | ADDITIONAL PERMITTED DEBT(28) | TOTAL MORTGAGE DEBT INFORMATION | TOTAL DEBT INFORMATION | |||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | Appraisal Report Date | Environmental Phase I Report Date | Phase II Performed | Engineering Report Date | Seismic Zone (Y/N) | Seismic Report Date | PML % | Additional Future Debt Permitted | Additional Future Debt Permitted Description | Cut-off Date Pari Passu Mortgage Debt Balance | Cut-off Date Subord. Mortgage Debt Balance | Total Mortgage Debt Cut-off Date LTV Ratio | Total Mortgage Debt UW NCF DSCR | Total Mortgage Debt UW NOI Debt Yield | Cut-off Date Mezzanine Debt Balance | Total Debt Cut-off Date LTV Ratio | Total Debt UW NCF DSCR | Total Debt UW NOI Debt Yield | |||||||||||||||||||||||||||
1.100 | Property | Vista Point South 5 | 8/20/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.101 | Property | Hollins End 5 | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.102 | Property | Northpointe DC Bldg 2 | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.103 | Property | Vista Point South 6 | 8/20/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.104 | Property | Raceway Crossings IC Bldg 1 (Austin DC II) | 8/10/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.105 | Property | Vista Point South 4 | 8/20/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.106 | Property | Vista Point South 3 | 8/20/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.107 | Property | North Plainfield 3 | 8/19/2015 | 6/28/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.108 | Property | Vista Point South 1 | 8/20/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.109 | Property | Bolingbrook VMF | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.110 | Property | Vista Point South 2 | 8/20/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.111 | Property | Hollins End 3 | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.112 | Property | Hollins End 4 | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.113 | Property | Freeport DC Bldg 6 | 8/17/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
1.114 | Property | Freeport DC Bldg 5 | 8/17/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | ||||||||||||||||||||||||||||||||||
2 | Loan | FedEx Brooklyn | 8/26/2015 | 8/26/2015 | No | 8/28/2015 | N | NAP | No | $130,000,000 | 66.7% | 1.97x | 8.6% | 66.7% | 1.97x | 8.6% | ||||||||||||||||||||||||||||||||
3 | Loan | Starwood Capital Extended Stay Portfolio | Various | 4/13/2015 | No | Various | N | NAP | No | $200,000,000 | 72.3% | 1.83x | 12.4% | $25,000,000 | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||||||||
3.01 | Property | Crestwood Suites Denver - Aurora | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.02 | Property | Sun Suites New Orleans (Metairie) | 5/7/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.03 | Property | Sun Suites New Orleans (Harvey) | 5/7/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.04 | Property | Sun Suites Hobby (Clearlake) | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.05 | Property | Sun Suites Plano | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.06 | Property | Sun Suites Westchase | 5/4/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.07 | Property | Crestwood Suites Marietta Roswell Road | 4/30/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.08 | Property | Sun Suites Sugar Land (Stafford) | 5/4/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.09 | Property | Sun Suites Raleigh | 5/6/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.10 | Property | Sun Suites Intercontinental Greenspoint | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.11 | Property | Crestwood Suites Nashville Madison | 5/1/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.12 | Property | Sun Suites Cumming | 5/4/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.13 | Property | Crestwood Suites Murfreesboro | 5/1/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.14 | Property | Sun Suites Smyrna | 4/30/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.15 | Property | Sun Suites Dallas - Garland | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.16 | Property | Sun Suites DFW Airport - Lewisville | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.17 | Property | Sun Suites Charlotte - Matthews | 5/4/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.18 | Property | Crestwood Suites Disney Orlando | 5/7/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.19 | Property | Crestwood Suites Orlando UCF | 5/7/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.20 | Property | Crestwood Suites Snellville | 5/2/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.21 | Property | Sun Suites Suwanee | 5/4/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.22 | Property | Home Towne Suites Kannapolis | 5/4/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.23 | Property | Sun Suites Corpus Christi | 5/4/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.24 | Property | Home Towne Suites Tuscaloosa | 5/6/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.25 | Property | Sun Suites Jacksonville | 5/7/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.26 | Property | Sun Suites Chesapeake | 5/6/2015 | 4/13/2015 | No | 6/3/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.27 | Property | Crestwood Suites Fort Myers | 5/8/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.28 | Property | Crestwood Suites Greensboro Airport | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.29 | Property | Crestwood Suites Austin | 5/6/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.30 | Property | Sun Suites Gwinnett | 5/4/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.31 | Property | Crestwood Suites Marietta - Town Center Mall | 4/30/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.32 | Property | Crestwood Suites Baton Rouge | 5/7/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.33 | Property | Home Towne Suites Columbus | 5/6/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.34 | Property | Crestwood Suites NW Houston | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.35 | Property | Home Towne Suites Auburn | 5/6/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.36 | Property | Sun Suites Stockbridge | 5/2/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.37 | Property | Home Towne Suites Anderson | 5/4/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.38 | Property | Crestwood Suites Colorado Springs | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.39 | Property | Home Towne Suites Prattville | 5/6/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.40 | Property | Crestwood Suites High Point | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.41 | Property | Sun Suites Birmingham | 5/7/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.42 | Property | Sun Suites Kennesaw Town Center | 4/30/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.43 | Property | Sun Suites Greensboro | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.44 | Property | Home Towne Suites Greenville | 5/6/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.45 | Property | Sun Suites Hattiesburg | 4/29/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.46 | Property | Home Towne Suites Decatur | 5/7/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.47 | Property | Home Towne Suites Bowling Green | 4/30/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.48 | Property | Sun Suites Gulfport Airport | 4/29/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.49 | Property | Crestwood Suites Newport News | 5/6/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
3.50 | Property | Home Towne Suites Clarksville | 4/30/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||||||||||||||
4 | Loan | Ellicott House | 8/31/2015 | 9/30/2015 | No | 8/6/2015 | N | NAP | No | NAP | 70.6% | 1.64x | 7.2% | 70.6% | 1.64x | 7.2% | ||||||||||||||||||||||||||||||||
5 | Loan | 401 Market | 7/8/2015 | 6/12/2015 | No | 6/10/2015 | N | NAP | No | NAP | 72.0% | 1.29x | 8.9% | 72.0% | 1.29x | 8.9% | ||||||||||||||||||||||||||||||||
6 | Loan | Baldwin Hills Center | 10/10/2015 | 10/13/2015 | No | 10/15/2015 | Y | 10/21/2015 | 19.0% | No | NAP | 64.2% | 1.42x | 9.5% | 64.2% | 1.42x | 9.5% | |||||||||||||||||||||||||||||||
7 | Loan | Embassy Suites and Claypool Court | 8/28/2015 | 9/1/2015 | No | 9/1/2015 | N | NAP | No | NAP | 58.0% | 2.42x | 17.3% | 58.0% | 2.42x | 17.3% | ||||||||||||||||||||||||||||||||
8 | Loan | Rosecroft Mews Apartments | 6/26/2015 | 7/7/2015 | No | 7/8/2015 | N | NAP | No | NAP | 79.4% | 1.26x | 8.3% | 79.4% | 1.26x | 8.3% | ||||||||||||||||||||||||||||||||
9 | Loan | Triple Net Acquisitions Portfolio - Pool 1 | Various | Various | No | Various | N | Various | Yes | Future Mezzanine permitted subject to: combined DSCR >= 1.15x, combined LTV <= 80.0%, combined Debt Yield >= 9.50%; Mezzanine Exist | NAP | 81.3% | 1.02x | 9.1% | $5,100,000 | 81.3% | 1.02x | 9.1% | ||||||||||||||||||||||||||||||
9.01 | Property | 508 Fishkill Avenue | 9/1/2015 | 6/4/2015 | No | 5/27/2015 | N | NAP | 81.3% | 1.02x | 9.1% | 81.3% | 1.02x | 9.1% | ||||||||||||||||||||||||||||||||||
9.02 | Property | 758 East Utah Valley Drive | 9/1/2015 | 9/8/2015 | No | 9/8/2015 | Y | 9/9/2015 | 6.0% | 81.3% | 1.02x | 9.1% | 81.3% | 1.02x | 9.1% | |||||||||||||||||||||||||||||||||
9.03 | Property | 10701 East 126th Street North | 3/1/2016 | 9/11/2015 | No | 9/11/2015 | N | NAP | 81.3% | 1.02x | 9.1% | 81.3% | 1.02x | 9.1% | ||||||||||||||||||||||||||||||||||
9.04 | Property | 1200 North Maitlen Drive | 9/1/2015 | 9/11/2015 | No | 9/25/2015 | N | NAP | 81.3% | 1.02x | 9.1% | 81.3% | 1.02x | 9.1% | ||||||||||||||||||||||||||||||||||
10 | Loan | San Diego HHSA Building | 6/22/2015 | 6/19/2015 | No | 6/19/2015 | Y | 6/19/2015 | 14.0% | No | NAP | 71.2% | 1.57x | 10.4% | 71.2% | 1.57x | 10.4% | |||||||||||||||||||||||||||||||
11 | Loan | DoubleTree Commerce | 9/1/2016 | 9/17/2015 | No | 9/17/2015 | Y | 9/17/2015 | 13.0% | No | NAP | 68.4% | 2.00x | 14.5% | 68.4% | 2.00x | 14.5% | |||||||||||||||||||||||||||||||
12 | Loan | Sheraton Lincoln Harbor Hotel | 8/20/2015 | 8/21/2015 | No | 8/21/2015 | N | NAP | No | $80,000,000 | 62.5% | 1.60x | 11.5% | 62.5% | 1.60x | 11.5% | ||||||||||||||||||||||||||||||||
13 | Loan | Windwood Oaks Apartments | 9/10/2015 | 9/16/2015 | No | 9/18/2015 | N | NAP | No | NAP | 71.0% | 1.36x | 9.2% | 71.0% | 1.36x | 9.2% | ||||||||||||||||||||||||||||||||
14 | Loan | Stone Gables Apartments | 9/3/2015 | 9/11/2015 | No | 9/11/2015 | N | NAP | No | NAP | 74.4% | 1.29x | 8.5% | 74.4% | 1.29x | 8.5% | ||||||||||||||||||||||||||||||||
15 | Loan | Madison Park | 5/18/2015 | 5/22/2015 | No | 5/22/2015 | Y | 5/22/2015 | 10.0% | No | NAP | 66.3% | 1.59x | 9.9% | 66.3% | 1.59x | 9.9% | |||||||||||||||||||||||||||||||
16 | Loan | Officescape and Corporate Hill Portfolio | 5/28/2015 | 6/15/2015 | No | 6/15/2015 | N | NAP | No | NAP | 67.7% | 1.77x | 12.8% | 67.7% | 1.77x | 12.8% | ||||||||||||||||||||||||||||||||
16.01 | Property | Corporate Hill III | 5/28/2015 | 6/15/2015 | No | 6/15/2015 | N | NAP | 67.7% | 1.77x | 12.8% | 67.7% | 1.77x | 12.8% | ||||||||||||||||||||||||||||||||||
16.02 | Property | Corporate Hill IV | 5/28/2015 | 6/15/2015 | No | 6/15/2015 | N | NAP | 67.7% | 1.77x | 12.8% | 67.7% | 1.77x | 12.8% | ||||||||||||||||||||||||||||||||||
16.03 | Property | Officescape III | 5/28/2015 | 6/15/2015 | No | 6/15/2015 | N | NAP | 67.7% | 1.77x | 12.8% | 67.7% | 1.77x | 12.8% | ||||||||||||||||||||||||||||||||||
16.04 | Property | Officescape II | 5/28/2015 | 6/15/2015 | No | 6/15/2015 | N | NAP | 67.7% | 1.77x | 12.8% | 67.7% | 1.77x | 12.8% | ||||||||||||||||||||||||||||||||||
16.05 | Property | Officescape I | 5/28/2015 | 6/15/2015 | No | 6/15/2015 | N | NAP | 67.7% | 1.77x | 12.8% | 67.7% | 1.77x | 12.8% | ||||||||||||||||||||||||||||||||||
17 | Loan | University Plains | 8/1/2016 | 8/10/2015 | No | 8/10/2015 | N | NAP | Yes | Mezzanine at any time prior to 18 months prior to maturity subject to: combined DSCR >= 1.25x; combined LTV <= 75.0%; DY>=8.0% | NAP | 73.4% | 1.36x | 8.8% | 73.4% | 1.36x | 8.8% | |||||||||||||||||||||||||||||||
18 | Loan | Ivy Ridge Apartments | 6/1/2016 | 6/2/2015 | No | 6/2/2015 | N | NAP | No | NAP | 72.7% | 1.29x | 8.5% | 72.7% | 1.29x | 8.5% | ||||||||||||||||||||||||||||||||
19 | Loan | Reynolds MHC Portfolio 2 | Various | Various | No | Various | N | NAP | No | NAP | 72.7% | 1.56x | 10.4% | 72.7% | 1.56x | 10.4% | ||||||||||||||||||||||||||||||||
19.01 | Property | Rex Aire MHC | 7/13/2015 | 7/21/2015 | No | 7/29/2015 | N | NAP | 72.7% | 1.56x | 10.4% | 72.7% | 1.56x | 10.4% | ||||||||||||||||||||||||||||||||||
19.02 | Property | Valley View Terrace MHC | 7/14/2015 | 7/21/2015 | No | 7/21/2015 | N | NAP | 72.7% | 1.56x | 10.4% | 72.7% | 1.56x | 10.4% | ||||||||||||||||||||||||||||||||||
19.03 | Property | Mobile Manor Estate | 7/9/2015 | 7/21/2015 | No | 7/22/2015 | N | NAP | 72.7% | 1.56x | 10.4% | 72.7% | 1.56x | 10.4% | ||||||||||||||||||||||||||||||||||
19.04 | Property | West Hill MHC | 7/9/2015 | 7/21/2015 | No | 7/23/2015 | N | NAP | 72.7% | 1.56x | 10.4% | 72.7% | 1.56x | 10.4% | ||||||||||||||||||||||||||||||||||
19.05 | Property | Cherokee Village | 7/7/2015 | 7/21/2015 | No | 7/21/2015 | N | NAP | 72.7% | 1.56x | 10.4% | 72.7% | 1.56x | 10.4% | ||||||||||||||||||||||||||||||||||
19.06 | Property | Mobile Lodge | 7/9/2015 | 7/21/2015 | No | 7/23/2015 | N | NAP | 72.7% | 1.56x | 10.4% | 72.7% | 1.56x | 10.4% | ||||||||||||||||||||||||||||||||||
19.07 | Property | Hillview | 7/12/2015 | 7/21/2015 | No | 7/21/2015 | N | NAP | 72.7% | 1.56x | 10.4% | 72.7% | 1.56x | 10.4% |
A-1-26
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
THIRD PARTY REPORTS | ADDITIONAL PERMITTED DEBT(28) | TOTAL MORTGAGE DEBT INFORMATION | TOTAL DEBT INFORMATION | ||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | Appraisal Report Date | Environmental Phase I Report Date | Phase II Performed | Engineering Report Date | Seismic Zone (Y/N) | Seismic Report Date | PML % | Additional Future Debt Permitted | Additional Future Debt Permitted Description | Cut-off Date Pari Passu Mortgage Debt Balance | Cut-off Date Subord. Mortgage Debt Balance | Total Mortgage Debt Cut-off Date LTV Ratio | Total Mortgage Debt UW NCF DSCR | Total Mortgage Debt UW NOI Debt Yield | Cut-off Date Mezzanine Debt Balance | Total Debt Cut-off Date LTV Ratio | Total Debt UW NCF DSCR | Total Debt UW NOI Debt Yield | ||||||||||||||||||||||||||||
19.08 | Property | Cherry Acres | 7/8/2015 | 7/22/2015 | No | 7/21/2015 | N | NAP | 72.7% | 1.56x | 10.4% | 72.7% | 1.56x | 10.4% | |||||||||||||||||||||||||||||||||||
20 | Loan | 2100 Acklen Flats | 8/31/2015 | 9/1/2015 | No | 9/1/2015 | N | NAP | No | NAP | 70.6% | 1.22x | 7.6% | 70.6% | 1.22x | 7.6% | |||||||||||||||||||||||||||||||||
21 | Loan | Holiday Inn Austin | 7/30/2015 | 7/22/2015 | No | 7/23/2015 | N | NAP | No | NAP | 81.8% | 1.43x | 12.5% | $3,500,000 | 81.8% | 1.43x | 12.5% | ||||||||||||||||||||||||||||||||
22 | Loan | Summerlin Gateway Plaza | 8/13/2015 | 8/11/2015 | No | 8/11/2015 | N | NAP | No | NAP | 59.5% | 2.53x | 11.6% | 59.5% | 2.53x | 11.6% | |||||||||||||||||||||||||||||||||
23 | Loan | Frisco Plaza | 8/29/2015 | 9/1/2015 | No | 9/3/2015 | N | NAP | No | NAP | 69.7% | 1.32x | 9.2% | 69.7% | 1.32x | 9.2% | |||||||||||||||||||||||||||||||||
24 | Loan | DoubleTree Spokane | 9/3/2015 | 9/15/2015 | No | 9/14/2015 | N | NAP | No | NAP | 40.0% | 5.55x | 24.7% | 40.0% | 5.55x | 24.7% | |||||||||||||||||||||||||||||||||
25 | Loan | VPS MHC Portfolio | 8/28/2015 | 9/11/2015 | No | 9/11/2015 | N | NAP | No | NAP | 74.8% | 1.58x | 10.4% | 74.8% | 1.58x | 10.4% | |||||||||||||||||||||||||||||||||
25.01 | Property | Pinecrest Village | 8/28/2015 | 9/11/2015 | No | 9/11/2015 | N | NAP | 74.8% | 1.58x | 10.4% | 74.8% | 1.58x | 10.4% | |||||||||||||||||||||||||||||||||||
25.02 | Property | Stonegate MHC | 8/28/2015 | 9/11/2015 | No | 9/11/2015 | N | NAP | 74.8% | 1.58x | 10.4% | 74.8% | 1.58x | 10.4% | |||||||||||||||||||||||||||||||||||
25.03 | Property | The Vineyards | 8/26/2015 | 9/11/2015 | No | 9/11/2015 | N | NAP | 74.8% | 1.58x | 10.4% | 74.8% | 1.58x | 10.4% | |||||||||||||||||||||||||||||||||||
26 | Loan | Falcon Glen Apartments | 8/21/2015 | 8/26/2015 | No | 8/26/2015 | N | NAP | No | NAP | 72.3% | 1.35x | 8.5% | 72.3% | 1.35x | 8.5% | |||||||||||||||||||||||||||||||||
27 | Loan | Villa Broussard | 8/19/2015 | 9/1/2015 | No | 8/27/2015 | N | NAP | No | NAP | 66.6% | 1.39x | 8.9% | 66.6% | 1.39x | 8.9% | |||||||||||||||||||||||||||||||||
28 | Loan | 579 Executive Campus | 9/8/2015 | 9/18/2015 | No | 6/15/2015 | N | NAP | No | NAP | 72.7% | 1.51x | 10.5% | 72.7% | 1.51x | 10.5% | |||||||||||||||||||||||||||||||||
29 | Loan | Savannah Place Apartments | 9/2/2015 | 8/4/2015 | No | 8/4/2015 | N | NAP | Yes | Mezzanine at any time prior to 36 months prior to maturity subject to: combined DSCR >= 1.25x; combined LTV <= 80.0%; DY>=7.25% | NAP | 78.1% | 1.42x | 8.9% | 78.1% | 1.42x | 8.9% | ||||||||||||||||||||||||||||||||
30 | Loan | Park Vista Waupaca | 8/5/2015 | 9/21/2015 | No | 8/12/2015 | N | NAP | No | NAP | 66.0% | 1.47x | 9.5% | 66.0% | 1.47x | 9.5% | |||||||||||||||||||||||||||||||||
31 | Loan | Staybridge Suites Augusta | 3/23/2015 | 4/8/2015 | No | 4/7/2015 | N | NAP | No | NAP | 58.8% | 1.95x | 15.0% | 58.8% | 1.95x | 15.0% | |||||||||||||||||||||||||||||||||
32 | Loan | Cape Horn Square | 6/26/2015 | 7/30/2015 | No | 7/28/2015 | N | NAP | No | NAP | 67.3% | 1.44x | 10.5% | 67.3% | 1.44x | 10.5% | |||||||||||||||||||||||||||||||||
33 | Loan | Mesa Ridge | 10/8/2015 | 8/27/2015 | No | 8/28/2015 | N | NAP | No | NAP | 70.4% | 1.48x | 10.2% | 70.4% | 1.48x | 10.2% | |||||||||||||||||||||||||||||||||
34 | Loan | Park at Bellaire | 9/24/2015 | 10/21/2015 | No | 10/21/2015 | N | NAP | No | NAP | 73.8% | 1.31x | 9.8% | 73.8% | 1.31x | 9.8% | |||||||||||||||||||||||||||||||||
35 | Loan | Arthur Square | 7/1/2015 | 7/20/2015 | No | 7/20/2015 | N | NAP | No | NAP | 67.2% | 1.48x | 10.1% | 67.2% | 1.48x | 10.1% | |||||||||||||||||||||||||||||||||
36 | Loan | Holiday Inn Express Atlanta NE I-85 Clairmont | 7/31/2015 | 5/11/2015 | No | 5/6/2015 | N | NAP | No | NAP | 60.3% | 1.83x | 13.6% | 60.3% | 1.83x | 13.6% | |||||||||||||||||||||||||||||||||
37 | Loan | Lantern Estates MHP | 9/2/2015 | 9/18/2015 | No | 9/18/2015 | N | NAP | No | NAP | 71.4% | 1.51x | 9.9% | 71.4% | 1.51x | 9.9% | |||||||||||||||||||||||||||||||||
38 | Loan | Stony Creek Portfolio | 8/1/2015 | 8/4/2015 | No | 8/5/2015 | N | NAP | No | NAP | 69.4% | 1.70x | 12.5% | 69.4% | 1.70x | 12.5% | |||||||||||||||||||||||||||||||||
38.01 | Property | Hampton Inn | 8/1/2015 | 8/4/2015 | No | 8/5/2015 | N | NAP | 69.4% | 1.70x | 12.5% | 69.4% | 1.70x | 12.5% | |||||||||||||||||||||||||||||||||||
38.02 | Property | Sleep Inn | 8/1/2015 | 8/4/2015 | No | 8/5/2015 | N | NAP | 69.4% | 1.70x | 12.5% | 69.4% | 1.70x | 12.5% | |||||||||||||||||||||||||||||||||||
39 | Loan | Pineherst Apartments | 9/24/2015 | 8/19/2015 | No | 8/19/2015 | N | NAP | Yes | Mezzanine Subject to : LTV <=75%, DSCR >=1.25x and DY >=8.25% | NAP | 74.8% | 1.32x | 8.3% | 74.8% | 1.32x | 8.3% | ||||||||||||||||||||||||||||||||
40 | Loan | Heritage Square | 8/7/2015 | 8/13/2015 | No | 8/14/2015 | N | NAP | No | NAP | 72.0% | 1.25x | 8.4% | 72.0% | 1.25x | 8.4% | |||||||||||||||||||||||||||||||||
41 | Loan | Tower East Offices | 9/22/2015 | 9/24/2015 | No | 9/24/2015 | N | NAP | No | NAP | 46.2% | 1.45x | 11.9% | 46.2% | 1.45x | 11.9% | |||||||||||||||||||||||||||||||||
42 | Loan | Walgreens - Philadelphia | 7/20/2015 | 8/12/2015 | No | 7/30/2015 | N | NAP | No | NAP | 61.6% | 1.33x | 8.2% | 61.6% | 1.33x | 8.2% | |||||||||||||||||||||||||||||||||
43 | Loan | Grayson Self-Storage Portfolio | 8/26/2015 | 9/9/2015 | No | 9/9/2015 | N | NAP | Yes | Mezzanine DSCR >=1.51, LTV <=67.1 | NAP | 67.1% | 1.51x | 9.6% | 67.1% | 1.51x | 9.6% | ||||||||||||||||||||||||||||||||
43.01 | Property | Five Star Storage | 8/26/2015 | 9/9/2015 | No | 9/9/2015 | N | NAP | 67.1% | 1.51x | 9.6% | 67.1% | 1.51x | 9.6% | |||||||||||||||||||||||||||||||||||
43.02 | Property | Hometown Storage | 8/26/2015 | 9/9/2015 | No | 9/9/2015 | N | NAP | 67.1% | 1.51x | 9.6% | 67.1% | 1.51x | 9.6% | |||||||||||||||||||||||||||||||||||
43.03 | Property | Easy Self Storage | 8/26/2015 | 9/9/2015 | No | 9/9/2015 | N | NAP | 67.1% | 1.51x | 9.6% | 67.1% | 1.51x | 9.6% | |||||||||||||||||||||||||||||||||||
44 | Loan | Cypress Gardens MHC | 7/31/2015 | 7/27/2015 | No | 7/29/2015 | N | NAP | No | NAP | 74.6% | 1.44x | 9.1% | 74.6% | 1.44x | 9.1% | |||||||||||||||||||||||||||||||||
45 | Loan | Pokras Properties | 7/26/2015 | 7/31/2015 | No | 7/30/2015 | N | NAP | No | NAP | 65.5% | 1.41x | 9.5% | 65.5% | 1.41x | 9.5% | |||||||||||||||||||||||||||||||||
45.01 | Property | Tropicana Centre | 7/26/2015 | 7/31/2015 | No | 7/30/2015 | N | NAP | 65.5% | 1.41x | 9.5% | 65.5% | 1.41x | 9.5% | |||||||||||||||||||||||||||||||||||
45.02 | Property | Flamingo Jones Plaza | 7/26/2015 | 7/31/2015 | No | 7/30/2015 | N | NAP | 65.5% | 1.41x | 9.5% | 65.5% | 1.41x | 9.5% | |||||||||||||||||||||||||||||||||||
46 | Loan | Avalon Apartments | 9/2/2015 | 7/22/2015 | No | 7/22/2015 | N | NAP | No | NAP | $1,500,000 | 71.3% | 1.40x | 9.4% | 71.3% | 1.40x | 9.4% | ||||||||||||||||||||||||||||||||
47 | Loan | Custer Bridges | 9/8/2015 | 9/15/2015 | No | 9/16/2015 | N | NAP | No | NAP | 71.5% | 1.29x | 8.5% | 71.5% | 1.29x | 8.5% | |||||||||||||||||||||||||||||||||
48 | Loan | The Plazas at Lakewood Forest | 10/4/2015 | 10/8/2015 | No | 10/8/2015 | N | NAP | No | NAP | 64.5% | 1.30x | 9.0% | 64.5% | 1.30x | 9.0% | |||||||||||||||||||||||||||||||||
49 | Loan | Magnolia Lane MHC | 10/7/2015 | 10/8/2015 | No | 10/9/2015 | Y | 10/18/2015 | 11.0% | No | NAP | 69.0% | 1.29x | 8.1% | 69.0% | 1.29x | 8.1% | ||||||||||||||||||||||||||||||||
50 | Loan | Dominion Market Plaza | 9/14/2015 | 9/9/2015 | No | 9/9/2015 | N | NAP | No | NAP | 74.6% | 1.33x | 10.8% | 74.6% | 1.33x | 10.8% | |||||||||||||||||||||||||||||||||
51 | Loan | West Side Plaza | 6/10/2015 | 6/17/2015 | No | 6/17/2015 | N | NAP | No | NAP | 73.0% | 1.40x | 10.1% | 73.0% | 1.40x | 10.1% | |||||||||||||||||||||||||||||||||
52 | Loan | Comfort Inn Lumberton | 7/22/2015 | 8/5/2015 | No | 8/5/2015 | N | NAP | No | NAP | 66.4% | 1.63x | 13.3% | 66.4% | 1.63x | 13.3% | |||||||||||||||||||||||||||||||||
53 | Loan | New Lebanon Plaza | 5/27/2015 | 7/29/2015 | No | 7/27/2015 | N | NAP | No | NAP | 74.9% | 1.25x | 9.7% | 74.9% | 1.25x | 9.7% | |||||||||||||||||||||||||||||||||
54 | Loan | Duke University Medical Office | 8/26/2015 | 10/12/2015 | No | 9/3/2015 | N | NAP | No | NAP | 75.0% | 1.39x | 8.7% | 75.0% | 1.39x | 8.7% | |||||||||||||||||||||||||||||||||
55 | Loan | Quantum On The Bay Retail | 6/26/2015 | 7/7/2015 | No | 7/7/2015 | N | NAP | No | NAP | 64.5% | 1.59x | 10.3% | 64.5% | 1.59x | 10.3% | |||||||||||||||||||||||||||||||||
56 | Loan | Springfield Meadows | 8/25/2015 | 6/11/2015 | No | 6/11/2015 | N | NAP | No | NAP | 74.5% | 1.32x | 8.6% | 74.5% | 1.32x | 8.6% | |||||||||||||||||||||||||||||||||
57 | Loan | Plover Pine Village | 8/10/2015 | 8/6/2015 | No | 8/5/2015 | N | NAP | No | NAP | 73.5% | 1.79x | 11.4% | 73.5% | 1.79x | 11.4% | |||||||||||||||||||||||||||||||||
58 | Loan | Hot Springs | 12/30/2014 | 8/17/2015 | No | 8/17/2015 | N | NAP | No | NAP | 73.3% | 1.54x | 9.8% | 73.3% | 1.54x | 9.8% | |||||||||||||||||||||||||||||||||
59 | Loan | Woodland MHC/RV Resort | 7/7/2015 | 7/15/2015 | No | 7/17/2015 | Y | 7/27/2015 | 7.0% | No | NAP | 68.2% | 1.40x | 9.0% | 68.2% | 1.40x | 9.0% |
A-1-27
CSAIL 2016-C5
FOOTNOTES TO ANNEX A-1
(1) | “Column” denotes Column Financial, Inc. as Mortgage Loan Seller, “Rialto” denotes Rialto Mortgage Finance, LLC as Mortgage Loan Seller, “JLC” denotes Jefferies LoanCore as Mortgage Loan Seller, “BNYM” denotes The Bank of New York Mellon as Mortgage Loan Seller, and “Silverpeak” denotes Silverpeak Real Estate Finance, LLC as Mortgage Loan Seller. |
(2) | For mortgage loans secured by multiple properties, each mortgage loan’s Original Balance ($), Current Balance ($), and Maturity Balance ($) are allocated to the respective 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. |
(3) | With regards to Loan No. 1, GLP Industrial Portfolio A, the mortgage loan is part of a $966,500,000 whole loan (the “GLP Industrial Portfolio A Whole Loan”), which is comprised of five pari passu component notes (Note A-1, Note A-2, Note A-3-1, Note A-3-2, and Note A-4 and $328,900,000 of subordinate B-Notes). Note A-3-1 has an outstanding principal balance as of the cut-off date of $87,100,000 million and is expected to be contributed to the CSAIL 2016-C5 Commercial Mortgage Trust. Note A-1 and Note A-2, which have an aggregate outstanding principal balance as of the cut-off date of $437,600,000, were previously contributed with the B-Notes to the CSMC 2015-GLPA Commercial Mortgage Trust. Note A-3-2 and Note A-4, which have an aggregate principal balance of $105,000,000 million, are expected to be contributed to a future securitization. All loan level metrics are based on the GLP Industrial Portfolio A Whole Loan balance. |
With regards to Loan No. 2, FedEx Brooklyn, the mortgage loan is part of a $130,000,000 whole loan (the “FedEx Brooklyn Whole Loan”), which is comprised of two pari passu component notes (Note A-1 and Note A-2). Note A-1, which has an outstanding principal balance as of the cut-off date of $87,000,000, is expected to be contributed to the CSAIL 2016-C5 Commercial Mortgage Trust. Note A-2, which has an aggregate outstanding principal balance as of the cut-off date of $43,000,000 is expected to be contributed to a future securitization. All loan level metrics are based on the FedEx Brooklyn Whole Loan balance.
With regards to Loan No. 3, Starwood Capital Extended Stay Portfolio, the mortgage loan is part of a $200,000,000 whole loan (the “Starwood Capital Extended Stay Portfolio Whole Loan”), which is comprised of four pari passu components (Note A-1-A, Note A-1-B, Note A-2 and Note A-3). Note A-2 and Note A-3 (the “Starwood Capital Extended Stay Portfolio Mortgage Loan”) have an aggregate outstanding principal balance as of the cut-off date of $75,000,000 and are expected to be contributed to the CSAIL 2016-C5 Commercial Mortgage Trust. Note A-1-A has an outstanding principal balance as of the cut-off date of $105,000,000 and was contributed to the CSAIL 2015-C3 Commercial Mortgage Trust. Note A-1-B has an outstanding principal balance as of the Cut-off Date of $20,000,000 and is expected to be contributed to a future securitization. All loan level metrics are based on the Starwood Capital Extended Stay Portfolio Whole Loan balance.
With regards to Loan No. 12, Sheraton Lincoln Harbor Hotel, the mortgage loan is part of an $80,000,000 whole loan (the “Sheraton Lincoln Harbor Whole Loan”), which is comprised of two pari passu component notes (Note A-1 and Note A-2). Note A-2, which has an outstanding principal balance as of the cut-off date of $20,000,000, is expected to be contributed to the CSAIL 2016-C5 Commercial Mortgage Trust. Note A-1, which has an aggregate outstanding principal balance as of the cut-off date of $60,000,000 was contributed to the WFCM 2015-C31 Commercial Mortgage Trust. All loan level metrics are based on Sheraton Lincoln Harbor Whole Loan balance.
With regards to Loan No. 46, Avalon Apartments, the mortgage loan is part of a $6,350,000 whole loan (the “Avalon Apartments Whole Loan”), which is comprised of one promissory note (Note A) and a subordinate B-note (Note B). Note A, which has an outstanding principal balance as of the cut-off date of $4,850,000, is expected to be contributed to the CSAIL 2016-C5 Commercial Mortgage Trust. Note B has an aggregate outstanding principal balance as of the cut-off date of $1,500,000. All loan level metrics are based on the Avalon Apartments mortgage loan balance of $4,850,000.
(4) | In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes. |
(5) | With regards to Loan No. 11, DoubleTree Commerce, the property is subject to a ground lease with Craig Realty Group Citadel, LLC which expires in November 16, 2054 and has one 34-year extension option. Currently, the borrower is paying $342,330 per annum with the next rent step scheduled for January 2016 and every 5 years thereafter. |
With regards to Loan No. 15, Madison Park, the property is subject to a ground lease with the City of Torrance, expiring on February 8, 2054. The monthly rent is an amount equal to 10% of gross rents (excluding reimbursements), subject to a monthly minimum base rent (“MBR”), which is currently $17,943.98. MBR will be reset for each three-year period commencing on July 1, 2016, July 1, 2019 and July 1, 2022, by an amount, not to exceed 6% on any adjustment date, based on the CPI (as defined in the lease). MBR will be increased for each 9-year period commencing on or before July 1, 2031, July 1, 2040 and July 1, 2049 based on the greater of (i) MBR subject to a CPI adjustment and (ii) an amount agreed by the parties to be the fair rental value of the premises.
(6) | With regards to Loan No. 4, Ellicott House, the property is subject to certain rental restrictions. The rent restrictions at the property limit the annual rent increases of tenants who were in occupancy in 2007 to increases in the Consumer Price Index plus 2% subject to a maximum of 10%, or 5% for qualified occupants 62 years of age or older or disabled. Once those restricted units are vacated, rents may be increased to a pre-determined monthly rental level based on unit type and thereafter subject to annual increase based upon changes in the Consumer Price Index plus 2% subject to a maximum of 10%, or 5% for qualified occupants |
A-1-28
62 years of age or older or disabled. As of October 2015, the in-place weighted average monthly rental amount was approximately 55% below the pre-determined monthly rental level and 11% below market.
With regards to Loan No. 34, Park at Bellaire, at least 22 of the 223 units are restricted to tenants whose income does not exceed 50% of the area median income and 92 of the 223 units are restricted to tenants whose income does not exceed 80% of the area median income.
(7) | Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the property. |
(8) | In certain cases, 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 regards to Loan No. 5, 401 Market, American Bible Society, the second largest tenant, leases 27.8% of the property’s net rentable area across two leases: one for office space (occupying 102,980 SF) and one for retail space (occupying 31,893 SF). American Bible Society is currently in a free rent period and will commence paying unabated rent on July 1, 2016 with respect to the office space and on October 1, 2016 with respect to the retail space; however, the lender has underwritten the full rental amount for the tenant. A reserve in the amount of $3,439,949 was collected at origination to cover the free rent period.
With regards to Loan No. 6, Baldwin Hills Center, PAE Professional Services, the third largest tenant, representing 6,940 SF and 5.5% of the net rentable area, executed a 64 month lease with two five-year renewal options on August 11, 2015. The tenant has commenced paying rent, but is not yet in occupancy. It is anticipated that the tenant will take occupancy by March 2016.
With regards to Loan No. 9, Triple Net Acquisitions Portfolio-Pool 1, the square footage and UW NOI for the 10701 East 126th Street North property assumes a 49,000 SF property expansion has been completed and that the annual rent on the Victory Energy space has increased from $510,360 to $702,360. Such rent increase will occur at the earlier of the completion of the expansion or February 1, 2016. A $2.2 million tenant improvement payment was reserved at origination for this expansion.
With regards to Loan No. 10, San Diego HHSA Building, the third largest tenant, Steak N Shake, executed a 10 year lease on September 11, 2015; however, the tenant is not yet in occupancy and has not commenced paying rent. The tenant is in the process of obtaining required permits from the City of Escondido, including a conditional use permit to operate a drive-thru at the property. Once the permits are obtained, the lease obligates the borrower to build-out and deliver the space to the tenant within 120 days. It is anticipated that the tenant will take occupancy and commence paying rent by June 2016, assuming the permits are timely granted by the City of Escondido.
(9) | With regards to all mortgage loans with the exception of the mortgage loans listed below, the Cut-Off Date LTV Ratio and the Maturity Date LTV Ratio 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 regards to Loan No. 9, Triple Net Acquisitions Portfolio-Pool 1, the Cut-Off Date LTV Ratio and Maturity Date LTV Ratio are based on the “as-complete” value for the 10701 East 126th Street North property and the “as-is” value for the remaining properties in the portfolio. The “as-complete” value for the 10701 East 126th Street North property assumes the 49,000 SF property expansion is complete and that the annual rent on the Victory Energy space has increased from $510,360 to $702,360. Such rent increase will occur at the earlier of the completion of the expansion or February 1, 2016. A $2.2 million tenant improvement payment was escrowed at closing for this expansion. The “as-is” value for the 10701 East 126th Street North property is $7,000,000, resulting in a Cut-Off Date LTV Ratio and Maturity Date LTV Ratio for the portfolio of 72.1% and 54.2%, respectively.
With regards to Loan No. 11, DoubleTree Commerce, the “as-complete” Appraised Value of $31,600,000 is utilized for the Cut-Off Date LTV Ratio and Maturity Date LTV Ratio. Based on the “as-is” Appraised Value of $27,300,000, the Cut-Off Date LTV Ratio and Maturity Date LTV Ratio are 79.1% and 72.5%, respectively.
With regards to Loan No. 17, University Plains, the “as-complete” Appraised Value of $22,900,000 is utilized for the Cut-Off Date LTV Ratio and Maturity Date LTV Ratio. Based on the “as-is” Appraised Value of $20,900,000, the Cut-Off Date LTV Ratio and Maturity Date LTV Ratio are 80.4% and 73.8%, respectively.
With regards to Loan No. 18, Ivy Ridge Apartments, the “as-stabilized” Appraised Value of $20,300,000 is utilized for the Cut-Off Date LTV Ratio and Maturity Date LTV Ratio. Based on the “as-is” Appraised Value of $18,050,000, the Cut-Off Date LTV Ratio and Maturity Date LTV Ratio are 81.8% and 76.7%, respectively.
(10) | With regards to Loan No. 2, FedEx Brooklyn, the anticipated repayment date (“ARD”) is November 6, 2025 and the final maturity date is May 6, 2030. From and after the ARD, the interest rate will increase 360 basis points over the initial interest rate. |
(11) | For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee/Certificate Administrator Fee Rate, the Operating Advisor Fee Rate, the Asset Representations Reviewer Fee and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”). |
A-1-29
(12) | For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360. |
(13) | With regards to all mortgage loans, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12. |
(14) | The classification of the lockbox types is described in the Prospectus. See “Description of the Mortgage Pool – Certain Terms of the Mortgage Loans – Mortgaged Property Accounts - Lockbox Accounts” for further details. |
(15) | Each number identifies a group of related borrowers. |
(16) | 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 interest-only period during the term of the mortgage loan. |
With regards to Loan No. 3, Starwood Capital Extended Stay Portfolio, the loan will amortize based on the assumed principal payment schedule set forth on Annex F, to the prospectus, and the Debt Service Coverage Ratio was calculated based on the average of the first twelve payments of principal and interest.
(17) | The “L” component of the prepayment provision represents lockout payments. |
The “Def” component of the prepayment provision represents defeasance payments.
The “YM1” component of the prepayment provision represents greater of 1% of principal balance or yield maintenance payments.
The “O” component of the prepayment provision represents the free payments including the Maturity Date.
(18) | With regards to Loan No. 1, GLP Industrial Portfolio A, the borrower may release a related property from the mortgage relating to the GLP Industrial Portfolio A Whole Loan by prepaying a portion of GLP Industrial Portfolio A Whole Loan equal to the applicable allocated loan amount times (i) 105% until the first 10% of the GLP Industrial Portfolio A Whole Loan has been repaid; then (ii) 110% until 20% in aggregate of the GLP Industrial Portfolio A Whole Loan has been repaid; and (iii) thereafter 115%. All property releases under the GLP Industrial Portfolio A Whole Loan prior to the applicable open prepayment date are subject to the corresponding principal prepayment being accompanied by the applicable yield maintenance charge, provided that if the related lender applies loss proceeds from a casualty or condemnation at any related property toward prepayment of the GLP Industrial Portfolio A Whole Loan, then neither such loss proceeds nor any subsequent voluntary prepayment by the related borrower of the remainder of the release price for such related property will be subject to payment of a yield maintenance charge. In addition, property releases (other than releases that occur as a result of the application of loss proceeds from a casualty or condemnation at any related property) are further subject to debt yield and loan-to-value tests under the GLP Industrial Portfolio A Whole Loan, such that the aggregate applicable portfolio debt yield of GLP Industrial Portfolio A Whole Loan after giving effect to such release is at least equal to the lesser of (x) the debt yield immediately prior to such release and (y) 10.5% and the loan to value ratio is less than or equal to 80%. In addition, if no loan event of default under the GLP Industrial Portfolio A Whole Loan is continuing, the related borrowers may obtain a release of certain related excess parcels from the lien of the related mortgage without the related lender’s consent or approval or any requirement to prepay any portion of the GLP Industrial Portfolio A Whole Loan upon the satisfaction of certain conditions as described in the prospectus. |
With regards to Loan No. 3, Starwood Capital Extended Stay Portfolio, properties may be released to an affiliate of the borrower or a non-affiliate of the borrower provided the following conditions, among others, are met: (i) the borrower pays the applicable mortgage release price and, prior to the open period, the applicable yield maintenance charge; (ii) the mezzanine loan is prepaid in the applicable amount; and (iii) the debt yield for the remaining properties based on the mortgage and mezzanine loans either (a) exceeds the greater of the debt yield at closing or the property debt yield prior to the release of the property or (b) is above 12.0%. The applicable mortgage release price is: (a) in connection with a conveyance to a non-affiliate borrower: (i) if less than $20,000,000 has been prepaid then 105% of the allocated loan amount of each such individual property being released; (ii) if $20,000,000 or more, but less than $40,000,000, has been prepaid then 110% of the allocated loan amount of each such individual property being released; (iii) if $40,000,000 or more, but less than $60,000,000, has been prepaid then 115% of the allocated loan amount of each such individual property being released; and (iv) if $60,000,000 or more has been prepaid then 120% of the allocated loan amount of each such individual property being released; and (b) in connection with a conveyance to an affiliate of the borrower: (i) if less than $20,000,000 has been prepaid then 110% of the allocated loan amount of each such individual property being released; (ii) if $20,000,000 or more, but less than $40,000,000, has been prepaid then 115% of the allocated loan amount of each such individual property being released; (iii) if $40,000,000 or more, but less than $60,000,000, has been prepaid then 120% of the allocated loan amount of each such individual property being released; and (iv) if $60,000,000 or more has been prepaid then 125% of the allocated loan amount of each such individual property being released.
With regards to Loan No. 9, Triple Net Acquisitions Portfolio-Pool 1, properties may be released in connection with a bona fide sale in an arms’ length transaction provided the following conditions, among others, are met: (a) the debt service coverage ratio for the remaining properties based on the mortgage and allocated mezzanine loan proceeds exceeds the greater (i) of the debt service coverage ratio immediately preceding such release and (ii) 1.11x, provided however that with respect to the release of the 1200 North Maitlen Drive property, only subclause (ii) of this clause (a) will be required to be satisfied; (b) the debt yield for the remaining properties based on the mortgage and allocated mezzanine loan proceeds exceeds the greater (i) of the debt yield immediately preceding such release and (ii) 9.70%, provided however that with respect to the release of the 1200 North Maitlen Drive property, only subclause (ii) of this clause (b) will be required to be satisfied; (c) the LTV ratio for the remaining properties based on the mortgage and allocated mezzanine loan proceeds is not greater than the lesser of (i) the LTV immediately preceding such release and (ii) 81.6%, provided however that with respect to the release of the 1200 North Maitlen Drive property, only subclause (ii) of this clause (c) will be required to be satisfied; and (d) defeasance of the full release amount.
A-1-30
Release amount means, with respect to any individual property: the greater of (i) 120% of the related allocated loan amount and (ii) 100% of net sales proceeds.
With regards to Loan No. 19, Reynolds MHC Portfolio 2, the borrower is permitted to obtain the release of any individual property at any time after the second anniversary of the securitization closing date and prior to the permitted prepayment date, subject to the satisfaction of certain conditions, including (i) the borrower defeases the mortgage loan in an amount equal to 125% of the allocated loan amount of the property to be released, (ii) after giving effect to such release, (x) the amortizing DSCR of the remaining properties is no less than the greater of 1.53x or the amortizing DSCR immediately prior to the proposed release and (y) the LTV ratio with respect to the remaining properties shall not be greater than the lesser of 73% or the LTV immediately prior to the proposed release , (iii) delivery of a rating agency confirmation and (iv) delivery of a REMIC opinion that such release is permitted under REMIC requirements.
Additionally, the borrower is permitted to obtain the release of any borrower-owned mobile home, subject to the satisfaction of certain conditions, including, immediately after the release of such borrower-owned mobile home, either (i) the LTV of the homes remaining in the property is equal to or less than 125% or (ii) the principal balance of the loan is paid down by the lesser of the following amounts: (a) if a borrower-owned mobile home is sold, the net sale proceeds of the sale of the borrower-owned mobile home, (b) the fair market value of the borrower-owned mobile home at the time of the release, or (c) an amount such that the LTV does not increase after the release of the borrower-owned mobile home, but in no event will such pay down of the loan be in an amount less than an amount necessary to keep the LTV of the property equal to or less than 125%, unless the lender receives a REMIC opinion that such release is permitted under REMIC requirements.
With regards to Loan No. 25, VPS MHC Portfolio, the borrower is permitted to obtain the release of any borrower-owned mobile home, subject to the satisfaction of certain conditions, including, immediately after the release of such borrower-owned mobile home, either (i) the LTV of the homes remaining in the property is equal to or less than 125% or (ii) the principal balance of the loan is paid down by the lesser of the following amounts: (a) if a borrower-owned mobile home is sold, the net sale proceeds of the sale of the borrower-owned mobile home, (b) the fair market value of the borrower-owned mobile home at the time of the release, or (c) an amount such that the LTV does not increase after the release of the borrower-owned mobile home, but in no event will such pay down of the loan be in an amount less than an amount necessary to keep the LTV of the property equal to or less than 125%, unless the lender receives a REMIC opinion that such release is permitted under REMIC requirements.
With regards to Loan No. 43, Grayson Self-Storage Portfolio, the borrower is permitted to obtain the release of any individual property at any time after the second anniversary of the securitization closing date and prior to the permitted prepayment date, subject to the satisfaction of certain conditions, including (i) the borrower defeases the mortgage loan in an amount equal to 125% of the allocated loan amount of the property to be released, (ii) after giving effect to such release, (x) the amortizing DSCR of the remaining properties is no less than the greater 1.51x or the amortizing DSCR immediately prior to the proposed release and (y) the LTV ratio with respect to the remaining properties shall not be greater than the lesser of 67.1% or the LTV immediately prior to the proposed release , (iii) delivery of a rating agency confirmation and (iv) delivery of a REMIC opinion that such release is permitted under REMIC requirements.
(19) | With regards to some mortgage loans, historical financial information may not be available due to when the properties were constructed and/or acquired. |
With regards to Loan No. 2, FedEx Brooklyn, the property was recently constructed in 2015. Historical financials were not available.
With regards to Loan No. 5, 401 Market, the borrower acquired the property in 2015. Historical financials were not available.
With regards to Loan No. 9, Triple Net Acquisitions Portfolio-Pool 1, the single tenant properties were acquired by the sponsor in 2015. Historical financials were not available.
With regards to Loan No. 10, San Diego HHSA Building, the property was acquired by the sponsor in 2014 and subsequently underwent a complete redevelopment. Historical financials were not available.
With regards to Loan No. 14, Stone Gables Apartments, the property was newly constructed in 2013. Historical financials were not available.
With regards to Loan No. 20, 2100 Acklen Flats, the property was recently constructed in 2015. Historical financials were not available.
With regards to Loan No. 26, Falcon Glen Apartments, the property was newly constructed in 2014-2015. Historical financials were not available.
With regards to Loan No. 27, Villa Broussard, the property was newly constructed in 2014. Historical financials were not available.
With regards to Loan No. 39, Pineherst Apartments, the property was recently constructed in 2015. Historical financials were not available.
A-1-31
With regards to Loan No. 54, Duke University Medical Office, the property was recently acquired in 2015. Historical financials were not available.
(20) | With regards 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 property. |
(21) | In certain cases, the data for tenants occupying multiple spaces includes square footage for all leases and is presented with the expiration date of the largest square footage expiring. |
(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 regards to Loan No. 5, 401 Market, the largest tenant, Wells Fargo, has the right to terminate all or a portion of its lease during the initial lease term (through September 30, 2024) upon 9 months’ notice to the borrower. Pursuant to the terms of a master lease agreement with National Financial Realty – East Coast Portfolio I, LLC (“NFR”), Wells Fargo is permitted to terminate an individual space lease, or a portion thereof, without payment of any termination fee, for a certain amount of rentable square footage (“Available Termination Rights Area”) across a portfolio of approximately 110 properties (“Wells Portfolio”), which square footage amounts increases during the initial term of the master lease agreement. Based on a tenant estoppel, the current Available Termination Rights Area is 507 rentable square feet (“RSF”). On October 1, 2017 that amount is scheduled to increase by an additional 234,336 RSF (which may be utilized with respect to any space lease in the Wells Portfolio). There are no additional increases currently scheduled under the master lease agreement.
Wells Fargo is permitted to terminate its lease at the property or a portion thereof in excess of the Available Termination Rights Area at any time subject to payment of a termination fee equal to the net present value of the annual base rent that would have been payable for the balance of the initial lease term with respect to the area at the property being terminated with such net present value to be determined as of the day immediately following the termination date, using a discount rate equal to the prime rate (the “WF Termination Fee”). The WF Termination Fee is payable to NFR, pursuant to the master lease agreement, however in connection with the acquisition of the property, NFR executed an assignment of termination payment agreement and agreed to transfer to the borrower any WF Termination Fee received from Wells Fargo under its lease at the property.
In addition, Oaktree Real Estate Opportunities Fund VI, L.P. (“Oaktree”), which acquired a portion of the Wells Portfolio, provided the borrower with a termination protection agreement pursuant to which Oaktree agreed that if Wells Fargo terminates space under its lease at the 401 Market property using the Available Termination Rights Area and thus, no WF Termination Fee is due, then either Oaktree will (i) pay the borrower an amount equal to the WF Termination Fee that would have been due if Available Termination Rights Area were not utilized or (ii) enter into (or have an affiliate enter into) a lease with the borrower for the space terminated by Wells Fargo on the same terms and conditions as those contained in the Wells Fargo lease (or portion thereof) being terminated.
With regards to Loan No. 6, Baldwin Hills Center, the second largest tenant, Rainbow USA, Inc., representing 10,150 SF and 8.0% of the net rentable area, has the right to terminate its lease if 50% of the shopping floor area is not open for business for a consecutive period of more than 30 days, upon providing 60 days written notice, unless 30 days after giving such notice, the condition is satisfied.
With regards to Loan No. 6, Baldwin Hills Center, the third largest tenant, PAE Professional Services, representing 6,940 SF and 5.5% of the net rentable area, has the right to terminate its lease effective October 31, 2018, if, at any time prior to April 2018, the tenant receives instruction from the United States Federal Government to terminate the lease. If the tenant does not exercise its termination option, the tenant will receive four months of abated rent between November 2018 and February 2019.
With regards to Loan No. 10, San Diego HHSA Building, the third largest tenant, Steak N Shake, has the right to terminate its lease if it does not obtain required permits, including a conditional use permit to operate a drive-thru at the property.
With regards to Loan No. 16, Officescape and Corporate Hill Portfolio - Corporate Hill III, the largest tenant, Sedgwick Claims Mgmt Service, has the right to terminate its lease with 270 days’ prior notice and payment of a termination fee.
With regards to Loan No. 16, Officescape and Corporate Hill Portfolio - Corporate Hill IV, the largest tenant, Civil & Environmental Consulting, has the right to terminate its lease effective on or after November 1, 2017 upon 270 days’ prior notice and payment of an early termination fee.
With regards to Loan No. 16, Officescape and Corporate Hill Portfolio - Corporate Hill III, the second largest tenant, Ricoh Americas Corporation, has the right to terminate its lease upon 270 days’ prior notice and payment of an early termination fee.
With regards to Loan No. 16, Officescape and Corporate Hill Portfolio - Corporate Hill IV, the second largest tenant, Whalen and Company, Inc. has a one-time right to terminate its lease effective on January 1, 2016 upon 180 days prior notice and payment of an early termination fee.
A-1-32
With regards to Loan No. 16, Officescape and Corporate Hill Portfolio - Officescape II, the largest tenant, Spooner, Inc., has a one-time right to contract its space by up to 50% with at least sixty (60) days’ notice to the borrower. In the event Spooner, Inc. exercises its contraction option, the tenant is required to pay a partial termination fee, prior to the effective date, and an amount equal to the unamortized first year rent concession.
With regards to Loan No. 41, Tower East Offices, the third largest tenant, Mid-Continent and Coke, has the right to terminate its lease upon 180 days prior notice and payment of unamortized tenant improvement and commission costs.
With regards to Loan No. 50, Dominion Market Plaza, the lease with the largest tenant, Food Lion, LLC, obligates the borrower to maintain parking for 396 vehicles and if parking falls 10% below this requirement (less than 356 spaces), Food Lion, LLC has the right to terminate its lease. As a result of a 2012 condemnation, the number of parking spaces at the property was reduced to 307. At origination, Food Lion, LLC delivered an estoppel to the loan sponsor stating that the parking area satisfies the requirements of the lease and has been accepted and approved in all respects by the tenant.
With regards to Loan No. 50, Dominion Market Plaza, the third largest tenant, Family Dollar Stores, Inc., can terminate its lease at any time with 120 days prior notice.
With regards to Loan No. 51, West Side Plaza, the third largest tenant, CATO, has the right to terminate its lease upon 12 months’ written notice.
(23) | Represents the upfront and 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 mortgage 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 triggered in the respective mortgage loan documents. |
With regards to Loan No. 1, GLP Industrial Portfolio A, the borrower is not required to make monthly deposits to the TI/LC reserve account so long as a trigger period, as defined in the loan agreement, is not continuing. During a trigger period, $0.25 PSFper annum (with accumulation in the reserve capped at $0.25 PSF) is required to be deposited into the TI/LC reserve account on a monthly basis.
With regards to Loan No. 1, GLP Industrial Portfolio A, the borrower is not required to make monthly deposits to the capital expenditure reserve account so long as a trigger period, as defined in the loan agreement, is not continuing. During a trigger period, $0.10 PSFper annum (with accumulation in the reserve capped at $0.10 PSF) is required to be deposited into the capital expenditure reserves on a monthly basis.
With regards to Loan No. 1, GLP Industrial Portfolio A, the borrower is not required to make monthly deposits to the tax and insurance reserve accounts so long as a trigger period, as defined in the loan agreement is not continuing.
With regards to Loan No. 2, FedEx Brooklyn, the borrower is required to deposit reserves of (i) $12,149 into an insurance reserve account and (ii) $10,433 into a tax reserve account. Notwithstanding the foregoing, monthly insurance and real estate taxes will not be required if the payment of taxes and insurance premiums become and continue to be the direct obligation of the tenant and (i) no event of default has occurred and is continuing, (ii) the borrower or tenant provides evidence of payment of tax and insurance in accordance with the loan documents and (iii) the FedEx lease continues to be in full force and effect.
With regards to Loan No. 3, Starwood Capital Extended Stay Portfolio, monthly tax and insurance reserves will become due upon the occurrence of a trigger event consisting of one of the following (i) an event of default under the mortgage loan agreement, (ii) a debt yield below 8.00% during the period from the closing date through and including the payment date in July 2018, 8.25% during the period immediately following the payment date in July 2018 through and including the payment date in July 2019, and 8.50% during the period from and including the day immediately following the payment date in July 2019 to and including the maturity date, and (iii) an event of default under the mezzanine loan agreement.
With regards to Loan No. 4, Ellicott House, the monthly replacement reserve is waived for the first 24 months, however the lender required an additional recourse carveout for the borrower’s failure to (i) pay any capital expense incurred by the borrower or (ii) perform any required repairs. Commencing on December 6, 2017 and monthly thereafter, the borrower is required to escrow 1/12th of the product of $300 per unit and the aggregate number of units at the property (currently equal to $8,175), subject to a cap of $196,200.
With regards to Loan No. 5, 401 Market, monthly replacement reserve deposits of $14,135 will commence on the monthly payment date occurring in October 2020.
With regards to Loan No. 5, 401 Market, the ongoing monthly TI/LC reserve deposit amount is $24,233 for the first 48 months of the loan term and $60,581 for the remainder of the loan term beginning on the payment date in November 2019.
With regards to Loan No. 5, 401 Market, so long as (i) (a) no trigger period (as defined in the loan documents) or event of default under the 401 Market loan exists, and (b) the Wells Fargo lease is in full force and effect, and Wells Fargo is required under its
A-1-33
lease to pay all taxes directly to the appropriate governmental authority, or (ii) (a) no trigger period or event of default under the 401 Market loan exists and (b) the borrower has paid all taxes relating to the Wells Fargo space directly to the appropriate governmental authority and the lender is provided with evidence of such payment, then the monthly deposits on account of that portion of taxes that are attributed to the Wells Fargo space will be suspended.
With regards to Loan No. 7, Embassy Suites and Claypool Court, monthly TILC, replacement, tax and insurance escrow deposits will become due upon the occurrence of a lockbox event period consisting of (i) an event of default; (ii) a bankruptcy action of the borrower, the retail manager or hotel manager; or (iii) the loan DSCR is below 1.50x for two consecutive calendar quarters.
With regards to Loan No. 9, Triple Net Acquisitions Portfolio-Pool 1, tax and insurance escrows are waived so long as: (i) no major tenant is in default (beyond any notice and cure period) under its obligations to pay taxes, (ii) the direct payment of all taxes is and continues to be the obligation of a major tenant at each property, and (iii) the major leases continue to be in full force and effect at each property.
With regards to Loan No. 15, Madison Park, an upfront deposit of $239,000 was made to the replacement reserve, and monthly deposits of $2,320 will commence when the amount on deposit in the replacement reserve is less than $50,000 until the amount on deposit reaches a cap of $239,000.
With regards to Loan No. 15, Madison Park, an upfront deposit of $650,000 was made to the leasing reserve, and monthly deposits of $10,000 will commence when the amount on deposit in the leasing reserve is less than $250,000 until the amount on deposit reaches a cap of $400,000.
With regards to Loan Nos. 17, University Plains, 22, Summerlin Gateway Plaza, 26, Falcon Glen Apartments, 29, Savannah Place Apartments, and 57, Plover Pine Village, so long as (i) no event of default has occurred and is continuing, (ii) the property is insured under a blanket insurance policy approved by the lender in its reasonable discretion, (iii) the borrower provides evidence of renewal of the blanket insurance policy and (iv) the borrower provides evidence that all insurance premiums have been timely made, no deposits will be required to be made on account of insurance premiums.
With regards to Loan No. 31, Staybridge Suites Augusta, monthly capex prior to the completion of the PIP reserves will be 1/12th of 5% times the annual rent of the property for the prior 12 month period. After completion of the PIP reserves, monthly capex is 1/12th of 4% times the annual rent of the property for the prior 12 months.
(24) | 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. |
(25) | 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 regards to Loan No. 15, Madison Park, monthly deposits to the replacement reserve will be suspended when the amount on deposit reaches a cap of $239,000. Monthly deposits to the replacement reserve will resume if at any time the amount on deposit in the replacement reserve is less than $50,000.
With regards to Loan No. 15, Madison Park, monthly deposits to the leasing reserve will be suspended when the amount on deposit is at least equal to $400,000. Monthly deposits to the leasing reserve will resume if at any time the amount on deposit in the leasing reserve is less than $250,000.
With regards to Loan No. 21, Holiday Inn Austin, monthly deposits into the seasonality reserve will be suspended when the amount on deposit is at least equal to the threshold amount (initially $100,000), which may be increased (or decreased) from time to time in lender’s reasonable discretion. On each payment date in September, if the reserve is less than 25% of the threshold amount, an amount such that the balance will be not less than 25% of the threshold amount will be deposited into the reserve. On each payment date in October, if the reserve is less than 50% of the threshold amount, an amount such that the balance will be not less than 50% of the threshold amount will be deposited into the reserve. On each payment date in November, if the reserve is less than the threshold amount, an amount such that the balance will be not less than the threshold amount will be deposited into the reserve.
With regards to Loan No. 22, Summerlin Gateway Plaza, monthly deposits to the replacement reserve will be suspended when the amount on deposit is at least equal to $28,138 (the “Replacement Reserve Cap”), provided that monthly deposits will resume at any time that (i) the amount on deposit in the replacement reserve is less than the Replacement Reserve Cap and (ii) a cash trap period, as defined in the loan agreement, exists.
With regards to Loan No. 38, Stony Creek Portfolio, monthly deposits into the seasonality reserve will be suspended when the amount on deposit is at least equal to the threshold amount ($101,524), which may be increased (or decreased) from time to time in lender’s reasonable discretion. If the seasonality reserve falls below the threshold amount, all excess cash is required to be deposited into the seasonality reserve until the amount in the seasonality reserve equals the threshold amount.
A-1-34
With regards to Loan No. 58, Hot Springs, monthly deposits to the leasing reserve will be suspended when the amount on deposit is at least equal to $50,000 (the “Leasing Reserve Cap”), provided that the monthly deposits will resume at any time that the balance in the leasing reserve is less than the Leasing Reserve Cap.
(26) | With regards to Loan No. 1, GLP Industrial Portfolio A, a pollution legal liability insurance policy was obtained in response to environmental conditions found at several properties which are required to be remedied within the time periods specified in the loan agreement. The borrower obtained insurance on all properties from Allied World Assurance Company and the policy has an aggregate limit of $10.0 million ($5.0 million per incident) with a November 4, 2025 expiration. |
With regards to Loan No. 6, Baldwin Hills Center, an environmental insurance policy was obtained by the borrower in lieu of obtaining a Phase II environmental site assessment and providing a separate environmental indemnitor. The borrower obtained environmental insurance from Steadfast Insurance Company, with a limit of $3.0 million per incident and in the aggregate and a term equal to ten years with an extended reporting period of 36 months.
With regards to Loan No. 15, Madison Park, given the historical operation of an active dry cleaner at the property and the prior detection of perchloroethylene as a result of a Phase II subsurface site inspection in 1996, a baseline risk assessment in 1997 and a soil vapor intrusion investigation in 2013, an environmental impairment liability insurance policy from Beazley (Lloyd’s Syndicates 623/2623) with a limit of $2.0 million per incident and in the aggregate and a policy period extending beyond the maturity date of the mortgage loan was put in place at origination. The insurance premium was paid in full at origination.
With regards to Loan No. 22, Summerlin Gateway Plaza, the borrower is obligated to maintain an environmental insurance policy for the duration of the loan term. The borrower obtained an environmental impairment liability insurance policy from Steadfast Insurance Company, with a limit of $3.0 million per incident and in the aggregate and a term equal to ten years with an extended reporting period of 24 months.
(27) | With regards to Loan No. 5, 401 Market, the borrower may provide a letter of credit in lieu of making deposits into the tenant cash trap reserve, to the extent deposits are required. |
With regards to Loan No. 7, Embassy Suites and Claypool Court, the borrower may provide a letter of credit as a substitute for all or any portion of the PIP reserve, provided that such letter or letters of credit may not exceed $5,000,000, in the aggregate, for the initial deposit or the quarterly installments.
With regards to Loan No. 28, 579 Executive Campus, upon the occurrence of a lease sweep period (as defined in the loan agreement) related to the lease with the largest tenant, ABB Inc., the borrowers are required to pledge one or more letters of credit in the aggregate amount of $514,000 in addition to the cash sweep triggered by such lease trigger.
(28) | Certain of the mortgage loans permit direct or indirect owners in the borrower to incur future mezzanine financing. |
Loan No. | Mortgage Loan | Mortgage Loan Cut-off Date Balance | % of Initial Outstanding Pool Balance | Intercreditor Agreement | Combined Minimum DSCR | Combined Maximum LTV | Combined Debt Yield | ||||||||
9 | Triple Net Acquisitions Portfolio – Pool 1 | $23,244,278 | 2.5% | Yes | 1.15x | 80.0% | 9.5% | ||||||||
17 | University Plains | $16,800,000 | 1.8% | Yes | 1.25x | 75.0% | 8.0% | ||||||||
29 | Savannah Place Apartments | $9,900,000 | 1.1% | Yes | 1.25x | 80.0% | 7.25% | ||||||||
39 | Pineherst Apartments | $6,130,000 | 0.7% | Yes | 1.25x | 75.0% | 8.25% | ||||||||
43 | Grayson Self-Storage Portfolio | $5,200,000 | 0.6% | Yes | 1.51x | 67.1% | N/A |
With regards to Loan No. 9, Triple Net Acquisitions Portfolio – Pool 1, future mezzanine financing is only permitted if such proceeds are used to pay off the existing mezzanine loan and preferred equity investment in full.
A-1-35