FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-206847-06 | ||
This material was prepared by sales, trading, banking or other non-research personnel of one of the following (or an affiliate thereof): Merrill Lynch, Pierce, Fenner & Smith Incorporated (together with its affiliates, “BofA Merrill Lynch”), Morgan Stanley & Co. LLC, Morgan Stanley & Co. International Limited, Morgan Stanley Japan Limited and/or Morgan Stanley Dean Witter Asia Limited (together with their affiliates, hereinafter “Morgan Stanley”), Wells Fargo Securities, LLC (together with its affiliates, “Wells Fargo” ), or Drexel Hamilton, LLC (together with its affiliates, “Drexel” and, collectively with BofA Merrill Lynch, Morgan Stanley, and Wells Fargo the “Underwriters”). This material was not produced by an Underwriter’s research analyst, although it may refer to an Underwriter’s research analyst or research report. Unless otherwise indicated, these views (if any) are the author’s and may differ from those of the fixed income or equity research departments of the Underwriters or others in those firms.
This material may have been prepared by or in conjunction with the respective trading desks of the Underwriters that may deal as principal in or own or act as market maker or liquidity provider for the securities/instruments (or related derivatives) mentioned herein. The trading desk of any Underwriter may have accumulated a position in the subject securities/instruments based on the information contained herein. Trading desk materials are not independent of the proprietary interests of the Underwriters, which may conflict with your interests. Each of the Underwriters may also perform or seek to perform investment banking services for the issuers of the securities and instruments mentioned herein.
This material has been prepared for information purposes to support the promotion or marketing of the transaction or matters addressed herein. This is not a research report and was not prepared by the research department of any Underwriter. It was prepared by sales, trading, banking or other non-research personnel of one or more of the Underwriters. This material is not intended or written to be used, and it cannot be used by any taxpayer, for the purpose of avoiding penalties that may be imposed on the taxpayer under U.S. federal tax laws. Each taxpayer should seek advice based on the taxpayer’s particular circumstances from an independent tax advisor. Past performance is not necessarily a guide to future performance. Please see additional important information and qualifications at the end of this material.
The asset-backed securities referred to in these materials are being offered when, as and if issued. In particular, you are advised that asset-backed securities, and the asset pools backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated), at any time prior to issuance or availability of a final prospectus. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the securities and the underlying transaction having the characteristics described in these materials. If we determine that condition is not satisfied in any material respect, we will notify you, and neither the issuing entity nor any Underwriter will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery.
The information contained in this material is subject to change, completion or amendment from time to time, and the information in this material supersedes information in any other communication other than in any other material relating to the securities referred to in this material. This material is not a solicitation to participate in any trading strategy, and is not an offer to sell any security or instrument or a solicitation of an offer to buy or sell any security or instrument in any jurisdiction where an offer, solicitation or sale is not permitted. Unless otherwise set forth in this material, any securities referred to in this material may not have been registered under the U.S. Securities Act of 1933, as amended, and, if not, may not be offered or sold absent an exemption therefrom. Recipients are required to comply with any legal or contractual restrictions on their purchase, holding, sale, exercise of rights or performance of obligations under any securities/instruments transaction.
The securities/instruments discussed in this material may not be suitable for all investors. This material has been prepared and issued by the Underwriters for intended distribution to market professionals and institutional investor clients. Other recipients should seek independent investment advice prior to making any investment decision based on this material. This material does not provide individually tailored investment advice or offer tax, regulatory, accounting or legal advice. Prior to entering into any proposed transaction, recipients should determine, in consultation with their own investment, legal, tax, regulatory and accounting advisors, the economic risks and merits, as well as the legal, tax, regulatory and accounting characteristics and consequences, of the transaction. You should consider this material as only a single factor in making an investment decision.
The value of and income from investments may vary because of changes in interest rates, foreign exchange rates, default rates, prepayment rates, securities/instruments prices, market indexes, operational or financial conditions of companies or other factors. There may be time limitations on the exercise of options or other rights in securities/instruments transactions. Past performance is not necessarily a guide to future performance. Estimates of future performance are based on assumptions that may not be realized. Actual events may differ from those assumed and changes to any assumptions may have a material impact on any projections or estimates. Other events not taken into account may occur and may significantly affect the projections or estimates. Certain assumptions may have been made for modeling purposes only to simplify the presentation and/or calculation of any projections or estimates, and the Underwriters do not represent that any such assumptions will reflect actual future events. Accordingly, there can be no assurance that estimated returns or projections will be realized or that actual returns or performance results will not materially differ from those estimated herein. Some of the information contained in this document may be aggregated data of transactions in securities or other financial instruments executed by one or more Underwriters that has been compiled so as not to identify the underlying transactions of any particular customer.
Notwithstanding anything herein to the contrary, the Underwriters and each recipient hereof agree that they (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure (as such terms are defined in Treasury Regulation 1.6011-4). For this purpose, “tax structure” is limited to facts relevant to the U.S. federal and state income tax treatment of the transaction and does not include information relating to the identity of the parties, their affiliates, agents or advisors. This authorization of tax disclosure is retroactively effective to the commencement of discussions with prospective investors regarding the transactions contemplated herein.
THE DISTRIBUTION OF THIS MATERIAL (A) IF MADE BY A PERSON WHO IS NOT AN AUTHORIZED PERSON UNDER THE FINANCIAL SERVICES AND MARKETS ACT 2000 (“FSMA”), IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, OR (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 19(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (FINANCIAL PROMOTION) ORDER 2005 (THE “FINANCIAL PROMOTION ORDER”), OR (III) ARE PERSONS FALLING WITHIN ARTICLE 49(2)(A) THROUGH (D) (HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.) OF THE FINANCIAL PROMOTION ORDER; AND (B) IF MADE BY A PERSON WHO IS AN AUTHORIZED PERSON UNDER THE FSMA, IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, OR (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 14(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (PROMOTION OF COLLECTIVE INVESTMENT SCHEMES) (EXEMPTIONS) ORDER 2001 (THE “PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER”), OR (III) ARE PERSONS FALLING WITHIN ARTICLE 22(2)(A) THROUGH (D) (“HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.”) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, OR (IV) ARE PERSONS TO WHOM THE ISSUING ENTITY MAY LAWFULLY BE PROMOTED IN ACCORDANCE WITH CHAPTER 4.12 OF THE UK FINANCIAL CONDUCT AUTHORITY’S CONDUCT OF BUSINESS SOURCEBOOK.
THE OFFERED CERTIFICATES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE FINANCIAL INSTRUMENTS EXCHANGE ACT OF JAPAN (LAW NO. 25 OF 1948, AS AMENDED (THE “FIEL”)), AND EACH OF MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED, MORGAN STANLEY & CO. LLC , WELLS FARGO SECURITIES, LLC AND DREXEL HAMILTON, LLC HAS AGREED THAT IT WILL NOT OFFER OR SELL ANY OFFERED CERTIFICATES, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY JAPANESE PERSON, OR TO OTHERS FOR RE-OFFERING OR RESALE, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO ANY JAPANESE PERSON, EXCEPT PURSUANT TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF, AND OTHERWISE IN COMPLIANCE WITH, THE FIEL AND ANY OTHER APPLICABLE LAWS AND REGULATIONS. FOR THE PURPOSES OF THIS PARAGRAPH, “JAPANESE PERSON” SHALL MEAN ANY PERSON RESIDENT IN JAPAN, INCLUDING ANY CORPORATION OR OTHER ENTITY ORGANIZED UNDER THE LAWS AND REGULATIONS OF JAPAN.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS
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 this material having been sent via Bloomberg or another email system. | ||
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Mortgage Loan Originator(1) | Mortgage Loan Seller(1) | Original Balance | Cut-Off Date Balance | Maturity Date Balance | Cut-Off Date Balance per Unit or SF | Acquisition or Refinance | Sponsor |
Loan | 5 | 1 | General Motors Building | 9.6% | MSBNA | MSMCH/WFB | $90,000,000 | $90,000,000 | $90,000,000 | $738.70 | Refinance | Boston Properties Limited Partnership; 767 LLC; Sungate Fifth Avenue LLC |
Loan | 5, 6, 7, 9, 11 | 2 | Gateway Net Lease Portfolio | 6.5% | BANA | BANA | $60,900,000 | $60,900,000 | $60,900,000 | $66.64 | Acquisition | ETCL Venture LP |
Property | 2.01 | BAE Systems | BANA | BANA | $5,072,283 | $5,072,283 | $5,072,283 | |||||
Property | 2.02 | FedEx (Stratford) | BANA | BANA | $4,885,973 | $4,885,973 | $4,885,973 | |||||
Property | 2.03 | FedEx (Baltimore) | BANA | BANA | $4,498,216 | $4,498,216 | $4,498,216 | |||||
Property | 2.04 | Harman | BANA | BANA | $3,582,969 | $3,582,969 | $3,582,969 | |||||
Property | 2.05 | GE Aviation (Lafayette) | BANA | BANA | $3,412,962 | $3,412,962 | $3,412,962 | |||||
Property | 2.06 | GoDaddy | BANA | BANA | $3,025,205 | $3,025,205 | $3,025,205 | |||||
Property | 2.07 | Carrier | BANA | BANA | $2,985,614 | $2,985,614 | $2,985,614 | |||||
Property | 2.08 | Emerus | BANA | BANA | $2,427,849 | $2,427,849 | $2,427,849 | |||||
Property | 2.09 | Cardinal Health | BANA | BANA | $2,361,476 | $2,361,476 | $2,361,476 | |||||
Property | 2.10 | TE Connectivity | BANA | BANA | $2,338,187 | $2,338,187 | $2,338,187 | |||||
Property | 2.11 | FCA LLC | BANA | BANA | $2,203,113 | $2,203,113 | $2,203,113 | |||||
Property | 2.12 | FedEx (Staunton) | BANA | BANA | $1,853,782 | $1,853,782 | $1,853,782 | |||||
Property | 2.13 | QuadPackaging (Proteus) | BANA | BANA | $1,551,029 | $1,551,029 | $1,551,029 | |||||
Property | 2.14 | QuadPackaging (Transpak) | BANA | BANA | $1,535,891 | $1,535,891 | $1,535,891 | |||||
Property | 2.15 | T-Mobile | BANA | BANA | $1,433,421 | $1,433,421 | $1,433,421 | |||||
Property | 2.16 | Sikorsky Aircraft | BANA | BANA | $1,388,008 | $1,388,008 | $1,388,008 | |||||
Property | 2.17 | Vatterott College | BANA | BANA | $1,287,866 | $1,287,866 | $1,287,866 | |||||
Property | 2.18 | Comcast | BANA | BANA | $1,155,120 | $1,155,120 | $1,155,120 | |||||
Property | 2.19 | Alfa Laval | BANA | BANA | $1,053,815 | $1,053,815 | $1,053,815 | |||||
Property | 2.20 | LKQ Corporation (New Braunfels) | BANA | BANA | $1,039,841 | $1,039,841 | $1,039,841 | |||||
Property | 2.21 | Hitachi | BANA | BANA | $993,264 | $993,264 | $993,264 | |||||
Property | 2.22 | Cameron | BANA | BANA | $944,358 | $944,358 | $944,358 | |||||
Property | 2.23 | Alliance Data | BANA | BANA | $895,451 | $895,451 | $895,451 | |||||
Property | 2.24 | Synchrony Financial | BANA | BANA | $833,736 | $833,736 | $833,736 | |||||
Property | 2.25 | Baxalta (Barry Pointe) | BANA | BANA | $639,275 | $639,275 | $639,275 | |||||
Property | 2.26 | Baxalta (Casselberry) | BANA | BANA | $609,000 | $609,000 | $609,000 | |||||
Property | 2.27 | Baxalta (Mounds View) | BANA | BANA | $575,231 | $575,231 | $575,231 | |||||
Property | 2.28 | Baxalta (Grand Rapids) | BANA | BANA | $574,067 | $574,067 | $574,067 | |||||
Property | 2.29 | Gerdau | BANA | BANA | $574,067 | $574,067 | $574,067 | |||||
Property | 2.30 | Baxalta (Wausau) | BANA | BANA | $558,929 | $558,929 | $558,929 | |||||
Property | 2.31 | Baxalta (Springfield) | BANA | BANA | $542,627 | $542,627 | $542,627 | |||||
Property | 2.32 | LKQ (Salisbury) | BANA | BANA | $542,627 | $542,627 | $542,627 | |||||
Property | 2.33 | Baxalta (Ankeny) | BANA | BANA | $512,352 | $512,352 | $512,352 | |||||
Property | 2.34 | H&E Equipment Services (San Antonio) | BANA | BANA | $449,472 | $449,472 | $449,472 | |||||
Property | 2.35 | H&E Equipment Services (New Orleans) | BANA | BANA | $422,690 | $422,690 | $422,690 | |||||
Property | 2.36 | GE Aviation (Pompano) | BANA | BANA | $395,908 | $395,908 | $395,908 | |||||
Property | 2.37 | Saint-Gobain | BANA | BANA | $356,317 | $356,317 | $356,317 | |||||
Property | 2.38 | H&E Equipment Services (Columbia) | BANA | BANA | $352,824 | $352,824 | $352,824 | |||||
Property | 2.39 | H&E Equipment Services (Yukon) | BANA | BANA | $348,166 | $348,166 | $348,166 | |||||
Property | 2.40 | LKQ Corporation (Toledo) | BANA | BANA | $347,002 | $347,002 | $347,002 | |||||
Property | 2.41 | H&E Equipment Services (Greer) | BANA | BANA | $340,015 | $340,015 | $340,015 | |||||
Loan | 5 | 3 | Del Amo Fashion Center | 6.4% | BANA/WFB | BANA/WFB | $59,543,000 | $59,543,000 | $59,543,000 | $259.56 | Refinance | Simon Property Group, L.P.; Commingled Pension Trust Fund (Strategic Property) of JPMorgan Chase Bank, N.A. |
Loan | 5, 6, 7, 8, 10 | 4 | Starwood Capital Hotel Portfolio | 6.4% | BANA | BANA | $59,317,500 | $59,317,500 | $59,317,500 | $90,680.18 | Refinance | Starwood Capital Group Global, L.P. or Starwood Capital Group Global II, L.P. or Starwood Capital Group Global I, L.L.C. |
Property | 4.01 | Larkspur Landing Sunnyvale | BANA | BANA | $3,500,671 | $3,500,671 | $3,500,671 | |||||
Property | 4.02 | Larkspur Landing Milpitas | BANA | BANA | $2,949,702 | $2,949,702 | $2,949,702 | |||||
Property | 4.03 | Larkspur Landing Campbell | BANA | BANA | $2,593,587 | $2,593,587 | $2,593,587 | |||||
Property | 4.04 | Larkspur Landing San Francisco | BANA | BANA | $2,136,686 | $2,136,686 | $2,136,686 | |||||
Property | 4.05 | Larkspur Landing Pleasanton | BANA | BANA | $2,089,652 | $2,089,652 | $2,089,652 | |||||
Property | 4.06 | Larkspur Landing Bellevue | BANA | BANA | $1,861,201 | $1,861,201 | $1,861,201 | |||||
Property | 4.07 | Larkspur Landing Sacramento | BANA | BANA | $1,390,862 | $1,390,862 | $1,390,862 | |||||
Property | 4.08 | Hampton Inn Ann Arbor North | BANA | BANA | $1,357,266 | $1,357,266 | $1,357,266 | |||||
Property | 4.09 | Larkspur Landing Hillsboro | BANA | BANA | $1,357,266 | $1,357,266 | $1,357,266 | |||||
Property | 4.10 | Larkspur Landing Renton | BANA | BANA | $1,343,828 | $1,343,828 | $1,343,828 | |||||
Property | 4.11 | Holiday Inn Arlington Northeast Rangers Ballpark | BANA | BANA | $1,290,075 | $1,290,075 | $1,290,075 | |||||
Property | 4.12 | Residence Inn Toledo Maumee | BANA | BANA | $1,276,636 | $1,276,636 | $1,276,636 | |||||
Property | 4.13 | Residence Inn Williamsburg | BANA | BANA | $1,222,883 | $1,222,883 | $1,222,883 | |||||
Property | 4.14 | Hampton Inn Suites Waco South | BANA | BANA | $1,128,815 | $1,128,815 | $1,128,815 | |||||
Property | 4.15 | Holiday Inn Louisville Airport Fair Expo | BANA | BANA | $1,108,658 | $1,108,658 | $1,108,658 | |||||
Property | 4.16 | Courtyard Tyler | BANA | BANA | $1,088,500 | $1,088,500 | $1,088,500 | |||||
Property | 4.17 | Hilton Garden Inn Edison Raritan Center | BANA | BANA | $1,088,500 | $1,088,500 | $1,088,500 | |||||
Property | 4.18 | Hilton Garden Inn St. Paul Oakdale | BANA | BANA | $1,075,062 | $1,075,062 | $1,075,062 | |||||
Property | 4.19 | Residence Inn Grand Rapids West | BANA | BANA | $1,061,624 | $1,061,624 | $1,061,624 | |||||
Property | 4.20 | Peoria, AZ Residence Inn | BANA | BANA | $1,054,905 | $1,054,905 | $1,054,905 | |||||
Property | 4.21 | Hampton Inn Suites Bloomington Normal | BANA | BANA | $1,048,186 | $1,048,186 | $1,048,186 | |||||
Property | 4.22 | Courtyard Chico | BANA | BANA | $1,028,028 | $1,028,028 | $1,028,028 | |||||
Property | 4.23 | Hampton Inn Suites South Bend | BANA | BANA | $994,432 | $994,432 | $994,432 | |||||
Property | 4.24 | Hampton Inn Suites Kokomo | BANA | BANA | $994,432 | $994,432 | $994,432 | |||||
Property | 4.25 | Courtyard Wichita Falls | BANA | BANA | $947,399 | $947,399 | $947,399 | |||||
Property | 4.26 | Hampton Inn Morehead | BANA | BANA | $920,522 | $920,522 | $920,522 | |||||
Property | 4.27 | Residence Inn Chico | BANA | BANA | $893,645 | $893,645 | $893,645 | |||||
Property | 4.28 | Courtyard Lufkin | BANA | BANA | $853,331 | $853,331 | $853,331 | |||||
Property | 4.29 | Hampton Inn Carlisle | BANA | BANA | $846,611 | $846,611 | $846,611 | |||||
Property | 4.30 | Springhill Suites Williamsburg | BANA | BANA | $846,611 | $846,611 | $846,611 | |||||
Property | 4.31 | Fairfield Inn Bloomington | BANA | BANA | $839,892 | $839,892 | $839,892 | |||||
Property | 4.32 | Waco Residence Inn | BANA | BANA | $819,735 | $819,735 | $819,735 | |||||
Property | 4.33 | Holiday Inn Express Fishers | BANA | BANA | $765,982 | $765,982 | $765,982 | |||||
Property | 4.34 | Larkspur Landing Folsom | BANA | BANA | $745,824 | $745,824 | $745,824 | |||||
Property | 4.35 | Springhill Suites Chicago Naperville Warrenville | BANA | BANA | $705,509 | $705,509 | $705,509 | |||||
Property | 4.36 | Holiday Inn Express & Suites Paris | BANA | BANA | $698,790 | $698,790 | $698,790 | |||||
Property | 4.37 | Toledo Homewood Suites | BANA | BANA | $698,790 | $698,790 | $698,790 | |||||
Property | 4.38 | Grand Rapids Homewood Suites | BANA | BANA | $678,633 | $678,633 | $678,633 | |||||
Property | 4.39 | Fairfield Inn Laurel | BANA | BANA | $631,599 | $631,599 | $631,599 | |||||
Property | 4.40 | Cheyenne Fairfield Inn & Suites | BANA | BANA | $631,599 | $631,599 | $631,599 | |||||
Property | 4.41 | Courtyard Akron Stow | BANA | BANA | $618,161 | $618,161 | $618,161 | |||||
Property | 4.42 | Towneplace Suites Bloomington | BANA | BANA | $584,565 | $584,565 | $584,565 | |||||
Property | 4.43 | Larkspur Landing Roseville | BANA | BANA | $584,565 | $584,565 | $584,565 |
A-1-1
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Mortgage Loan Originator(1) | Mortgage Loan Seller(1) | Original Balance | Cut-Off Date Balance | Maturity Date Balance | Cut-Off Date Balance per Unit or SF | Acquisition or Refinance | Sponsor |
Property | 4.44 | Hampton Inn Danville | BANA | BANA | $577,846 | $577,846 | $577,846 | |||||
Property | 4.45 | Holiday Inn Norwich | BANA | BANA | $571,127 | $571,127 | $571,127 | |||||
Property | 4.46 | Hampton Inn Suites Longview North | BANA | BANA | $564,408 | $564,408 | $564,408 | |||||
Property | 4.47 | Springhill Suites Peoria Westlake | BANA | BANA | $564,408 | $564,408 | $564,408 | |||||
Property | 4.48 | Hampton Inn Suites Buda | BANA | BANA | $557,688 | $557,688 | $557,688 | |||||
Property | 4.49 | Shawnee Hampton Inn | BANA | BANA | $557,688 | $557,688 | $557,688 | |||||
Property | 4.50 | Racine Fairfield Inn | BANA | BANA | $544,250 | $544,250 | $544,250 | |||||
Property | 4.51 | Hampton Inn Selinsgrove Shamokin Dam | BANA | BANA | $530,812 | $530,812 | $530,812 | |||||
Property | 4.52 | Holiday Inn Express & Suites Terrell | BANA | BANA | $503,935 | $503,935 | $503,935 | |||||
Property | 4.53 | Westchase Homewood Suites | BANA | BANA | $487,756 | $487,756 | $487,756 | |||||
Property | 4.54 | Holiday Inn Express & Suites Tyler South | BANA | BANA | $483,778 | $483,778 | $483,778 | |||||
Property | 4.55 | Holiday Inn Express & Suites Huntsville | BANA | BANA | $463,621 | $463,621 | $463,621 | |||||
Property | 4.56 | Hampton Inn Sweetwater | BANA | BANA | $423,306 | $423,306 | $423,306 | |||||
Property | 4.57 | Comfort Suites Buda Austin South | BANA | BANA | $356,114 | $356,114 | $356,114 | |||||
Property | 4.58 | Fairfield Inn & Suites Weatherford | BANA | BANA | $335,957 | $335,957 | $335,957 | |||||
Property | 4.59 | Holiday Inn Express & Suites Altus | BANA | BANA | $272,235 | $272,235 | $272,235 | |||||
Property | 4.60 | Comfort Inn & Suites Paris | BANA | BANA | $241,889 | $241,889 | $241,889 | |||||
Property | 4.61 | Hampton Inn Suites Decatur | BANA | BANA | $231,471 | $231,471 | $231,471 | |||||
Property | 4.62 | Holiday Inn Express & Suites Texarkana East | BANA | BANA | $214,351 | $214,351 | $214,351 | |||||
Property | 4.63 | Mankato Fairfield Inn | BANA | BANA | $192,086 | $192,086 | $192,086 | |||||
Property | 4.64 | Candlewood Suites Texarkana | BANA | BANA | $148,512 | $148,512 | $148,512 | |||||
Property | 4.65 | Country Inn & Suites Houston Intercontinental Airport East | BANA | BANA | $141,041 | $141,041 | $141,041 | |||||
Loan | 5 | 5 | Westchester One | 4.6% | MSBNA | MSMCH | $42,500,000 | $42,500,000 | $36,908,127 | $121.22 | Acquisition | Andrew Penson; Aryeh Ginzberg; Leibel Lederman |
Loan | 6 | Ritchie Station Marketplace | 4.4% | BANA | BANA | $41,000,000 | $41,000,000 | $35,913,266 | $164.61 | Refinance | NAI The Michael Companies Inc. | |
Loan | 5 | 7 | 2851 Junction | 3.2% | WFB | WFB | $30,065,000 | $30,065,000 | $30,065,000 | $373.14 | Acquisition | Farshid Steve Shokouhi; Brett Michael Lipman |
Loan | 5 | 8 | Amazon Lakeland | 3.2% | WFB | WFB | $30,000,000 | $30,000,000 | $30,000,000 | $62.36 | Acquisition | Jonathan Tratt |
Loan | 5 | 9 | Sheraton Hotel Greensboro | 3.2% | WFB | WFB | $30,000,000 | $29,905,737 | $22,643,218 | $45,541.73 | Refinance | Koury Corporation |
Loan | 13, 14 | 10 | 2041 Rosecrans 831 Nash | 3.2% | MSBNA | MSMCH | $29,600,000 | $29,600,000 | $23,457,075 | $188.42 | Refinance | Continental Development Corporation |
Loan | 7 | 11 | Center at Pearland Parkway | 2.7% | WFB | WFB | $25,560,000 | $25,560,000 | $25,560,000 | $166.93 | Acquisition | William L. Hutchinson |
Loan | 12 | Trumbull Marriott | 2.4% | WFB | WFB | $22,000,000 | $22,000,000 | $17,922,219 | $67,692.31 | Refinance | Thomas Point Ventures, L.P. | |
Loan | 13 | Gran Park At The Avenues | 2.3% | WFB | WFB | $21,000,000 | $21,000,000 | $19,981,641 | $86.97 | Refinance | WGC Properties, LLC; John R. Ward; Jeffrey L. Shaw; Brad Andrus | |
Loan | 6 | 14 | Budget Store & Lock Portfolio PA | 2.2% | BANA | BANA | $20,550,000 | $20,550,000 | $17,370,498 | $84.19 | Refinance | Michael R. Moyer; Joseph P. Mooney |
Property | 14.01 | Budget 4th | BANA | BANA | $5,607,620 | $5,607,620 | $4,740,008 | |||||
Property | 14.02 | Budget Mickley | BANA | BANA | $4,193,878 | $4,193,878 | $3,545,000 | |||||
Property | 14.03 | Budget Independence | BANA | BANA | $2,908,657 | $2,908,657 | $2,458,629 | |||||
Property | 14.04 | Budget Werley Rd | BANA | BANA | $2,874,835 | $2,874,835 | $2,430,040 | |||||
Property | 14.05 | Budget E Allen | BANA | BANA | $1,569,322 | $1,569,322 | $1,326,516 | |||||
Property | 14.06 | Budget Washington | BANA | BANA | $1,319,042 | $1,319,042 | $1,114,960 | |||||
Property | 14.07 | Budget Quebec | BANA | BANA | $1,089,055 | $1,089,055 | $920,556 | |||||
Property | 14.08 | Budget Emmaus | BANA | BANA | $987,591 | $987,591 | $834,790 | |||||
Loan | 6, 7 | 15 | Lakes and Waterfall Towers | 2.2% | WFB | WFB | $20,500,000 | $20,500,000 | $17,890,373 | $87.10 | Refinance | Matthew T. White; Bruce J. Cardinal |
Property | 15.01 | Waterfall Towers | WFB | WFB | $8,800,000 | $8,800,000 | $7,679,770 | |||||
Property | 15.02 | Lakes Building 2227 | WFB | WFB | $7,740,000 | $7,740,000 | $6,754,707 | |||||
Property | 15.03 | Lakes Building 2255 | WFB | WFB | $1,150,000 | $1,150,000 | $1,003,606 | |||||
Property | 15.04 | Lakes Building 2235 | WFB | WFB | $1,130,000 | $1,130,000 | $986,152 | |||||
Property | 15.05 | Lakes Building 2245 | WFB | WFB | $915,000 | $915,000 | $798,522 | |||||
Property | 15.06 | Lakes Building 2225 | WFB | WFB | $765,000 | $765,000 | $667,616 | |||||
Loan | 16 | Hall Office G4 | 2.1% | WFB | WFB | $19,350,000 | $19,350,000 | $15,736,906 | $164.75 | Refinance | Craig Hall | |
Loan | 17 | Crossroads Festival Retail Center | 2.0% | WFB | WFB | $18,250,000 | $18,250,000 | $15,104,045 | $133.93 | Refinance | George C. Larsen; Margaret A. Larsen | |
Loan | 18 | Majestic Industrial Portfolio | 1.7% | MSBNA | MSMCH | $16,000,000 | $15,980,882 | $13,195,781 | $10.74 | Refinance | Joe Kennedy | |
Loan | 19 | Millbrae Station Self Storage | 1.6% | WFB | WFB | $14,500,000 | $14,480,130 | $11,661,897 | $192.71 | Refinance | Stephen A. Finn; Stephen A. Finn 2001 Living Trust | |
Loan | 20 | North La Cienega | 1.4% | WFB | WFB | $13,000,000 | $13,000,000 | $13,000,000 | $557.92 | Refinance | Cameron Sinai; Cameron Sinai 2013 irrevocable Trust | |
Loan | 15 | 21 | Hilton Garden Bozeman | 1.2% | MSBNA | MSMCH | $11,500,000 | $11,500,000 | $9,493,162 | $93,495.93 | Refinance | JWT Capital |
Loan | 6 | 22 | EZ Storage I | 1.2% | WFB | WFB | $11,500,000 | $11,500,000 | $9,855,507 | $76.66 | Refinance | Stephen M. Nolan |
Property | 22.01 | EZ - Rock Hill | WFB | WFB | $6,050,000 | $6,050,000 | $5,184,854 | |||||
Property | 22.02 | EZ - Crestwood | WFB | WFB | $5,450,000 | $5,450,000 | $4,670,653 | |||||
Loan | 8 | 23 | Norwalk Plaza | 1.2% | WFB | WFB | $11,500,000 | $11,500,000 | $10,557,528 | $192.48 | Refinance | Peter W. Doerken |
Loan | 24 | The Crossroads Of Opelika | 1.1% | WFB | WFB | $10,368,000 | $10,368,000 | $8,880,552 | $306.95 | Acquisition | Michael D. Reynolds; Eric Hohmann | |
Loan | 16 | 25 | 1680 Duke Street | 1.1% | MSBNA | MSMCH | $9,800,000 | $9,800,000 | $9,800,000 | $205.21 | Acquisition | Kassabson Properties LLC |
Loan | 26 | Whole Foods Sauganash | 1.0% | WFB | WFB | $9,600,000 | $9,600,000 | $8,047,603 | $233.30 | Refinance | Diego Sanint | |
Loan | 27 | Westgate Centre | 1.0% | BANA | BANA | $9,225,000 | $9,225,000 | $7,464,320 | $99.37 | Refinance | James Su; Emil Lo | |
Loan | 28 | Aliso Viejo Self Storage & Mission Viejo RV Storage | 1.0% | WFB | WFB | $9,000,000 | $8,977,594 | $197,791 | $107.99 | Refinance | Renato U. Arcenas; Maria Regina D. Arcenas | |
Loan | 29 | The Shoppes at Mid-City | 0.9% | MSBNA | MSMCH | $8,565,000 | $8,565,000 | $7,551,100 | $227.36 | Refinance | First Hartford Corporation | |
Loan | 30 | Bullard Creek | 0.9% | BANA | BANA | $8,560,000 | $8,560,000 | $8,070,385 | $42,800.00 | Refinance | Harry Bookey | |
Loan | 31 | CVS – Norwalk | 0.9% | WFB | WFB | $8,300,000 | $8,300,000 | $8,300,000 | $343.97 | Acquisition | Nader Nazarifar; Mike Sabeti | |
Loan | 32 | Hampton Inn Norfolk | 0.8% | BANA | BANA | $7,900,000 | $7,900,000 | $7,210,678 | $89,772.73 | Refinance | Mark F. Garcea; Page S. Johnson, II | |
Loan | 12 | 33 | 580 Howard | 0.8% | WFB | WFB | $7,330,000 | $7,330,000 | $7,330,000 | $304.09 | Refinance | Patrick M. Mcnerney |
Loan | 34 | Storage Choice - West Airport | 0.8% | BANA | BANA | $7,140,000 | $7,130,598 | $5,786,123 | $69.99 | Refinance | Bob Ladd; Trudy Ladd | |
Loan | 35 | Southside Terrace Apartments | 0.8% | MSBNA | MSMCH | $7,000,000 | $7,000,000 | $7,000,000 | $50,000.00 | Refinance | Andrew Garr | |
Loan | 36 | Grass Valley Self Storage | 0.8% | WFB | WFB | $7,000,000 | $7,000,000 | $6,102,657 | $83.41 | Refinance | Kenneth S. Hirsch; Rosemary Jensen; The Hirsch Family Trust | |
Loan | 8 | 37 | El Mercado Center | 0.7% | BANA | BANA | $6,700,000 | $6,700,000 | $5,727,950 | $126.26 | Refinance | CCA Acquisition Company, LLC; Steven H. Usdan; Helena Usdan |
Loan | 38 | Cimarron Shopping Center | 0.7% | MSBNA | MSMCH | $6,500,000 | $6,500,000 | $5,165,982 | $72.51 | Refinance | Tri-State Commercial Associates | |
Loan | 39 | Evesham Corporate Center | 0.7% | MSBNA | MSMCH | $6,305,000 | $6,305,000 | $5,716,684 | $46.78 | Acquisition | Nassimi Realty, LLC | |
Loan | 40 | Towne Place Suites - Bend, OR | 0.7% | WFB | WFB | $6,300,000 | $6,292,074 | $5,148,475 | $88,620.76 | Refinance | Eric D. Horodas; Peter G. Trethewey | |
Loan | 41 | Rush Creek | 0.6% | MSBNA | MSMCH | $5,500,000 | $5,500,000 | $4,371,216 | $72.43 | Refinance | Tri-State Commercial Associates | |
Loan | 42 | Oakwood Apartment Corp. | 0.5% | NCB | NCB | $5,000,000 | $5,000,000 | $5,000,000 | $46,728.97 | Refinance | N/A | |
Loan | 43 | Ramapo Towers Owners Corp. | 0.5% | NCB | NCB | $5,000,000 | $5,000,000 | $4,382,169 | $33,783.78 | Refinance | N/A | |
Loan | 44 | Storage Choice - Mira Vista | 0.5% | BANA | BANA | $4,550,000 | $4,544,008 | $3,687,236 | $80.57 | Refinance | Bob Ladd; Trudy Ladd | |
Loan | 45 | Bluejay Shopping Center | 0.5% | WFB | WFB | $4,350,000 | $4,350,000 | $3,968,085 | $133.39 | Refinance | Abbas Satrap; Hamid Sharafatian | |
Loan | 46 | Holiday North MHC | 0.5% | BANA | BANA | $4,325,000 | $4,319,488 | $3,526,241 | $20,471.51 | Refinance | Adam Robert McNeil; James Friday King | |
Loan | 47 | South Loop Shopping Center | 0.5% | MSBNA | MSMCH | $4,300,000 | $4,300,000 | $3,444,410 | $48.70 | Refinance | Jay Schuminsky | |
Loan | 48 | Lafayette Owners Corp. | 0.5% | NCB | NCB | $4,200,000 | $4,200,000 | $3,310,143 | $34,146.34 | Refinance | N/A | |
Loan | 49 | Walgreens Houghton | 0.4% | MSBNA | MSMCH | $4,050,000 | $4,050,000 | $3,723,272 | $278.35 | Acquisition | Betty Melnik | |
Loan | 50 | Hartsdale Manor Owners Corp. | 0.4% | NCB | NCB | $4,000,000 | $3,993,933 | $3,152,074 | $27,544.36 | Refinance | N/A | |
Loan | 51 | Hudson Hills Tenant Corp. | 0.4% | NCB | NCB | $3,750,000 | $3,746,690 | $3,295,358 | $35,346.13 | Refinance | N/A | |
Loan | 8 | 52 | The Southview Owners Corp. | 0.4% | NCB | NCB | $3,650,000 | $3,644,589 | $2,889,985 | $32,834.14 | Refinance | N/A |
Loan | 53 | Midtown Manor Apartments, Ltd. | 0.4% | NCB | NCB | $3,600,000 | $3,600,000 | $3,600,000 | $52,173.91 | Refinance | N/A | |
Loan | 54 | 3875 Owners Corp. | 0.4% | NCB | NCB | $3,500,000 | $3,500,000 | $2,749,272 | $33,333.33 | Refinance | N/A |
A-1-2
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Mortgage Loan Originator(1) | Mortgage Loan Seller(1) | Original Balance | Cut-Off Date Balance | Maturity Date Balance | Cut-Off Date Balance per Unit or SF | Acquisition or Refinance | Sponsor |
Loan | 55 | Greater Richland Shopping Center | 0.4% | MSBNA | MSMCH | $3,500,000 | $3,500,000 | $2,783,688 | $31.75 | Refinance | Jay Schuminsky | |
Loan | 56 | All Storage Basswood | 0.4% | MSBNA | MSMCH | $3,500,000 | $3,500,000 | $2,781,683 | $46.19 | Refinance | Jay Schuminsky | |
Loan | 57 | Ft. Knox LV Storage | 0.4% | BANA | BANA | $3,320,000 | $3,320,000 | $3,048,370 | $33.32 | Acquisition | Westport Properties, Inc. | |
Loan | 58 | Plaza Prospect Apt. Inc. | 0.3% | NCB | NCB | $3,000,000 | $3,000,000 | $2,375,677 | $24,590.16 | Refinance | N/A | |
Loan | 59 | Jaxboro Corp. | 0.3% | NCB | NCB | $3,000,000 | $2,995,458 | $2,364,926 | $20,947.26 | Refinance | N/A | |
Loan | 8 | 60 | Jacob Cram Cooperative, Inc. | 0.3% | NCB | NCB | $2,600,000 | $2,597,739 | $2,288,982 | $371,105.59 | Refinance | N/A |
Loan | 61 | Lexington Estates Inc. a/k/a Lexington Estates, Inc. | 0.3% | NCB | NCB | $2,600,000 | $2,596,035 | $2,046,581 | $27,042.04 | Refinance | N/A | |
Loan | 62 | Great River Owners Inc. a/k/a Great River Owners, Inc. | 0.3% | NCB | NCB | $2,400,000 | $2,397,871 | $2,107,731 | $47,957.42 | Refinance | N/A | |
Loan | 63 | 83-06 Vietor Avenue Realty Corp. | 0.3% | NCB | NCB | $2,400,000 | $2,397,845 | $2,104,470 | $27,881.92 | Refinance | N/A | |
Loan | 64 | Mermaid Manor MHC | 0.2% | BANA | BANA | $2,137,500 | $2,137,500 | $1,754,184 | $26,067.07 | Refinance | Michael P. Hickmann; Cindy McFerrin | |
Loan | 65 | 20 Ohlone Parkway | 0.2% | WFB | WFB | $2,025,000 | $2,022,452 | $1,654,867 | $191.88 | Refinance | Michael A. Bernadicou | |
Loan | 66 | 55 Halley Street, Inc. | 0.2% | NCB | NCB | $1,850,000 | $1,850,000 | $1,463,933 | $34,905.66 | Refinance | N/A | |
Loan | 67 | Vermont Center Showrooms | 0.2% | WFB | WFB | $1,800,000 | $1,797,617 | $1,457,195 | $97.35 | Refinance | Thomas Griffith Survivor’s Subtrust; Richard A. Griffith Survivor’s Subtrust | |
Loan | 68 | 100 Bank Street Owners Corp. | 0.2% | NCB | NCB | $1,650,000 | $1,648,536 | $1,449,065 | $31,702.62 | Refinance | N/A | |
Loan | 8 | 69 | 42 W. 17th St. Housing Corp. | 0.2% | NCB | NCB | $1,500,000 | $1,500,000 | $1,189,998 | $71,428.57 | Refinance | N/A |
Loan | 70 | Wells Fargo Milton | 0.1% | WFB | WFB | $1,000,000 | $987,382 | $370,052 | $245.31 | Refinance | Michael C. Howard; Lynn M. Howard | |
Loan | 71 | 84-86 Development Corp. | 0.1% | NCB | NCB | $900,000 | $899,269 | $798,753 | $74,939.04 | Refinance | N/A | |
Loan | 72 | 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. | 0.1% | NCB | NCB | $800,000 | $800,000 | $642,623 | $15,094.34 | Refinance | N/A |
A-1-3
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGED PROPERTY CHARACTERISTICS | |||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Nonrecourse Carve-out Guarantor | Number of Properties | Property Type | Property Sub-Type | Ownership Interest | Ground Lease Expiration Date | |
Loan | 5 | 1 | General Motors Building | 9.6% | N/A | 1 | Mixed Use | Office/Retail | Fee | N/A | |
Loan | 5, 6, 7, 9, 11 | 2 | Gateway Net Lease Portfolio | 6.5% | N/A | 41 | |||||
Property | 2.01 | BAE Systems | Industrial | Manufacturing | Fee | N/A | |||||
Property | 2.02 | FedEx (Stratford) | Industrial | Warehouse Distribution | Fee | N/A | |||||
Property | 2.03 | FedEx (Baltimore) | Industrial | Warehouse Distribution | Leasehold | 7/31/2021 | |||||
Property | 2.04 | Harman | Office | Suburban | Fee | N/A | |||||
Property | 2.05 | GE Aviation (Lafayette) | Industrial | Manufacturing | Fee | N/A | |||||
Property | 2.06 | GoDaddy | Office | Suburban | Leasehold | 12/31/2101 | |||||
Property | 2.07 | Carrier | Industrial | Warehouse Distribution | Fee | N/A | |||||
Property | 2.08 | Emerus | Office | Suburban | Fee | N/A | |||||
Property | 2.09 | Cardinal Health | Industrial | Warehouse Distribution | Fee | N/A | |||||
Property | 2.10 | TE Connectivity | Industrial | Flex | Fee | N/A | |||||
Property | 2.11 | FCA LLC | Industrial | Warehouse Distribution | Fee | N/A | |||||
Property | 2.12 | FedEx (Staunton) | Industrial | Warehouse Distribution | Fee | N/A | |||||
Property | 2.13 | QuadPackaging (Proteus) | Industrial | Manufacturing | Fee | N/A | |||||
Property | 2.14 | QuadPackaging (Transpak) | Industrial | Manufacturing | Fee | N/A | |||||
Property | 2.15 | T-Mobile | Office | Suburban | Fee | N/A | |||||
Property | 2.16 | Sikorsky Aircraft | Industrial | Warehouse Distribution | Leasehold | 2/21/2049 | |||||
Property | 2.17 | Vatterott College | Office | Suburban | Fee | N/A | |||||
Property | 2.18 | Comcast | Office | Suburban | Fee | N/A | |||||
Property | 2.19 | Alfa Laval | Industrial | Flex | Fee | N/A | |||||
Property | 2.20 | LKQ Corporation (New Braunfels) | Industrial | Warehouse Distribution | Fee | N/A | |||||
Property | 2.21 | Hitachi | Office | Suburban | Leasehold | 4/13/2040 | |||||
Property | 2.22 | Cameron | Industrial | Manufacturing | Fee | N/A | |||||
Property | 2.23 | Alliance Data | Office | Suburban | Fee | N/A | |||||
Property | 2.24 | Synchrony Financial | Office | Suburban | Fee | N/A | |||||
Property | 2.25 | Baxalta (Barry Pointe) | Office | Medical | Fee | N/A | |||||
Property | 2.26 | Baxalta (Casselberry) | Office | Medical | Fee | N/A | |||||
Property | 2.27 | Baxalta (Mounds View) | Office | Medical | Fee | N/A | |||||
Property | 2.28 | Baxalta (Grand Rapids) | Office | Medical | Fee | N/A | |||||
Property | 2.29 | Gerdau | Industrial | Flex | Fee | N/A | |||||
Property | 2.30 | Baxalta (Wausau) | Office | Medical | Fee | N/A | |||||
Property | 2.31 | Baxalta (Springfield) | Office | Medical | Fee | N/A | |||||
Property | 2.32 | LKQ (Salisbury) | Industrial | Warehouse Distribution | Fee | N/A | |||||
Property | 2.33 | Baxalta (Ankeny) | Office | Medical | Fee | N/A | |||||
Property | 2.34 | H&E Equipment Services (San Antonio) | Industrial | Warehouse Distribution | Fee | N/A | |||||
Property | 2.35 | H&E Equipment Services (New Orleans) | Industrial | Warehouse Distribution | Fee | N/A | |||||
Property | 2.36 | GE Aviation (Pompano) | Industrial | Flex | Fee | N/A | |||||
Property | 2.37 | Saint-Gobain | Industrial | Warehouse Distribution | Fee | N/A | |||||
Property | 2.38 | H&E Equipment Services (Columbia) | Industrial | Warehouse Distribution | Fee | N/A | |||||
Property | 2.39 | H&E Equipment Services (Yukon) | Industrial | Warehouse Distribution | Fee | N/A | |||||
Property | 2.40 | LKQ Corporation (Toledo) | Industrial | Warehouse Distribution | Fee | N/A | |||||
Property | 2.41 | H&E Equipment Services (Greer) | Industrial | Warehouse Distribution | Fee | N/A | |||||
Loan | 5 | 3 | Del Amo Fashion Center | 6.4% | Simon Property Group, L.P. | 1 | Retail | Super Regional Mall | Fee | N/A | |
Loan | 5, 6, 7, 8, 10 | 4 | Starwood Capital Hotel Portfolio | 6.4% | SCG Hotel Investors Holdings, L.P. | 65 | |||||
Property | 4.01 | Larkspur Landing Sunnyvale | Hospitality | Extended Stay | Fee | N/A | |||||
Property | 4.02 | Larkspur Landing Milpitas | Hospitality | Extended Stay | Fee | N/A | |||||
Property | 4.03 | Larkspur Landing Campbell | Hospitality | Extended Stay | Fee | N/A | |||||
Property | 4.04 | Larkspur Landing San Francisco | Hospitality | Extended Stay | Fee | N/A | |||||
Property | 4.05 | Larkspur Landing Pleasanton | Hospitality | Extended Stay | Fee | N/A | |||||
Property | 4.06 | Larkspur Landing Bellevue | Hospitality | Extended Stay | Fee | N/A | |||||
Property | 4.07 | Larkspur Landing Sacramento | Hospitality | Extended Stay | Fee | N/A | |||||
Property | 4.08 | Hampton Inn Ann Arbor North | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.09 | Larkspur Landing Hillsboro | Hospitality | Extended Stay | Fee | N/A | |||||
Property | 4.10 | Larkspur Landing Renton | Hospitality | Extended Stay | Fee | N/A | |||||
Property | 4.11 | Holiday Inn Arlington Northeast Rangers Ballpark | Hospitality | Full Service | Fee | N/A | |||||
Property | 4.12 | Residence Inn Toledo Maumee | Hospitality | Extended Stay | Fee | N/A | |||||
Property | 4.13 | Residence Inn Williamsburg | Hospitality | Extended Stay | Fee | N/A | |||||
Property | 4.14 | Hampton Inn Suites Waco South | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.15 | Holiday Inn Louisville Airport Fair Expo | Hospitality | Full Service | Fee | N/A | |||||
Property | 4.16 | Courtyard Tyler | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.17 | Hilton Garden Inn Edison Raritan Center | Hospitality | Limited Service | Leasehold | 9/30/2076 | |||||
Property | 4.18 | Hilton Garden Inn St. Paul Oakdale | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.19 | Residence Inn Grand Rapids West | Hospitality | Extended Stay | Fee | N/A | |||||
Property | 4.20 | Peoria, AZ Residence Inn | Hospitality | Extended Stay | Fee | N/A | |||||
Property | 4.21 | Hampton Inn Suites Bloomington Normal | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.22 | Courtyard Chico | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.23 | Hampton Inn Suites South Bend | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.24 | Hampton Inn Suites Kokomo | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.25 | Courtyard Wichita Falls | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.26 | Hampton Inn Morehead | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.27 | Residence Inn Chico | Hospitality | Extended Stay | Fee | N/A | |||||
Property | 4.28 | Courtyard Lufkin | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.29 | Hampton Inn Carlisle | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.30 | Springhill Suites Williamsburg | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.31 | Fairfield Inn Bloomington | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.32 | Waco Residence Inn | Hospitality | Extended Stay | Fee | N/A | |||||
Property | 4.33 | Holiday Inn Express Fishers | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.34 | Larkspur Landing Folsom | Hospitality | Extended Stay | Fee | N/A | |||||
Property | 4.35 | Springhill Suites Chicago Naperville Warrenville | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.36 | Holiday Inn Express & Suites Paris | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.37 | Toledo Homewood Suites | Hospitality | Extended Stay | Fee | N/A | |||||
Property | 4.38 | Grand Rapids Homewood Suites | Hospitality | Extended Stay | Fee | N/A | |||||
Property | 4.39 | Fairfield Inn Laurel | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.40 | Cheyenne Fairfield Inn & Suites | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.41 | Courtyard Akron Stow | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.42 | Towneplace Suites Bloomington | Hospitality | Extended Stay | Fee | N/A | |||||
Property | 4.43 | Larkspur Landing Roseville | Hospitality | Extended Stay | Fee | N/A |
A-1-4
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGED PROPERTY CHARACTERISTICS | |||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Nonrecourse Carve-out Guarantor | Number of Properties | Property Type | Property Sub-Type | Ownership Interest | Ground Lease Expiration Date | |
Property | 4.44 | Hampton Inn Danville | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.45 | Holiday Inn Norwich | Hospitality | Full Service | Fee | N/A | |||||
Property | �� | 4.46 | Hampton Inn Suites Longview North | Hospitality | Limited Service | Fee | N/A | ||||
Property | 4.47 | Springhill Suites Peoria Westlake | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.48 | Hampton Inn Suites Buda | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.49 | Shawnee Hampton Inn | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.50 | Racine Fairfield Inn | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.51 | Hampton Inn Selinsgrove Shamokin Dam | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.52 | Holiday Inn Express & Suites Terrell | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.53 | Westchase Homewood Suites | Hospitality | Extended Stay | Fee | N/A | |||||
Property | 4.54 | Holiday Inn Express & Suites Tyler South | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.55 | Holiday Inn Express & Suites Huntsville | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.56 | Hampton Inn Sweetwater | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.57 | Comfort Suites Buda Austin South | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.58 | Fairfield Inn & Suites Weatherford | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.59 | Holiday Inn Express & Suites Altus | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.60 | Comfort Inn & Suites Paris | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.61 | Hampton Inn Suites Decatur | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.62 | Holiday Inn Express & Suites Texarkana East | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.63 | Mankato Fairfield Inn | Hospitality | Limited Service | Fee | N/A | |||||
Property | 4.64 | Candlewood Suites Texarkana | Hospitality | Extended Stay | Fee | N/A | |||||
Property | 4.65 | Country Inn & Suites Houston Intercontinental Airport East | Hospitality | Limited Service | Fee | N/A | |||||
Loan | 5 | 5 | Westchester One | 4.6% | Andrew Penson; Aryeh Ginzberg; Leibel Lederman | 1 | Office | CBD | Fee | N/A | |
Loan | 6 | Ritchie Station Marketplace | 4.4% | Kenneth H. Michael | 1 | Retail | Power Center | Fee | N/A | ||
Loan | 5 | 7 | 2851 Junction | 3.2% | Farshid Steve Shokouhi; Brett Michael Lipman | 1 | Office | Suburban | Fee | N/A | |
Loan | 5 | 8 | Amazon Lakeland | 3.2% | Tratt Properties, LLC; Jonathan Tratt | 1 | Industrial | Warehouse | Fee | N/A | |
Loan | 5 | 9 | Sheraton Hotel Greensboro | 3.2% | Koury Corporation | 1 | Hospitality | Full Service | Fee | N/A | |
Loan | 13, 14 | 10 | 2041 Rosecrans 831 Nash | 3.2% | Continental Development Corporation | 1 | Mixed Use | Office/Retail | Fee | N/A | |
Loan | 7 | 11 | Center at Pearland Parkway | 2.7% | William L. Hutchinson | 1 | Retail | Anchored | Fee | N/A | |
Loan | 12 | Trumbull Marriott | 2.4% | Thomas Point Ventures, L.P. | 1 | Hospitality | Full Service | Fee | N/A | ||
Loan | 13 | Gran Park At The Avenues | 2.3% | WGC Properties, LLC; John R. Ward; Jeffrey L. Shaw; Brad Andrus | 1 | Office | Suburban | Fee | N/A | ||
Loan | 6 | 14 | Budget Store & Lock Portfolio PA | 2.2% | Michael R. Moyer; Joseph P. Mooney | 8 | |||||
Property | 14.01 | Budget 4th | Self Storage | Self Storage | Fee | N/A | |||||
Property | 14.02 | Budget Mickley | Self Storage | Self Storage | Fee | N/A | |||||
Property | 14.03 | Budget Independence | Self Storage | Self Storage | Fee | N/A | |||||
Property | 14.04 | Budget Werley Rd | Self Storage | Self Storage | Fee | N/A | |||||
Property | 14.05 | Budget E Allen | Self Storage | Self Storage | Fee | N/A | |||||
Property | 14.06 | Budget Washington | Self Storage | Self Storage | Fee | N/A | |||||
Property | 14.07 | Budget Quebec | Self Storage | Self Storage | Fee | N/A | |||||
Property | 14.08 | Budget Emmaus | Self Storage | Self Storage | Fee | N/A | |||||
Loan | 6, 7 | 15 | Lakes and Waterfall Towers | 2.2% | Matthew T. White; Matthew White Family Trust | 6 | |||||
Property | 15.01 | Waterfall Towers | Office | Suburban | Fee | N/A | |||||
Property | 15.02 | Lakes Building 2227 | Office | Suburban | Fee | N/A | |||||
Property | 15.03 | Lakes Building 2255 | Office | Suburban | Fee | N/A | |||||
Property | 15.04 | Lakes Building 2235 | Office | Suburban | Fee | N/A | |||||
Property | 15.05 | Lakes Building 2245 | Office | Suburban | Fee | N/A | |||||
Property | 15.06 | Lakes Building 2225 | Office | Suburban | Fee | N/A | |||||
Loan | 16 | Hall Office G4 | 2.1% | Hall Phoenix/Inwood Ltd. | 1 | Office | Suburban | Fee | N/A | ||
Loan | 17 | Crossroads Festival Retail Center | 2.0% | George C. Larsen; Margaret A. Larsen | 1 | Retail | Anchored | Fee | N/A | ||
Loan | 18 | Majestic Industrial Portfolio | 1.7% | Miriam Shearing | 1 | Leased Fee | Leased Fee | Fee | N/A | ||
Loan | 19 | Millbrae Station Self Storage | 1.6% | Stephen A. Finn; Stephen A. Finn 2001 Living Trust | 1 | Self Storage | Self Storage | Fee | N/A | ||
Loan | 20 | North La Cienega | 1.4% | Cameron Sinai; Cameron Sinai 2013 irrevocable Trust | 1 | Retail | Unanchored | Fee | N/A | ||
Loan | 15 | 21 | Hilton Garden Bozeman | 1.2% | Donald E. Cape, Jr.; Shavon Cape; Gary France; Grace France | 1 | Hospitality | Select Service | Fee | N/A | |
Loan | 6 | 22 | EZ Storage I | 1.2% | Stephen M. Nolan | 2 | |||||
Property | 22.01 | EZ - Rock Hill | Self Storage | Self Storage | Fee | N/A | |||||
Property | 22.02 | EZ - Crestwood | Self Storage | Self Storage | Fee | N/A | |||||
Loan | 8 | 23 | Norwalk Plaza | 1.2% | Doerken Properties, Inc. | 1 | Retail | Anchored | Fee | N/A | |
Loan | 24 | The Crossroads Of Opelika | 1.1% | Michael D. Reynolds; Eric Hohmann | 1 | Retail | Shadow Anchored | Fee | N/A | ||
Loan | 16 | 25 | 1680 Duke Street | 1.1% | Leon Kassabian | 1 | Office | Urban | Fee | N/A | |
Loan | 26 | Whole Foods Sauganash | 1.0% | Mooncross S.A. | 1 | Retail | Single Tenant | Fee | N/A | ||
Loan | 27 | Westgate Centre | 1.0% | James Huan Yi Su; Emil Lo | 1 | Retail | Anchored | Fee | N/A | ||
Loan | 28 | Aliso Viejo Self Storage & Mission Viejo RV Storage | 1.0% | Renato U. Arcenas; Maria Regina D. Arcenas | 1 | Self Storage | Self Storage | Fee | N/A | ||
Loan | 29 | The Shoppes at Mid-City | 0.9% | First Hartford Corporation | 1 | Retail | Unanchored | Fee | N/A | ||
Loan | 30 | Bullard Creek | 0.9% | BH Equities, L.L.C. | 1 | Multifamily | Garden | Fee | N/A | ||
Loan | 31 | CVS – Norwalk | 0.9% | Nader Nazarifar; Mike Sabeti | 1 | Retail | Single Tenant | Fee | N/A | ||
Loan | 32 | Hampton Inn Norfolk | 0.8% | Mark F. Garcea; Page S. Johnson, II | 1 | Hospitality | Limited Service | Fee | N/A | ||
Loan | 12 | 33 | 580 Howard | 0.8% | Patrick M. Mcnerney | 1 | Office | CBD | Fee | N/A | |
Loan | 34 | Storage Choice - West Airport | 0.8% | Paul A. Glover; Ladd 1998 Real Properties, Ltd. | 1 | Self Storage | Self Storage | Fee | N/A | ||
Loan | 35 | Southside Terrace Apartments | 0.8% | Andrew Garr | 1 | Multifamily | Garden | Fee | N/A | ||
Loan | 36 | Grass Valley Self Storage | 0.8% | Kenneth S. Hirsch; Rosemary Jensen; The Hirsch Family Trust | 1 | Self Storage | Self Storage | Fee | N/A | ||
Loan | 8 | 37 | El Mercado Center | 0.7% | CCA Acquisition Company, LLC; Steven H. Usdan; Helena Usdan | 1 | Retail | Anchored | Fee | N/A | |
Loan | 38 | Cimarron Shopping Center | 0.7% | Tri-State Commercial Associates | 1 | Retail | Anchored | Fee | N/A | ||
Loan | 39 | Evesham Corporate Center | 0.7% | Mike M. Nassimi | 1 | Office | Suburban | Fee | N/A | ||
Loan | 40 | Towne Place Suites - Bend, OR | 0.7% | Eric D. Horodas; Peter G. Trethewey | 1 | Hospitality | Extended Stay | Fee | N/A | ||
Loan | 41 | Rush Creek | 0.6% | Tri-State Commercial Associates | 1 | Retail | Anchored | Fee | N/A | ||
Loan | 42 | Oakwood Apartment Corp. | 0.5% | N/A | 1 | Multifamily | Cooperative | Fee | N/A | ||
Loan | 43 | Ramapo Towers Owners Corp. | 0.5% | N/A | 1 | Multifamily | Cooperative | Fee | N/A | ||
Loan | 44 | Storage Choice - Mira Vista | 0.5% | Paul A. Glover; Ladd 1998 Real Properties, Ltd. | 1 | Self Storage | Self Storage | Fee | N/A | ||
Loan | 45 | Bluejay Shopping Center | 0.5% | Abbas Satrap; Hamid Sharafatian | 1 | Retail | Anchored | Fee | N/A | ||
Loan | 46 | Holiday North MHC | 0.5% | Adam Robert McNeil; James Friday King | 1 | Manufactured Housing | Manufactured Housing | Fee | N/A | ||
Loan | 47 | South Loop Shopping Center | 0.5% | Jay Schuminsky | 1 | Retail | Anchored | Fee | N/A | ||
Loan | 48 | Lafayette Owners Corp. | 0.5% | N/A | 1 | Multifamily | Cooperative | Fee | N/A | ||
Loan | 49 | Walgreens Houghton | 0.4% | Betty Melnik | 1 | Retail | Single Tenant | Fee | N/A | ||
Loan | 50 | Hartsdale Manor Owners Corp. | 0.4% | N/A | 1 | Multifamily | Cooperative | Fee | N/A | ||
Loan | 51 | Hudson Hills Tenant Corp. | 0.4% | N/A | 1 | Multifamily | Cooperative | Fee | N/A | ||
Loan | 8 | 52 | The Southview Owners Corp. | 0.4% | N/A | 1 | Multifamily | Cooperative | Fee | N/A | |
Loan | 53 | Midtown Manor Apartments, Ltd. | 0.4% | N/A | 1 | Multifamily | Cooperative | Fee | N/A | ||
Loan | 54 | 3875 Owners Corp. | 0.4% | N/A | 1 | Multifamily | Cooperative | Fee | N/A |
A-1-5
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGED PROPERTY CHARACTERISTICS | |||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Nonrecourse Carve-out Guarantor | Number of Properties | Property Type | Property Sub-Type | Ownership Interest | Ground Lease Expiration Date | |
Loan | 55 | Greater Richland Shopping Center | 0.4% | Jay Schuminsky | 1 | Retail | Anchored | Fee | N/A | ||
Loan | 56 | All Storage Basswood | 0.4% | Jay Schuminsky | 1 | Self Storage | Self Storage | Fee | N/A | ||
Loan | 57 | Ft. Knox LV Storage | 0.4% | Drew Hoeven; The Drew and Jaime Hoeven Family Trust; Drew C. Hoeven 2006 Trust | 1 | Self Storage | Self Storage | Fee | N/A | ||
Loan | 58 | Plaza Prospect Apt. Inc. | 0.3% | N/A | 1 | Multifamily | Cooperative | Fee | N/A | ||
Loan | 59 | Jaxboro Corp. | 0.3% | N/A | 1 | Multifamily | Cooperative | Fee | N/A | ||
Loan | 8 | 60 | Jacob Cram Cooperative, Inc. | 0.3% | N/A | 1 | Multifamily | Cooperative | Fee | N/A | |
Loan | 61 | Lexington Estates Inc. a/k/a Lexington Estates, Inc. | 0.3% | N/A | 1 | Multifamily | Cooperative | Fee | N/A | ||
Loan | 62 | Great River Owners Inc. a/k/a Great River Owners, Inc. | 0.3% | N/A | 1 | Multifamily | Cooperative | Fee | N/A | ||
Loan | 63 | 83-06 Vietor Avenue Realty Corp. | 0.3% | N/A | 1 | Multifamily | Cooperative | Fee | N/A | ||
Loan | 64 | Mermaid Manor MHC | 0.2% | Michael P. Hickmann; Cindy McFerrin | 1 | Manufactured Housing | Manufactured Housing | Fee | N/A | ||
Loan | 65 | 20 Ohlone Parkway | 0.2% | Michael A. Bernadicou | 1 | Retail | Unanchored | Fee | N/A | ||
Loan | 66 | 55 Halley Street, Inc. | 0.2% | N/A | 1 | Multifamily | Cooperative | Fee | N/A | ||
Loan | 67 | Vermont Center Showrooms | 0.2% | Thomas Griffith Survivor’s Subtrust; Richard A. Griffith Survivor’s Subtrust | 1 | Retail | Unanchored | Fee | N/A | ||
Loan | 68 | 100 Bank Street Owners Corp. | 0.2% | N/A | 1 | Multifamily | Cooperative | Fee | N/A | ||
Loan | 8 | 69 | 42 W. 17th St. Housing Corp. | 0.2% | N/A | 1 | Multifamily | Cooperative | Fee | N/A | |
Loan | 70 | Wells Fargo Milton | 0.1% | Michael C. Howard; Lynn M. Howard | 1 | Leased Fee | Leased Fee | Fee | N/A | ||
Loan | 71 | 84-86 Development Corp. | 0.1% | N/A | 1 | Multifamily | Cooperative | Fee | N/A | ||
Loan | 72 | 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. | 0.1% | N/A | 1 | Multifamily | Cooperative | Fee | N/A |
A-1-6
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGED PROPERTY CHARACTERISTICS | ||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Street Address | City | County | State | Zip Code | Year Built | Year Renovated | Units/SF | Units of Measure | Percent Leased(2) |
Loan | 5 | 1 | General Motors Building | 9.6% | 767 Fifth Avenue | New York | New York | NY | 10153 | 1968 | 2017 | 1,989,983 | SF | 95.0% |
Loan | 5, 6, 7, 9, 11 | 2 | Gateway Net Lease Portfolio | 6.5% | 5,296,943 | SF | 100.0% | |||||||
Property | 2.01 | BAE Systems | 4300 Airport Expressway | Fort Wayne | Allen | IN | 46801 | 2015 | N/A | 333,750 | SF | 100.0% | ||
Property | 2.02 | FedEx (Stratford) | 825 Lordship Boulevard | Stratford | Fairfield | CT | 06615 | 2016 | N/A | 225,198 | SF | 100.0% | ||
Property | 2.03 | FedEx (Baltimore) | 101 Bethlehem Boulevard | Edgemere | Baltimore | MD | 21219 | 2016 | N/A | 306,016 | SF | 100.0% | ||
Property | 2.04 | Harman | 30001 Cabot Drive | Novi | Oakland | MI | 48377 | 2015 | N/A | 188,042 | SF | 100.0% | ||
Property | 2.05 | GE Aviation (Lafayette) | 3720 US Highway 52 S | Lafayette | Tippecanoe | IN | 47905 | 2015 | N/A | 306,406 | SF | 100.0% | ||
Property | 2.06 | GoDaddy | 2155 East GoDaddy Way | Tempe | Maricopa | AZ | 85284 | 2014 | N/A | 150,000 | SF | 100.0% | ||
Property | 2.07 | Carrier | 16011 Applewhite Road | San Antonio | Bexar | TX | 78264 | 2014 | N/A | 517,000 | SF | 100.0% | ||
Property | 2.08 | Emerus | 8686 New Trails Drive | The Woodlands | Montgomery | TX | 77381 | 2000 | N/A | 95,640 | SF | 100.0% | ||
Property | 2.09 | Cardinal Health | 6000 Rosa Parks Boulevard | Detroit | Wayne | MI | 48208 | 2015 | N/A | 275,951 | SF | 100.0% | ||
Property | 2.10 | TE Connectivity | 501 Shenandoah Drive | Shakopee | Scott | MN | 55379 | 2014 | N/A | 176,648 | SF | 100.0% | ||
Property | 2.11 | FCA LLC | 2348 FM 464 | Seguin | Guadalupe | TX | 78155 | 2012 | N/A | 300,000 | SF | 100.0% | ||
Property | 2.12 | FedEx (Staunton) | 7 Industry Way | Staunton | Staunton | VA | 24401 | 2016 | N/A | 225,198 | SF | 100.0% | ||
Property | 2.13 | QuadPackaging (Proteus) | 1 & 3 West World Packaging Circle | Franklin | Milwaukee | WI | 53132 | 2006 | N/A | 205,000 | SF | 100.0% | ||
Property | 2.14 | QuadPackaging (Transpak) | 2 & 4 West World Packaging Circle | Franklin | Milwaukee | WI | 53132 | 2006 | N/A | 218,000 | SF | 100.0% | ||
Property | 2.15 | T-Mobile | 820 Tom Martin Drive | Birmingham | Jefferson | AL | 35211 | 1996 | 2014 | 66,500 | SF | 100.0% | ||
Property | 2.16 | Sikorsky Aircraft | 1727 South Main Street | Dallas | Tarrant | TX | 75261 | 2008 | N/A | 150,975 | SF | 100.0% | ||
Property | 2.17 | Vatterott College | 8580 Evans Avenue | Berkeley | St. Louis | MO | 63121 | 2007 | N/A | 90,000 | SF | 100.0% | ||
Property | 2.18 | Comcast | 12645 Corporate Lakes Drive | Fort Myers | Lee | FL | 33931 | 2008 | N/A | 57,260 | SF | 100.0% | ||
Property | 2.19 | Alfa Laval | 5400 International Trade Drive | Richmond | Henrico | VA | 23231 | 1990 | 2005 | 180,252 | SF | 100.0% | ||
Property | 2.20 | LKQ Corporation (New Braunfels) | 5545 Goodwin Lane | New Braunfels | Comal | TX | 78130 | 2016 | N/A | 98,771 | SF | 100.0% | ||
Property | 2.21 | Hitachi | 1375 North 28th Avenue | Irving | Dallas | TX | 75261 | 2000 | 2012 | 72,056 | SF | 100.0% | ||
Property | 2.22 | Cameron | 2503 South Main Street | Mansfield | Tioga | PA | 16933 | 2013 | N/A | 75,000 | SF | 100.0% | ||
Property | 2.23 | Alliance Data | 220 West Schrock Road | Westerville | Franklin | OH | 43081 | 1990 | 2005 | 100,800 | SF | 100.0% | ||
Property | 2.24 | Synchrony Financial | 140 Wekiva Springs Road | Longwood | Seminole | FL | 32779 | 1983 | N/A | 67,775 | SF | 100.0% | ||
Property | 2.25 | Baxalta (Barry Pointe) | 9500 NE 82nd Terrace | Kansas City | Clay | MO | 64158 | 2017 | N/A | 16,686 | SF | 100.0% | ||
Property | 2.26 | Baxalta (Casselberry) | 1385 State Road 436 | Casselberry | Seminole | FL | 32707 | 2017 | N/A | 16,694 | SF | 100.0% | ||
Property | 2.27 | Baxalta (Mounds View) | 2325 County Road 10 | Mounds View | Ramsey | MN | 55112 | 2015 | N/A | 16,694 | SF | 100.0% | ||
Property | 2.28 | Baxalta (Grand Rapids) | 4020 Sparks Drive SE | Grand Rapids | Kent | MI | 42595 | 2014 | N/A | 16,694 | SF | 100.0% | ||
Property | 2.29 | Gerdau | 4265 West Tompkins Avenue | Las Vegas | Clark | NV | 89103 | 1986 | 2015 | 46,976 | SF | 100.0% | ||
Property | 2.30 | Baxalta (Wausau) | 3201 Rib Mountain Drive | Wausau | Marathon | WI | 54401 | 2015 | N/A | 16,694 | SF | 100.0% | ||
Property | 2.31 | Baxalta (Springfield) | 1815 McCurry Road | Springfield | Greene | MO | 65807 | 2015 | N/A | 16,694 | SF | 100.0% | ||
Property | 2.32 | LKQ (Salisbury) | 1001 Carrier Drive | Charlotte | Mecklenburg | NC | 28216 | 1960 | 2005 | 205,100 | SF | 100.0% | ||
Property | 2.33 | Baxalta (Ankeny) | 725 SE Oralabor Road | Ankeny | Polk | IA | 50021 | 2015 | N/A | 16,694 | SF | 100.0% | ||
Property | 2.34 | H&E Equipment Services (San Antonio) | 5327 and 5423 Tex-Con Road | San Antonio | Bexar | TX | 78220 | 2015 | N/A | 26,535 | SF | 100.0% | ||
Property | 2.35 | H&E Equipment Services (New Orleans) | 4202 Almonaster Avenue | New Orleans | Orleans Parish | LA | 70126 | 2015 | N/A | 18,808 | SF | 100.0% | ||
Property | 2.36 | GE Aviation (Pompano) | 2705 Gateway Drive | Pompano Beach | Broward | FL | 33069 | 1985 | 2012 | 30,892 | SF | 100.0% | ||
Property | 2.37 | Saint-Gobain | 30 Sibley Drive | Russellville | Franklin | AL | 35654 | 2009; 2014 | N/A | 102,950 | SF | 100.0% | ||
Property | 2.38 | H&E Equipment Services (Columbia) | 1031 Buckner Park Drive | Columbia | Richland | SC | 29203 | 2015 | N/A | 19,380 | SF | 100.0% | ||
Property | 2.39 | H&E Equipment Services (Yukon) | 10700 NW 4th Street | Yukon | Oklahoma City | OK | 73099 | 2015 | N/A | 19,608 | SF | 100.0% | ||
Property | 2.40 | LKQ Corporation (Toledo) | 6180 Hagman Road | Toledo | Lucas | OH | 43612 | 1975; 2012 | 2013 | 207,998 | SF | 100.0% | ||
Property | 2.41 | H&E Equipment Services (Greer) | 585 Brookshire Road | Greer | Spartanburg | SC | 29651 | 2015 | N/A | 19,608 | SF | 100.0% | ||
Loan | 5 | 3 | Del Amo Fashion Center | 6.4% | 3525 West Carson Street | Torrance | Los Angeles | CA | 90503 | 1961 | 2017 | 1,769,525 | SF | 85.2% |
Loan | 5, 6, 7, 8, 10 | 4 | Starwood Capital Hotel Portfolio | 6.4% | 6,366 | Rooms | 74.6% | |||||||
Property | 4.01 | Larkspur Landing Sunnyvale | 748 North Mathilda Avenue | Sunnyvale | Santa Clara | CA | 94085 | 2000 | N/A | 126 | Rooms | 83.8% | ||
Property | 4.02 | Larkspur Landing Milpitas | 40 Ranch Drive | Milpitas | Santa Clara | CA | 95035 | 1998 | N/A | 124 | Rooms | 85.7% | ||
Property | 4.03 | Larkspur Landing Campbell | 550 West Hamilton Avenue | Campbell | Santa Clara | CA | 95008 | 2000 | N/A | 117 | Rooms | 84.3% | ||
Property | 4.04 | Larkspur Landing San Francisco | 690 Gateway Boulevard | South San Francisco | San Mateo | CA | 94080 | 1999 | N/A | 111 | Rooms | 84.9% | ||
Property | 4.05 | Larkspur Landing Pleasanton | 5535 Johnson Drive | Pleasanton | Alameda | CA | 94588 | 1997 | N/A | 124 | Rooms | 82.9% | ||
Property | 4.06 | Larkspur Landing Bellevue | 15805 Southeast 37th Street | Bellevue | King | WA | 98006 | 1998 | N/A | 126 | Rooms | 78.8% | ||
Property | 4.07 | Larkspur Landing Sacramento | 555 Howe Avenue | Sacramento | Sacramento | CA | 95825 | 1998 | N/A | 124 | Rooms | 83.0% | ||
Property | 4.08 | Hampton Inn Ann Arbor North | 2300 Green Road | Ann Arbor | Washtenaw | MI | 48105 | 1988 | 2015 | 129 | Rooms | 73.9% | ||
Property | 4.09 | Larkspur Landing Hillsboro | 3133 Northeast Shute Road | Hillsboro | Washington | OR | 97124 | 1997 | N/A | 124 | Rooms | 74.1% | ||
Property | 4.10 | Larkspur Landing Renton | 1701 East Valley Road | Renton | King | WA | 98057 | 1998 | N/A | 127 | Rooms | 80.3% | ||
Property | 4.11 | Holiday Inn Arlington Northeast Rangers Ballpark | 1311 Wet ‘n Wild Way | Arlington | Tarrant | TX | 76011 | 2008 | 2013 | 147 | Rooms | 78.3% | ||
Property | 4.12 | Residence Inn Toledo Maumee | 1370 Arrowhead Drive | Maumee | Lucas | OH | 43537 | 2008 | 2016 | 108 | Rooms | 81.7% | ||
Property | 4.13 | Residence Inn Williamsburg | 1648 Richmond Road | Williamsburg | Williamsburg | VA | 23185 | 1999 | 2012 | 108 | Rooms | 73.0% | ||
Property | 4.14 | Hampton Inn Suites Waco South | 2501 Marketplace Drive | Waco | McLennan | TX | 76711 | 2008 | 2013 | 123 | Rooms | 77.7% | ||
Property | 4.15 | Holiday Inn Louisville Airport Fair Expo | 447 Farmington Avenue | Louisville | Jefferson | KY | 40209 | 2008 | N/A | 106 | Rooms | 72.9% | ||
Property | 4.16 | Courtyard Tyler | 7424 South Broadway Avenue | Tyler | Smith | TX | 75703 | 2010 | 2016 | 121 | Rooms | 58.8% | ||
Property | 4.17 | Hilton Garden Inn Edison Raritan Center | 50 Raritan Center Parkway | Edison | Middlesex | NJ | 08837 | 2002 | 2014 | 132 | Rooms | 78.1% | ||
Property | 4.18 | Hilton Garden Inn St. Paul Oakdale | 420 Inwood Avenue North | Oakdale | Washington | MN | 55128 | 2005 | 2013 | 116 | Rooms | 80.0% | ||
Property | 4.19 | Residence Inn Grand Rapids West | 3451 Rivertown Point Court Southwest | Grandville | Kent | MI | 49418 | 2000 | 2017 | 90 | Rooms | 72.6% | ||
Property | 4.20 | Peoria, AZ Residence Inn | 8435 West Paradise Lane | Peoria | Maricopa | AZ | 85382 | 1998 | 2013 | 90 | Rooms | 80.8% | ||
Property | 4.21 | Hampton Inn Suites Bloomington Normal | 320 South Towanda Avenue | Normal | Mclean | IL | 61761 | 2007 | 2015 | 128 | Rooms | 70.8% | ||
Property | 4.22 | Courtyard Chico | 2481 Carmichael Drive | Chico | Butte | CA | 95928 | 2005 | 2015 | 90 | Rooms | 84.6% | ||
Property | 4.23 | Hampton Inn Suites South Bend | 52709 Indiana State Road 933 | South Bend | St. Joseph | IN | 46637 | 1997 | 2014 | 117 | Rooms | 69.9% | ||
Property | 4.24 | Hampton Inn Suites Kokomo | 2920 South Reed Road | Kokomo | Howard | IN | 46902 | 1997 | 2013 | 105 | Rooms | 77.9% | ||
Property | 4.25 | Courtyard Wichita Falls | 3800 Tarry Street | Wichita Falls | Wichita | TX | 76308 | 2009 | 2017 | 93 | Rooms | 77.4% | ||
Property | 4.26 | Hampton Inn Morehead | 4035 Arendell Street | Morehead City | Carteret | NC | 28557 | 1991 | 2017 | 118 | Rooms | 66.6% | ||
Property | 4.27 | Residence Inn Chico | 2485 Carmichael Drive | Chico | Butte | CA | 95928 | 2005 | 2014 | 78 | Rooms | 88.0% | ||
Property | 4.28 | Courtyard Lufkin | 2130 South First Street | Lufkin | Angelina | TX | 75901 | 2009 | 2017 | 101 | Rooms | 64.9% | ||
Property | 4.29 | Hampton Inn Carlisle | 1164 Harrisburg Pike | Carlisle | Cumberland | PA | 17013 | 1997 | 2014 | 97 | Rooms | 76.1% | ||
Property | 4.30 | Springhill Suites Williamsburg | 1644 Richmond Road | Williamsburg | James City | VA | 23185 | 2002 | 2012 | 120 | Rooms | 71.7% | ||
Property | 4.31 | Fairfield Inn Bloomington | 120 South Fairfield Drive | Bloomington | Monroe | IN | 47404 | 1995 | 2015 | 105 | Rooms | 87.1% | ||
Property | 4.32 | Waco Residence Inn | 501 South University Parks Drive | Waco | Mclennan | TX | 76706 | 1997 | 2012 | 78 | Rooms | 82.0% | ||
Property | 4.33 | Holiday Inn Express Fishers | 9791 North by Northeast Boulevard | Fishers | Hamilton | IN | 46037 | 2000 | 2012 | 115 | Rooms | 67.1% | ||
Property | 4.34 | Larkspur Landing Folsom | 121 Iron Point Road | Folsom | Sacramento | CA | 95630 | 2000 | N/A | 84 | Rooms | 86.4% | ||
Property | 4.35 | Springhill Suites Chicago Naperville Warrenville | 4305 Weaver Parkway | Warrenville | Peoria | IL | 60555 | 1997 | 2013 | 128 | Rooms | 67.1% | ||
Property | 4.36 | Holiday Inn Express & Suites Paris | 3025 Northeast Loop 286 | Paris | Lamar | TX | 75460 | 2009 | N/A | 84 | Rooms | 72.6% | ||
Property | 4.37 | Toledo Homewood Suites | 1410 Arrowhead Drive | Maumee | Lucas | OH | 43537 | 1997 | 2014 | 78 | Rooms | 82.2% | ||
Property | 4.38 | Grand Rapids Homewood Suites | 3920 Stahl Drive Southeast | Grand Rapids | Kent | MI | 49546 | 1997 | 2013 | 78 | Rooms | 84.1% | ||
Property | 4.39 | Fairfield Inn Laurel | 13700 Baltimore Avenue | Laurel | Prince Georges | MD | 20707 | 1988 | 2013 | 109 | Rooms | 79.9% | ||
Property | 4.40 | Cheyenne Fairfield Inn & Suites | 1415 Stillwater Avenue | Cheyenne | Laramie | WY | 82009 | 1994 | 2013 | 60 | Rooms | 74.6% | ||
Property | 4.41 | Courtyard Akron Stow | 4047 Bridgewater Parkway | Stow | Summit | OH | 44224 | 2005 | 2014 | 101 | Rooms | 65.9% | ||
Property | 4.42 | Towneplace Suites Bloomington | 105 South Franklin Road | Bloomington | Monroe | IN | 47404 | 2000 | 2013 | 83 | Rooms | 89.1% | ||
Property | 4.43 | Larkspur Landing Roseville | 1931 Taylor Road | Roseville | Placer | CA | 95661 | 1999 | N/A | 90 | Rooms | 79.5% |
A-1-7
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGED PROPERTY CHARACTERISTICS | ||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Street Address | City | County | State | Zip Code | Year Built | Year Renovated | Units/SF | Units of Measure | Percent Leased(2) |
Property | 4.44 | Hampton Inn Danville | 97 Old Valley School Road | Danville | Montour | PA | 17821 | 1998 | 2013 | 71 | Rooms | 80.0% | ||
Property | 4.45 | Holiday Inn Norwich | 10 Laura Boulevard | Norwich | New London | CT | 06360 | 1975 | 2013 | 135 | Rooms | 56.7% | ||
Property | 4.46 | Hampton Inn Suites Longview North | 3044 North Eastman Road | Longview | Gregg | TX | 75605 | 2008 | 2013 | 91 | Rooms | 63.8% | ||
Property | 4.47 | Springhill Suites Peoria Westlake | 2701 West Lake Avenue | Peoria | Peoria | IL | 61615 | 2000 | 2013 | 124 | Rooms | 63.3% | ||
Property | 4.48 | Hampton Inn Suites Buda | 1201 Cabelas Drive | Buda | Hays | TX | 78610 | 2008 | N/A | 74 | Rooms | 74.5% | ||
Property | 4.49 | Shawnee Hampton Inn | 4851 North Kickapoo | Shawnee | Pottawatomie | OK | 74804 | 1996 | 2013 | 63 | Rooms | 77.6% | ||
Property | 4.50 | Racine Fairfield Inn | 6421 Washington | Racine | Racine | WI | 53406 | 1991 | 2016 | 62 | Rooms | 68.6% | ||
Property | 4.51 | Hampton Inn Selinsgrove Shamokin Dam | 3 Stetler Avenue | Shamokin Dam | Snyder | PA | 17876 | 1996 | 2013 | 75 | Rooms | 75.6% | ||
Property | 4.52 | Holiday Inn Express & Suites Terrell | 300 Tanger Drive | Terrell | Kaufman | TX | 75160 | 2007 | 2013 | 68 | Rooms | 84.0% | ||
Property | 4.53 | Westchase Homewood Suites | 2424 Rogerdale Road | Houston | Harris | TX | 77042 | 1998 | 2016 | 96 | Rooms | 63.4% | ||
Property | 4.54 | Holiday Inn Express & Suites Tyler South | 2421 East Southeast Loop 323 | Tyler | Smith | TX | 75701 | 2000 | 2015 | 88 | Rooms | 65.9% | ||
Property | 4.55 | Holiday Inn Express & Suites Huntsville | 148 Interstate 45 South | Huntsville | Walker | TX | 77340 | 2008 | 2013 | 87 | Rooms | 65.5% | ||
Property | 4.56 | Hampton Inn Sweetwater | 302 Southeast Georgia Avenue | Sweetwater | Nolan | TX | 79556 | 2009 | N/A | 72 | Rooms | 62.9% | ||
Property | 4.57 | Comfort Suites Buda Austin South | 15295 South Interstate 35 Building 800 | Buda | Hays | TX | 78610 | 2009 | N/A | 72 | Rooms | 76.8% | ||
Property | 4.58 | Fairfield Inn & Suites Weatherford | 175 Alford Drive | Weatherford | Parker | TX | 76086 | 2009 | 2016 | 86 | Rooms | 63.4% | ||
Property | 4.59 | Holiday Inn Express & Suites Altus | 2812 East Broadway Street | Altus | Jackson | OK | 73521 | 2008 | 2013 | 68 | Rooms | 67.4% | ||
Property | 4.60 | Comfort Inn & Suites Paris | 3035 Northeast Loop 286 | Paris | Lamar | TX | 75460 | 2009 | N/A | 56 | Rooms | 67.4% | ||
Property | 4.61 | Hampton Inn Suites Decatur | 110 US-287 | Decatur | Wise | TX | 76234 | 2008 | 2013 | 74 | Rooms | 64.6% | ||
Property | 4.62 | Holiday Inn Express & Suites Texarkana East | 5210 Crossroads Parkway | Texarkana | Miller | AR | 71854 | 2009 | N/A | 88 | Rooms | 66.5% | ||
Property | 4.63 | Mankato Fairfield Inn | 141 Apache Place | Mankato | Blue Earth | MN | 56001 | 1997 | 2016 | 61 | Rooms | 58.0% | ||
Property | 4.64 | Candlewood Suites Texarkana | 2901 South Cowhorn Creek Loop | Texarkana | Bowie | TX | 75503 | 2009 | 2014 | 80 | Rooms | 75.0% | ||
Property | 4.65 | Country Inn & Suites Houston Intercontinental Airport East | 20611 Highway 59 | Humble | Harris | TX | 77338 | 2001 | 2017 | 62 | Rooms | 54.1% | ||
Loan | 5 | 5 | Westchester One | 4.6% | 44 South Broadway; 120 Westchester Avenue | White Plains | Westchester | NY | 10601 | 1976 | 2016 | 907,436 | SF | 87.8% |
Loan | 6 | Ritchie Station Marketplace | 4.4% | 1701, 1703, 1705, 1711, 1723A, 1723, 1725, 1731, 1741, 1751, 1761, 1771 and 1851 Ritchie Station Court | Capitol Heights | Prince George’s | MD | 20743 | 2013-2016 | N/A | 249,078 | SF | 100.0% | |
Loan | 5 | 7 | 2851 Junction | 3.2% | 2851 Junction Avenue | San Jose | Santa Clara | CA | 95134 | 2002 | 2014 | 155,613 | SF | 100.0% |
Loan | 5 | 8 | Amazon Lakeland | 3.2% | 1760 County Line Road | Lakeland | Polk | FL | 33811 | 2014 | N/A | 1,016,080 | SF | 100.0% |
Loan | 5 | 9 | Sheraton Hotel Greensboro | 3.2% | 3121 West Gate City Boulevard | Greensboro | Guilford | NC | 27407 | 1970 | 2015 | 985 | Rooms | 47.1% |
Loan | 13, 14 | 10 | 2041 Rosecrans 831 Nash | 3.2% | 2041 Rosecrans Avenue; 831 South Nash Street; 871 South Nash Street | El Segundo | Los Angeles | CA | 90245 | 1975; 1996 | 2006; 2012 | 157,092 | SF | 91.2% |
Loan | 7 | 11 | Center at Pearland Parkway | 2.7% | 2610, 2620, 2630, 2650, 2670, 2680 & 2682 Pearland Parkway | Pearland | Brazoria | TX | 77581 | 2014 | N/A | 153,117 | SF | 96.7% |
Loan | 12 | Trumbull Marriott | 2.4% | 180 Hawley Lane | Trumbull | Fairfield | CT | 06611 | 1986 | 2012 | 325 | Rooms | 61.4% | |
Loan | 13 | Gran Park At The Avenues | 2.3% | 10199 Southside Boulevard; 7406 & 7411 Fullerton Street | Jacksonville | Duval | FL | 32256 | 1992-1995 | N/A | 241,469 | SF | 95.3% | |
Loan | 6 | 14 | Budget Store & Lock Portfolio PA | 2.2% | 244,105 | SF | 86.2% | |||||||
Property | 14.01 | Budget 4th | 1614 South 4th Street | Allentown | Lehigh | PA | 18103 | 1988 | N/A | 48,850 | SF | 93.9% | ||
Property | 14.02 | Budget Mickley | 184 Mickley Road | Whitehall | Lehigh | PA | 18052 | 1998 | N/A | 44,800 | SF | 93.8% | ||
Property | 14.03 | Budget Independence | 3949 Independence Drive | Schnecksville | Lehigh | PA | 18078 | 2002 | N/A | 50,885 | SF | 72.8% | ||
Property | 14.04 | Budget Werley Rd | 767 Werley Road | Allentown | Lehigh | PA | 18104 | 2002 | N/A | 33,460 | SF | 81.7% | ||
Property | 14.05 | Budget E Allen | 802-818 East Allen Street | Allentown | Lehigh | PA | 18109 | 1989 | N/A | 20,268 | SF | 96.6% | ||
Property | 14.06 | Budget Washington | 333 Washington Street | Freemansburg | Northampton | PA | 18017 | 1987 | N/A | 11,330 | SF | 95.9% | ||
Property | 14.07 | Budget Quebec | 1014 North Quebec Street | Allentown | Lehigh | PA | 18109 | 1915 | 1997 | 24,852 | SF | 74.9% | ||
Property | 14.08 | Budget Emmaus | 2333 W Emmaus Avenue | Allentown | Lehigh | PA | 18103 | 1999 | N/A | 9,660 | SF | 93.3% | ||
Loan | 6, 7 | 15 | Lakes and Waterfall Towers | 2.2% | 235,363 | SF | 86.2% | |||||||
Property | 15.01 | Waterfall Towers | 2455 Bennett Valley Road | Santa Rosa | Sonoma | CA | 95404 | 1981 | 2005 | 94,945 | SF | 89.3% | ||
Property | 15.02 | Lakes Building 2227 | 2227 Capricorn Way | Santa Rosa | Sonoma | CA | 95407 | 1988 | 2004 | 79,037 | SF | 91.3% | ||
Property | 15.03 | Lakes Building 2255 | 2255 Challenger Way | Santa Rosa | Sonoma | CA | 95407 | 1988 | 2004 | 17,357 | SF | 59.7% | ||
Property | 15.04 | Lakes Building 2235 | 2235 Challenger Way | Santa Rosa | Sonoma | CA | 95407 | 1988 | 2004 | 16,688 | SF | 49.0% | ||
Property | 15.05 | Lakes Building 2245 | 2245 Challenger Way | Santa Rosa | Sonoma | CA | 95407 | 1988 | 2004 | 13,270 | SF | 100.0% | ||
Property | 15.06 | Lakes Building 2225 | 2225 Challenger Way | Santa Rosa | Sonoma | CA | 95407 | 1988 | 2004 | 14,066 | SF | 100.0% | ||
Loan | 16 | Hall Office G4 | 2.1% | 3011 Internet Boulevard | Frisco | Collin | TX | 75034 | 2004 | N/A | 117,452 | SF | 100.0% | |
Loan | 17 | Crossroads Festival Retail Center | 2.0% | 4755, 4811, 4821, 4841 & 4857 East Grant Road and 2460 North Swan Road | Tucson | Pima | AZ | 85712 | 1986 | N/A | 136,269 | SF | 94.3% | |
Loan | 18 | Majestic Industrial Portfolio | 1.7% | 1335 East Sunset Road; 3165 West Sunset Road; 3455 West Sunset Road; 3655 West Sunset Road; 6670 South Valley View Boulevard | Las Vegas | Clark | NV | 89118 | 1999 - 2005 | N/A | 1,487,620 | SF | 100.0% | |
Loan | 19 | Millbrae Station Self Storage | 1.6% | 210 Adrian Road | Millbrae | San Mateo | CA | 94030 | 1950 | 1999 | 75,140 | SF | 82.5% | |
Loan | 20 | North La Cienega | 1.4% | 127-129, 133, 157-161 North La Cienega Boulevard | Beverly Hills | Los Angeles | CA | 90211 | 1936; 1941; 1950 | 1970; 1986; 2016 | 23,301 | SF | 100.0% | |
Loan | 15 | 21 | Hilton Garden Bozeman | 1.2% | 2023 Commerce Way | Bozeman | Gallatin | MT | 59715 | 2005 | 2017 | 123 | Rooms | 79.6% |
Loan | 6 | 22 | EZ Storage I | 1.2% | 150,005 | SF | 91.3% | |||||||
Property | 22.01 | EZ - Rock Hill | 9715 Manchester Road | St. Louis | St. Louis | MO | 63119 | 2015 | N/A | 76,400 | SF | 92.5% | ||
Property | 22.02 | EZ - Crestwood | 9900 Big Bend Road | St. Louis | St. Louis | MO | 63122 | 2014 | N/A | 73,605 | SF | 90.0% | ||
Loan | 8 | 23 | Norwalk Plaza | 1.2% | 11752, 11758-11788, 11790 Firestone Boulevard | Norwalk | Los Angeles | CA | 90650 | 1988 | 2016; 2017 | 59,746 | SF | 100.0% |
Loan | 24 | The Crossroads Of Opelika | 1.1% | 2015-2023, 2055-2065, 2105-2119 & 2125-2145 Interstate Drive | Opelika | Lee | AL | 36801 | 2015 | N/A | 33,777 | SF | 93.5% | |
Loan | 16 | 25 | 1680 Duke Street | 1.1% | 1680 Duke Street | Alexandria | Alexandria | VA | 22314 | 1984 | 2017 | 47,755 | SF | 73.7% |
Loan | 26 | Whole Foods Sauganash | 1.0% | 6020 North Cicero Avenue | Chicago | Cook | IL | 60646 | 2007 | N/A | 41,148 | SF | 100.0% | |
Loan | 27 | Westgate Centre | 1.0% | 3225, 3255, and 3265 South Wadsworth Boulevard | Lakewood | Jefferson | CO | 80227 | 1985 | 2015 | 92,833 | SF | 92.7% | |
Loan | 28 | Aliso Viejo Self Storage & Mission Viejo RV Storage | 1.0% | 26692 Avery Parkway; 36 and 38 Journey | Mission Viejo; Aliso Viejo | Orange | CA | 92692; 92656 | 1995; 1998 | N/A | 83,136 | SF | 96.9% | |
Loan | 29 | The Shoppes at Mid-City | 0.9% | 510/520/530/550/560 North Carrollton Avenue | New Orleans | Orleans Parish | LA | 70119 | 2016 | N/A | 37,671 | SF | 100.0% | |
Loan | 30 | Bullard Creek | 0.9% | 5621 Old Bullard Rd | Tyler | Smith | TX | 75703 | 1979 | N/A | 200 | Units | 93.5% | |
Loan | 31 | CVS – Norwalk | 0.9% | 11623 Rosecrans Avenue | Norwalk | Los Angeles | CA | 90650 | 1956 | 2016 | 24,130 | SF | 100.0% | |
Loan | 32 | Hampton Inn Norfolk | 0.8% | 1511 USAA Drive | Norfolk | Norfolk City County | VA | 23502 | 2007 | 2016 | 88 | Rooms | 80.1% | |
Loan | 12 | 33 | 580 Howard | 0.8% | 580 Howard Street | San Francisco | San Francisco | CA | 94105 | 1908 | 2000 | 24,105 | SF | 100.0% |
Loan | 34 | Storage Choice - West Airport | 0.8% | 8633 West Airport Boulevard | Houston | Harris | TX | 77071 | 2001 | N/A | 101,875 | SF | 84.9% | |
Loan | 35 | Southside Terrace Apartments | 0.8% | 4 Southside Avenue | New Paltz | Ulster | NY | 12561 | 1970 | N/A | 140 | Units | 100.0% | |
Loan | 36 | Grass Valley Self Storage | 0.8% | 946 Golden Gate Terrace | Grass Valley | Nevada | CA | 95945 | 1985; 2008 | N/A | 83,920 | SF | 98.9% | |
Loan | 8 | 37 | El Mercado Center | 0.7% | 511 West Cordova Road | Santa Fe | Santa Fe | NM | 87505 | 1950 | 2006 | 53,064 | SF | 97.8% |
Loan | 38 | Cimarron Shopping Center | 0.7% | 1220 Airport Freeway | Bedford | Tarrant | TX | 76022 | 1984 | N/A | 89,642 | SF | 89.6% | |
Loan | 39 | Evesham Corporate Center | 0.7% | 2, 4A, 4B, 5 Eves Drive | Marlton | Burlington | NJ | 08053 | 1985; 1987 | N/A | 134,794 | SF | 91.6% | |
Loan | 40 | Towne Place Suites - Bend, OR | 0.7% | 755 Southwest 13th Street | Bend | Deschutes | OR | 97702 | 1998; 2006 | N/A | 71 | Rooms | 85.2% | |
Loan | 41 | Rush Creek | 0.6% | 2602 West Pioneer Parkway aka 2216 South Bowen Road and 2221 Corzine Road | Arlington | Tarrant | TX | 76013 | 1984 | N/A | 75,931 | SF | 93.9% | |
Loan | 42 | Oakwood Apartment Corp. | 0.5% | 1 East Broadway | Long Beach | Nassau | NY | 11561 | 1961-1962 | 2004 | 107 | Units | 96.0% | |
Loan | 43 | Ramapo Towers Owners Corp. | 0.5% | 30-40 South Cole Avenue | Spring Valley | Rockland | NY | 10977 | 1964 | 2005 | 148 | Units | 98.0% | |
Loan | 44 | Storage Choice - Mira Vista | 0.5% | 5600 Bryant Irvin Road | Fort Worth | Tarrant | TX | 76132 | 2001 | N/A | 56,400 | SF | 88.7% | |
Loan | 45 | Bluejay Shopping Center | 0.5% | 27175 Highway 189 | Blue Jay | San Bernardino | CA | 92317 | 1995 | N/A | 32,611 | SF | 95.5% | |
Loan | 46 | Holiday North MHC | 0.5% | 3000 Apperson Way | Kokomo | Howard | IN | 46901 | 1973 | N/A | 211 | Pads | 81.0% | |
Loan | 47 | South Loop Shopping Center | 0.5% | 2603 and 2715 Thornton Lane | Temple | Bell | TX | 76502 | 1974 | 1998 | 88,298 | SF | 95.5% | |
Loan | 48 | Lafayette Owners Corp. | 0.5% | 69-40 Yellowstone Boulevard | Forest Hills | Queens | NY | 11375 | 1941-1942 | 2002 | 123 | Units | 96.0% | |
Loan | 49 | Walgreens Houghton | 0.4% | 1001 and 1007 Memorial Road | Houghton | Houghton | MI | 49931 | 2015 | N/A | 14,550 | SF | 100.0% | |
Loan | 50 | Hartsdale Manor Owners Corp. | 0.4% | 26-30 Fieldstone Drive and 51-59 Fieldstone Drive | Hartsdale | Westchester | NY | 10530 | 1968 | 2005 | 145 | Units | 96.9% | |
Loan | 51 | Hudson Hills Tenant Corp. | 0.4% | 222-250 North Broadway | Yonkers | Westchester | NY | 10701 | 1957 | 2005 | 106 | Units | 98.0% | |
Loan | 8 | 52 | The Southview Owners Corp. | 0.4% | 90-11 35th Avenue | Jackson Heights | Queens | NY | 11372 | 1956 | 2014 | 111 | Units | 98.0% |
Loan | 53 | Midtown Manor Apartments, Ltd. | 0.4% | 211 East 35th Street | New York | New York | NY | 10016 | 1929 | 2007 | 69 | Units | 98.0% | |
Loan | 54 | 3875 Owners Corp. | 0.4% | 3875 Waldo Avenue | Bronx | Bronx | NY | 10463 | 1930 | 2014 | 105 | Units | 98.0% |
A-1-8
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGED PROPERTY CHARACTERISTICS | ||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Street Address | City | County | State | Zip Code | Year Built | Year Renovated | Units/SF | Units of Measure | Percent Leased(2) |
Loan | 55 | Greater Richland Shopping Center | 0.4% | 7201-7301 Boulevard 26 | North Richland Hills | Tarrant | TX | 76180 | 1967 | 1995 | 110,244 | SF | 79.6% | |
Loan | 56 | All Storage Basswood | 0.4% | 5624 Basswood Boulevard | Fort Worth | Tarrant | TX | 76137 | 2001 | N/A | 75,775 | SF | 83.9% | |
Loan | 57 | Ft. Knox LV Storage | 0.4% | 3375 Glen Avenue | Las Vegas | Clark | NV | 89121 | 1994 | N/A | 99,650 | SF | 78.7% | |
Loan | 58 | Plaza Prospect Apt. Inc. | 0.3% | 10 Plaza Street | Brooklyn | Kings | NY | 11238 | 1959 | 2012 | 122 | Units | 97.6% | |
Loan | 59 | Jaxboro Corp. | 0.3% | 34-41 85th Street | Jackson Heights | Queens | NY | 11372 | 1946 | 2011 | 143 | Units | 96.1% | |
Loan | 8 | 60 | Jacob Cram Cooperative, Inc. | 0.3% | 307-309 West Broadway | New York | New York | NY | 10013 | 1892 | 2006 | 7 | Units | 95.0% |
Loan | 61 | Lexington Estates Inc. a/k/a Lexington Estates, Inc. | 0.3% | 200 Lexington Avenue | Oyster Bay | Nassau | NY | 11771 | 1963 | 2012 | 96 | Units | 98.0% | |
Loan | 62 | Great River Owners Inc. a/k/a Great River Owners, Inc. | 0.3% | 100 Connetquot Avenue | East Islip | Suffolk | NY | 11730 | 1971 | 2011 | 50 | Units | 98.0% | |
Loan | 63 | 83-06 Vietor Avenue Realty Corp. | 0.3% | 83-06 Vietor Avenue | Elmhurst | Queens | NY | 11373 | 1938 | 2007 | 86 | Units | 96.1% | |
Loan | 64 | Mermaid Manor MHC | 0.2% | 3720 14th Street W. | Brandenton | Manatee | FL | 34205 | 1952 | N/A | 82 | Pads | 95.1% | |
Loan | 65 | 20 Ohlone Parkway | 0.2% | 20 Ohlone Parkway | Watsonville | Santa Cruz | CA | 95076 | 2007 | N/A | 10,540 | SF | 90.5% | |
Loan | 66 | 55 Halley Street, Inc. | 0.2% | 55 Halley Street | Yonkers | Westchester | NY | 10704 | 1957-1962 | 2002 | 53 | Units | 97.0% | |
Loan | 67 | Vermont Center Showrooms | 0.2% | 121-181 Vermont Street; 320-380 15th Street | San Francisco | San Francisco | CA | 94103 | 1983 | N/A | 18,466 | SF | 100.0% | |
Loan | 68 | 100 Bank Street Owners Corp. | 0.2% | 100 Bank Street | New York | New York | NY | 10014 | 1952 | 1992 | 52 | Units | 96.1% | |
Loan | 8 | 69 | 42 W. 17th St. Housing Corp. | 0.2% | 40 & 42 West 17th Street | New York | New York | NY | 10011 | 1910 | 2002 | 21 | Units | 95.0% |
Loan | 70 | Wells Fargo Milton | 0.1% | 15800 Birmingham Highway | Milton | Fulton | GA | 30004 | N/A | N/A | 4,025 | SF | 100.0% | |
Loan | 71 | 84-86 Development Corp. | 0.1% | 84-86 Thomas Street | New York | New York | NY | 10013 | 1923 | 2007 | 12 | Units | 95.0% | |
Loan | 72 | 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. | 0.1% | 1425-1499 East 16th Street a/k/a 1601-1609 Avenue O | Brooklyn | Kings | NY | 11230 | 1937-1938 | 2007 | 53 | Units | 96.2% |
A-1-9
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGED PROPERTY CHARACTERISTICS | MORTGAGE LOAN CHARACTERISTICS | |||||||||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Percent Leased as of Date | Appraised Value | Value as of Date | Rate | Administrative Fee Rate(3) | Master Servicing Fee Rate | Primary Servicing Fee Rate | Pari Passu Loan Primary Servicing Fee Rate | Trustee Fee Rate | Trust Advisor Fee Rate | Asset Representations Reviewer Fee Rate | CREFC Fee Rate | Interest Accrual Method | Seasoning | ARD Loan (Y/N) | Original Term Maturity or ARD (mos.) | Remaining Term to Maturity or ARD (mos.) | |
Loan | 5 | 1 | General Motors Building | 9.6% | 6/1/2017 | $4,800,000,000 | 5/8/2017 | 3.430% | 0.01208% | 0.00250% | 0.00000% | 0.00125% | 0.00751% | 0.00000000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | |
Loan | 5, 6, 7, 9, 11 | 2 | Gateway Net Lease Portfolio | 6.5% | $785,215,000 | 3.5628% | 0.01333% | 0.00250% | 0.00000% | 0.00250% | 0.00751% | 0.00000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 84 | 83 | |||
Property | 2.01 | BAE Systems | 6/1/2017 | $65,400,000 | 2/22/2017 | |||||||||||||||||
Property | 2.02 | FedEx (Stratford) | 6/1/2017 | $63,000,000 | 2/24/2017 | |||||||||||||||||
Property | 2.03 | FedEx (Baltimore) | 6/1/2017 | $58,000,000 | 2/27/2017 | |||||||||||||||||
Property | 2.04 | Harman | 6/1/2017 | $46,200,000 | 3/2/2017 | |||||||||||||||||
Property | 2.05 | GE Aviation (Lafayette) | 6/1/2017 | $44,000,000 | 2/22/2017 | |||||||||||||||||
Property | 2.06 | GoDaddy | 6/1/2017 | $39,000,000 | 2/24/2017 | |||||||||||||||||
Property | 2.07 | Carrier | 6/1/2017 | $38,500,000 | 2/23/2017 | |||||||||||||||||
Property | 2.08 | Emerus | 6/1/2017 | $31,300,000 | 2/24/2017 | |||||||||||||||||
Property | 2.09 | Cardinal Health | 6/1/2017 | $30,450,000 | 2/21/2017 | |||||||||||||||||
Property | 2.10 | TE Connectivity | 6/1/2017 | $30,150,000 | 2/27/2017 | |||||||||||||||||
Property | 2.11 | FCA LLC | 6/1/2017 | $28,400,000 | 2/22/2017 | |||||||||||||||||
Property | 2.12 | FedEx (Staunton) | 6/1/2017 | $23,900,000 | 3/2/2017 | |||||||||||||||||
Property | 2.13 | QuadPackaging (Proteus) | 6/1/2017 | $20,000,000 | 2/24/2017 | |||||||||||||||||
Property | 2.14 | QuadPackaging (Transpak) | 6/1/2017 | $19,800,000 | 2/24/2017 | |||||||||||||||||
Property | 2.15 | T-Mobile | 6/1/2017 | $18,475,000 | 2/23/2017 | |||||||||||||||||
Property | 2.16 | Sikorsky Aircraft | 6/1/2017 | $17,900,000 | 2/17/2017 | |||||||||||||||||
Property | 2.17 | Vatterott College | 6/1/2017 | $16,600,000 | 2/15/2017 | |||||||||||||||||
Property | 2.18 | Comcast | 6/1/2017 | $14,900,000 | 2/24/2017 | |||||||||||||||||
Property | 2.19 | Alfa Laval | 6/1/2017 | $13,600,000 | 2/24/2017 | |||||||||||||||||
Property | 2.20 | LKQ Corporation (New Braunfels) | 6/1/2017 | $13,400,000 | 2/22/2017 | |||||||||||||||||
Property | 2.21 | Hitachi | 6/1/2017 | $12,800,000 | 2/22/2017 | |||||||||||||||||
Property | 2.22 | Cameron | 6/1/2017 | $12,175,000 | 2/21/2017 | |||||||||||||||||
Property | 2.23 | Alliance Data | 6/1/2017 | $11,550,000 | 2/17/2017 | |||||||||||||||||
Property | 2.24 | Synchrony Financial | 6/1/2017 | $10,750,000 | 2/22/2017 | |||||||||||||||||
Property | 2.25 | Baxalta (Barry Pointe) | 6/1/2017 | $8,250,000 | 8/8/2017 | |||||||||||||||||
Property | 2.26 | Baxalta (Casselberry) | 6/1/2017 | $7,850,000 | 10/9/2017 | |||||||||||||||||
Property | 2.27 | Baxalta (Mounds View) | 6/1/2017 | $7,420,000 | 2/27/2017 | |||||||||||||||||
Property | 2.28 | Baxalta (Grand Rapids) | 6/1/2017 | $7,400,000 | 2/20/2017 | |||||||||||||||||
Property | 2.29 | Gerdau | 6/1/2017 | $7,400,000 | 3/1/2017 | |||||||||||||||||
Property | 2.30 | Baxalta (Wausau) | 6/1/2017 | $7,200,000 | 2/17/2017 | |||||||||||||||||
Property | 2.31 | Baxalta (Springfield) | 6/1/2017 | $7,000,000 | 2/27/2017 | |||||||||||||||||
Property | 2.32 | LKQ (Salisbury) | 6/1/2017 | $7,000,000 | 2/23/2017 | |||||||||||||||||
Property | 2.33 | Baxalta (Ankeny) | 6/1/2017 | $6,600,000 | 3/1/2017 | |||||||||||||||||
Property | 2.34 | H&E Equipment Services (San Antonio) | 6/1/2017 | $5,800,000 | 2/23/2017 | |||||||||||||||||
Property | 2.35 | H&E Equipment Services (New Orleans) | 6/1/2017 | $5,450,000 | 2/27/2017 | |||||||||||||||||
Property | 2.36 | GE Aviation (Pompano) | 6/1/2017 | $5,100,000 | 2/22/2017 | |||||||||||||||||
Property | 2.37 | Saint-Gobain | 6/1/2017 | $4,600,000 | 2/17/2017 | |||||||||||||||||
Property | 2.38 | H&E Equipment Services (Columbia) | 6/1/2017 | $4,550,000 | 2/20/2017 | |||||||||||||||||
Property | 2.39 | H&E Equipment Services (Yukon) | 6/1/2017 | $4,490,000 | 2/20/2017 | |||||||||||||||||
Property | 2.40 | LKQ Corporation (Toledo) | 6/1/2017 | $4,475,000 | 2/22/2017 | |||||||||||||||||
Property | 2.41 | H&E Equipment Services (Greer) | 6/1/2017 | $4,380,000 | 2/17/2017 | |||||||||||||||||
Loan | 5 | 3 | Del Amo Fashion Center | 6.4% | 5/15/2017 | $1,155,000,000 | 4/23/2017 | 3.658% | 0.01208% | 0.00250% | 0.00000% | 0.00125% | 0.00751000% | 0.00000000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | |
Loan | 5, 6, 7, 8, 10 | 4 | Starwood Capital Hotel Portfolio | 6.4% | $956,000,000 | 4.4860% | 0.01333% | 0.00250% | 0.00000% | 0.00250% | 0.00751% | 0.00000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | |||
Property | 4.01 | Larkspur Landing Sunnyvale | 3/31/2017 | $52,100,000 | 4/23/2017 | |||||||||||||||||
Property | 4.02 | Larkspur Landing Milpitas | 3/31/2017 | $43,900,000 | 4/23/2017 | |||||||||||||||||
Property | 4.03 | Larkspur Landing Campbell | 3/31/2017 | $38,600,000 | 4/23/2017 | |||||||||||||||||
Property | 4.04 | Larkspur Landing San Francisco | 3/31/2017 | $31,800,000 | 4/23/2017 | |||||||||||||||||
Property | 4.05 | Larkspur Landing Pleasanton | 3/31/2017 | $31,100,000 | 4/23/2017 | |||||||||||||||||
Property | 4.06 | Larkspur Landing Bellevue | 3/31/2017 | $27,700,000 | 4/23/2017 | |||||||||||||||||
Property | 4.07 | Larkspur Landing Sacramento | 3/31/2017 | $20,700,000 | 4/23/2017 | |||||||||||||||||
Property | 4.08 | Hampton Inn Ann Arbor North | 3/31/2017 | $20,200,000 | 4/23/2017 | |||||||||||||||||
Property | 4.09 | Larkspur Landing Hillsboro | 3/31/2017 | $20,200,000 | 4/23/2017 | |||||||||||||||||
Property | 4.10 | Larkspur Landing Renton | 3/31/2017 | $20,000,000 | 4/23/2017 | |||||||||||||||||
Property | 4.11 | Holiday Inn Arlington Northeast Rangers Ballpark | 3/31/2017 | $19,200,000 | 4/23/2017 | |||||||||||||||||
Property | 4.12 | Residence Inn Toledo Maumee | 3/31/2017 | $19,000,000 | 4/23/2017 | |||||||||||||||||
Property | 4.13 | Residence Inn Williamsburg | 3/31/2017 | $18,200,000 | 4/23/2017 | |||||||||||||||||
Property | 4.14 | Hampton Inn Suites Waco South | 3/31/2017 | $16,800,000 | 4/23/2017 | |||||||||||||||||
Property | 4.15 | Holiday Inn Louisville Airport Fair Expo | 3/31/2017 | $16,500,000 | 4/23/2017 | |||||||||||||||||
Property | 4.16 | Courtyard Tyler | 3/31/2017 | $16,200,000 | 4/23/2017 | |||||||||||||||||
Property | 4.17 | Hilton Garden Inn Edison Raritan Center | 3/31/2017 | $16,200,000 | 4/23/2017 | |||||||||||||||||
Property | 4.18 | Hilton Garden Inn St. Paul Oakdale | 3/31/2017 | $16,000,000 | 4/23/2017 | |||||||||||||||||
Property | 4.19 | Residence Inn Grand Rapids West | 3/31/2017 | $15,800,000 | 4/23/2017 | |||||||||||||||||
Property | 4.20 | Peoria, AZ Residence Inn | 3/31/2017 | $15,700,000 | 4/23/2017 | |||||||||||||||||
Property | 4.21 | Hampton Inn Suites Bloomington Normal | 3/31/2017 | $15,600,000 | 4/23/2017 | |||||||||||||||||
Property | 4.22 | Courtyard Chico | 3/31/2017 | $15,300,000 | 4/23/2017 | |||||||||||||||||
Property | 4.23 | Hampton Inn Suites South Bend | 3/31/2017 | $14,800,000 | 4/23/2017 | |||||||||||||||||
Property | 4.24 | Hampton Inn Suites Kokomo | 3/31/2017 | $14,800,000 | 4/23/2017 | |||||||||||||||||
Property | 4.25 | Courtyard Wichita Falls | 3/31/2017 | $14,100,000 | 4/23/2017 | |||||||||||||||||
Property | 4.26 | Hampton Inn Morehead | 3/31/2017 | $13,700,000 | 4/23/2017 | |||||||||||||||||
Property | 4.27 | Residence Inn Chico | 3/31/2017 | $13,300,000 | 4/23/2017 | |||||||||||||||||
Property | 4.28 | Courtyard Lufkin | 3/31/2017 | $12,700,000 | 4/23/2017 | |||||||||||||||||
Property | 4.29 | Hampton Inn Carlisle | 3/31/2017 | $12,600,000 | 4/23/2017 | |||||||||||||||||
Property | 4.30 | Springhill Suites Williamsburg | 3/31/2017 | $12,600,000 | 4/23/2017 | |||||||||||||||||
Property | 4.31 | Fairfield Inn Bloomington | 3/31/2017 | $12,500,000 | 4/23/2017 | |||||||||||||||||
Property | 4.32 | Waco Residence Inn | 3/31/2017 | $12,200,000 | 4/23/2017 | |||||||||||||||||
Property | 4.33 | Holiday Inn Express Fishers | 3/31/2017 | $11,400,000 | 4/23/2017 | |||||||||||||||||
Property | 4.34 | Larkspur Landing Folsom | 3/31/2017 | $11,100,000 | 4/23/2017 | |||||||||||||||||
Property | 4.35 | Springhill Suites Chicago Naperville Warrenville | 3/31/2017 | $10,500,000 | 4/23/2017 | |||||||||||||||||
Property | 4.36 | Holiday Inn Express & Suites Paris | 3/31/2017 | $10,400,000 | 4/23/2017 | |||||||||||||||||
Property | 4.37 | Toledo Homewood Suites | 3/31/2017 | $10,400,000 | 4/23/2017 | |||||||||||||||||
Property | 4.38 | Grand Rapids Homewood Suites | 3/31/2017 | $10,100,000 | 4/23/2017 | |||||||||||||||||
Property | 4.39 | Fairfield Inn Laurel | 3/31/2017 | $9,400,000 | 4/23/2017 | |||||||||||||||||
Property | 4.40 | Cheyenne Fairfield Inn & Suites | 3/31/2017 | $9,400,000 | 4/23/2017 | |||||||||||||||||
Property | 4.41 | Courtyard Akron Stow | 3/31/2017 | $9,200,000 | 4/23/2017 | |||||||||||||||||
Property | 4.42 | Towneplace Suites Bloomington | 3/31/2017 | $8,700,000 | 4/23/2017 | |||||||||||||||||
Property | 4.43 | Larkspur Landing Roseville | 3/31/2017 | $8,700,000 | 4/23/2017 |
A-1-10
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGED PROPERTY CHARACTERISTICS | MORTGAGE LOAN CHARACTERISTICS | |||||||||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Percent Leased as of Date | Appraised Value | Value as of Date | Rate | Administrative Fee Rate(3) | Master Servicing Fee Rate | Primary Servicing Fee Rate | Pari Passu Loan Primary Servicing Fee Rate | Trustee Fee Rate | Trust Advisor Fee Rate | Asset Representations Reviewer Fee Rate | CREFC Fee Rate | Interest Accrual Method | Seasoning | ARD Loan (Y/N) | Original Term to Maturity or ARD (mos.) | Remaining Term to Maturity or ARD (mos.) | |
Property | 4.44 | Hampton Inn Danville | 3/31/2017 | $8,600,000 | 4/23/2017 | |||||||||||||||||
Property | 4.45 | Holiday Inn Norwich | 3/31/2017 | $8,500,000 | 4/23/2017 | |||||||||||||||||
Property | 4.46 | Hampton Inn Suites Longview North | 3/31/2017 | $8,400,000 | 4/23/2017 | |||||||||||||||||
Property | 4.47 | Springhill Suites Peoria Westlake | 3/31/2017 | $8,400,000 | 4/23/2017 | |||||||||||||||||
Property | 4.48 | Hampton Inn Suites Buda | 3/31/2017 | $8,300,000 | 4/23/2017 | |||||||||||||||||
Property | 4.49 | Shawnee Hampton Inn | 3/31/2017 | $8,300,000 | 4/23/2017 | |||||||||||||||||
Property | 4.50 | Racine Fairfield Inn | 3/31/2017 | $8,100,000 | 4/23/2017 | |||||||||||||||||
Property | 4.51 | Hampton Inn Selinsgrove Shamokin Dam | 3/31/2017 | $7,900,000 | 4/23/2017 | |||||||||||||||||
Property | 4.52 | Holiday Inn Express & Suites Terrell | 3/31/2017 | $7,500,000 | 4/23/2017 | |||||||||||||||||
Property | 4.53 | Westchase Homewood Suites | 3/31/2017 | $9,800,000 | 4/23/2017 | |||||||||||||||||
Property | 4.54 | Holiday Inn Express & Suites Tyler South | 3/31/2017 | $7,200,000 | 4/23/2017 | |||||||||||||||||
Property | 4.55 | Holiday Inn Express & Suites Huntsville | 3/31/2017 | $6,900,000 | 4/23/2017 | |||||||||||||||||
Property | 4.56 | Hampton Inn Sweetwater | 3/31/2017 | $6,300,000 | 4/23/2017 | |||||||||||||||||
Property | 4.57 | Comfort Suites Buda Austin South | 3/31/2017 | $5,300,000 | 4/23/2017 | |||||||||||||||||
Property | 4.58 | Fairfield Inn & Suites Weatherford | 3/31/2017 | $5,000,000 | 4/23/2017 | |||||||||||||||||
Property | 4.59 | Holiday Inn Express & Suites Altus | 3/31/2017 | $4,600,000 | 4/23/2017 | |||||||||||||||||
Property | 4.60 | Comfort Inn & Suites Paris | 3/31/2017 | $3,600,000 | 4/23/2017 | |||||||||||||||||
Property | 4.61 | Hampton Inn Suites Decatur | 3/31/2017 | $3,600,000 | 4/23/2017 | |||||||||||||||||
Property | 4.62 | Holiday Inn Express & Suites Texarkana East | 3/31/2017 | $4,100,000 | 4/23/2017 | |||||||||||||||||
Property | 4.63 | Mankato Fairfield Inn | 3/31/2017 | $3,600,000 | 4/23/2017 | |||||||||||||||||
Property | 4.64 | Candlewood Suites Texarkana | 3/31/2017 | $2,600,000 | 4/23/2017 | |||||||||||||||||
Property | 4.65 | Country Inn & Suites Houston Intercontinental Airport East | 3/31/2017 | $3,200,000 | 4/23/2017 | |||||||||||||||||
Loan | 5 | 5 | Westchester One | 4.6% | 6/1/2017 | $173,000,000 | 4/19/2017 | 4.076% | 0.01333% | 0.00250% | 0.00000% | 0.00250% | 0.00751000% | 0.00000000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | |
Loan | 6 | Ritchie Station Marketplace | 4.4% | 4/30/2017 | $61,400,000 | 3/21/2017 | 4.450% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | ||
Loan | 5 | 7 | 2851 Junction | 3.2% | 7/1/2017 | $83,000,000 | 4/24/2017 | 4.140% | 0.01899% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00566000% | 0.00032% | 0.00050% | Actual/360 | 2 | No | 120 | 118 | |
Loan | 5 | 8 | Amazon Lakeland | 3.2% | 7/1/2017 | $88,000,000 | 8/31/2016 | 4.570% | 0.01333% | 0.00250% | 0.00000% | 0.00250% | 0.00751000% | 0.00000000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 108 | 108 | |
Loan | 5 | 9 | Sheraton Hotel Greensboro | 3.2% | 2/28/2017 | $91,000,000 | 4/5/2017 | 5.160% | 0.01900% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00567000% | 0.00032% | 0.00050% | Actual/360 | 2 | No | 120 | 118 | |
Loan | 13, 14 | 10 | 2041 Rosecrans 831 Nash | 3.2% | 4/17/2017 | $55,000,000 | 4/27/2017 | 3.860% | 0.03316% | 0.00250% | 0.02000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | |
Loan | 7 | 11 | Center at Pearland Parkway | 2.7% | 4/30/2017 | $42,210,000 | 5/5/2017 | 4.222% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | |
Loan | 12 | Trumbull Marriott | 2.4% | 5/31/2017 | $35,100,000 | 5/2/2017 | 4.650% | 0.04316% | 0.00250% | 0.03000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 13 | Gran Park At The Avenues | 2.3% | 5/31/2017 | $28,300,000 | 3/27/2017 | 4.350% | 0.03566% | 0.00250% | 0.02250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 60 | 59 | ||
Loan | 6 | 14 | Budget Store & Lock Portfolio PA | 2.2% | $30,380,000 | 4.0410% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751% | 0.00233% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | |||
Property | 14.01 | Budget 4th | 4/30/2017 | $8,290,000 | 5/3/2017 | |||||||||||||||||
Property | 14.02 | Budget Mickley | 4/30/2017 | $6,200,000 | 5/3/2017 | |||||||||||||||||
Property | 14.03 | Budget Independence | 4/30/2017 | $4,300,000 | 5/2/2017 | |||||||||||||||||
Property | 14.04 | Budget Werley Rd | 4/30/2017 | $4,250,000 | 5/3/2017 | |||||||||||||||||
Property | 14.05 | Budget E Allen | 4/30/2017 | $2,320,000 | 5/3/2017 | |||||||||||||||||
Property | 14.06 | Budget Washington | 4/30/2017 | $1,950,000 | 5/3/2017 | |||||||||||||||||
Property | 14.07 | Budget Quebec | 4/30/2017 | $1,610,000 | 5/3/2017 | |||||||||||||||||
Property | 14.08 | Budget Emmaus | 4/30/2017 | $1,460,000 | 5/3/2017 | |||||||||||||||||
Loan | 6, 7 | 15 | Lakes and Waterfall Towers | 2.2% | $33,640,000 | 4.2900% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751% | 0.00233% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | |||
Property | 15.01 | Waterfall Towers | 5/30/2017 | $13,700,000 | 4/21/2017 | |||||||||||||||||
Property | 15.02 | Lakes Building 2227 | 5/30/2017 | $13,200,000 | 4/21/2017 | |||||||||||||||||
Property | 15.03 | Lakes Building 2255 | 5/30/2017 | $1,960,000 | 4/21/2017 | |||||||||||||||||
Property | 15.04 | Lakes Building 2235 | 5/30/2017 | $1,930,000 | 4/21/2017 | |||||||||||||||||
Property | 15.05 | Lakes Building 2245 | 5/30/2017 | $1,550,000 | 4/21/2017 | |||||||||||||||||
Property | 15.06 | Lakes Building 2225 | 5/30/2017 | $1,300,000 | 4/21/2017 | |||||||||||||||||
Loan | 16 | Hall Office G4 | 2.1% | 6/23/2017 | $25,800,000 | 4/25/2017 | 4.600% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 17 | Crossroads Festival Retail Center | 2.0% | 5/31/2017 | $27,500,000 | 5/2/2017 | 4.430% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | ||
Loan | 18 | Majestic Industrial Portfolio | 1.7% | 4/18/2017 | $68,500,000 | 2/9/2017 | 5.030% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | ||
Loan | 19 | Millbrae Station Self Storage | 1.6% | 2/28/2017 | $22,000,000 | 4/27/2017 | 4.280% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | ||
Loan | 20 | North La Cienega | 1.4% | 5/1/2017 | $34,700,000 | 4/18/2017 | 4.100% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 2 | No | 120 | 118 | ||
Loan | 15 | 21 | Hilton Garden Bozeman | 1.2% | 3/31/2017 | $21,400,000 | 5/9/2017 | 4.180% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | |
Loan | 6 | 22 | EZ Storage I | 1.2% | $20,000,000 | 4.5500% | 0.06316% | 0.00250% | 0.05000% | 0.00000% | 0.00751% | 0.00233% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | |||
Property | 22.01 | EZ - Rock Hill | 4/10/2017 | $10,200,000 | 4/19/2017 | |||||||||||||||||
Property | 22.02 | EZ - Crestwood | 4/10/2017 | $9,800,000 | 4/19/2017 | |||||||||||||||||
Loan | 8 | 23 | Norwalk Plaza | 1.2% | 5/5/2017 | $15,900,000 | 3/28/2017 | 4.590% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 2 | No | 120 | 118 | |
Loan | 24 | The Crossroads Of Opelika | 1.1% | 3/1/2017 | $14,850,000 | 11/7/2016 | 4.990% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 5 | No | 120 | 115 | ||
Loan | 16 | 25 | 1680 Duke Street | 1.1% | 5/3/2017 | $18,700,000 | 4/27/2017 | 4.180% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | |
Loan | 26 | Whole Foods Sauganash | 1.0% | 7/1/2017 | $15,625,000 | 5/26/2017 | 4.680% | 0.04566% | 0.00250% | 0.03250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 27 | Westgate Centre | 1.0% | 6/1/2017 | $13,500,000 | 4/26/2017 | 4.450% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 28 | Aliso Viejo Self Storage & Mission Viejo RV Storage | 1.0% | 5/31/2017 | $24,840,000 | 3/27/2017 | 4.800% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 240 | 239 | ||
Loan | 29 | The Shoppes at Mid-City | 0.9% | 6/30/2017 | $12,550,000 | 3/1/2017 | 4.730% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 30 | Bullard Creek | 0.9% | 4/14/2017 | $12,475,000 | 4/12/2017 | 5.188% | 0.08316% | 0.00250% | 0.07000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 60 | 59 | ||
Loan | 31 | CVS – Norwalk | 0.9% | 7/1/2017 | $13,500,000 | 5/4/2017 | 4.670% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 32 | Hampton Inn Norfolk | 0.8% | 4/30/2017 | $13,500,000 | 5/1/2017 | 4.228% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 12 | 33 | 580 Howard | 0.8% | 6/15/2017 | $19,700,000 | 3/17/2017 | 4.020% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 2 | No | 120 | 118 | |
Loan | 34 | Storage Choice - West Airport | 0.8% | 5/8/2017 | $10,200,000 | 4/5/2017 | 4.500% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | ||
Loan | 35 | Southside Terrace Apartments | 0.8% | 5/15/2017 | $13,000,000 | 3/27/2017 | 4.500% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | ||
Loan | 36 | Grass Valley Self Storage | 0.8% | 4/30/2017 | $10,040,000 | 5/9/2017 | 4.240% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 8 | 37 | El Mercado Center | 0.7% | 1/31/2017 | $9,700,000 | 4/25/2016 | 4.458% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | |
Loan | 38 | Cimarron Shopping Center | 0.7% | 5/31/2017 | $12,000,000 | 5/12/2017 | 3.940% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 39 | Evesham Corporate Center | 0.7% | 6/26/2017 | $11,350,000 | 5/17/2017 | 3.830% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 40 | Towne Place Suites - Bend, OR | 0.7% | 3/31/2017 | $10,300,000 | 4/24/2017 | 4.750% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | ||
Loan | 41 | Rush Creek | 0.6% | 5/31/2017 | $9,960,000 | 5/12/2017 | 3.940% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 42 | Oakwood Apartment Corp. | 0.5% | 5/24/2017 | $25,600,000 | 5/24/2017 | 3.650% | 0.09066% | 0.08000% | 0.00000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 43 | Ramapo Towers Owners Corp. | 0.5% | 4/15/2017 | $11,200,000 | 4/15/2017 | 3.740% | 0.09066% | 0.08000% | 0.00000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 44 | Storage Choice - Mira Vista | 0.5% | 5/8/2017 | $6,900,000 | 4/4/2017 | 4.500% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | ||
Loan | 45 | Bluejay Shopping Center | 0.5% | 5/31/2017 | $8,500,000 | 3/1/2017 | 4.200% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | ||
Loan | 46 | Holiday North MHC | 0.5% | 4/6/2017 | $7,160,000 | 4/3/2017 | 4.680% | 0.07316% | 0.00250% | 0.06000% | 0.000000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | ||
Loan | 47 | South Loop Shopping Center | 0.5% | 5/31/2017 | $7,580,000 | 5/12/2017 | 4.160% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 48 | Lafayette Owners Corp. | 0.5% | 5/17/2017 | $47,100,000 | 5/17/2017 | 3.710% | 0.09066% | 0.08000% | 0.00000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 49 | Walgreens Houghton | 0.4% | 7/1/2017 | $6,000,000 | 4/29/2017 | 4.680% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 50 | Hartsdale Manor Owners Corp. | 0.4% | 5/17/2017 | $24,330,000 | 5/17/2017 | 3.710% | 0.09066% | 0.08000% | 0.00000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | ||
Loan | 51 | Hudson Hills Tenant Corp. | 0.4% | 4/4/2017 | $11,500,000 | 4/4/2017 | 3.830% | 0.09066% | 0.08000% | 0.00000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | ||
Loan | 8 | 52 | The Southview Owners Corp. | 0.4% | 4/19/2017 | $23,400,000 | 4/19/2017 | 3.840% | 0.09066% | 0.08000% | 0.00000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | |
Loan | 53 | Midtown Manor Apartments, Ltd. | 0.4% | 5/2/2017 | $42,800,000 | 5/2/2017 | 3.760% | 0.09066% | 0.08000% | 0.00000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | ||
Loan | 54 | 3875 Owners Corp. | 0.4% | 6/7/2017 | $31,700,000 | 6/7/2017 | 3.620% | 0.09066% | 0.08000% | 0.00000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 |
A-1-11
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGED PROPERTY CHARACTERISTICS | MORTGAGE LOAN CHARACTERISTICS | |||||||||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Percent Leased as of Date | Appraised Value | Value as of Date | Rate | Administrative Fee Rate(3) | Master Servicing Fee Rate | Primary Servicing Fee Rate | Pari Passu Loan Primary Servicing Fee Rate | Trustee Fee Rate | Trust Advisor Fee Rate | Asset Representations Reviewer Fee Rate | CREFC Fee Rate | Interest Accrual Method | Seasoning | ARD Loan (Y/N) | Original Term to Maturity or ARD (mos.) | Remaining Term to Maturity or ARD (mos.) | |
Loan | 55 | Greater Richland Shopping Center | 0.4% | 5/31/2017 | $7,100,000 | 5/12/2017 | 3.960% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 56 | All Storage Basswood | 0.4% | 6/29/2017 | $5,900,000 | 5/19/2017 | 3.940% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 57 | Ft. Knox LV Storage | 0.4% | 6/23/2017 | $5,760,000 | 4/12/2017 | 4.600% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 58 | Plaza Prospect Apt. Inc. | 0.3% | 4/20/2017 | $127,090,000 | 4/20/2017 | 3.840% | 0.09066% | 0.08000% | 0.00000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 59 | Jaxboro Corp. | 0.3% | 4/19/2017 | $53,300,000 | 4/19/2017 | 3.720% | 0.09066% | 0.08000% | 0.00000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | ||
Loan | 8 | 60 | Jacob Cram Cooperative, Inc. | 0.3% | 3/21/2017 | $27,520,000 | 3/21/2017 | 3.890% | 0.09066% | 0.08000% | 0.00000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | |
Loan | 61 | Lexington Estates Inc. a/k/a Lexington Estates, Inc. | 0.3% | 4/25/2017 | $20,500,000 | 4/25/2017 | 3.680% | 0.09066% | 0.08000% | 0.00000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | ||
Loan | 62 | Great River Owners Inc. a/k/a Great River Owners, Inc. | 0.3% | 4/29/2017 | $8,400,000 | 4/29/2017 | 3.810% | 0.09066% | 0.08000% | 0.00000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | ||
Loan | 63 | 83-06 Vietor Avenue Realty Corp. | 0.3% | 4/19/2017 | $21,100,000 | 4/19/2017 | 3.760% | 0.09066% | 0.08000% | 0.00000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | ||
Loan | 64 | Mermaid Manor MHC | 0.2% | 5/31/2017 | $2,850,000 | 3/3/2017 | 4.872% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 65 | 20 Ohlone Parkway | 0.2% | 6/15/2017 | $3,300,000 | 4/25/2017 | 4.750% | 0.09316% | 0.00250% | 0.08000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | ||
Loan | 66 | 55 Halley Street, Inc. | 0.2% | 5/2/2017 | $7,090,000 | 5/2/2017 | 3.820% | 0.09066% | 0.08000% | 0.00000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | ||
Loan | 67 | Vermont Center Showrooms | 0.2% | 4/30/2017 | $9,310,000 | 4/16/2017 | 4.470% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | ||
Loan | 68 | 100 Bank Street Owners Corp. | 0.2% | 4/4/2017 | $56,110,000 | 4/4/2017 | 3.810% | 0.09066% | 0.08000% | 0.00000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | ||
Loan | 8 | 69 | 42 W. 17th St. Housing Corp. | 0.2% | 4/5/2017 | $54,250,000 | 4/5/2017 | 3.890% | 0.09066% | 0.08000% | 0.00000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | |
Loan | 70 | Wells Fargo Milton | 0.1% | 7/1/2017 | $3,950,000 | 4/5/2017 | 5.210% | 0.01566% | 0.00250% | 0.00250% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 2 | No | 84 | 82 | ||
Loan | 71 | 84-86 Development Corp. | 0.1% | 4/25/2017 | $35,540,000 | 4/25/2017 | 4.160% | 0.09066% | 0.08000% | 0.00000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | ||
Loan | 72 | 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. | 0.1% | 4/11/2017 | $8,200,000 | 4/11/2017 | 4.240% | 0.09066% | 0.08000% | 0.00000% | 0.00000% | 0.00751000% | 0.00233000% | 0.00032% | 0.00050% | Actual/360 | 0 | No | 120 | 120 |
A-1-12
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGE LOAN CHARACTERISTICS | |||||||||||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Original IO Period (mos.) | Remaining IO Period (mos.) | OriginalAmort. Term (mos.) | Remaining Amort. Term (mos.) | Note Date | First P&I Payment Date | First Payment Date (IO) | Maturity Date or ARD | Final Maturity Date | Monthly Debt Service (P&I) | Monthly Debt Service (IO) | Annual Debt Service (P&I) | Annual Debt Service (IO) | Lockbox Type | Cash Management Status | Cross Collateralized / Cross Defaulted (Y/N) | Related Borrower Pool | UW NOI DSCR (P&I) | UW NOI DSCR (IO) |
Loan | 5 | 1 | General Motors Building | 9.6% | 120 | 119 | 0 | 0 | 6/7/2017 | 7/9/2017 | N/A | 6/9/2027 | N/A | $0.00 | $260,822.92 | $0 | $3,129,875 | Hard | Springing | No | N/A | N/A | 4.45x |
Loan | 5, 6, 7, 9, 11 | 2 | Gateway Net Lease Portfolio | 6.5% | 84 | 83 | 0 | 0 | 5/19/2017 | 7/5/2017 | N/A | 6/5/2024 | N/A | $0.00 | $183,324.92 | $0.00 | $2,199,899.04 | Hard | Springing | No | N/A | N/A | 3.90x |
Property | 2.01 | BAE Systems | |||||||||||||||||||||
Property | 2.02 | FedEx (Stratford) | |||||||||||||||||||||
Property | 2.03 | FedEx (Baltimore) | |||||||||||||||||||||
Property | 2.04 | Harman | |||||||||||||||||||||
Property | 2.05 | GE Aviation (Lafayette) | |||||||||||||||||||||
Property | 2.06 | GoDaddy | |||||||||||||||||||||
Property | 2.07 | Carrier | |||||||||||||||||||||
Property | 2.08 | Emerus | |||||||||||||||||||||
Property | 2.09 | Cardinal Health | |||||||||||||||||||||
Property | 2.10 | TE Connectivity | |||||||||||||||||||||
Property | 2.11 | FCA LLC | |||||||||||||||||||||
Property | 2.12 | FedEx (Staunton) | |||||||||||||||||||||
Property | 2.13 | QuadPackaging (Proteus) | �� | ||||||||||||||||||||
Property | 2.14 | QuadPackaging (Transpak) | |||||||||||||||||||||
Property | 2.15 | T-Mobile | |||||||||||||||||||||
Property | 2.16 | Sikorsky Aircraft | |||||||||||||||||||||
Property | 2.17 | Vatterott College | |||||||||||||||||||||
Property | 2.18 | Comcast | |||||||||||||||||||||
Property | 2.19 | Alfa Laval | |||||||||||||||||||||
Property | 2.20 | LKQ Corporation (New Braunfels) | |||||||||||||||||||||
Property | 2.21 | Hitachi | |||||||||||||||||||||
Property | 2.22 | Cameron | |||||||||||||||||||||
Property | 2.23 | Alliance Data | |||||||||||||||||||||
Property | 2.24 | Synchrony Financial | |||||||||||||||||||||
Property | 2.25 | Baxalta (Barry Pointe) | |||||||||||||||||||||
Property | 2.26 | Baxalta (Casselberry) | |||||||||||||||||||||
Property | 2.27 | Baxalta (Mounds View) | |||||||||||||||||||||
Property | 2.28 | Baxalta (Grand Rapids) | |||||||||||||||||||||
Property | 2.29 | Gerdau | |||||||||||||||||||||
Property | 2.30 | Baxalta (Wausau) | |||||||||||||||||||||
Property | 2.31 | Baxalta (Springfield) | |||||||||||||||||||||
Property | 2.32 | LKQ (Salisbury) | |||||||||||||||||||||
Property | 2.33 | Baxalta (Ankeny) | |||||||||||||||||||||
Property | 2.34 | H&E Equipment Services (San Antonio) | |||||||||||||||||||||
Property | 2.35 | H&E Equipment Services (New Orleans) | |||||||||||||||||||||
Property | 2.36 | GE Aviation (Pompano) | |||||||||||||||||||||
Property | 2.37 | Saint-Gobain | |||||||||||||||||||||
Property | 2.38 | H&E Equipment Services (Columbia) | |||||||||||||||||||||
Property | 2.39 | H&E Equipment Services (Yukon) | |||||||||||||||||||||
Property | 2.40 | LKQ Corporation (Toledo) | |||||||||||||||||||||
Property | 2.41 | H&E Equipment Services (Greer) | |||||||||||||||||||||
Loan | 5 | 3 | Del Amo Fashion Center | 6.4% | 120 | 119 | 0 | 0 | 5/12/2017 | 7/1/2017 | N/A | 6/1/2027 | N/A | $0.00 | $184,002.69 | $0.00 | $2,208,032 | Hard | Springing | No | N/A | N/A | 3.48x |
Loan | 5, 6, 7, 8, 10 | 4 | Starwood Capital Hotel Portfolio | 6.4% | 120 | 119 | 0 | 0 | 5/24/2017 | 7/1/2017 | N/A | 6/1/2027 | N/A | $0.00 | $224,828.43 | $0.00 | $2,697,941.16 | Soft | Springing | No | N/A | N/A | 2.72x |
Property | 4.01 | Larkspur Landing Sunnyvale | |||||||||||||||||||||
Property | 4.02 | Larkspur Landing Milpitas | |||||||||||||||||||||
Property | 4.03 | Larkspur Landing Campbell | |||||||||||||||||||||
Property | 4.04 | Larkspur Landing San Francisco | |||||||||||||||||||||
Property | 4.05 | Larkspur Landing Pleasanton | |||||||||||||||||||||
Property | 4.06 | Larkspur Landing Bellevue | |||||||||||||||||||||
Property | 4.07 | Larkspur Landing Sacramento | |||||||||||||||||||||
Property | 4.08 | Hampton Inn Ann Arbor North | |||||||||||||||||||||
Property | 4.09 | Larkspur Landing Hillsboro | |||||||||||||||||||||
Property | 4.10 | Larkspur Landing Renton | |||||||||||||||||||||
Property | 4.11 | Holiday Inn Arlington Northeast Rangers Ballpark | |||||||||||||||||||||
Property | 4.12 | Residence Inn Toledo Maumee | |||||||||||||||||||||
Property | 4.13 | Residence Inn Williamsburg | |||||||||||||||||||||
Property | 4.14 | Hampton Inn Suites Waco South | |||||||||||||||||||||
Property | 4.15 | Holiday Inn Louisville Airport Fair Expo | |||||||||||||||||||||
Property | 4.16 | Courtyard Tyler | |||||||||||||||||||||
Property | 4.17 | Hilton Garden Inn Edison Raritan Center | |||||||||||||||||||||
Property | 4.18 | Hilton Garden Inn St. Paul Oakdale | |||||||||||||||||||||
Property | 4.19 | Residence Inn Grand Rapids West | |||||||||||||||||||||
Property | 4.20 | Peoria, AZ Residence Inn | |||||||||||||||||||||
Property | 4.21 | Hampton Inn Suites Bloomington Normal | |||||||||||||||||||||
Property | 4.22 | Courtyard Chico | |||||||||||||||||||||
Property | 4.23 | Hampton Inn Suites South Bend | |||||||||||||||||||||
Property | 4.24 | Hampton Inn Suites Kokomo | |||||||||||||||||||||
Property | 4.25 | Courtyard Wichita Falls | |||||||||||||||||||||
Property | 4.26 | Hampton Inn Morehead | |||||||||||||||||||||
Property | 4.27 | Residence Inn Chico | |||||||||||||||||||||
Property | 4.28 | Courtyard Lufkin | |||||||||||||||||||||
Property | 4.29 | Hampton Inn Carlisle | |||||||||||||||||||||
Property | 4.30 | Springhill Suites Williamsburg | |||||||||||||||||||||
Property | 4.31 | Fairfield Inn Bloomington | |||||||||||||||||||||
Property | 4.32 | Waco Residence Inn | |||||||||||||||||||||
Property | 4.33 | Holiday Inn Express Fishers | |||||||||||||||||||||
Property | 4.34 | Larkspur Landing Folsom | |||||||||||||||||||||
Property | 4.35 | Springhill Suites Chicago Naperville Warrenville | |||||||||||||||||||||
Property | 4.36 | Holiday Inn Express & Suites Paris | |||||||||||||||||||||
Property | 4.37 | Toledo Homewood Suites | |||||||||||||||||||||
Property | 4.38 | Grand Rapids Homewood Suites | |||||||||||||||||||||
Property | 4.39 | Fairfield Inn Laurel | |||||||||||||||||||||
Property | 4.40 | Cheyenne Fairfield Inn & Suites | |||||||||||||||||||||
Property | 4.41 | Courtyard Akron Stow | |||||||||||||||||||||
Property | 4.42 | Towneplace Suites Bloomington | |||||||||||||||||||||
Property | 4.43 | Larkspur Landing Roseville |
A-1-13
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGE LOAN CHARACTERISTICS | |||||||||||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Original IO Period (mos.) | Remaining IO Period (mos.) | Original Amort. Term (mos.) | Remaining Amort. Term (mos.) | Note Date | First P&I Payment Date | First Payment Date (IO) | Maturity Date or ARD | Final Maturity Date | Monthly Debt Service (P&I) | Monthly Debt Service (IO) | Annual Debt Service (P&I) | Annual Debt Service (IO) | Lockbox Type | Cash Management Status | Cross Collateralized / Cross Defaulted (Y/N) | Related Borrower Pool | UW NOI DSCR (P&I) | UW NOI DSCR (IO) |
Property | 4.44 | Hampton Inn Danville | |||||||||||||||||||||
Property | 4.45 | Holiday Inn Norwich | |||||||||||||||||||||
Property | 4.46 | Hampton Inn Suites Longview North | |||||||||||||||||||||
Property | 4.47 | Springhill Suites Peoria Westlake | |||||||||||||||||||||
Property | 4.48 | Hampton Inn Suites Buda | |||||||||||||||||||||
Property | 4.49 | Shawnee Hampton Inn | |||||||||||||||||||||
Property | 4.50 | Racine Fairfield Inn | |||||||||||||||||||||
Property | 4.51 | Hampton Inn Selinsgrove Shamokin Dam | |||||||||||||||||||||
Property | 4.52 | Holiday Inn Express & Suites Terrell | |||||||||||||||||||||
Property | 4.53 | Westchase Homewood Suites | |||||||||||||||||||||
Property | 4.54 | Holiday Inn Express & Suites Tyler South | |||||||||||||||||||||
Property | 4.55 | Holiday Inn Express & Suites Huntsville | |||||||||||||||||||||
Property | 4.56 | Hampton Inn Sweetwater | |||||||||||||||||||||
Property | 4.57 | Comfort Suites Buda Austin South | |||||||||||||||||||||
Property | 4.58 | Fairfield Inn & Suites Weatherford | |||||||||||||||||||||
Property | 4.59 | Holiday Inn Express & Suites Altus | |||||||||||||||||||||
Property | 4.60 | Comfort Inn & Suites Paris | |||||||||||||||||||||
Property | 4.61 | Hampton Inn Suites Decatur | |||||||||||||||||||||
Property | 4.62 | Holiday Inn Express & Suites Texarkana East | |||||||||||||||||||||
Property | 4.63 | Mankato Fairfield Inn | |||||||||||||||||||||
Property | 4.64 | Candlewood Suites Texarkana | |||||||||||||||||||||
Property | 4.65 | Country Inn & Suites Houston Intercontinental Airport East | |||||||||||||||||||||
Loan | 5 | 5 | Westchester One | 4.6% | 36 | 36 | 360 | 360 | 6/8/2017 | 8/1/2017 | 8/1/2020 | 7/1/2027 | N/A | $204,768.04 | $146,363.31 | $2,457,216 | $1,756,360 | Soft | Springing | No | N/A | 1.82x | 2.54x |
Loan | 6 | Ritchie Station Marketplace | 4.4% | 36 | 35 | 360 | 360 | 5/18/2017 | 7/1/2017 | 7/1/2020 | 6/1/2027 | N/A | $206,524.69 | $154,153.36 | $2,478,296 | $1,849,840 | Hard | Springing | No | N/A | 1.50x | 2.01x | |
Loan | 5 | 7 | 2851 Junction | 3.2% | 120 | 118 | 0 | 0 | 5/9/2017 | 6/11/2017 | N/A | 5/11/2027 | N/A | $0.00 | $105,164.86 | $0 | $1,261,978 | Hard | In Place | No | N/A | N/A | 1.97x |
Loan | 5 | 8 | Amazon Lakeland | 3.2% | 108 | 108 | 0 | 0 | 6/6/2017 | 8/5/2017 | N/A | 7/5/2026 | N/A | $0.00 | $115,836.81 | $0 | $1,390,042 | Hard | In Place | No | N/A | N/A | 1.69x |
Loan | 5 | 9 | Sheraton Hotel Greensboro | 3.2% | 0 | 0 | 300 | 298 | 5/1/2017 | 6/11/2017 | N/A | 5/11/2027 | N/A | $178,184.95 | $0.00 | $2,138,219 | $0 | Springing | Springing | No | N/A | 3.30x | N/A |
Loan | 13, 14 | 10 | 2041 Rosecrans 831 Nash | 3.2% | 0 | 0 | 360 | 360 | 6/30/2017 | 8/1/2017 | N/A | 7/1/2027 | N/A | $138,936.33 | $0.00 | $1,667,236 | $0 | Springing | Springing | No | N/A | 1.81x | N/A |
Loan | 7 | 11 | Center at Pearland Parkway | 2.7% | 120 | 120 | 0 | 0 | 6/14/2017 | 8/11/2017 | N/A | 7/11/2027 | N/A | $0.00 | $91,181.93 | $0 | $1,094,183 | Hard | In Place | No | N/A | N/A | 2.29x |
Loan | 12 | Trumbull Marriott | 2.4% | 0 | 0 | 360 | 360 | 6/23/2017 | 8/11/2017 | N/A | 7/11/2027 | N/A | $113,440.10 | $0.00 | $1,361,281 | $0 | Springing | Springing | No | N/A | 2.42x | N/A | |
Loan | 13 | Gran Park At The Avenues | 2.3% | 24 | 23 | 360 | 360 | 6/2/2017 | 7/11/2017 | 7/11/2019 | 6/11/2022 | N/A | $104,540.48 | $77,182.29 | $1,254,486 | $926,187 | Springing | Springing | No | N/A | 2.08x | 2.81x | |
Loan | 6 | 14 | Budget Store & Lock Portfolio PA | 2.2% | 24 | 23 | 360 | 360 | 6/1/2017 | 7/1/2017 | 7/1/2019 | 6/1/2027 | N/A | $98,595.20 | $70,163.27 | $1,183,142.40 | $841,959.24 | Soft | Springing | No | N/A | 1.69x | 2.37x |
Property | 14.01 | Budget 4th | |||||||||||||||||||||
Property | 14.02 | Budget Mickley | |||||||||||||||||||||
Property | 14.03 | Budget Independence | |||||||||||||||||||||
Property | 14.04 | Budget Werley Rd | |||||||||||||||||||||
Property | 14.05 | Budget E Allen | |||||||||||||||||||||
Property | 14.06 | Budget Washington | |||||||||||||||||||||
Property | 14.07 | Budget Quebec | |||||||||||||||||||||
Property | 14.08 | Budget Emmaus | |||||||||||||||||||||
Loan | 6, 7 | 15 | Lakes and Waterfall Towers | 2.2% | 36 | 35 | 360 | 360 | 6/2/2017 | 7/11/2017 | 7/11/2020 | 6/11/2027 | N/A | $101,328.31 | $74,305.38 | $1,215,939.72 | $891,664.56 | Springing | Springing | No | N/A | 1.86x | 2.54x |
Property | 15.01 | Waterfall Towers | |||||||||||||||||||||
Property | 15.02 | Lakes Building 2227 | |||||||||||||||||||||
Property | 15.03 | Lakes Building 2255 | |||||||||||||||||||||
Property | 15.04 | Lakes Building 2235 | |||||||||||||||||||||
Property | 15.05 | Lakes Building 2245 | |||||||||||||||||||||
Property | 15.06 | Lakes Building 2225 | |||||||||||||||||||||
Loan | 16 | Hall Office G4 | 2.1% | 0 | 0 | 360 | 360 | 6/26/2017 | 8/11/2017 | N/A | 7/11/2027 | N/A | $99,196.69 | $0.00 | $1,190,360 | $0 | Soft | Springing | No | N/A | 1.62x | N/A | |
Loan | 17 | Crossroads Festival Retail Center | 2.0% | 36 | 35 | 300 | 300 | 6/1/2017 | 7/11/2017 | 7/11/2020 | 6/11/2027 | N/A | $100,715.68 | $68,308.65 | $1,208,588 | $819,704 | Springing | Springing | No | N/A | 1.45x | 2.14x | |
Loan | 18 | Majestic Industrial Portfolio | 1.7% | 0 | 0 | 360 | 359 | 5/4/2017 | 7/1/2017 | N/A | 6/1/2027 | N/A | $86,185.05 | $0.00 | $1,034,221 | $0 | Springing | Springing | No | N/A | 1.61x | N/A | |
Loan | 19 | Millbrae Station Self Storage | 1.6% | 0 | 0 | 360 | 359 | 6/1/2017 | 7/11/2017 | N/A | 6/11/2027 | N/A | $71,586.18 | $0.00 | $859,034 | $0 | Springing | Springing | No | N/A | 1.37x | N/A | |
Loan | 20 | North La Cienega | 1.4% | 120 | 118 | 0 | 0 | 5/5/2017 | 6/11/2017 | N/A | 5/11/2027 | N/A | $0.00 | $45,033.56 | $0 | $540,403 | Springing | Springing | No | N/A | N/A | 2.51x | |
Loan | 15 | 21 | Hilton Garden Bozeman | 1.2% | 12 | 11 | 360 | 360 | 6/1/2017 | 7/1/2017 | 7/1/2018 | 6/1/2027 | N/A | $56,102.82 | $40,614.70 | $673,234 | $487,376 | Springing | Springing | No | N/A | 2.70x | 3.72x |
Loan | 6 | 22 | EZ Storage I | 1.2% | 24 | 23 | 360 | 360 | 5/16/2017 | 7/11/2017 | 7/11/2019 | 6/11/2027 | N/A | $58,610.96 | $44,209.78 | $703,331.52 | $530,517.36 | N/A | N/A | No | N/A | 1.53x | 2.03x |
Property | 22.01 | EZ - Rock Hill | |||||||||||||||||||||
Property | 22.02 | EZ - Crestwood | |||||||||||||||||||||
Loan | 8 | 23 | Norwalk Plaza | 1.2% | 60 | 58 | 360 | 360 | 5/9/2017 | 6/11/2017 | 6/11/2022 | 5/11/2027 | N/A | $58,885.39 | $44,598.44 | $706,625 | $535,181 | Springing | Springing | No | N/A | 1.42x | 1.88x |
Loan | 24 | The Crossroads Of Opelika | 1.1% | 18 | 13 | 360 | 360 | 1/31/2017 | 3/11/2017 | 9/11/2018 | 2/11/2027 | N/A | $55,594.32 | $43,712.40 | $667,132 | $524,549 | N/A | N/A | No | N/A | 1.44x | 1.83x | |
Loan | 16 | 25 | 1680 Duke Street | 1.1% | 120 | 119 | 0 | 0 | 5/26/2017 | 7/1/2017 | N/A | 6/1/2027 | N/A | $0.00 | $34,610.79 | $0 | $415,329 | Springing | Springing | No | N/A | N/A | 2.19x |
Loan | 26 | Whole Foods Sauganash | 1.0% | 12 | 12 | 360 | 360 | 6/27/2017 | 8/11/2017 | 8/11/2018 | 7/11/2027 | N/A | $49,673.89 | $37,960.00 | $596,087 | $455,520 | Hard | Springing | No | N/A | 1.35x | 1.76x | |
Loan | 27 | Westgate Centre | 1.0% | 0 | 0 | 360 | 360 | 6/26/2017 | 8/1/2017 | N/A | 7/1/2027 | N/A | $46,468.06 | $0.00 | $557,617 | $0.00 | Hard | Springing | No | N/A | 1.97x | N/A | |
Loan | 28 | Aliso Viejo Self Storage & Mission Viejo RV Storage | 1.0% | 0 | 0 | 240 | 239 | 5/15/2017 | 7/11/2017 | N/A | 6/11/2037 | N/A | $58,406.17 | $0.00 | $700,874 | $0 | Springing | Springing | No | N/A | 1.99x | N/A | |
Loan | 29 | The Shoppes at Mid-City | 0.9% | 36 | 36 | 360 | 360 | 6/30/2017 | 8/1/2017 | 8/1/2020 | 7/1/2027 | N/A | $44,575.90 | $34,229.27 | $534,911 | $410,751 | Springing | Springing | No | N/A | 1.54x | 2.00x | |
Loan | 30 | Bullard Creek | 0.9% | 12 | 11 | 360 | 360 | 5/11/2017 | 7/1/2017 | 7/1/2018 | 6/1/2022 | N/A | $46,940.46 | $37,521.73 | $563,286 | $450,261 | Springing | Springing | No | N/A | 1.38x | 1.73x | |
Loan | 31 | CVS – Norwalk | 0.9% | 120 | 120 | 0 | 0 | 6/28/2017 | 8/11/2017 | N/A | 7/11/2027 | N/A | $0.00 | $32,749.46 | $0 | $392,994 | Springing | Springing | No | N/A | N/A | 1.64x | |
Loan | 32 | Hampton Inn Norfolk | 0.8% | 60 | 60 | 360 | 360 | 6/9/2017 | 8/1/2017 | 8/1/2022 | 7/1/2027 | N/A | $38,761.57 | $28,220.92 | $465,139 | $338,651 | Springing | Springing | No | N/A | 2.45x | 3.37x | |
Loan | 12 | 33 | 580 Howard | 0.8% | 120 | 118 | 0 | 0 | 5/4/2017 | 6/11/2017 | N/A | 5/11/2027 | N/A | $0.00 | $24,896.55 | $0 | $298,759 | Springing | Springing | No | N/A | N/A | 3.89x |
Loan | 34 | Storage Choice - West Airport | 0.8% | 0 | 0 | 360 | 359 | 5/22/2017 | 7/1/2017 | N/A | 6/1/2027 | N/A | $36,177.33 | $0.00 | $434,128 | $0.00 | Springing | Springing | No | Group B | 1.43x | N/A | |
Loan | 35 | Southside Terrace Apartments | 0.8% | 120 | 119 | 0 | 0 | 5/26/2017 | 7/1/2017 | N/A | 6/1/2027 | N/A | $0.00 | $26,614.58 | $0 | $319,375 | Springing | Springing | No | N/A | N/A | 2.28x | |
Loan | 36 | Grass Valley Self Storage | 0.8% | 36 | 36 | 360 | 360 | 6/21/2017 | 8/11/2017 | 8/11/2020 | 7/11/2027 | N/A | $34,394.82 | $25,076.85 | $412,738 | $300,922 | N/A | N/A | No | N/A | 1.66x | 2.28x | |
Loan | 8 | 37 | El Mercado Center | 0.7% | 24 | 23 | 360 | 360 | 5/30/2017 | 7/1/2017 | 7/1/2019 | 6/1/2027 | N/A | $33,780.92 | $25,236.20 | $405,371 | $302,834 | Springing | Springing | No | N/A | 1.54x | 2.06x |
Loan | 38 | Cimarron Shopping Center | 0.7% | 0 | 0 | 360 | 360 | 6/29/2017 | 8/1/2017 | N/A | 7/1/2027 | N/A | $30,807.58 | $0.00 | $369,691 | $0 | Springing | Springing | No | Group A | 2.25x | N/A | |
Loan | 39 | Evesham Corporate Center | 0.7% | 60 | 60 | 360 | 360 | 6/27/2017 | 8/1/2017 | 8/1/2022 | 7/1/2027 | N/A | $29,486.39 | $20,402.95 | $353,837 | $244,835 | Springing | Springing | No | N/A | 3.25x | 4.69x | |
Loan | 40 | Towne Place Suites - Bend, OR | 0.7% | 0 | 0 | 360 | 359 | 5/31/2017 | 7/11/2017 | N/A | 6/11/2027 | N/A | $32,863.78 | $0.00 | $394,365 | $0 | Springing | Springing | No | N/A | 2.44x | N/A | |
Loan | 41 | Rush Creek | 0.6% | 0 | 0 | 360 | 360 | 6/29/2017 | 8/1/2017 | N/A | 7/1/2027 | N/A | $26,067.95 | $0.00 | $312,815 | $0 | Springing | Springing | No | Group A | 2.14x | N/A | |
Loan | 42 | Oakwood Apartment Corp. | 0.5% | 120 | 120 | 0 | 0 | 6/20/2017 | 8/1/2017 | N/A | 7/1/2027 | N/A | $0.00 | $15,419.56 | $0 | $185,035 | N/A | N/A | No | N/A | N/A | 8.69x | |
Loan | 43 | Ramapo Towers Owners Corp. | 0.5% | 0 | 0 | 480 | 480 | 6/21/2017 | 8/1/2017 | N/A | 7/1/2027 | N/A | $20,095.76 | $0.00 | $241,149 | $0 | N/A | N/A | No | N/A | 5.87x | N/A | |
Loan | 44 | Storage Choice - Mira Vista | 0.5% | 0 | 0 | 360 | 359 | 5/22/2017 | 7/1/2017 | N/A | 6/1/2027 | N/A | $23,054.18 | $0.00 | $276,650 | $0.00 | Springing | Springing | No | Group B | 1.43x | N/A | |
Loan | 45 | Bluejay Shopping Center | 0.5% | 60 | 59 | 360 | 360 | 5/31/2017 | 7/11/2017 | 7/11/2022 | 6/11/2027 | N/A | $21,272.25 | $15,436.46 | $255,267 | $185,238 | Springing | Springing | No | N/A | 2.06x | 2.84x | |
Loan | 46 | Holiday North MHC | 0.5% | 0 | 0 | 360 | 359 | 5/17/2017 | 7/1/2017 | N/A | 6/1/2027 | N/A | $22,379.12 | $0.00 | $268,549 | $0.00 | Springing | Springing | No | N/A | 1.62x | N/A | |
Loan | 47 | South Loop Shopping Center | 0.5% | 0 | 0 | 360 | 360 | 6/29/2017 | 8/1/2017 | N/A | 7/1/2027 | N/A | $20,927.47 | $0.00 | $251,130 | $0 | Springing | Springing | No | Group A | 2.21x | N/A | |
Loan | 48 | Lafayette Owners Corp. | 0.5% | 0 | 0 | 360 | 360 | 6/22/2017 | 8/1/2017 | N/A | 7/1/2027 | N/A | $19,355.65 | $0.00 | $232,268 | $0 | N/A | N/A | No | N/A | 10.68x | N/A | |
Loan | 49 | Walgreens Houghton | 0.4% | 60 | 60 | 360 | 360 | 6/23/2017 | 8/1/2017 | 8/1/2022 | 7/1/2027 | N/A | $20,956.17 | $16,014.38 | $251,474 | $192,173 | Springing | Springing | No | N/A | 1.35x | 1.77x | |
Loan | 50 | Hartsdale Manor Owners Corp. | 0.4% | 0 | 0 | 360 | 359 | 5/31/2017 | 7/1/2017 | N/A | 6/1/2027 | N/A | $18,433.95 | $0.00 | $221,207 | $0 | N/A | N/A | No | N/A | 7.23x | N/A | |
Loan | 51 | Hudson Hills Tenant Corp. | 0.4% | 0 | 0 | 480 | 479 | 6/1/2017 | 7/1/2017 | N/A | 6/1/2027 | N/A | $15,278.56 | $0.00 | $183,343 | $0 | N/A | N/A | No | N/A | 4.05x | N/A | |
Loan | 8 | 52 | The Southview Owners Corp. | 0.4% | 0 | 0 | 360 | 359 | 5/30/2017 | 7/1/2017 | N/A | 6/1/2027 | N/A | $17,090.66 | $0.00 | $205,088 | $0 | N/A | N/A | No | N/A | 5.62x | N/A |
Loan | 53 | Midtown Manor Apartments, Ltd. | 0.4% | 120 | 119 | 0 | 0 | 5/31/2017 | 7/1/2017 | N/A | 6/1/2027 | N/A | $0.00 | $11,436.67 | $0 | $137,240 | N/A | N/A | No | N/A | N/A | 9.47x | |
Loan | 54 | 3875 Owners Corp. | 0.4% | 0 | 0 | 360 | 360 | 6/22/2017 | 8/1/2017 | N/A | 7/1/2027 | N/A | $15,951.95 | $0.00 | $191,423 | $0 | N/A | N/A | No | N/A | 6.78x | N/A |
A-1-14
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGE LOAN CHARACTERISTICS | |||||||||||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Original IO Period (mos.) | Remaining IO Period (mos.) | Original Amort. Term (mos.) | Remaining Amort. Term (mos.) | Note Date | First P&I Payment Date | First Payment Date (IO) | Maturity Date or ARD | Final Maturity Date | Monthly Debt Service (P&I) | Monthly Debt Service (IO) | Annual Debt Service (P&I) | Annual Debt Service (IO) | Lockbox Type | Cash Management Status | Cross Collateralized / Cross Defaulted (Y/N) | Related Borrower Pool | UW NOI DSCR (P&I) | UW NOI DSCR (IO) |
Loan | 55 | Greater Richland Shopping Center | 0.4% | 0 | 0 | 360 | 360 | 6/29/2017 | 8/1/2017 | N/A | 7/1/2027 | N/A | $16,628.92 | $0.00 | $199,547 | $0 | Springing | Springing | No | Group A | 2.21x | N/A | |
Loan | 56 | All Storage Basswood | 0.4% | 0 | 0 | 360 | 360 | 6/29/2017 | 8/1/2017 | N/A | 7/1/2027 | N/A | $16,588.69 | $0.00 | $199,064 | $0 | Springing | Springing | No | Group A | 2.28x | N/A | |
Loan | 57 | Ft. Knox LV Storage | 0.4% | 60 | 60 | 360 | 360 | 6/6/2017 | 8/1/2017 | 8/1/2022 | 7/1/2027 | N/A | $17,019.79 | $12,903.43 | $204,237 | $154,841 | Springing | Springing | No | N/A | 1.68x | 2.21x | |
Loan | 58 | Plaza Prospect Apt. Inc. | 0.3% | 0 | 0 | 360 | 360 | 6/7/2017 | 8/1/2017 | N/A | 7/1/2027 | N/A | $14,047.12 | $0.00 | $168,565 | $0 | N/A | N/A | No | N/A | 31.32x | N/A | |
Loan | 59 | Jaxboro Corp. | 0.3% | 0 | 0 | 360 | 359 | 5/31/2017 | 7/1/2017 | N/A | 6/1/2027 | N/A | $13,842.45 | $0.00 | $166,109 | $0 | N/A | N/A | No | N/A | 12.36x | N/A | |
Loan | 8 | 60 | Jacob Cram Cooperative, Inc. | 0.3% | 0 | 0 | 480 | 479 | 5/30/2017 | 7/1/2017 | N/A | 6/1/2027 | N/A | $10,689.21 | $0.00 | $128,271 | $0 | N/A | N/A | No | N/A | 9.43x | N/A |
Loan | 61 | Lexington Estates Inc. a/k/a Lexington Estates, Inc. | 0.3% | 0 | 0 | 360 | 359 | 5/30/2017 | 7/1/2017 | N/A | 6/1/2027 | N/A | $11,937.97 | $0.00 | $143,256 | $0 | N/A | N/A | No | N/A | 8.91x | N/A | |
Loan | 62 | Great River Owners Inc. a/k/a Great River Owners, Inc. | 0.3% | 0 | 0 | 480 | 479 | 5/31/2017 | 7/1/2017 | N/A | 6/1/2027 | N/A | $9,748.80 | $0.00 | $116,986 | $0 | N/A | N/A | No | N/A | 6.40x | N/A | |
Loan | 63 | 83-06 Vietor Avenue Realty Corp. | 0.3% | 0 | 0 | 480 | 479 | 5/31/2017 | 7/1/2017 | N/A | 6/1/2027 | N/A | $9,675.29 | $0.00 | $116,103 | $0 | N/A | N/A | No | N/A | 8.63x | N/A | |
Loan | 64 | Mermaid Manor MHC | 0.2% | 0 | 0 | 360 | 360 | 6/9/2017 | 8/1/2017 | N/A | 7/1/2027 | N/A | $11,307.93 | $0.00 | $135,695 | $0.00 | Springing | Springing | No | N/A | 1.61x | N/A | |
Loan | 65 | 20 Ohlone Parkway | 0.2% | 0 | 0 | 360 | 359 | 6/1/2017 | 7/11/2017 | N/A | 6/11/2027 | N/A | $10,563.36 | $0.00 | $126,760 | $0 | Springing | Springing | No | N/A | 1.46x | N/A | |
Loan | 66 | 55 Halley Street, Inc. | 0.2% | 0 | 360 | 360 | 6/22/2017 | 8/1/2017 | N/A | 7/1/2027 | N/A | $8,641.29 | $0.00 | $103,695 | $0 | N/A | N/A | No | N/A | 4.55x | N/A | ||
Loan | 67 | Vermont Center Showrooms | 0.2% | 0 | 0 | 360 | 359 | 6/8/2017 | 7/11/2017 | N/A | 6/11/2027 | N/A | $9,088.28 | $0.00 | $109,059 | $0 | Springing | Springing | No | N/A | 3.18x | N/A | |
Loan | 68 | 100 Bank Street Owners Corp. | 0.2% | 0 | 0 | 480 | 479 | 5/30/2017 | 7/1/2017 | N/A | 6/1/2027 | N/A | $6,702.30 | $0.00 | $80,428 | $0 | N/A | N/A | No | N/A | 21.39x | N/A | |
Loan | 8 | 69 | 42 W. 17th St. Housing Corp. | 0.2% | 0 | 0 | 360 | 360 | 6/20/2017 | 8/1/2017 | N/A | 7/1/2027 | N/A | $7,066.43 | $0.00 | $84,797 | $0 | N/A | N/A | No | N/A | 18.56x | N/A |
Loan | 70 | Wells Fargo Milton | 0.1% | 0 | 0 | 120 | 118 | 5/11/2017 | 6/11/2017 | N/A | 5/11/2024 | N/A | $10,709.49 | $0.00 | $128,514 | $0 | Springing | Springing | No | N/A | 1.40x | N/A | |
Loan | 71 | 84-86 Development Corp. | 0.1% | 0 | 0 | 480 | 479 | 5/31/2017 | 7/1/2017 | N/A | 6/1/2027 | N/A | $3,851.50 | $0.00 | $46,218 | $0 | N/A | N/A | No | N/A | 22.02x | N/A | |
Loan | 72 | 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. | 0.1% | 0 | 0 | 360 | 360 | 6/12/2017 | 8/1/2017 | N/A | 7/1/2027 | N/A | $3,930.84 | $0.00 | $47,170 | $0 | N/A | N/A | No | N/A | 7.09x | N/A |
A-1-15
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGE LOAN CHARACTERISTICS | MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS | |||||||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | UW NCF DSCR (P&I) | UW NCF DSCR (IO) | Cut-Off Date LTV | Maturity Date LTV | Debt Service Payment Grace Period to Impose Late Charge | Debt Service Grace Period to Call a Default | Due Date | Prepayment String | YM Formula | 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 | |
Loan | 5 | 1 | General Motors Building | 9.6% | N/A | 4.33x | 30.6% | 30.6% | 0 | 2 day grace period permitted once per every 12-month period | Ninth | LO(25);DEF(88);O(7) | $257,318,784 | $92,003,166 | $165,315,617 | 12/31/2014 | 11.2% | $249,768,162 | ||
Loan | 5, 6, 7, 9, 11 | 2 | Gateway Net Lease Portfolio | 6.5% | N/A | 3.54x | 45.0% | 45.0% | 0 | 0 | Fifth | LO(25);DEF(55);O(4) | N/A | N/A | N/A | N/A | N/A | N/A | ||
Property | 2.01 | BAE Systems | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.02 | FedEx (Stratford) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.03 | FedEx (Baltimore) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.04 | Harman | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.05 | GE Aviation (Lafayette) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.06 | GoDaddy | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.07 | Carrier | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.08 | Emerus | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.09 | Cardinal Health | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.10 | TE Connectivity | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.11 | FCA LLC | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.12 | FedEx (Staunton) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.13 | QuadPackaging (Proteus) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.14 | QuadPackaging (Transpak) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.15 | T-Mobile | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.16 | Sikorsky Aircraft | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.17 | Vatterott College | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.18 | Comcast | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.19 | Alfa Laval | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.20 | LKQ Corporation (New Braunfels) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.21 | Hitachi | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.22 | Cameron | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.23 | Alliance Data | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.24 | Synchrony Financial | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.25 | Baxalta (Barry Pointe) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.26 | Baxalta (Casselberry) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.27 | Baxalta (Mounds View) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.28 | Baxalta (Grand Rapids) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.29 | Gerdau | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.30 | Baxalta (Wausau) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.31 | Baxalta (Springfield) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.32 | LKQ (Salisbury) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.33 | Baxalta (Ankeny) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.34 | H&E Equipment Services (San Antonio) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.35 | H&E Equipment Services (New Orleans) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.36 | GE Aviation (Pompano) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.37 | Saint-Gobain | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.38 | H&E Equipment Services (Columbia) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.39 | H&E Equipment Services (Yukon) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.40 | LKQ Corporation (Toledo) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Property | 2.41 | H&E Equipment Services (Greer) | N/A | N/A | N/A | N/A | N/A | |||||||||||||
Loan | 5 | 3 | Del Amo Fashion Center | 6.4% | N/A | 3.34x | 39.8% | 39.8% | 0 | 0 | First | LO(25);DEF(88);O(7) | $51,645,131 | $16,605,695 | $35,039,436 | 12/31/2015 | 7.6% | $75,673,675 | ||
Loan | 5, 6, 7, 8, 10 | 4 | Starwood Capital Hotel Portfolio | 6.4% | N/A | 2.72x | 60.4% | 60.4% | 0 | 0 | First | LO(12);YM1(105);O(3) | A | $210,181,276 | $136,174,637 | $74,006,639 | 12/31/2015 | 12.8% | $214,236,030 | |
Property | 4.01 | Larkspur Landing Sunnyvale | $7,402,221 | $3,043,842 | $4,358,379 | 12/31/2015 | $7,817,367 | |||||||||||||
Property | 4.02 | Larkspur Landing Milpitas | $6,284,848 | $2,765,694 | $3,519,154 | 12/31/2015 | $6,748,863 | |||||||||||||
Property | 4.03 | Larkspur Landing Campbell | $5,892,933 | $2,614,126 | $3,278,807 | 12/31/2015 | $6,251,271 | |||||||||||||
Property | 4.04 | Larkspur Landing San Francisco | $5,806,373 | $3,043,071 | $2,763,303 | 12/31/2015 | $5,905,601 | |||||||||||||
Property | 4.05 | Larkspur Landing Pleasanton | $4,880,674 | $2,567,319 | $2,313,355 | 12/31/2015 | $5,319,602 | |||||||||||||
Property | 4.06 | Larkspur Landing Bellevue | $4,615,653 | $2,539,918 | $2,075,735 | 12/31/2015 | $4,726,484 | |||||||||||||
Property | 4.07 | Larkspur Landing Sacramento | $4,176,563 | $2,318,331 | $1,858,232 | 12/31/2015 | $4,200,451 | |||||||||||||
Property | 4.08 | Hampton Inn Ann Arbor North | $4,678,954 | $2,774,233 | $1,904,721 | 12/31/2015 | $4,956,425 | |||||||||||||
Property | 4.09 | Larkspur Landing Hillsboro | $3,915,128 | $2,027,124 | $1,888,005 | 12/31/2015 | $4,016,848 | |||||||||||||
Property | 4.10 | Larkspur Landing Renton | $4,324,596 | $2,570,888 | $1,753,708 | 12/31/2015 | $4,349,218 | |||||||||||||
Property | 4.11 | Holiday Inn Arlington Northeast Rangers Ballpark | $5,424,474 | $3,999,092 | $1,425,382 | 12/31/2015 | $5,505,741 | |||||||||||||
Property | 4.12 | Residence Inn Toledo Maumee | $3,874,115 | $2,579,170 | $1,294,945 | 12/31/2015 | $3,998,051 | |||||||||||||
Property | 4.13 | Residence Inn Williamsburg | $3,685,293 | $2,398,382 | $1,286,911 | 12/31/2015 | $4,098,296 | |||||||||||||
Property | 4.14 | Hampton Inn Suites Waco South | $4,247,264 | $2,754,599 | $1,492,665 | 12/31/2015 | $4,293,352 | |||||||||||||
Property | 4.15 | Holiday Inn Louisville Airport Fair Expo | $4,124,662 | $2,659,301 | $1,465,361 | 12/31/2015 | $4,308,290 | |||||||||||||
Property | 4.16 | Courtyard Tyler | $3,919,126 | $2,220,154 | $1,698,971 | 12/31/2015 | $3,429,564 | |||||||||||||
Property | 4.17 | Hilton Garden Inn Edison Raritan Center | $5,493,273 | $4,439,380 | $1,053,893 | 12/31/2015 | $5,761,789 | |||||||||||||
Property | 4.18 | Hilton Garden Inn St. Paul Oakdale | $4,711,861 | $3,108,429 | $1,603,432 | 12/31/2015 | $4,983,720 | |||||||||||||
Property | 4.19 | Residence Inn Grand Rapids West | $3,062,200 | $1,923,049 | $1,139,151 | 12/31/2015 | $3,310,952 | |||||||||||||
Property | 4.20 | Peoria, AZ Residence Inn | $3,187,787 | $2,012,469 | $1,175,318 | 12/31/2015 | $3,292,301 | |||||||||||||
Property | 4.21 | Hampton Inn Suites Bloomington Normal | $4,022,171 | $2,458,126 | $1,564,044 | 12/31/2015 | $3,759,689 | |||||||||||||
Property | 4.22 | Courtyard Chico | $3,178,650 | $2,087,242 | $1,091,408 | 12/31/2015 | $3,812,434 | |||||||||||||
Property | 4.23 | Hampton Inn Suites South Bend | $3,424,014 | $2,329,908 | $1,094,106 | 12/31/2015 | $3,779,982 | |||||||||||||
Property | 4.24 | Hampton Inn Suites Kokomo | $3,524,349 | $2,357,841 | $1,166,508 | 12/31/2015 | $3,744,550 | |||||||||||||
Property | 4.25 | Courtyard Wichita Falls | $2,944,157 | $1,949,071 | $995,086 | 12/31/2015 | $3,055,163 | |||||||||||||
Property | 4.26 | Hampton Inn Morehead | $2,908,105 | $1,894,889 | $1,013,216 | 12/31/2015 | $3,140,885 | |||||||||||||
Property | 4.27 | Residence Inn Chico | $3,017,201 | $1,895,739 | $1,121,462 | 12/31/2015 | $3,230,070 | |||||||||||||
Property | 4.28 | Courtyard Lufkin | $3,391,091 | $2,179,605 | $1,211,486 | 12/31/2015 | $2,938,698 | |||||||||||||
Property | 4.29 | Hampton Inn Carlisle | $3,477,412 | $2,258,369 | $1,219,043 | 12/31/2015 | $3,524,239 | |||||||||||||
Property | 4.30 | Springhill Suites Williamsburg | $3,204,858 | $2,304,606 | $900,252 | 12/31/2015 | $3,440,078 | |||||||||||||
Property | 4.31 | Fairfield Inn Bloomington | $2,237,500 | $1,653,149 | $584,352 | 12/31/2015 | $2,956,451 | |||||||||||||
Property | 4.32 | Waco Residence Inn | $2,926,457 | $2,041,322 | $885,135 | 12/31/2015 | $3,115,712 | |||||||||||||
Property | 4.33 | Holiday Inn Express Fishers | $2,880,638 | $1,935,320 | $945,318 | 12/31/2015 | $3,132,794 | |||||||||||||
Property | 4.34 | Larkspur Landing Folsom | $2,842,366 | $1,914,516 | $927,850 | 12/31/2015 | $2,893,984 | |||||||||||||
Property | 4.35 | Springhill Suites Chicago Naperville Warrenville | $3,334,536 | $2,615,422 | $719,114 | 12/31/2015 | $3,229,904 | |||||||||||||
Property | 4.36 | Holiday Inn Express & Suites Paris | $2,256,662 | $1,456,462 | $800,200 | 12/31/2015 | $2,339,461 | |||||||||||||
Property | 4.37 | Toledo Homewood Suites | $2,585,574 | $1,880,413 | $705,161 | 12/31/2015 | $2,879,994 | |||||||||||||
Property | 4.38 | Grand Rapids Homewood Suites | $3,044,043 | $2,141,853 | $902,190 | 12/31/2015 | $3,082,919 | |||||||||||||
Property | 4.39 | Fairfield Inn Laurel | $2,980,035 | $2,319,285 | $660,749 | 12/31/2015 | $3,060,436 | |||||||||||||
Property | 4.40 | Cheyenne Fairfield Inn & Suites | $2,184,113 | $1,274,027 | $910,086 | 12/31/2015 | $2,069,004 | |||||||||||||
Property | 4.41 | Courtyard Akron Stow | $3,378,668 | $2,167,968 | $1,210,700 | 12/31/2015 | $3,339,430 | |||||||||||||
Property | 4.42 | Towneplace Suites Bloomington | $1,990,897 | $1,378,491 | $612,406 | 12/31/2015 | $2,355,692 | |||||||||||||
Property | 4.43 | Larkspur Landing Roseville | $2,792,081 | $1,987,238 | $804,842 | 12/31/2015 | $2,791,909 |
A-1-16
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGE LOAN CHARACTERISTICS | MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS | |||||||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | UW NCF DSCR (P&I) | UW NCF DSCR (IO) | Cut-Off Date LTV | Maturity Date LTV | Debt Service Payment Grace Period to Impose Late Charge | Debt Service Grace Period to Call a Default | Due Date | Prepayment String | YM Formula | 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 | |
Property | 4.44 | Hampton Inn Danville | $2,301,578 | $1,688,631 | $612,946 | 12/31/2015 | $2,521,595 | |||||||||||||
Property | 4.45 | Holiday Inn Norwich | $4,347,308 | $3,741,178 | $606,130 | 12/31/2015 | $4,825,972 | |||||||||||||
Property | 4.46 | Hampton Inn Suites Longview North | $3,058,158 | $1,867,316 | $1,190,842 | 12/31/2015 | $2,373,357 | |||||||||||||
Property | 4.47 | Springhill Suites Peoria Westlake | $3,126,977 | $2,492,033 | $634,944 | 12/31/2015 | $2,854,364 | |||||||||||||
Property | 4.48 | Hampton Inn Suites Buda | $2,802,930 | $1,805,221 | $997,709 | 12/31/2015 | $2,680,752 | |||||||||||||
Property | 4.49 | Shawnee Hampton Inn | $1,834,041 | $1,262,710 | $571,331 | 12/31/2015 | $1,890,630 | |||||||||||||
Property | 4.50 | Racine Fairfield Inn | $1,757,437 | $1,159,991 | $597,446 | 12/31/2015 | $1,800,048 | |||||||||||||
Property | 4.51 | Hampton Inn Selinsgrove Shamokin Dam | $2,166,585 | $1,511,366 | $655,218 | 12/31/2015 | $2,342,011 | |||||||||||||
Property | 4.52 | Holiday Inn Express & Suites Terrell | $2,004,889 | $1,411,915 | $592,974 | 12/31/2015 | $2,116,706 | |||||||||||||
Property | 4.53 | Westchase Homewood Suites | $4,364,744 | $3,053,944 | $1,310,801 | 12/31/2015 | $3,210,256 | |||||||||||||
Property | 4.54 | Holiday Inn Express & Suites Tyler South | $2,201,486 | $1,542,169 | $659,318 | 12/31/2015 | $2,077,217 | |||||||||||||
Property | 4.55 | Holiday Inn Express & Suites Huntsville | $3,196,798 | $1,860,283 | $1,336,515 | 12/31/2015 | $2,407,786 | |||||||||||||
Property | 4.56 | Hampton Inn Sweetwater | $2,002,056 | $1,401,720 | $600,336 | 12/31/2015 | $1,725,603 | |||||||||||||
Property | 4.57 | Comfort Suites Buda Austin South | $2,032,396 | $1,501,547 | $530,849 | 12/31/2015 | $2,074,254 | |||||||||||||
Property | 4.58 | Fairfield Inn & Suites Weatherford | $1,465,030 | $1,177,226 | $287,804 | 12/31/2015 | $1,543,315 | |||||||||||||
Property | 4.59 | Holiday Inn Express & Suites Altus | $1,322,219 | $1,123,647 | $198,572 | 12/31/2015 | $1,422,396 | |||||||||||||
Property | 4.60 | Comfort Inn & Suites Paris | $1,058,458 | $812,594 | $245,864 | 12/31/2015 | $1,161,068 | |||||||||||||
Property | 4.61 | Hampton Inn Suites Decatur | $1,669,635 | $1,341,281 | $328,354 | 12/31/2015 | $1,547,032 | |||||||||||||
Property | 4.62 | Holiday Inn Express & Suites Texarkana East | $1,496,353 | $1,347,419 | $148,934 | 12/31/2015 | $1,621,549 | |||||||||||||
Property | 4.63 | Mankato Fairfield Inn | $1,247,365 | $1,021,766 | $225,599 | 12/31/2015 | $1,222,539 | |||||||||||||
Property | 4.64 | Candlewood Suites Texarkana | $1,127,933 | $964,547 | $163,386 | 12/31/2015 | $1,270,187 | |||||||||||||
Property | 4.65 | Country Inn & Suites Houston Intercontinental Airport East | $1,363,324 | $1,246,696 | $116,629 | 12/31/2015 | $599,729 | |||||||||||||
Loan | 5 | 5 | Westchester One | 4.6% | 1.64x | 2.29x | 63.6% | 55.2% | 0 | 5 | First | LO(24);DEF(92);O(4) | $24,082,236 | $12,801,059 | $11,281,176 | 12/31/2015 | 10.3% | $23,542,121 | ||
Loan | 6 | Ritchie Station Marketplace | 4.4% | 1.39x | 1.86x | 66.8% | 58.5% | 0 | 0 | First | LO(25);DEF(90);O(5) | N/A | N/A | N/A | N/A | N/A | $1,778,270 | |||
Loan | 5 | 7 | 2851 Junction | 3.2% | N/A | 1.96x | 70.0% | 70.0% | 0 | 0 | Eleventh | LO(26);DEF(87);O(7) | N/A | N/A | N/A | N/A | N/A | $3,338,585 | ||
Loan | 5 | 8 | Amazon Lakeland | 3.2% | N/A | 1.65x | 72.0% | 72.0% | 0 | 0 | Fifth | LO(24);DEF(80);O(4) | $6,243,155 | $1,233,556 | $5,009,600 | 12/31/2015 | 7.9% | $5,642,195 | ||
Loan | 5 | 9 | Sheraton Hotel Greensboro | 3.2% | 2.74x | N/A | 49.3% | 37.3% | 0 | 0 | Eleventh | LO(26);DEF(90);O(4) | $34,013,955 | $24,389,378 | $9,624,577 | 10/31/2015 TTM | 21.5% | $35,784,479 | ||
Loan | 13, 14 | 10 | 2041 Rosecrans 831 Nash | 3.2% | 1.67x | N/A | 53.8% | 42.6% | 0 | 5 | First | LO(24);DEF(92);O(4) | $4,035,913 | $1,012,700 | $3,023,213 | 12/31/2014 | 10.2% | $4,264,083 | ||
Loan | 7 | 11 | Center at Pearland Parkway | 2.7% | N/A | 2.16x | 60.6% | 60.6% | 0 | 0 | Eleventh | LO(24);DEF(92);O(4) | $2,237,742 | $788,480 | $1,449,262 | 12/31/2015 | 5.7% | $3,672,899 | ||
Loan | 12 | Trumbull Marriott | 2.4% | 1.84x | N/A | 62.7% | 51.1% | 5 | 0 | Eleventh | LO(24);DEF(92);O(4) | $16,432,284 | $12,902,536 | $3,529,748 | 12/31/2015 | 16.0% | $16,330,464 | |||
Loan | 13 | Gran Park At The Avenues | 2.3% | 1.82x | 2.46x | 74.2% | 70.6% | 0 | 0 | Eleventh | LO(25);DEF(31);O(4) | $3,956,030 | $1,855,098 | $2,100,932 | 12/31/2015 | 10.0% | $4,312,736 | |||
Loan | 6 | 14 | Budget Store & Lock Portfolio PA | 2.2% | 1.66x | 2.33x | 67.6% | 57.2% | 5 | 4 | First | LO(25);DEF(91);O(4) | $2,473,270 | $578,445 | $1,894,825 | 12/31/2015 | 9.2% | $2,588,060 | ||
Property | 14.01 | Budget 4th | $658,378 | $136,100 | $522,278 | 12/31/2015 | $665,732 | |||||||||||||
Property | 14.02 | Budget Mickley | $439,653 | $86,580 | $353,073 | 12/31/2015 | $484,336 | |||||||||||||
Property | 14.03 | Budget Independence | $374,658 | $92,175 | $282,483 | 12/31/2015 | $387,350 | |||||||||||||
Property | 14.04 | Budget Werley Rd | $329,550 | $79,490 | $250,060 | 12/31/2015 | $361,498 | |||||||||||||
Property | 14.05 | Budget E Allen | $189,258 | $55,611 | $133,647 | 12/31/2015 | $208,190 | |||||||||||||
Property | 14.06 | Budget Washington | $171,423 | $45,833 | $125,590 | 12/31/2015 | $171,145 | |||||||||||||
Property | 14.07 | Budget Quebec | $173,892 | $50,902 | $122,990 | 12/31/2015 | $176,561 | |||||||||||||
Property | 14.08 | Budget Emmaus | $136,458 | $31,754 | $104,704 | 12/31/2015 | $133,248 | |||||||||||||
Loan | 6, 7 | 15 | Lakes and Waterfall Towers | 2.2% | 1.55x | 2.12x | 60.9% | 53.2% | 0 | 0 | Eleventh | LO(25);DEF(90);O(5) | $3,213,131 | $1,887,824 | $1,325,307 | 12/31/2015 | 6.5% | $3,690,331 | ||
Property | 15.01 | Waterfall Towers | $1,413,106 | $741,532 | $671,574 | 12/31/2015 | $1,584,932 | |||||||||||||
Property | 15.02 | Lakes Building 2227 | $1,322,567 | $707,882 | $614,685 | 12/31/2015 | $1,459,051 | |||||||||||||
Property | 15.03 | Lakes Building 2255 | $246,931 | $152,872 | $94,059 | 12/31/2015 | $301,316 | |||||||||||||
Property | 15.04 | Lakes Building 2235 | $230,527 | $141,361 | $89,166 | 12/31/2015 | $218,017 | |||||||||||||
Property | 15.05 | Lakes Building 2245 | $0 | $72,782 | -$72,782 | 12/31/2015 | $0 | |||||||||||||
Property | 15.06 | Lakes Building 2225 | $0 | $71,395 | -$71,395 | 12/31/2015 | $127,015 | |||||||||||||
Loan | 16 | Hall Office G4 | 2.1% | 1.54x | N/A | 75.0% | 61.0% | 5 | 0 | Eleventh | LO(24);DEF(91);O(5) | $2,640,124 | $1,012,081 | $1,628,043 | 12/31/2015 | 8.4% | $2,767,842 | |||
Loan | 17 | Crossroads Festival Retail Center | 2.0% | 1.39x | 2.05x | 66.4% | 54.9% | 0 | 0 | Eleventh | LO(25);DEF(91);O(4) | $2,483,879 | $790,259 | $1,693,620 | 12/31/2015 | 9.3% | $2,592,801 | |||
Loan | 18 | Majestic Industrial Portfolio | 1.7% | 1.61x | N/A | 23.3% | 19.3% | 0 | 5 | First | LO(25);DEF(91);O(4) | $9,230,190 | $8,376,188 | $854,003 | 12/31/2014 | 5.3% | $10,331,318 | |||
Loan | 19 | Millbrae Station Self Storage | 1.6% | 1.35x | N/A | 65.8% | 53.0% | 0 | 0 | Eleventh | LO(25);DEF(91);O(4) | $1,713,996 | $587,962 | $1,126,034 | 12/31/2015 | 7.8% | $1,845,238 | |||
Loan | 20 | North La Cienega | 1.4% | N/A | 2.46x | 37.5% | 37.5% | 0 | 0 | Eleventh | LO(26);DEF(90);O(4) | $1,578,371 | $206,224 | $1,372,147 | 12/31/2015 | 10.6% | $1,585,190 | |||
Loan | 15 | 21 | Hilton Garden Bozeman | 1.2% | 2.35x | 3.25x | 53.7% | 44.4% | 5 | 5 | First | LO(25);DEF(91);O(4) | $5,390,782 | $3,627,993 | $1,762,789 | 12/31/2014 | 15.3% | $5,752,456 | ||
Loan | 6 | 22 | EZ Storage I | 1.2% | 1.51x | 2.00x | 57.5% | 49.3% | 0 | 0 | Eleventh | LO(25);DEF(91);O(4) | $630,991 | $734,784 | -$103,793 | 12/31/2015 | -0.9% | $1,645,542 | ||
Property | 22.01 | EZ - Rock Hill | $249,904 | $315,472 | -$65,568 | 12/31/2015 | $808,243 | |||||||||||||
Property | 22.02 | EZ - Crestwood | $381,087 | $419,312 | -$38,224 | 12/31/2015 | $837,298 | |||||||||||||
Loan | 8 | 23 | Norwalk Plaza | 1.2% | 1.33x | 1.76x | 72.3% | 66.4% | 5 | 0 | Eleventh | LO(26);DEF(90);O(4) | $1,086,275 | $357,953 | $728,322 | 12/31/2015 | 6.3% | $1,104,989 | ||
Loan | 24 | The Crossroads Of Opelika | 1.1% | 1.39x | 1.77x | 69.8% | 59.8% | 0 | 0 | Eleventh | LO(29);DEF(87);O(4) | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 16 | 25 | 1680 Duke Street | 1.1% | N/A | 1.99x | 52.4% | 52.4% | 5 | 5 | First | LO(25);DEF(91);O(4) | $753,275 | $392,013 | $361,262 | 12/31/2015 | 3.7% | $1,215,546 | ||
Loan | 26 | Whole Foods Sauganash | 1.0% | 1.28x | 1.68x | 61.4% | 51.5% | 0 | 0 | Eleventh | LO(24);DEF(92);O(4) | N/A | N/A | N/A | N/A | N/A | $1,136,808 | |||
Loan | 27 | Westgate Centre | 1.0% | 1.85x | N/A | 68.3% | 55.3% | 5 | 4 | First | LO(24);DEF(92);O(4) | $1,115,268 | $555,604 | $559,664 | 12/31/2015 | 6.1% | $1,050,695 | |||
Loan | 28 | Aliso Viejo Self Storage & Mission Viejo RV Storage | 1.0% | 1.97x | N/A | 36.1% | 0.8% | 0 | 0 | Eleventh | LO(25);DEF(211);O(4) | $2,028,149 | $794,679 | $1,233,470 | 12/31/2015 | 13.7% | $2,111,379 | |||
Loan | 29 | The Shoppes at Mid-City | 0.9% | 1.45x | 1.89x | 68.2% | 60.2% | 5 | 5 | First | LO(24);DEF(91);O(5) | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 30 | Bullard Creek | 0.9% | 1.30x | 1.62x | 68.6% | 64.7% | 5 | 4 | First | LO(25);DEF(31);O(4) | $1,600,966 | $954,993 | $645,973 | 12/31/2015 | 7.5% | $1,708,901 | |||
Loan | 31 | CVS – Norwalk | 0.9% | N/A | 1.64x | 61.5% | 61.5% | 0 | 0 | Eleventh | LO(24);DEF(92);O(4) | N/A | N/A | N/A | N/A | N/A | $705,630 | |||
Loan | 32 | Hampton Inn Norfolk | 0.8% | 2.20x | 3.02x | 58.5% | 53.4% | 5 | 4 | First | LO(24);DEF(92);O(4) | $2,853,145 | $1,691,751 | $1,161,394 | 12/31/2015 | 14.7% | $2,917,765 | |||
Loan | 12 | 33 | 580 Howard | 0.8% | N/A | 3.85x | 37.2% | 37.2% | 0 | 0 | Eleventh | LO(26);DEF(91);O(3) | $1,346,508 | $275,743 | $1,070,765 | 12/31/2015 | 14.6% | $1,561,187 | ||
Loan | 34 | Storage Choice - West Airport | 0.8% | 1.40x | N/A | 69.9% | 56.7% | 5 | 4 | First | LO(25);DEF(91);O(4) | $1,200,961 | $511,461 | $689,500 | 12/31/2015 | 9.7% | $1,138,573 | |||
Loan | 35 | Southside Terrace Apartments | 0.8% | N/A | 2.18x | 53.8% | 53.8% | 5 | 5 | First | LO(25);DEF(91);O(4) | $1,782,706 | $1,366,808 | $415,898 | 12/31/2014 | 5.9% | $1,822,744 | |||
Loan | 36 | Grass Valley Self Storage | 0.8% | 1.63x | 2.23x | 69.7% | 60.8% | 0 | 0 | Eleventh | LO(24);DEF(92);O(4) | $816,794 | $291,890 | $524,904 | 12/31/2015 | 7.5% | $920,406 | |||
Loan | 8 | 37 | El Mercado Center | 0.7% | 1.45x | 1.94x | 69.1% | 59.1% | 5 | 4 | First | LO(25);YM1(91);O(4) | B | $767,187 | $146,098 | $621,089 | 12/31/2014 | 9.3% | $786,519 | |
Loan | 38 | Cimarron Shopping Center | 0.7% | 2.09x | N/A | 54.2% | 43.0% | 5 | 5 | First | LO(24);DEF(91);O(5) | $854,262 | $325,601 | $528,661 | 12/31/2014 | 8.1% | $836,254 | |||
Loan | 39 | Evesham Corporate Center | 0.7% | 2.71x | 3.91x | 55.6% | 50.4% | 5 | 5 | First | LO(24);DEF(91);O(5) | $1,799,460 | $994,124 | $805,336 | 12/31/2014 | 12.8% | $1,645,932 | |||
Loan | 40 | Towne Place Suites - Bend, OR | 0.7% | 2.16x | N/A | 61.1% | 50.0% | 5 | 0 | Eleventh | LO(25);DEF/YM1(88);O(7) | C | $2,483,016 | $1,658,522 | $824,494 | 12/31/2015 | 13.1% | $2,788,064 | ||
Loan | 41 | Rush Creek | 0.6% | 2.04x | N/A | 55.2% | 43.9% | 5 | 5 | First | LO(24);DEF(91);O(5) | $777,725 | $248,309 | $529,416 | 12/31/2014 | 9.6% | $812,370 | |||
Loan | 42 | Oakwood Apartment Corp. | 0.5% | N/A | 8.45x | 19.5% | 19.5% | 10 | 10 | First | YM1(113);1%(3);O(4) | D | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 43 | Ramapo Towers Owners Corp. | 0.5% | 5.73x | N/A | 44.6% | 39.1% | 10 | 10 | First | YM1(113);1%(3);O(4) | D | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 44 | Storage Choice - Mira Vista | 0.5% | 1.39x | N/A | 65.9% | 53.4% | 5 | 4 | First | LO(25);DEF(91);O(4) | $654,706 | $294,512 | $360,194 | 12/31/2015 | 7.9% | $697,836 | |||
Loan | 45 | Bluejay Shopping Center | 0.5% | 1.94x | 2.67x | 51.2% | 46.7% | 0 | 0 | Eleventh | LO(25);DEF(91);O(4) | $686,278 | $178,436 | $507,843 | 12/31/2015 | 11.7% | $793,360 | |||
Loan | 46 | Holiday North MHC | 0.5% | 1.56x | N/A | 60.3% | 49.2% | 5 | 4 | First | LO(25);DEF(91);O(4) | $512,255 | $162,840 | $349,415 | 12/31/2015 | 8.1% | $629,814 | |||
Loan | 47 | South Loop Shopping Center | 0.5% | 2.11x | N/A | 56.7% | 45.4% | 5 | 5 | First | LO(24);DEF(91);O(5) | $694,150 | $165,613 | $528,537 | 12/31/2015 | 12.3% | $669,218 | |||
Loan | 48 | Lafayette Owners Corp. | 0.5% | 10.51x | N/A | 8.9% | 7.0% | 10 | 10 | First | YM1(113);1%(3);O(4) | D | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 49 | Walgreens Houghton | 0.4% | 1.34x | 1.76x | 67.5% | 62.1% | 5 | 5 | First | LO(24);DEF(92);O(4) | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 50 | Hartsdale Manor Owners Corp. | 0.4% | 7.09x | N/A | 16.4% | 13.0% | 10 | 10 | First | YM1(113);1%(3);O(4) | D | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 51 | Hudson Hills Tenant Corp. | 0.4% | 3.91x | N/A | 32.6% | 28.7% | 10 | 10 | First | YM1(113);1%(3);O(4) | D | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 8 | 52 | The Southview Owners Corp. | 0.4% | 5.51x | N/A | 15.6% | 12.4% | 10 | 10 | First | YM1(113);1%(3);O(4) | D | N/A | N/A | N/A | N/A | N/A | N/A | |
Loan | 53 | Midtown Manor Apartments, Ltd. | 0.4% | N/A | 9.31x | 8.4% | 8.4% | 10 | 10 | First | YM1(113);1%(3);O(4) | D | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 54 | 3875 Owners Corp. | 0.4% | 6.59x | N/A | 11.0% | 8.7% | 10 | 10 | First | YM1(113);1%(3);O(4) | D | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-17
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGE LOAN CHARACTERISTICS | MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS | |||||||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | UW NCF DSCR (P&I) | UW NCF DSCR (IO) | Cut-Off Date LTV | Maturity Date LTV | Debt Service Payment Grace Period to Impose Late Charge | Debt Service Grace Period to Call a Default | Due Date | Prepayment String | YM Formula | 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 | |
Loan | 55 | Greater Richland Shopping Center | 0.4% | 1.89x | N/A | 49.3% | 39.2% | 5 | 5 | First | LO(24);DEF(91);O(5) | $659,202 | $236,687 | $422,515 | 12/31/2015 | 12.1% | $659,790 | |||
Loan | 56 | All Storage Basswood | 0.4% | 2.22x | N/A | 59.3% | 47.1% | 5 | 5 | First | LO(24);DEF(91);O(5) | $611,008 | $242,841 | $368,167 | 12/31/2015 | 10.5% | $628,650 | |||
Loan | 57 | Ft. Knox LV Storage | 0.4% | 1.59x | 2.10x | 57.6% | 52.9% | 5 | 4 | First | LO(24);DEF(92);O(4) | $448,171 | $411,336 | $36,835 | 12/31/2015 | 1.1% | $499,734 | |||
Loan | 58 | Plaza Prospect Apt. Inc. | 0.3% | 31.07x | N/A | 2.4% | 1.9% | 10 | 10 | First | YM1(113);1%(3);O(4) | D | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 59 | Jaxboro Corp. | 0.3% | 12.18x | N/A | 5.6% | 4.4% | 10 | 10 | First | YM1(113);1%(3);O(4) | D | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 8 | 60 | Jacob Cram Cooperative, Inc. | 0.3% | 9.37x | N/A | 9.4% | 8.3% | 10 | 10 | First | YM1(113);1%(3);O(4) | D | N/A | N/A | N/A | N/A | N/A | N/A | |
Loan | 61 | Lexington Estates Inc. a/k/a Lexington Estates, Inc. | 0.3% | 8.77x | N/A | 12.7% | 10.0% | 10 | 10 | First | YM1(113);1%(3);O(4) | D | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 62 | Great River Owners Inc. a/k/a Great River Owners, Inc. | 0.3% | 6.30x | N/A | 28.5% | 25.1% | 10 | 10 | First | YM1(113);1%(3);O(4) | D | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 63 | 83-06 Vietor Avenue Realty Corp. | 0.3% | 8.44x | N/A | 11.4% | 10.0% | 10 | 10 | First | YM1(113);1%(3);O(4) | D | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 64 | Mermaid Manor MHC | 0.2% | 1.58x | N/A | 75.0% | 61.6% | 5 | 4 | First | LO(24);YM1(92);O(4) | B | N/A | N/A | N/A | N/A | N/A | $442,816 | ||
Loan | 65 | 20 Ohlone Parkway | 0.2% | 1.38x | N/A | 61.3% | 50.1% | 0 | 0 | Eleventh | LO(25);DEF(91);O(4) | $249,247 | $104,392 | $144,855 | 12/31/2015 | 7.2% | $267,557 | |||
Loan | 66 | 55 Halley Street, Inc. | 0.2% | 4.34x | N/A | 26.1% | 20.6% | 10 | 10 | First | YM1(113);1%(3);O(4) | D | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 67 | Vermont Center Showrooms | 0.2% | 3.01x | N/A | 19.3% | 15.7% | 0 | 0 | Eleventh | LO(25);DEF(91);O(4) | $675,455 | $182,222 | $493,233 | 12/31/2015 | 27.4% | $740,191 | |||
Loan | 68 | 100 Bank Street Owners Corp. | 0.2% | 21.20x | N/A | 2.9% | 2.6% | 10 | 10 | First | YM1(113);1%(3);O(4) | D | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 8 | 69 | 42 W. 17th St. Housing Corp. | 0.2% | 18.36x | N/A | 2.8% | 2.2% | 10 | 10 | First | YM1(113);1%(3);O(4) | D | N/A | N/A | N/A | N/A | N/A | N/A | |
Loan | 70 | Wells Fargo Milton | 0.1% | 1.38x | N/A | 25.0% | 9.4% | 0 | 0 | Eleventh | LO(26);DEF(54);O(4) | $170,496 | $0 | $170,496 | 12/31/2015 | 17.3% | $170,496 | |||
Loan | 71 | 84-86 Development Corp. | 0.1% | 21.82x | N/A | 2.5% | 2.2% | 10 | 10 | First | YM1(113);1%(3);O(4) | D | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 72 | 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. | 0.1% | 6.52x | N/A | 9.8% | 7.8% | 10 | 10 | First | YM1(113);1%(3);O(4) | D | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-18
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS | |||||||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | 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 | Underwritten Occupancy % | Underwritten EGI | Underwritten Expenses | Underwritten NOI | Underwritten NOI Debt Yield | Underwritten Cap Ex |
Loan | 5 | 1 | General Motors Building | 9.6% | $99,256,499 | $150,511,664 | 12/31/2015 | 10.2% | $256,349,455 | $104,924,109 | $151,425,346 | 12/31/2016 | 10.3% | 95.0% | $334,764,418 | $107,458,009 | $227,306,409 | 15.5% | $397,997 |
Loan | 5, 6, 7, 9, 11 | 2 | Gateway Net Lease Portfolio | 6.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $79,004,104 | $29,231,519 | $49,772,586 | 14.1% | $781,904 |
Property | 2.01 | BAE Systems | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $6,796,684 | $2,514,773 | $4,281,911 | $50,063 | |||||
Property | 2.02 | FedEx (Stratford) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $5,379,160 | $1,990,289 | $3,388,871 | $33,780 | |||||
Property | 2.03 | FedEx (Baltimore) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $5,375,273 | $1,988,851 | $3,386,422 | $45,902 | |||||
Property | 2.04 | Harman | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $5,387,147 | $1,993,244 | $3,393,902 | $28,206 | |||||
Property | 2.05 | GE Aviation (Lafayette) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $4,259,069 | $1,575,856 | $2,683,213 | $45,961 | |||||
Property | 2.06 | GoDaddy | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $3,876,583 | $1,434,336 | $2,442,247 | $22,500 | |||||
Property | 2.07 | Carrier | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $3,465,588 | $1,282,268 | $2,183,320 | $76,880 | |||||
Property | 2.08 | Emerus | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $3,397,543 | $1,257,091 | $2,140,452 | $14,346 | |||||
Property | 2.09 | Cardinal Health | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $2,790,425 | $1,032,457 | $1,757,968 | $41,393 | |||||
Property | 2.10 | TE Connectivity | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $2,932,121 | $1,084,885 | $1,847,237 | $26,497 | |||||
Property | 2.11 | FCA LLC | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $2,747,456 | $1,016,559 | $1,730,897 | $45,000 | |||||
Property | 2.12 | FedEx (Staunton) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $2,190,820 | $810,603 | $1,380,217 | $33,780 | |||||
Property | 2.13 | QuadPackaging (Proteus) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $1,815,035 | $671,563 | $1,143,472 | $31,500 | |||||
Property | 2.14 | QuadPackaging (Transpak) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $1,797,749 | $665,167 | $1,132,582 | $31,200 | |||||
Property | 2.15 | T-Mobile | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $1,801,998 | $666,739 | $1,135,259 | $9,975 | |||||
Property | 2.16 | Sikorsky Aircraft | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $1,858,180 | $687,527 | $1,170,653 | $22,646 | |||||
Property | 2.17 | Vatterott College | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $2,127,329 | $787,112 | $1,340,217 | $13,500 | |||||
Property | 2.18 | Comcast | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $1,666,826 | $616,725 | $1,050,100 | $8,589 | |||||
Property | 2.19 | Alfa Laval | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $1,711,602 | $633,293 | $1,078,309 | $27,038 | |||||
Property | 2.20 | LKQ Corporation (New Braunfels) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $1,447,775 | $535,677 | $912,098 | $15,054 | |||||
Property | 2.21 | Hitachi | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $1,371,194 | $507,342 | $863,852 | $10,808 | |||||
Property | 2.22 | Cameron | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $1,619,001 | $599,030 | $1,019,971 | $11,228 | |||||
Property | 2.23 | Alliance Data | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $1,395,792 | $516,443 | $879,349 | $15,120 | |||||
Property | 2.24 | Synchrony Financial | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $1,093,022 | $404,418 | $688,604 | $10,166 | |||||
Property | 2.25 | Baxalta (Barry Pointe) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $725,110 | $268,291 | $456,819 | $2,502 | |||||
Property | 2.26 | Baxalta (Casselberry) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $730,164 | $270,161 | $460,003 | $2,504 | |||||
Property | 2.27 | Baxalta (Mounds View) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $705,097 | $260,886 | $444,211 | $2,502 | |||||
Property | 2.28 | Baxalta (Grand Rapids) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $706,976 | $261,581 | $445,395 | $2,504 | |||||
Property | 2.29 | Gerdau | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $915,967 | $338,908 | $577,059 | $7,046 | |||||
Property | 2.30 | Baxalta (Wausau) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $655,724 | $242,618 | $413,106 | $2,502 | |||||
Property | 2.31 | Baxalta (Springfield) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $660,942 | $244,548 | $416,393 | $2,504 | |||||
Property | 2.32 | LKQ (Salisbury) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $700,201 | $259,074 | $441,127 | $26,018 | |||||
Property | 2.33 | Baxalta (Ankeny) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $621,471 | $229,944 | $391,527 | $2,516 | |||||
Property | 2.34 | H&E Equipment Services (San Antonio) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $614,375 | $227,319 | $387,056 | $3,980 | |||||
Property | 2.35 | H&E Equipment Services (New Orleans) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $617,481 | $228,468 | $389,013 | $2,821 | |||||
Property | 2.36 | GE Aviation (Pompano) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $559,537 | $207,029 | $352,508 | $4,634 | |||||
Property | 2.37 | Saint-Gobain | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $562,737 | $208,213 | $354,525 | $15,443 | |||||
Property | 2.38 | H&E Equipment Services (Columbia) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $485,579 | $179,664 | $305,915 | $2,907 | |||||
Property | 2.39 | H&E Equipment Services (Yukon) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $474,788 | $175,672 | $299,117 | $2,941 | |||||
Property | 2.40 | LKQ Corporation (Toledo) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $474,634 | $175,614 | $299,019 | $24,508 | |||||
Property | 2.41 | H&E Equipment Services (Greer) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $489,950 | $181,281 | $308,668 | $2,941 | |||||
Loan | 5 | 3 | Del Amo Fashion Center | 6.4% | $24,572,583 | $51,101,092 | 12/31/2016 | 11.1% | $77,175,155 | $23,956,448 | $53,218,707 | 3/31/2017 TTM | 11.6% | 87.0% | $81,259,520 | $21,915,628 | $59,343,892 | 12.9% | $223,460 |
Loan | 5, 6, 7, 8, 10 | 4 | Starwood Capital Hotel Portfolio | 6.4% | $139,766,633 | $74,469,397 | 12/31/2016 | 12.9% | $212,650,616 | $140,075,692 | $72,574,924 | 3/31/2017 TTM | 12.6% | 74.6% | $213,600,210 | $142,270,818 | $71,329,392 | 12.4% | $0 |
Property | 4.01 | Larkspur Landing Sunnyvale | $3,196,232 | $4,621,136 | 12/31/2016 | $7,774,225 | $3,182,596 | $4,591,630 | 3/31/2017 TTM | 83.8% | $7,774,225 | $3,602,265 | $4,171,961 | $0 | |||||
Property | 4.02 | Larkspur Landing Milpitas | $2,919,223 | $3,829,640 | 12/31/2016 | $6,764,028 | $2,934,998 | $3,829,030 | 3/31/2017 TTM | 85.7% | $6,764,028 | $3,201,871 | $3,562,157 | $0 | |||||
Property | 4.03 | Larkspur Landing Campbell | $2,837,671 | $3,413,600 | 12/31/2016 | $6,059,570 | $2,757,497 | $3,302,074 | 3/31/2017 TTM | 84.3% | $6,059,570 | $2,860,144 | $3,199,426 | $0 | |||||
Property | 4.04 | Larkspur Landing San Francisco | $3,162,141 | $2,743,461 | 12/31/2016 | $5,697,514 | $3,243,028 | $2,454,486 | 3/31/2017 TTM | 84.9% | $5,697,514 | $3,270,929 | $2,426,585 | $0 | |||||
Property | 4.05 | Larkspur Landing Pleasanton | $2,764,545 | $2,555,057 | 12/31/2016 | $5,193,352 | $2,729,274 | $2,464,078 | 3/31/2017 TTM | 82.9% | $5,193,352 | $2,754,991 | $2,438,362 | $0 | |||||
Property | 4.06 | Larkspur Landing Bellevue | $2,501,374 | $2,225,110 | 12/31/2016 | $4,692,425 | $2,495,573 | $2,196,852 | 3/31/2017 TTM | 78.8% | $4,692,425 | $2,518,899 | $2,173,526 | $0 | |||||
Property | 4.07 | Larkspur Landing Sacramento | $2,369,171 | $1,831,280 | 12/31/2016 | $4,214,257 | $2,376,584 | $1,837,673 | 3/31/2017 TTM | 83.0% | $4,214,257 | $2,397,345 | $1,816,912 | $0 | |||||
Property | 4.08 | Hampton Inn Ann Arbor North | $2,996,409 | $1,960,016 | 12/31/2016 | $4,826,301 | $2,931,510 | $1,894,791 | 3/31/2017 TTM | 73.9% | $4,826,301 | $2,990,175 | $1,836,126 | $0 | |||||
Property | 4.09 | Larkspur Landing Hillsboro | $2,189,946 | $1,826,902 | 12/31/2016 | $3,941,272 | $2,212,809 | $1,728,463 | 3/31/2017 TTM | 74.1% | $3,941,272 | $2,232,510 | $1,708,763 | $0 | |||||
Property | 4.10 | Larkspur Landing Renton | $2,659,463 | $1,689,754 | 12/31/2016 | $4,423,020 | $2,707,102 | $1,715,917 | 3/31/2017 TTM | 80.3% | $4,423,020 | $2,728,888 | $1,694,132 | $0 | |||||
Property | 4.11 | Holiday Inn Arlington Northeast Rangers Ballpark | $3,984,588 | $1,521,153 | 12/31/2016 | $5,568,856 | $4,003,041 | $1,565,815 | 3/31/2017 TTM | 78.3% | $5,568,856 | $4,031,609 | $1,537,247 | $0 | |||||
Property | 4.12 | Residence Inn Toledo Maumee | $2,569,850 | $1,428,201 | 12/31/2016 | $4,066,425 | $2,577,284 | $1,489,141 | 3/31/2017 TTM | 81.7% | $4,066,425 | $2,597,554 | $1,468,871 | $0 | |||||
Property | 4.13 | Residence Inn Williamsburg | $2,645,877 | $1,452,419 | 12/31/2016 | $3,955,706 | $2,577,258 | $1,378,448 | 3/31/2017 TTM | 73.0% | $3,955,706 | $2,596,962 | $1,358,744 | $0 | |||||
Property | 4.14 | Hampton Inn Suites Waco South | $2,832,923 | $1,460,429 | 12/31/2016 | $4,293,844 | $2,857,582 | $1,436,261 | 3/31/2017 TTM | 77.7% | $4,293,844 | $2,879,053 | $1,414,791 | $0 | |||||
Property | 4.15 | Holiday Inn Louisville Airport Fair Expo | $2,810,936 | $1,497,354 | 12/31/2016 | $4,185,314 | $2,774,983 | $1,410,331 | 3/31/2017 TTM | 72.9% | $4,185,314 | $2,796,547 | $1,388,767 | $0 | |||||
Property | 4.16 | Courtyard Tyler | $2,089,629 | $1,339,935 | 12/31/2016 | $3,341,364 | $2,071,232 | $1,270,131 | 3/31/2017 TTM | 58.8% | $3,341,364 | $2,088,004 | $1,253,360 | $0 | |||||
Property | 4.17 | Hilton Garden Inn Edison Raritan Center | $4,454,017 | $1,307,772 | 12/31/2016 | $5,848,958 | $4,501,494 | $1,347,464 | 3/31/2017 TTM | 78.1% | $5,848,958 | $4,531,561 | $1,317,397 | $0 | |||||
Property | 4.18 | Hilton Garden Inn St. Paul Oakdale | $3,192,469 | $1,791,252 | 12/31/2016 | $4,891,094 | $3,176,826 | $1,714,268 | 3/31/2017 TTM | 80.0% | $4,891,094 | $3,201,247 | $1,689,847 | $0 | |||||
Property | 4.19 | Residence Inn Grand Rapids West | $2,018,261 | $1,292,691 | 12/31/2016 | $3,115,120 | $1,993,563 | $1,121,557 | 3/31/2017 TTM | 72.6% | $3,115,120 | $2,008,993 | $1,106,127 | $0 | |||||
Property | 4.20 | Peoria, AZ Residence Inn | $2,053,732 | $1,238,569 | 12/31/2016 | $3,248,248 | $2,073,979 | $1,174,268 | 3/31/2017 TTM | 80.8% | $3,248,248 | $2,090,221 | $1,158,027 | $0 | |||||
Property | 4.21 | Hampton Inn Suites Bloomington Normal | $2,340,772 | $1,418,917 | 12/31/2016 | $3,738,690 | $2,323,067 | $1,415,623 | 3/31/2017 TTM | 70.8% | $3,738,690 | $2,341,747 | $1,396,943 | $0 | |||||
Property | 4.22 | Courtyard Chico | $2,381,258 | $1,431,176 | 12/31/2016 | $3,850,184 | $2,409,784 | $1,440,399 | 3/31/2017 TTM | 84.6% | $3,850,184 | $2,410,998 | $1,439,185 | $0 | |||||
Property | 4.23 | Hampton Inn Suites South Bend | $2,535,257 | $1,244,725 | 12/31/2016 | $3,810,167 | $2,560,292 | $1,249,874 | 3/31/2017 TTM | 69.9% | $3,810,167 | $2,577,957 | $1,232,210 | $0 | |||||
Property | 4.24 | Hampton Inn Suites Kokomo | $2,431,095 | $1,313,454 | 12/31/2016 | $3,680,915 | $2,406,941 | $1,273,974 | 3/31/2017 TTM | 77.9% | $3,680,915 | $2,425,349 | $1,255,566 | $0 | |||||
Property | 4.25 | Courtyard Wichita Falls | $1,967,538 | $1,087,624 | 12/31/2016 | $3,121,444 | $2,010,030 | $1,111,414 | 3/31/2017 TTM | 77.4% | $3,121,444 | $2,025,834 | $1,095,610 | $0 | |||||
Property | 4.26 | Hampton Inn Morehead | $2,029,198 | $1,111,688 | 12/31/2016 | $3,154,358 | $2,044,468 | $1,109,890 | 3/31/2017 TTM | 66.6% | $3,154,358 | $2,060,293 | $1,094,065 | $0 | |||||
Property | 4.27 | Residence Inn Chico | $2,003,854 | $1,226,216 | 12/31/2016 | $3,273,835 | $2,069,989 | $1,203,846 | 3/31/2017 TTM | 88.0% | $3,273,835 | $2,065,656 | $1,208,180 | $0 | |||||
Property | 4.28 | Courtyard Lufkin | $2,065,448 | $873,250 | 12/31/2016 | $2,752,597 | $2,000,258 | $752,338 | 3/31/2017 TTM | 64.9% | $2,752,597 | $2,014,311 | $738,285 | $0 | |||||
Property | 4.29 | Hampton Inn Carlisle | $2,363,148 | $1,161,091 | 12/31/2016 | $3,439,196 | $2,305,135 | $1,134,061 | 3/31/2017 TTM | 76.1% | $3,439,196 | $2,322,290 | $1,116,905 | $0 | |||||
Property | 4.30 | Springhill Suites Williamsburg | $2,462,690 | $977,388 | 12/31/2016 | $3,361,902 | $2,469,058 | $892,843 | 3/31/2017 TTM | 71.7% | $3,361,902 | $2,485,794 | $876,108 | $0 | |||||
Property | 4.31 | Fairfield Inn Bloomington | $1,695,639 | $1,260,812 | 12/31/2016 | $3,018,966 | $1,711,211 | $1,307,756 | 3/31/2017 TTM | 87.1% | $3,018,966 | $1,747,736 | $1,271,230 | $0 | |||||
Property | 4.32 | Waco Residence Inn | $2,129,416 | $986,296 | 12/31/2016 | $3,136,682 | $2,208,764 | $927,918 | 3/31/2017 TTM | 82.0% | $3,136,682 | $2,224,447 | $912,234 | $0 | |||||
Property | 4.33 | Holiday Inn Express Fishers | $2,184,957 | $947,837 | 12/31/2016 | $3,176,451 | $2,209,137 | $967,314 | 3/31/2017 TTM | 67.1% | $3,176,451 | $2,225,023 | $951,428 | $0 | |||||
Property | 4.34 | Larkspur Landing Folsom | $2,022,130 | $871,854 | 12/31/2016 | $2,902,483 | $2,029,275 | $873,208 | 3/31/2017 TTM | 86.4% | $2,902,483 | $2,043,619 | $858,864 | $0 | |||||
Property | 4.35 | Springhill Suites Chicago Naperville Warrenville | $2,567,803 | $662,101 | 12/31/2016 | $3,321,573 | $2,613,848 | $707,725 | 3/31/2017 TTM | 66.9% | $3,321,573 | $2,653,751 | $667,822 | $0 | |||||
Property | 4.36 | Holiday Inn Express & Suites Paris | $1,515,400 | $824,061 | 12/31/2016 | $2,343,673 | $1,533,494 | $810,179 | 3/31/2017 TTM | 72.6% | $2,343,673 | $1,545,193 | $798,480 | $0 | |||||
Property | 4.37 | Toledo Homewood Suites | $1,999,558 | $880,436 | 12/31/2016 | $2,929,714 | $1,970,860 | $958,854 | 3/31/2017 TTM | 82.2% | $2,929,714 | $1,985,509 | $944,205 | $0 | |||||
Property | 4.38 | Grand Rapids Homewood Suites | $2,206,236 | $876,683 | 12/31/2016 | $3,009,146 | $2,254,528 | $754,618 | 3/31/2017 TTM | 84.1% | $3,009,146 | $2,269,574 | $739,572 | $0 | |||||
Property | 4.39 | Fairfield Inn Laurel | $2,430,414 | $630,022 | 12/31/2016 | $3,127,939 | $2,454,865 | $673,074 | 3/31/2017 TTM | 79.9% | $3,127,939 | $2,470,469 | $657,471 | $0 | |||||
Property | 4.40 | Cheyenne Fairfield Inn & Suites | $1,233,313 | $835,692 | 12/31/2016 | $1,961,942 | $1,198,541 | $763,401 | 3/31/2017 TTM | 74.6% | $1,961,942 | $1,208,351 | $753,591 | $0 | |||||
Property | 4.41 | Courtyard Akron Stow | $2,310,440 | $1,028,990 | 12/31/2016 | $3,168,035 | $2,265,448 | $902,586 | 3/31/2017 TTM | 65.9% | $3,168,035 | $2,281,919 | $886,115 | $0 | |||||
Property | 4.42 | Towneplace Suites Bloomington | $1,515,451 | $840,241 | 12/31/2016 | $2,441,633 | $1,579,332 | $862,300 | 3/31/2017 TTM | 89.1% | $2,441,633 | $1,591,528 | $850,105 | $0 | |||||
Property | 4.43 | Larkspur Landing Roseville | $2,028,202 | $763,707 | 12/31/2016 | $2,851,065 | $2,050,973 | $800,092 | 3/31/2017 TTM | 79.5% | $2,851,065 | $2,064,916 | $786,149 | $0 |
A-1-19
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS | |||||||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | 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 | Underwritten Occupancy % | Underwritten EGI | Underwritten Expenses | Underwritten NOI | Underwritten NOI Debt Yield | Underwritten Cap Ex |
Property | 4.44 | Hampton Inn Danville | $1,800,163 | $721,433 | 12/31/2016 | $2,591,371 | $1,849,816 | $741,555 | 3/31/2017 TTM | 80.0% | $2,591,371 | $1,862,762 | $728,609 | $0 | |||||
Property | 4.45 | Holiday Inn Norwich | $4,034,355 | $791,617 | 12/31/2016 | $4,801,904 | $4,023,218 | $778,687 | 3/31/2017 TTM | 56.7% | $4,801,904 | $4,049,772 | $752,132 | $0 | |||||
Property | 4.46 | Hampton Inn Suites Longview North | $1,694,366 | $678,991 | 12/31/2016 | $2,322,688 | $1,660,639 | $662,049 | 3/31/2017 TTM | 63.8% | $2,322,688 | $1,672,245 | $650,443 | $0 | |||||
Property | 4.47 | Springhill Suites Peoria Westlake | $2,384,615 | $469,749 | 12/31/2016 | $2,918,586 | $2,421,747 | $496,839 | 3/31/2017 TTM | 63.3% | $2,918,586 | $2,448,540 | $470,046 | $0 | |||||
Property | 4.48 | Hampton Inn Suites Buda | $1,780,820 | $899,932 | 12/31/2016 | $2,627,746 | $1,761,027 | $866,719 | 3/31/2017 TTM | 74.5% | $2,627,746 | $1,774,143 | $853,603 | $0 | |||||
Property | 4.49 | Shawnee Hampton Inn | $1,254,672 | $635,957 | 12/31/2016 | $1,892,474 | $1,264,237 | $628,237 | 3/31/2017 TTM | 77.6% | $1,892,474 | $1,273,699 | $618,775 | $0 | |||||
Property | 4.50 | Racine Fairfield Inn | $1,203,878 | $596,170 | 12/31/2016 | $1,812,261 | $1,199,377 | $612,885 | 3/31/2017 TTM | 68.6% | $1,812,261 | $1,208,438 | $603,823 | $0 | |||||
Property | 4.51 | Hampton Inn Selinsgrove Shamokin Dam | $1,691,679 | $650,333 | 12/31/2016 | $2,433,055 | $1,733,654 | $699,401 | 3/31/2017 TTM | 75.6% | $2,433,055 | $1,745,776 | $687,279 | $0 | |||||
Property | 4.52 | Holiday Inn Express & Suites Terrell | $1,494,300 | $622,406 | 12/31/2016 | $2,149,392 | $1,533,271 | $616,121 | 3/31/2017 TTM | 84.0% | $2,149,392 | $1,543,906 | $605,485 | $0 | |||||
Property | 4.53 | Westchase Homewood Suites | $2,668,409 | $541,847 | 12/31/2016 | $2,958,058 | $2,563,519 | $394,540 | 3/31/2017 TTM | 63.6% | $2,958,058 | $2,578,316 | $379,742 | $0 | |||||
Property | 4.54 | Holiday Inn Express & Suites Tyler South | $1,500,505 | $576,713 | 12/31/2016 | $2,128,673 | $1,518,165 | $610,507 | 3/31/2017 TTM | 65.9% | $2,128,673 | $1,528,792 | $599,880 | $0 | |||||
Property | 4.55 | Holiday Inn Express & Suites Huntsville | $1,674,172 | $733,614 | 12/31/2016 | $2,360,887 | $1,659,727 | $701,160 | 3/31/2017 TTM | 65.5% | $2,360,887 | $1,671,501 | $689,387 | $0 | |||||
Property | 4.56 | Hampton Inn Sweetwater | $1,225,261 | $500,342 | 12/31/2016 | $1,585,686 | $1,177,401 | $408,284 | 3/31/2017 TTM | 62.9% | $1,585,686 | $1,185,317 | $400,369 | $0 | |||||
Property | 4.57 | Comfort Suites Buda Austin South | $1,519,552 | $554,702 | 12/31/2016 | $2,082,208 | $1,530,153 | $552,056 | 3/31/2017 TTM | 76.8% | $2,082,208 | $1,540,640 | $541,569 | $0 | |||||
Property | 4.58 | Fairfield Inn & Suites Weatherford | $1,276,569 | $266,746 | 12/31/2016 | $1,659,116 | $1,339,100 | $320,016 | 3/31/2017 TTM | 63.4% | $1,659,116 | $1,347,398 | $311,718 | $0 | |||||
Property | 4.59 | Holiday Inn Express & Suites Altus | $1,182,112 | $240,285 | 12/31/2016 | $1,417,147 | $1,198,163 | $218,984 | 3/31/2017 TTM | 67.4% | $1,417,147 | $1,205,199 | $211,948 | $0 | |||||
Property | 4.60 | Comfort Inn & Suites Paris | $884,258 | $276,810 | 12/31/2016 | $1,157,262 | $900,440 | $256,821 | 3/31/2017 TTM | 67.4% | $1,157,262 | $906,202 | $251,060 | $0 | |||||
Property | 4.61 | Hampton Inn Suites Decatur | $1,330,723 | $216,309 | 12/31/2016 | $1,550,317 | $1,362,365 | $187,952 | 3/31/2017 TTM | 64.6% | $1,550,317 | $1,370,105 | $180,212 | $0 | |||||
Property | 4.62 | Holiday Inn Express & Suites Texarkana East | $1,440,815 | $180,734 | 12/31/2016 | $1,638,961 | $1,463,932 | $175,029 | 3/31/2017 TTM | 66.5% | $1,638,961 | $1,472,078 | $166,883 | $0 | |||||
Property | 4.63 | Mankato Fairfield Inn | $1,043,308 | $179,231 | 12/31/2016 | $1,236,472 | $1,080,742 | $155,731 | 3/31/2017 TTM | 58.0% | $1,236,472 | $1,086,924 | $149,548 | $0 | |||||
Property | 4.64 | Candlewood Suites Texarkana | $1,104,763 | $165,424 | 12/31/2016 | $1,239,140 | $1,117,335 | $121,805 | 3/31/2017 TTM | 75.0% | $1,239,140 | $1,123,516 | $115,624 | $0 | |||||
Property | 4.65 | Country Inn & Suites Houston Intercontinental Airport East | $909,669 | -$309,940 | 12/31/2016 | $413,730 | $860,149 | -$446,419 | 3/31/2017 TTM | 70.6% | $1,363,324 | $1,253,517 | $109,807 | $0 | |||||
Loan | 5 | 5 | Westchester One | 4.6% | $12,593,744 | $10,948,376 | 12/31/2016 | 10.0% | $23,331,793 | $12,607,026 | $10,724,767 | 3/31/2017 TTM | 9.7% | 84.4% | $24,385,810 | $12,817,560 | $11,568,250 | 10.5% | $226,859 |
Loan | 6 | Ritchie Station Marketplace | 4.4% | $1,170,010 | $608,260 | 12/31/2015 | 1.5% | $3,974,206 | $852,640 | $3,121,566 | 3/31/2017 TTM | 7.6% | 95.0% | $5,077,186 | $1,357,462 | $3,719,724 | 9.1% | $49,816 | |
Loan | 5 | 7 | 2851 Junction | 3.2% | $1,601,794 | $1,736,791 | 12/31/2015 T-7 Ann. | 3.0% | $6,073,753 | $1,597,851 | $4,475,902 | 12/31/2016 | 7.7% | 97.0% | $6,414,224 | $1,611,174 | $4,803,050 | 8.3% | $31,123 |
Loan | 5 | 8 | Amazon Lakeland | 3.2% | $1,266,370 | $4,375,825 | 12/31/2016 | 6.9% | $5,437,040 | $1,285,720 | $4,151,320 | 3/31/2017 TTM | 6.6% | 97.0% | $6,742,925 | $1,784,404 | $4,958,522 | 7.8% | $101,608 |
Loan | 5 | 9 | Sheraton Hotel Greensboro | 3.2% | $25,445,445 | $10,339,034 | 10/31/2016 TTM | 23.0% | $36,070,460 | $25,350,477 | $10,719,983 | 2/28/2017 TTM | 23.9% | 47.1% | $36,070,460 | $25,493,178 | $10,577,282 | 23.6% | $1,803,523 |
Loan | 13, 14 | 10 | 2041 Rosecrans 831 Nash | 3.2% | $908,873 | $3,355,210 | 12/31/2015 | 11.3% | $4,470,484 | $843,221 | $3,627,263 | 3/31/2017 TTM | 12.3% | 87.3% | $4,100,862 | $1,086,609 | $3,014,252 | 10.2% | $17,280 |
Loan | 7 | 11 | Center at Pearland Parkway | 2.7% | $1,106,052 | $2,566,847 | 12/31/2016 | 10.0% | $3,706,473 | $1,132,518 | $2,573,955 | 4/30/2017 TTM | 10.1% | 95.0% | $3,838,679 | $1,329,828 | $2,508,850 | 9.8% | $22,968 |
Loan | 12 | Trumbull Marriott | 2.4% | $12,812,393 | $3,518,071 | 12/31/2016 | 16.0% | $15,806,803 | $12,640,528 | $3,166,275 | 5/31/2017 TTM | 14.4% | 61.4% | $15,811,246 | $12,513,619 | $3,297,627 | 15.0% | $790,562 | |
Loan | 13 | Gran Park At The Avenues | 2.3% | $1,912,368 | $2,400,368 | 12/31/2016 | 11.4% | $4,460,338 | $1,856,217 | $2,604,122 | 5/31/2017 TTM | 12.4% | 90.0% | $4,616,505 | $2,010,056 | $2,606,448 | 12.4% | $67,611 | |
Loan | 6 | 14 | Budget Store & Lock Portfolio PA | 2.2% | $595,699 | $1,992,361 | 12/31/2016 | 9.7% | $2,606,402 | $603,866 | $2,002,536 | 3/31/2017 TTM | 9.7% | 81.1% | $2,606,581 | $611,117 | $1,995,464 | 9.7% | $36,615 |
Property | 14.01 | Budget 4th | $137,018 | $528,714 | 12/31/2016 | $668,632 | $139,064 | $529,568 | 3/31/2017 TTM | 87.9% | $668,632 | $140,841 | $527,791 | $7,327 | |||||
Property | 14.02 | Budget Mickley | $88,081 | $396,255 | 12/31/2016 | $495,003 | $88,869 | $406,134 | 3/31/2017 TTM | 87.2% | $495,003 | $90,126 | $404,877 | $6,720 | |||||
Property | 14.03 | Budget Independence | $95,818 | $291,532 | 12/31/2016 | $387,506 | $96,699 | $290,807 | 3/31/2017 TTM | 70.2% | $387,506 | $98,026 | $289,480 | $7,633 | |||||
Property | 14.04 | Budget Werley Rd | $81,624 | $279,874 | 12/31/2016 | $366,563 | $82,906 | $283,657 | 3/31/2017 TTM | 77.6% | $366,742 | $84,180 | $282,562 | $5,019 | |||||
Property | 14.05 | Budget E Allen | $60,685 | $147,505 | 12/31/2016 | $212,717 | $61,025 | $151,692 | 3/31/2017 TTM | 83.0% | $212,717 | $61,641 | $151,076 | $3,040 | |||||
Property | 14.06 | Budget Washington | $45,963 | $125,182 | 12/31/2016 | $170,090 | $47,028 | $123,062 | 3/31/2017 TTM | 86.2% | $170,090 | $47,261 | $122,829 | $1,699 | |||||
Property | 14.07 | Budget Quebec | $53,312 | $123,249 | 12/31/2016 | $171,032 | $54,149 | $116,883 | 3/31/2017 TTM | 68.7% | $171,032 | $54,529 | $116,503 | $3,728 | |||||
Property | 14.08 | Budget Emmaus | $33,198 | $100,050 | 12/31/2016 | $134,859 | $34,126 | $100,733 | 3/31/2017 TTM | 89.0% | $134,859 | $34,513 | $100,346 | $1,449 | |||||
Loan | 6, 7 | 15 | Lakes and Waterfall Towers | 2.2% | $1,953,919 | $1,736,412 | 12/31/2016 | 8.5% | $3,813,040 | $1,964,798 | $1,848,242 | 4/30/2017 TTM | 9.0% | 85.6% | $4,309,974 | $2,046,370 | $2,263,604 | 11.0% | $69,600 |
Property | 15.01 | Waterfall Towers | $782,178 | $802,754 | 12/31/2016 | $1,632,561 | $797,956 | $834,605 | 4/30/2017 TTM | 88.7% | $1,867,725 | $824,414 | $1,043,311 | $22,861 | |||||
Property | 15.02 | Lakes Building 2227 | $716,099 | $742,952 | 12/31/2016 | $1,469,392 | $717,543 | $751,849 | 4/30/2017 TTM | 90.9% | $1,516,687 | $753,455 | $763,232 | $23,654 | |||||
Property | 15.03 | Lakes Building 2255 | $165,275 | $136,041 | 12/31/2016 | $301,748 | $160,868 | $140,880 | 4/30/2017 TTM | 59.1% | $217,960 | $160,049 | $57,910 | $6,683 | |||||
Property | 15.04 | Lakes Building 2235 | $134,483 | $83,534 | 12/31/2016 | $209,744 | $135,875 | $73,869 | 4/30/2017 TTM | 45.6% | $162,825 | $134,622 | $28,203 | $6,300 | |||||
Property | 15.05 | Lakes Building 2245 | $77,246 | -$77,246 | 12/31/2016 | $0 | $71,570 | -$71,570 | 4/30/2017 TTM | 100.0% | $301,640 | $88,887 | $212,754 | $4,839 | |||||
Property | 15.06 | Lakes Building 2225 | $78,638 | $48,377 | 12/31/2016 | $199,595 | $80,986 | $118,609 | 4/30/2017 TTM | 100.0% | $243,136 | $84,942 | $158,194 | $5,263 | |||||
Loan | 16 | Hall Office G4 | 2.1% | $1,047,020 | $1,720,822 | 12/31/2016 | 8.9% | $2,918,015 | $1,082,461 | $1,835,554 | 4/30/2017 TTM | 9.5% | 93.0% | $3,002,673 | $1,072,824 | $1,929,850 | 10.0% | $23,385 | |
Loan | 17 | Crossroads Festival Retail Center | 2.0% | $847,343 | $1,745,457 | 12/31/2016 | 9.6% | $2,586,253 | $846,207 | $1,740,045 | 3/31/2017 TTM | 9.5% | 95.0% | $2,627,806 | $869,714 | $1,758,092 | 9.6% | $25,254 | |
Loan | 18 | Majestic Industrial Portfolio | 1.7% | $9,952,683 | $378,636 | 12/31/2015 | 2.4% | $12,034,566 | $10,329,736 | $1,704,831 | 12/31/2016 | 10.7% | 92.1% | $12,300,280 | $10,630,843 | $1,669,437 | 10.4% | $0 | |
Loan | 19 | Millbrae Station Self Storage | 1.6% | $571,016 | $1,274,222 | 12/31/2016 | 8.8% | $1,873,556 | $616,293 | $1,257,263 | 5/31/2017 TTM | 8.7% | 80.0% | $1,873,556 | $700,260 | $1,173,296 | 8.1% | $11,624 | |
Loan | 20 | North La Cienega | 1.4% | $215,468 | $1,369,722 | 12/31/2016 | 10.5% | $1,601,018 | $216,395 | $1,384,623 | 3/31/2017 TTM | 10.7% | 95.0% | $1,648,417 | $290,000 | $1,358,417 | 10.4% | $6,058 | |
Loan | 15 | 21 | Hilton Garden Bozeman | 1.2% | $3,825,794 | $1,926,662 | 12/31/2015 | 16.8% | $5,743,759 | $3,926,317 | $1,817,442 | 3/31/2017 TTM | 15.8% | 79.6% | $5,743,759 | $3,929,126 | $1,814,633 | 15.8% | $229,750 |
Loan | 6 | 22 | EZ Storage I | 1.2% | $842,638 | $802,904 | 12/31/2016 | 7.0% | $1,927,304 | $890,388 | $1,036,916 | 5/31/2017 TTM | 9.0% | 85.5% | $2,047,566 | $968,877 | $1,078,689 | 9.4% | $15,353 |
Property | 22.01 | EZ - Rock Hill | $428,123 | $380,121 | 12/31/2016 | $988,258 | $456,308 | $531,950 | 5/31/2017 TTM | 86.9% | $1,069,733 | $506,598 | $563,135 | $7,993 | |||||
Property | 22.02 | EZ - Crestwood | $414,515 | $422,783 | 12/31/2016 | $939,046 | $434,080 | $504,966 | 5/31/2017 TTM | 84.0% | $977,833 | $462,279 | $515,554 | $7,361 | |||||
Loan | 8 | 23 | Norwalk Plaza | 1.2% | $355,303 | $749,686 | 12/31/2016 | 6.5% | $1,105,903 | $363,184 | $742,719 | 5/31/2017 TTM | 6.5% | 94.6% | $1,376,000 | $371,177 | $1,004,823 | 8.7% | $11,949 |
Loan | 24 | The Crossroads Of Opelika | 1.1% | N/A | N/A | N/A | N/A | $1,256,481 | $127,619 | $1,128,862 | 8/31/2016 T-8 Ann. | 10.9% | 93.4% | $1,201,005 | $242,446 | $958,559 | 9.2% | $6,675 | |
Loan | 16 | 25 | 1680 Duke Street | 1.1% | $551,873 | $663,673 | 12/31/2016 | 6.8% | $1,277,618 | $475,675 | $801,944 | 4/30/2017 TTM | 8.2% | 74.2% | $1,435,363 | $524,412 | $910,951 | 9.3% | $17,775 |
Loan | 26 | Whole Foods Sauganash | 1.0% | $359,520 | $777,288 | 12/31/2016 | 8.1% | $1,139,540 | $362,436 | $777,104 | 3/31/2017 TTM | 8.1% | 95.0% | $1,174,119 | $370,782 | $803,337 | 8.4% | $6,995 | |
Loan | 27 | Westgate Centre | 1.0% | $475,678 | $575,017 | 12/31/2016 | 6.2% | $1,074,150 | $475,893 | $598,257 | 5/31/2017 TTM | 6.5% | 91.1% | $1,618,335 | $521,319 | $1,097,016 | 11.9% | $21,352 | |
Loan | 28 | Aliso Viejo Self Storage & Mission Viejo RV Storage | 1.0% | $710,225 | $1,401,154 | 12/31/2016 | 15.6% | $2,162,262 | $610,603 | $1,551,659 | 4/30/2017 TTM | 17.3% | 95.0% | $2,132,485 | $739,924 | $1,392,561 | 15.5% | $12,470 | |
Loan | 29 | The Shoppes at Mid-City | 0.9% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 98.0% | $1,128,088 | $305,343 | $822,745 | 9.6% | $5,651 | |
Loan | 30 | Bullard Creek | 0.9% | $954,484 | $754,417 | 12/31/2016 | 8.8% | $1,721,535 | $959,967 | $761,568 | 2/28/2017 TTM | 8.9% | 89.4% | $1,721,535 | $942,042 | $779,493 | 9.1% | $50,000 | |
Loan | 31 | CVS – Norwalk | 0.9% | $84,282 | $621,348 | 12/31/2016 | 7.5% | $705,630 | $84,282 | $621,348 | 5/31/2017 TTM | 7.5% | 97.0% | $840,327 | $194,378 | $645,949 | 7.8% | $2,413 | |
Loan | 32 | Hampton Inn Norfolk | 0.8% | $1,761,585 | $1,156,180 | 12/31/2016 | 14.6% | $2,980,554 | $1,787,090 | $1,193,464 | 4/30/2017 TTM | 15.1% | 78.0% | $2,901,861 | $1,761,781 | $1,140,080 | 14.4% | $116,074 | |
Loan | 12 | 33 | 580 Howard | 0.8% | $279,480 | $1,281,707 | 12/31/2016 | 17.5% | $1,547,234 | $372,447 | $1,174,787 | 4/30/2017 TTM | 16.0% | 95.0% | $1,579,980 | $418,152 | $1,161,828 | 15.9% | $10,156 |
Loan | 34 | Storage Choice - West Airport | 0.8% | $509,863 | $628,710 | 12/31/2016 | 8.8% | $1,144,833 | $510,431 | $634,402 | 2/28/2017 TTM | 8.9% | 85.1% | $1,144,833 | $523,515 | $621,318 | 8.7% | $15,288 | |
Loan | 35 | Southside Terrace Apartments | 0.8% | $1,270,369 | $552,375 | 12/31/2015 | 7.9% | $1,861,669 | $1,101,852 | $759,817 | 12/31/2016 | 10.9% | 95.0% | $1,829,332 | $1,099,613 | $729,719 | 10.4% | $35,000 | |
Loan | 36 | Grass Valley Self Storage | 0.8% | $305,845 | $614,561 | 12/31/2016 | 8.8% | $948,872 | $284,769 | $664,102 | 5/31/2017 TTM | 9.5% | 95.0% | $1,001,191 | $316,451 | $684,740 | 9.8% | $12,588 | |
Loan | 8 | 37 | El Mercado Center | 0.7% | $159,345 | $627,174 | 12/31/2015 | 9.4% | $771,978 | $164,213 | $607,765 | 12/31/2016 | 9.1% | 95.0% | $787,345 | $164,387 | $622,958 | 9.3% | $10,613 |
Loan | 38 | Cimarron Shopping Center | 0.7% | $304,273 | $531,981 | 12/31/2015 | 8.2% | $857,470 | $337,253 | $520,217 | 12/31/2016 | 8.0% | 86.0% | $1,159,226 | $326,320 | $832,906 | 12.8% | $17,928 | |
Loan | 39 | Evesham Corporate Center | 0.7% | $1,101,392 | $544,540 | 12/31/2015 | 8.6% | $1,824,996 | $1,053,393 | $771,603 | 3/31/2017 TTM | 12.2% | 89.6% | $2,262,604 | $1,113,133 | $1,149,471 | 18.2% | $36,394 | |
Loan | 40 | Towne Place Suites - Bend, OR | 0.7% | $1,826,385 | $961,679 | 12/31/2016 | 15.3% | $2,796,435 | $1,861,406 | $935,028 | 3/31/2017 TTM | 14.9% | 79.0% | $2,753,044 | $1,791,834 | $961,209 | 15.3% | $110,122 | |
Loan | 41 | Rush Creek | 0.6% | $268,270 | $544,100 | 12/31/2015 | 9.9% | $806,001 | $260,625 | $545,376 | 12/31/2016 | 9.9% | 94.0% | $924,867 | $256,515 | $668,352 | 12.2% | $15,186 | |
Loan | 42 | Oakwood Apartment Corp. | 0.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 96.0% | $2,411,901 | $804,722 | $1,607,179 | 32.1% | $43,200 | |
Loan | 43 | Ramapo Towers Owners Corp. | 0.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 98.0% | $2,780,707 | $1,364,239 | $1,416,468 | 28.3% | $35,500 | |
Loan | 44 | Storage Choice - Mira Vista | 0.5% | $287,298 | $410,538 | 12/31/2016 | 9.0% | $704,336 | $306,989 | $397,347 | 2/28/2017 TTM | 8.7% | 91.3% | $704,336 | $310,089 | $394,247 | 8.7% | $8,471 | |
Loan | 45 | Bluejay Shopping Center | 0.5% | $212,995 | $580,366 | 12/31/2016 | 13.3% | $801,832 | $200,364 | $601,468 | 4/30/2017 TTM | 13.8% | 88.9% | $747,861 | $221,497 | $526,364 | 12.1% | $6,848 | |
Loan | 46 | Holiday North MHC | 0.5% | $214,516 | $415,298 | 12/31/2016 | 9.6% | $665,112 | $228,574 | $436,538 | 5/31/2017 TTM | 10.1% | 77.6% | $688,190 | $254,275 | $433,915 | 10.0% | $13,715 | |
Loan | 47 | South Loop Shopping Center | 0.5% | $136,200 | $533,018 | 12/31/2016 | 12.4% | $664,026 | $129,935 | $534,091 | 5/31/2017 TTM | 12.4% | 94.0% | $692,676 | $136,986 | $555,690 | 12.9% | $17,660 | |
Loan | 48 | Lafayette Owners Corp. | 0.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 96.0% | $3,936,602 | $1,457,070 | $2,479,532 | 59.0% | $37,500 | |
Loan | 49 | Walgreens Houghton | 0.4% | N/A | N/A | N/A | N/A | $350,000 | $0 | $350,000 | 12/31/2016 | 8.6% | 100.0% | $350,000 | $10,500 | $339,500 | 8.4% | $1,281 | |
Loan | 50 | Hartsdale Manor Owners Corp. | 0.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 96.9% | $2,802,849 | $1,202,479 | $1,600,370 | 40.1% | $31,000 | |
Loan | 51 | Hudson Hills Tenant Corp. | 0.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 98.0% | $1,549,283 | $806,067 | $743,216 | 19.8% | $26,000 | |
Loan | 8 | 52 | The Southview Owners Corp. | 0.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 98.0% | $2,050,658 | $898,156 | $1,152,502 | 31.6% | $22,300 |
Loan | 53 | Midtown Manor Apartments, Ltd. | 0.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 98.0% | $2,568,366 | $1,269,240 | $1,299,126 | 36.1% | $21,000 | |
Loan | 54 | 3875 Owners Corp. | 0.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 98.0% | $2,316,736 | $1,018,665 | $1,298,071 | 37.1% | $37,500 |
A-1-20
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS | |||||||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | 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 | Underwritten Occupancy % | Underwritten EGI | Underwritten Expenses | Underwritten NOI | Underwritten NOI Debt Yield | Underwritten Cap Ex |
Loan | 55 | Greater Richland Shopping Center | 0.4% | $241,088 | $418,702 | 12/31/2016 | 12.0% | $684,516 | $230,853 | $453,663 | 5/31/2017 TTM | 13.0% | 72.9% | $691,276 | $250,174 | $441,102 | 12.6% | $27,561 | |
Loan | 56 | All Storage Basswood | 0.4% | $246,116 | $382,534 | 12/31/2016 | 10.9% | $630,408 | $236,792 | $393,616 | 4/30/2017 TTM | 11.2% | 84.9% | $691,744 | $237,758 | $453,987 | 13.0% | $11,371 | |
Loan | 57 | Ft. Knox LV Storage | 0.4% | $284,755 | $214,979 | 12/31/2016 | 6.5% | $519,716 | $272,363 | $247,353 | 3/31/2017 TTM | 7.5% | 69.9% | $562,218 | $220,081 | $342,137 | 10.3% | $16,840 | |
Loan | 58 | Plaza Prospect Apt. Inc. | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 97.6% | $6,973,467 | $1,694,338 | $5,279,129 | 176.0% | $41,000 | |
Loan | 59 | Jaxboro Corp. | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 96.1% | $3,607,492 | $1,554,675 | $2,052,817 | 68.5% | $28,800 | |
Loan | 8 | 60 | Jacob Cram Cooperative, Inc. | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $1,535,946 | $326,592 | $1,209,354 | 46.6% | $8,000 |
Loan | 61 | Lexington Estates Inc. a/k/a Lexington Estates, Inc. | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 98.0% | $2,053,482 | $776,859 | $1,276,623 | 49.2% | $20,000 | |
Loan | 62 | Great River Owners Inc. a/k/a Great River Owners, Inc. | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 98.0% | $1,048,378 | $299,559 | $748,819 | 31.2% | $11,500 | |
Loan | 63 | 83-06 Vietor Avenue Realty Corp. | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 96.1% | $1,739,986 | $738,509 | $1,001,477 | 41.8% | $21,750 | |
Loan | 64 | Mermaid Manor MHC | 0.2% | $222,312 | $220,504 | 12/31/2016 | 10.3% | $448,842 | $217,539 | $231,303 | 4/30/2017 TTM | 10.8% | 94.1% | $414,528 | $195,390 | $219,138 | 10.3% | $4,500 | |
Loan | 65 | 20 Ohlone Parkway | 0.2% | $64,347 | $203,210 | 12/31/2016 | 10.0% | $274,881 | $90,853 | $184,028 | 6/15/2017 TTM | 9.1% | 95.0% | $267,698 | $82,222 | $185,476 | 9.2% | $2,108 | |
Loan | 66 | 55 Halley Street, Inc. | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 97.0% | $869,064 | $397,216 | $471,848 | 25.5% | $21,600 | |
Loan | 67 | Vermont Center Showrooms | 0.2% | $236,392 | $503,798 | 12/31/2016 | 28.0% | $801,797 | $168,156 | $633,641 | 5/31/2017 T-5 Ann. | 35.2% | 72.6% | $587,543 | $240,253 | $347,290 | 19.3% | $4,801 | |
Loan | 68 | 100 Bank Street Owners Corp. | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 96.1% | $2,584,713 | $864,426 | $1,720,287 | 104.4% | $15,600 | |
Loan | 8 | 69 | 42 W. 17th St. Housing Corp. | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $2,402,938 | $829,522 | $1,573,416 | 104.9% | $16,800 |
Loan | 70 | Wells Fargo Milton | 0.1% | $0 | $170,496 | 12/31/2016 | 17.3% | $187,548 | $0 | $187,548 | 3/31/2017 T-3 Ann. | 19.0% | 97.0% | $181,922 | $1,819 | $180,102 | 18.2% | $2,771 | |
Loan | 71 | 84-86 Development Corp. | 0.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $1,505,260 | $487,390 | $1,017,870 | 113.2% | $9,600 | |
Loan | 72 | 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. | 0.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 96.2% | $823,419 | $488,886 | $334,533 | 41.8% | $27,000 |
A-1-21
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS | LARGEST TENANT INFORMATION | LARGEST TENANT INFORMATION | 2ND LARGEST TENANT INFORMATION | |||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Underwritten TI/LC | Underwritten NCF | Underwritten NCF Debt Yield | Largest Tenant | Lease Expiration Date of Largest Tenant(4) | NSF of Largest Tenant (SF) | % NSF of the Largest Tenant (%) | 2nd Largest Tenant | Lease Expiration of 2nd Largest Tenant(4) | NSF of 2nd Largest Tenant (SF) | % NSF of 2nd Largest Tenant (%) | |||
Loan | 5 | 1 | General Motors Building | 9.6% | $5,363,618 | $221,544,794 | 15.1% | Weil, Gotshal & Manges | 8/31/2034 | 489,867 | 24.6% | Aramis | 3/31/2020 | 299,895 | 15.1% | |||
Loan | 5, 6, 7, 9, 11 | 2 | Gateway Net Lease Portfolio | 6.5% | $3,909,520 | $45,081,162 | 12.8% | |||||||||||
Property | 2.01 | BAE Systems | $250,313 | $3,981,536 | BAE Systems Controls Inc. | 8/31/2025 | 333,750 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.02 | FedEx (Stratford) | $168,899 | $3,186,193 | FedEx Ground Package System, Inc. | 6/30/2026 | 225,198 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.03 | FedEx (Baltimore) | $229,512 | $3,111,008 | Fedex Ground Package System, Inc. | 12/31/2031 | 306,016 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.04 | Harman | $141,032 | $3,224,665 | Harman Becker Automotive Systems, Inc. | 10/31/2030 | 188,042 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.05 | GE Aviation (Lafayette) | $229,805 | $2,407,448 | General Electric Company | 9/13/2030 | 306,406 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.06 | GoDaddy | $112,500 | $2,307,247 | GoDaddy | 5/31/2025 | 150,000 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.07 | Carrier | $384,398 | $1,722,043 | Carrier Corporation | 9/30/2026 | 517,000 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.08 | Emerus | $71,730 | $2,054,376 | Emerus Holdings, Inc. | 12/31/2026 | 95,640 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.09 | Cardinal Health | $206,963 | $1,509,612 | Cardinal Health 200, LLC | 4/30/2030 | 275,951 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.10 | TE Connectivity | $132,486 | $1,688,253 | Tyco Electronics | 4/30/2024 | 176,648 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.11 | FCA LLC | $225,000 | $1,460,897 | FCA, LLC | 8/31/2022 | 300,000 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.12 | FedEx (Staunton) | $168,899 | $1,177,538 | FedEx BTS (Staunton) | 3/31/2026 | 225,198 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.13 | QuadPackaging (Proteus) | $157,500 | $954,472 | Proteus Packaging Corporation | 12/16/2021 | 205,000 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.14 | QuadPackaging (Transpak) | $156,000 | $945,382 | Transpak Corporation | 12/16/2021 | 218,000 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.15 | T-Mobile | $49,875 | $1,075,409 | T-Mobile South LLC | 2/28/2025 | 66,500 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.16 | Sikorsky Aircraft | $113,231 | $1,034,776 | Sikorsky Aircraft Corporation | 1/31/2019 | 150,975 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.17 | Vatterott College | $67,500 | $1,259,217 | Vatterott Educational Centers, Inc. | 12/31/2024 | 90,000 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.18 | Comcast | $42,945 | $998,566 | Comcast | 6/30/2020 | 57,260 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.19 | Alfa Laval | $135,189 | $916,082 | Alfa Laval INC. | 12/31/2021 | 180,252 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.20 | LKQ Corporation (New Braunfels) | $75,268 | $821,777 | LKQ Best Automotive Corp. | 8/31/2033 | 98,771 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.21 | Hitachi | $54,042 | $799,002 | Hitachi High Technologies America, INC. | 4/30/2022 | 72,056 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.22 | Cameron | $56,138 | $952,606 | Cameron International Corporation | 12/14/2023 | 75,000 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.23 | Alliance Data | $75,600 | $788,629 | Comenity Servicing LLC | 7/31/2024 | 100,800 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.24 | Synchrony Financial | $50,831 | $627,606 | Retail Finance International Holdings, Inc. | 5/31/2025 | 67,775 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.25 | Baxalta (Barry Pointe) | $12,510 | $441,807 | BioLife Plasma Services L.P. | 8/31/2032 | 16,686 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.26 | Baxalta (Casselberry) | $12,521 | $444,979 | BioLife Plasma Services L.P. | 10/31/2032 | 16,694 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.27 | Baxalta (Mounds View) | $12,510 | $429,199 | BioLife Plasma Services L.P. | 11/30/2030 | 16,694 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.28 | Baxalta (Grand Rapids) | $12,519 | $430,372 | BioLife Plasma Services L.P. | 11/30/2030 | 16,694 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.29 | Gerdau | $35,232 | $534,781 | Gerdau | 3/31/2025 | 46,976 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.30 | Baxalta (Wausau) | $12,512 | $398,093 | BioLife Plasma Services L.P. | 10/31/2030 | 16,694 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.31 | Baxalta (Springfield) | $12,521 | $401,369 | BioLife Plasma Services L.P. | 11/30/2030 | 16,694 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.32 | LKQ (Salisbury) | $130,091 | $285,018 | LKQ Salisbury, Inc. | 8/6/2030 | 205,100 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.33 | Baxalta (Ankeny) | $12,579 | $376,432 | BioLife Plasma Services L.P. | 11/30/2030 | 16,694 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.34 | H&E Equipment Services (San Antonio) | $19,901 | $363,174 | H&E Equipment Services, Inc. | 11/30/2030 | 26,535 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.35 | H&E Equipment Services (New Orleans) | $14,106 | $372,086 | H&E Equipment Services, Inc. | 12/31/2030 | 18,808 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.36 | GE Aviation (Pompano) | $23,169 | $324,706 | GE Aviation Systems, LLC | 8/14/2022 | 30,892 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.37 | Saint-Gobain | $77,213 | $261,870 | Saint-Gobain Adfors America, Inc. | 9/1/2024 | 102,950 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.38 | H&E Equipment Services (Columbia) | $14,535 | $288,473 | H&E Equipment (Columbia) | 12/31/2030 | 19,380 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.39 | H&E Equipment Services (Yukon) | $14,706 | $281,469 | H&E Equipment (Oklahoma City) | 6/30/2030 | 19,608 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.40 | LKQ Corporation (Toledo) | $122,538 | $151,974 | LKQ Heavy Trucks | 6/17/2027 | 207,998 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 2.41 | H&E Equipment Services (Greer) | $14,706 | $291,021 | H&E Equipment (Greer) | 11/30/2030 | 19,608 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Loan | 5 | 3 | Del Amo Fashion Center | 6.4% | $2,154,999 | $56,965,434 | 12.4% | J.C. Penney | 12/31/2018 | 163,346 | 9.2% | Nordstrom | 2/28/2031 | 138,000 | 7.8% | |||
Loan | 5, 6, 7, 8, 10 | 4 | Starwood Capital Hotel Portfolio | 6.4% | $0 | $71,329,392 | 12.4% | |||||||||||
Property | 4.01 | Larkspur Landing Sunnyvale | $0 | $4,171,961 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.02 | Larkspur Landing Milpitas | $0 | $3,562,157 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.03 | Larkspur Landing Campbell | $0 | $3,199,426 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.04 | Larkspur Landing San Francisco | $0 | $2,426,585 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.05 | Larkspur Landing Pleasanton | $0 | $2,438,362 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.06 | Larkspur Landing Bellevue | $0 | $2,173,526 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.07 | Larkspur Landing Sacramento | $0 | $1,816,912 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.08 | Hampton Inn Ann Arbor North | $0 | $1,836,126 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.09 | Larkspur Landing Hillsboro | $0 | $1,708,763 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.10 | Larkspur Landing Renton | $0 | $1,694,132 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.11 | Holiday Inn Arlington Northeast Rangers Ballpark | $0 | $1,537,247 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.12 | Residence Inn Toledo Maumee | $0 | $1,468,871 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.13 | Residence Inn Williamsburg | $0 | $1,358,744 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.14 | Hampton Inn Suites Waco South | $0 | $1,414,791 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.15 | Holiday Inn Louisville Airport Fair Expo | $0 | $1,388,767 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.16 | Courtyard Tyler | $0 | $1,253,360 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.17 | Hilton Garden Inn Edison Raritan Center | $0 | $1,317,397 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.18 | Hilton Garden Inn St. Paul Oakdale | $0 | $1,689,847 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.19 | Residence Inn Grand Rapids West | $0 | $1,106,127 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.20 | Peoria, AZ Residence Inn | $0 | $1,158,027 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.21 | Hampton Inn Suites Bloomington Normal | $0 | $1,396,943 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.22 | Courtyard Chico | $0 | $1,439,185 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.23 | Hampton Inn Suites South Bend | $0 | $1,232,210 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.24 | Hampton Inn Suites Kokomo | $0 | $1,255,566 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.25 | Courtyard Wichita Falls | $0 | $1,095,610 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.26 | Hampton Inn Morehead | $0 | $1,094,065 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.27 | Residence Inn Chico | $0 | $1,208,180 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.28 | Courtyard Lufkin | $0 | $738,285 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.29 | Hampton Inn Carlisle | $0 | $1,116,905 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.30 | Springhill Suites Williamsburg | $0 | $876,108 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.31 | Fairfield Inn Bloomington | $0 | $1,271,230 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.32 | Waco Residence Inn | $0 | $912,234 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.33 | Holiday Inn Express Fishers | $0 | $951,428 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.34 | Larkspur Landing Folsom | $0 | $858,864 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.35 | Springhill Suites Chicago Naperville Warrenville | $0 | $667,822 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.36 | Holiday Inn Express & Suites Paris | $0 | $798,480 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.37 | Toledo Homewood Suites | $0 | $944,205 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.38 | Grand Rapids Homewood Suites | $0 | $739,572 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.39 | Fairfield Inn Laurel | $0 | $657,471 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.40 | Cheyenne Fairfield Inn & Suites | $0 | $753,591 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.41 | Courtyard Akron Stow | $0 | $886,115 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.42 | Towneplace Suites Bloomington | $0 | $850,105 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.43 | Larkspur Landing Roseville | $0 | $786,149 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-22
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS | LARGEST TENANT INFORMATION | LARGEST TENANT INFORMATION | 2ND LARGEST TENANT INFORMATION | |||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Underwritten TI/LC | Underwritten NCF | Underwritten NCF Debt Yield | Largest Tenant | Lease Expiration Date of Largest Tenant(4) | NSF of Largest Tenant (SF) | % NSF of the Largest Tenant (%) | 2nd Largest Tenant | Lease Expiration of 2nd Largest Tenant(4) | NSF of 2nd Largest Tenant (SF) | % NSF of 2nd Largest Tenant (%) | |||
Property | 4.44 | Hampton Inn Danville | $0 | $728,609 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.45 | Holiday Inn Norwich | $0 | $752,132 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.46 | Hampton Inn Suites Longview North | $0 | $650,443 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.47 | Springhill Suites Peoria Westlake | $0 | $470,046 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.48 | Hampton Inn Suites Buda | $0 | $853,603 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.49 | Shawnee Hampton Inn | $0 | $618,775 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.50 | Racine Fairfield Inn | $0 | $603,823 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.51 | Hampton Inn Selinsgrove Shamokin Dam | $0 | $687,279 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.52 | Holiday Inn Express & Suites Terrell | $0 | $605,485 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.53 | Westchase Homewood Suites | $0 | $379,742 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.54 | Holiday Inn Express & Suites Tyler South | $0 | $599,880 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.55 | Holiday Inn Express & Suites Huntsville | $0 | $689,387 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.56 | Hampton Inn Sweetwater | $0 | $400,369 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.57 | Comfort Suites Buda Austin South | $0 | $541,569 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.58 | Fairfield Inn & Suites Weatherford | $0 | $311,718 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.59 | Holiday Inn Express & Suites Altus | $0 | $211,948 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.60 | Comfort Inn & Suites Paris | $0 | $251,060 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.61 | Hampton Inn Suites Decatur | $0 | $180,212 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.62 | Holiday Inn Express & Suites Texarkana East | $0 | $166,883 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.63 | Mankato Fairfield Inn | $0 | $149,548 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.64 | Candlewood Suites Texarkana | $0 | $115,624 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 4.65 | Country Inn & Suites Houston Intercontinental Airport East | $0 | $109,807 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Loan | 5 | 5 | Westchester One | 4.6% | $914,144 | $10,427,247 | 9.5% | New York Life Insurance | 3/31/2030 | 192,060 | 21.2% | Reader’s Digest | 4/30/2025 | 53,399 | 5.9% | |||
Loan | 6 | Ritchie Station Marketplace | 4.4% | $226,549 | $3,443,359 | 8.4% | Dave & Busters | 1/31/2031 | 40,787 | 16.4% | Ashley Furniture | 5/5/2026 | 40,000 | 16.1% | ||||
Loan | 5 | 7 | 2851 Junction | 3.2% | $0 | $4,771,927 | 8.2% | TSMC North America | 9/18/2029 | 155,613 | 100.0% | N/A | N/A | N/A | N/A | |||
Loan | 5 | 8 | Amazon Lakeland | 3.2% | $0 | $4,856,914 | 7.7% | Amazon.com.dedc, LLC | 7/31/2029 | 1,016,080 | 100.0% | N/A | N/A | N/A | N/A | |||
Loan | 5 | 9 | Sheraton Hotel Greensboro | 3.2% | $0 | $8,773,759 | 19.6% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 13, 14 | 10 | 2041 Rosecrans 831 Nash | 3.2% | $205,638 | $2,791,334 | 9.4% | Pacific Theatres | 8/13/2022 | 72,796 | 46.3% | Continental Development Corporation | 6/30/2031 | 15,434 | 9.8% | |||
Loan | 7 | 11 | Center at Pearland Parkway | 2.7% | $120,849 | $2,365,034 | 9.3% | Ross | 1/31/2026 | 27,041 | 17.7% | Palais Royal | 1/31/2025 | 25,000 | 16.3% | |||
Loan | 12 | Trumbull Marriott | 2.4% | $0 | $2,507,065 | 11.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 13 | Gran Park At The Avenues | 2.3% | $256,809 | $2,282,028 | 10.9% | Florida East Coast Railway | 12/31/2018 | 34,565 | 14.3% | Beacon Health/ Value Options | 8/31/2018 | 30,750 | 12.7% | ||||
Loan | 6 | 14 | Budget Store & Lock Portfolio PA | 2.2% | $0 | $1,958,849 | 9.5% | |||||||||||
Property | 14.01 | Budget 4th | $0 | $520,464 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 14.02 | Budget Mickley | $0 | $398,157 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 14.03 | Budget Independence | $0 | $281,847 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 14.04 | Budget Werley Rd | $0 | $277,543 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 14.05 | Budget E Allen | $0 | $148,036 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 14.06 | Budget Washington | $0 | $121,130 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 14.07 | Budget Quebec | $0 | $112,775 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 14.08 | Budget Emmaus | $0 | $98,897 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Loan | 6, 7 | 15 | Lakes and Waterfall Towers | 2.2% | $306,554 | $1,887,449 | 9.2% | |||||||||||
Property | 15.01 | Waterfall Towers | $186,998 | $833,452 | Vietnam Veterans of CA | 1/31/2018 | 4,847 | 5.1% | Soka Gakki Intl USA | 7/31/2022 | 4,670 | 4.9% | ||||||
Property | 15.02 | Lakes Building 2227 | $77,132 | $662,446 | County of Sonoma | 6/30/2023 | 53,730 | 68.0% | Provino | 12/31/2017 | 14,809 | 18.7% | ||||||
Property | 15.03 | Lakes Building 2255 | $27,483 | $23,744 | Sonoma County Growers Alliance | 5/31/2018 | 3,095 | 17.8% | Lilliput Childrens Services | 7/31/2019 | 2,152 | 12.4% | ||||||
Property | 15.04 | Lakes Building 2235 | $14,942 | $6,962 | North Bay Realtors | 6/30/2020 | 5,337 | 32.0% | Hover Insurance | 2/28/2018 | 1,131 | 6.8% | ||||||
Property | 15.05 | Lakes Building 2245 | $0 | $207,915 | County of Sonoma | 9/14/2032 | 13,270 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Property | 15.06 | Lakes Building 2225 | $0 | $152,931 | County of Sonoma | 2/28/2031 | 14,066 | 100.0% | N/A | N/A | N/A | N/A | ||||||
Loan | 16 | Hall Office G4 | 2.1% | $79,059 | $1,827,406 | 9.4% | Randstad USA | 4/30/2021 | 40,991 | 34.9% | Schlumberger Technology Corp | 2/28/2022 | 39,190 | 33.4% | ||||
Loan | 17 | Crossroads Festival Retail Center | 2.0% | $55,595 | $1,677,243 | 9.2% | Bed Bath and Beyond | 1/31/2019 | 36,518 | 26.8% | Roadhouse Cinemas | 8/31/2032 | 32,500 | 23.8% | ||||
Loan | 18 | Majestic Industrial Portfolio | 1.7% | $0 | $1,669,437 | 10.4% | Dynamex Operations West, Inc. | 2/28/2021 | 146,500 | 9.8% | Freeman Audio Visual | 11/30/2023 | 137,250 | 9.2% | ||||
Loan | 19 | Millbrae Station Self Storage | 1.6% | $0 | $1,161,672 | 8.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 20 | North La Cienega | 1.4% | $20,502 | $1,331,856 | 10.2% | Fogo De Chao | 6/17/2018 | 11,000 | 47.2% | Matsuhisa | 2/28/2018 | 4,175 | 17.9% | ||||
Loan | 15 | 21 | Hilton Garden Bozeman | 1.2% | $0 | $1,584,883 | 13.8% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 6 | 22 | EZ Storage I | 1.2% | $0 | $1,063,336 | 9.2% | |||||||||||
Property | 22.01 | EZ - Rock Hill | $0 | $555,142 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Property | 22.02 | EZ - Crestwood | $0 | $508,194 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
Loan | 8 | 23 | Norwalk Plaza | 1.2% | $53,548 | $939,325 | 8.2% | TJ Maxx | 5/31/2020 | 25,000 | 41.8% | Fashion Q | 5/31/2024 | 7,060 | 11.8% | |||
Loan | 24 | The Crossroads Of Opelika | 1.1% | $25,033 | $926,851 | 8.9% | Mattress Firm, Inc. | 8/31/2025 | 4,500 | 13.3% | Alumni Hall Stores, LLC | 1/31/2021 | 4,000 | 11.8% | ||||
Loan | 16 | 25 | 1680 Duke Street | 1.1% | $66,130 | $827,046 | 8.4% | National School Board Assoc. | 4/30/2025 | 24,658 | 51.6% | Virginia CVS Pharmacy, L.L.C. | 1/31/2032 | 7,644 | 16.0% | |||
Loan | 26 | Whole Foods Sauganash | 1.0% | $32,641 | $763,701 | 8.0% | Whole Foods Market Group, Inc. | 1/31/2023 | 41,148 | 100.0% | N/A | N/A | N/A | N/A | ||||
Loan | 27 | Westgate Centre | 1.0% | $46,338 | $1,029,326 | 11.2% | State of Colorado DMV | 3/31/2027 | 16,081 | 17.3% | Planet Fitness | 7/31/2027 | 15,834 | 17.1% | ||||
Loan | 28 | Aliso Viejo Self Storage & Mission Viejo RV Storage | 1.0% | $1,374 | $1,378,716 | 15.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 29 | The Shoppes at Mid-City | 0.9% | $39,352 | $777,742 | 9.1% | Marshall’s | 10/31/2026 | 20,001 | 53.1% | Petco | 1/31/2027 | 12,500 | 33.2% | ||||
Loan | 30 | Bullard Creek | 0.9% | $0 | $729,493 | 8.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 31 | CVS – Norwalk | 0.9% | $0 | $643,536 | 7.8% | Garfield Beach CVS, L.L.C. | 1/31/2041 | 24,130 | 100.0% | N/A | N/A | N/A | N/A | ||||
Loan | 32 | Hampton Inn Norfolk | 0.8% | $0 | $1,024,006 | 13.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 12 | 33 | 580 Howard | 0.8% | $0 | $1,151,671 | 15.7% | Appboy Inc. | 8/14/2018 | 3,200 | 13.3% | Anova Applied Electronics | 8/31/2017 | 3,115 | 12.9% | |||
Loan | 34 | Storage Choice - West Airport | 0.8% | $0 | $606,030 | 8.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 35 | Southside Terrace Apartments | 0.8% | $0 | $694,719 | 9.9% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 36 | Grass Valley Self Storage | 0.8% | $0 | $672,152 | 9.6% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 8 | 37 | El Mercado Center | 0.7% | $26,319 | $586,026 | 8.7% | CVS Pharmacy, Inc. | 3/27/2026 | 30,100 | 56.7% | Look What the Cat Dragged In | 4/30/2020 | 4,460 | 8.4% | |||
Loan | 38 | Cimarron Shopping Center | 0.7% | $43,975 | $771,003 | 11.9% | Texas Family Fitness | 1/30/2028 | 20,700 | 23.1% | Dollar Tree | 5/31/2026 | 12,616 | 14.1% | ||||
Loan | 39 | Evesham Corporate Center | 0.7% | $155,013 | $958,063 | 15.2% | Samaritan Healthcare & Hospice | 12/31/2019 | 20,964 | 15.6% | Linen Holdings, LLC | 3/31/2027 | 17,976 | 13.3% | ||||
Loan | 40 | Towne Place Suites - Bend, OR | 0.7% | $0 | $851,088 | 13.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 41 | Rush Creek | 0.6% | $15,871 | $637,295 | 11.6% | Walmart | 6/30/2027 | 46,046 | 60.6% | Angelo’s Pizza | 2/28/2021 | 5,910 | 7.8% | ||||
Loan | 42 | Oakwood Apartment Corp. | 0.5% | $0 | $1,563,979 | 31.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 43 | Ramapo Towers Owners Corp. | 0.5% | $0 | $1,380,968 | 27.6% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 44 | Storage Choice - Mira Vista | 0.5% | $0 | $385,776 | 8.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 45 | Bluejay Shopping Center | 0.5% | $24,458 | $495,057 | 11.4% | Rite Aid | 5/31/2025 | 18,568 | 56.9% | Post Office | 11/30/2020 | 6,454 | 19.8% | ||||
Loan | 46 | Holiday North MHC | 0.5% | $0 | $420,200 | 9.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 47 | South Loop Shopping Center | 0.5% | $7,957 | $530,073 | 12.3% | Big Lots | 1/31/2027 | 33,298 | 37.7% | Wally’s Party Factory | 7/31/2017 | 13,500 | 15.3% | ||||
Loan | 48 | Lafayette Owners Corp. | 0.5% | $0 | $2,442,032 | 58.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 49 | Walgreens Houghton | 0.4% | $0 | $338,219 | 8.4% | Walgreen Co. | 10/31/2035 | 14,550 | 100.0% | N/A | N/A | N/A | N/A | ||||
Loan | 50 | Hartsdale Manor Owners Corp. | 0.4% | $0 | $1,569,370 | 39.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 51 | Hudson Hills Tenant Corp. | 0.4% | $0 | $717,216 | 19.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 8 | 52 | The Southview Owners Corp. | 0.4% | $0 | $1,130,202 | 31.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 53 | Midtown Manor Apartments, Ltd. | 0.4% | $0 | $1,278,126 | 35.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 54 | 3875 Owners Corp. | 0.4% | $0 | $1,260,571 | 36.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-23
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS | LARGEST TENANT INFORMATION | LARGEST TENANT INFORMATION | 2ND LARGEST TENANT INFORMATION | |||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Underwritten TI/LC | Underwritten NCF | Underwritten NCF Debt Yield | Largest Tenant | Lease Expiration Date of Largest Tenant(4) | NSF of Largest Tenant (SF) | % NSF of the Largest Tenant (%) | 2nd Largest Tenant | Lease Expiration of 2nd Largest Tenant(4) | NSF of 2nd Largest Tenant (SF) | % NSF of 2nd Largest Tenant (%) | |||
Loan | 55 | Greater Richland Shopping Center | 0.4% | $36,302 | $377,239 | 10.8% | Kroger | 10/16/2027 | 50,923 | 46.2% | Dollar General | 9/30/2017 | 9,310 | 8.4% | ||||
Loan | 56 | All Storage Basswood | 0.4% | $0 | $442,615 | 12.6% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 57 | Ft. Knox LV Storage | 0.4% | $0 | $325,297 | 9.8% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 58 | Plaza Prospect Apt. Inc. | 0.3% | $0 | $5,238,129 | 174.6% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 59 | Jaxboro Corp. | 0.3% | $0 | $2,024,017 | 67.6% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 8 | 60 | Jacob Cram Cooperative, Inc. | 0.3% | $0 | $1,201,354 | 46.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 61 | Lexington Estates Inc. a/k/a Lexington Estates, Inc. | 0.3% | $0 | $1,256,623 | 48.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 62 | Great River Owners Inc. a/k/a Great River Owners, Inc. | 0.3% | $0 | $737,319 | 30.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 63 | 83-06 Vietor Avenue Realty Corp. | 0.3% | $0 | $979,727 | 40.9% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 64 | Mermaid Manor MHC | 0.2% | $0 | $214,638 | 10.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 65 | 20 Ohlone Parkway | 0.2% | $7,905 | $175,463 | 8.7% | Mattress Firm | 5/31/2020 | 4,940 | 46.9% | Century 21 | 12/31/2020 | 2,500 | 23.7% | ||||
Loan | 66 | 55 Halley Street, Inc. | 0.2% | $0 | $450,248 | 24.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 67 | Vermont Center Showrooms | 0.2% | $13,850 | $328,639 | 18.3% | Partridge Associates | MTM | 5,029 | 27.2% | Antique & Art Exchange | 8/31/2021 | 4,218 | 22.8% | ||||
Loan | 68 | 100 Bank Street Owners Corp. | 0.2% | $0 | $1,704,687 | 103.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 8 | 69 | 42 W. 17th St. Housing Corp. | 0.2% | $0 | $1,556,616 | 103.8% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 70 | Wells Fargo Milton | 0.1% | $0 | $177,332 | 18.0% | Wells Fargo Bank | 1/31/2027 | 4,025 | 100.0% | N/A | N/A | N/A | N/A | ||||
Loan | 71 | 84-86 Development Corp. | 0.1% | $0 | $1,008,270 | 112.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 72 | 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. | 0.1% | $0 | $307,533 | 38.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-24
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
3RD LARGEST TENANT INFORMATION | 4TH LARGEST TENANT INFORMATION | 5TH LARGEST TENANT INFORMATION | ||||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | 3rd Largest Tenant | Lease Expiration of 3rd Largest Tenant(4) | NSF of 3rd Largest Tenant (SF) | % NSF of 3rd Largest Tenant (%) | 4th Largest Tenant | Lease Expiration of 4th Largest Tenant(4) | NSF of 4th Largest Tenant (SF) | % NSF of 4th Largest Tenant (%) | 5th Largest Tenant | Lease Expiration of 5th Largest Tenant(4) | NSF of 5th Largest Tenant (SF) | % NSF of 5th Largest Tenant (%) | ||
Loan | 5 | 1 | General Motors Building | 9.6% | Perella Weinberg | 1/31/2022 | 130,155 | 6.5% | Apple | 1/31/2034 | 105,748 | 5.3% | BAMCO | 5/31/2035 | 105,579 | 5.3% | ||
Loan | 5, 6, 7, 9, 11 | 2 | Gateway Net Lease Portfolio | 6.5% | ||||||||||||||
Property | 2.01 | BAE Systems | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.02 | FedEx (Stratford) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.03 | FedEx (Baltimore) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.04 | Harman | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.05 | GE Aviation (Lafayette) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.06 | GoDaddy | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.07 | Carrier | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.08 | Emerus | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.09 | Cardinal Health | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.10 | TE Connectivity | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.11 | FCA LLC | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.12 | FedEx (Staunton) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.13 | QuadPackaging (Proteus) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.14 | QuadPackaging (Transpak) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.15 | T-Mobile | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.16 | Sikorsky Aircraft | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.17 | Vatterott College | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.18 | Comcast | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.19 | Alfa Laval | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.20 | LKQ Corporation (New Braunfels) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.21 | Hitachi | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.22 | Cameron | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.23 | Alliance Data | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.24 | Synchrony Financial | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.25 | Baxalta (Barry Pointe) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.26 | Baxalta (Casselberry) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.27 | Baxalta (Mounds View) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.28 | Baxalta (Grand Rapids) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.29 | Gerdau | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.30 | Baxalta (Wausau) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.31 | Baxalta (Springfield) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.32 | LKQ (Salisbury) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.33 | Baxalta (Ankeny) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.34 | H&E Equipment Services (San Antonio) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.35 | H&E Equipment Services (New Orleans) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.36 | GE Aviation (Pompano) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.37 | Saint-Gobain | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.38 | H&E Equipment Services (Columbia) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.39 | H&E Equipment Services (Yukon) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.40 | LKQ Corporation (Toledo) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 2.41 | H&E Equipment Services (Greer) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 5 | 3 | Del Amo Fashion Center | 6.4% | Dick’s Sporting Goods | 4/30/2027 | 83,210 | 4.7% | AMC Theatres | 9/30/2021 | 76,800 | 4.3% | Burlington Coat Factory | 1/31/2025 | 60,000 | 3.4% | ||
Loan | 5, 6, 7, 8, 10 | 4 | Starwood Capital Hotel Portfolio | 6.4% | ||||||||||||||
Property | 4.01 | Larkspur Landing Sunnyvale | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.02 | Larkspur Landing Milpitas | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.03 | Larkspur Landing Campbell | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.04 | Larkspur Landing San Francisco | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.05 | Larkspur Landing Pleasanton | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.06 | Larkspur Landing Bellevue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.07 | Larkspur Landing Sacramento | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.08 | Hampton Inn Ann Arbor North | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.09 | Larkspur Landing Hillsboro | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.10 | Larkspur Landing Renton | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.11 | Holiday Inn Arlington Northeast Rangers Ballpark | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.12 | Residence Inn Toledo Maumee | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.13 | Residence Inn Williamsburg | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.14 | Hampton Inn Suites Waco South | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.15 | Holiday Inn Louisville Airport Fair Expo | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.16 | Courtyard Tyler | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.17 | Hilton Garden Inn Edison Raritan Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.18 | Hilton Garden Inn St. Paul Oakdale | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.19 | Residence Inn Grand Rapids West | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.20 | Peoria, AZ Residence Inn | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.21 | Hampton Inn Suites Bloomington Normal | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.22 | Courtyard Chico | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.23 | Hampton Inn Suites South Bend | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.24 | Hampton Inn Suites Kokomo | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.25 | Courtyard Wichita Falls | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.26 | Hampton Inn Morehead | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.27 | Residence Inn Chico | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.28 | Courtyard Lufkin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.29 | Hampton Inn Carlisle | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.30 | Springhill Suites Williamsburg | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.31 | Fairfield Inn Bloomington | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.32 | Waco Residence Inn | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.33 | Holiday Inn Express Fishers | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.34 | Larkspur Landing Folsom | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.35 | Springhill Suites Chicago Naperville Warrenville | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.36 | Holiday Inn Express & Suites Paris | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.37 | Toledo Homewood Suites | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.38 | Grand Rapids Homewood Suites | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.39 | Fairfield Inn Laurel | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.40 | Cheyenne Fairfield Inn & Suites | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.41 | Courtyard Akron Stow | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.42 | Towneplace Suites Bloomington | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.43 | Larkspur Landing Roseville | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-25
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
3RD LARGEST TENANT INFORMATION | 4TH LARGEST TENANT INFORMATION | 5TH LARGEST TENANT INFORMATION | ||||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | 3rd Largest Tenant | Lease Expiration of 3rd Largest Tenant(4) | NSF of 3rd Largest Tenant (SF) | % NSF of 3rd Largest Tenant (%) | 4th Largest Tenant | Lease Expiration of 4th Largest Tenant(4) | NSF of 4th Largest Tenant (SF) | % NSF of 4th Largest Tenant (%) | 5th Largest Tenant | Lease Expiration of 5th Largest Tenant(4) | NSF of 5th Largest Tenant (SF) | % NSF of 5th Largest Tenant (%) | ||
Property | 4.44 | Hampton Inn Danville | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.45 | Holiday Inn Norwich | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.46 | Hampton Inn Suites Longview North | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.47 | Springhill Suites Peoria Westlake | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.48 | Hampton Inn Suites Buda | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.49 | Shawnee Hampton Inn | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.50 | Racine Fairfield Inn | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.51 | Hampton Inn Selinsgrove Shamokin Dam | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.52 | Holiday Inn Express & Suites Terrell | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.53 | Westchase Homewood Suites | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.54 | Holiday Inn Express & Suites Tyler South | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.55 | Holiday Inn Express & Suites Huntsville | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.56 | Hampton Inn Sweetwater | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.57 | Comfort Suites Buda Austin South | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.58 | Fairfield Inn & Suites Weatherford | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.59 | Holiday Inn Express & Suites Altus | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.60 | Comfort Inn & Suites Paris | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.61 | Hampton Inn Suites Decatur | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.62 | Holiday Inn Express & Suites Texarkana East | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.63 | Mankato Fairfield Inn | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.64 | Candlewood Suites Texarkana | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 4.65 | Country Inn & Suites Houston Intercontinental Airport East | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 5 | 5 | Westchester One | 4.6% | PURE | 6/30/2026 | 49,463 | 5.5% | Towers Watson | 12/31/2020 | 46,682 | 5.1% | Millennium Partners | 10/31/2019 | 45,671 | 5.0% | ||
Loan | 6 | Ritchie Station Marketplace | 4.4% | Big Lots | 2/28/2024 | 30,000 | 12.0% | Gold’s Gym | 7/29/2031 | 26,204 | 10.5% | Bed Bath & Beyond | 11/30/2023 | 25,281 | 10.1% | |||
Loan | 5 | 7 | 2851 Junction | 3.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 5 | 8 | Amazon Lakeland | 3.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 5 | 9 | Sheraton Hotel Greensboro | 3.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 13, 14 | 10 | 2041 Rosecrans 831 Nash | 3.2% | P.F. Chang’s China Bistro | 6/30/2018 | 7,808 | 5.0% | Kirtland & Packard LLP | 12/31/2017 | 7,218 | 4.6% | Sola Salon Studios | 8/31/2021 | 6,220 | 4.0% | ||
Loan | 7 | 11 | Center at Pearland Parkway | 2.7% | TJ Maxx | 11/30/2024 | 23,358 | 15.3% | Petco | 1/31/2026 | 13,500 | 8.8% | Salons by JC | 3/31/2025 | 8,000 | 5.2% | ||
Loan | 12 | Trumbull Marriott | 2.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 13 | Gran Park At The Avenues | 2.3% | Advantage Sales & Marketing | 6/30/2020 | 28,656 | 11.9% | Progressive Insurance | 10/1/2019 | 22,359 | 9.3% | Pond & Co | 8/31/2020 | 11,415 | 4.7% | |||
Loan | 6 | 14 | Budget Store & Lock Portfolio PA | 2.2% | ||||||||||||||
Property | 14.01 | Budget 4th | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 14.02 | Budget Mickley | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 14.03 | Budget Independence | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 14.04 | Budget Werley Rd | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 14.05 | Budget E Allen | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 14.06 | Budget Washington | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 14.07 | Budget Quebec | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 14.08 | Budget Emmaus | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 6, 7 | 15 | Lakes and Waterfall Towers | 2.2% | ||||||||||||||
Property | 15.01 | Waterfall Towers | Wedbush Securities | 10/31/2020 | 4,337 | 4.6% | Tracy Michaels & Ann Macker | 12/31/2020 | 3,919 | 4.1% | Cornish & Carey | 7/31/2018 | 3,866 | 4.1% | ||||
Property | 15.02 | Lakes Building 2227 | CA Mentor Family Agency | 3/31/2021 | 2,418 | 3.1% | Soldata Energy | 1/31/2022 | 1,168 | 1.5% | N/A | N/A | N/A | N/A | ||||
Property | 15.03 | Lakes Building 2255 | David Townsend | MTM | 2,012 | 11.6% | North Coast Fisheries | 4/20/2018 | 1,616 | 9.3% | Universal Protection | 8/31/2017 | 1,491 | 8.6% | ||||
Property | 15.04 | Lakes Building 2235 | Hannan & Hawk | 11/30/2018 | 856 | 5.1% | Pro Pear, Inc. | MTM | 848 | 5.1% | N/A | N/A | N/A | N/A | ||||
Property | 15.05 | Lakes Building 2245 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 15.06 | Lakes Building 2225 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 16 | Hall Office G4 | 2.1% | HCFS, Inc. | 1/31/2019 | 14,333 | 12.2% | Matrixcare | 7/31/2021 | 9,997 | 8.5% | Sage IT Inc | 9/30/2019 | 4,520 | 3.8% | |||
Loan | 17 | Crossroads Festival Retail Center | 2.0% | Hallmark Retail | 2/28/2019 | 4,418 | 3.2% | Mattress Firm | 9/30/2021 | 4,000 | 2.9% | Panera Bakery | 11/30/2022 | 3,900 | 2.9% | |||
Loan | 18 | Majestic Industrial Portfolio | 1.7% | Cort Business Services Corp. | 5/31/2027 | 121,450 | 8.2% | Dal-Tile Distribution, Inc. | 12/31/2019 | 118,800 | 8.0% | 4 Wall Las Vegas, Inc. | 1/31/2022 | 115,780 | 7.8% | |||
Loan | 19 | Millbrae Station Self Storage | 1.6% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 20 | North La Cienega | 1.4% | Gyu Kaku | 12/31/2021 | 3,266 | 14.0% | Yumilashes | 3/31/2020 | 2,520 | 10.8% | House of Nails | 3/14/2019 | 2,340 | 10.0% | |||
Loan | 15 | 21 | Hilton Garden Bozeman | 1.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 6 | 22 | EZ Storage I | 1.2% | ||||||||||||||
Property | 22.01 | EZ - Rock Hill | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Property | 22.02 | EZ - Crestwood | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
Loan | 8 | 23 | Norwalk Plaza | 1.2% | Armed Forces | 9/30/2018 | 5,961 | 10.0% | La Michoacana Premium | 4/30/2027 | 3,300 | 5.5% | Dollar Loan Center | 9/30/2021 | 2,800 | 4.7% | ||
Loan | 24 | The Crossroads Of Opelika | 1.1% | Aspen Dental Management, Inc. | 9/30/2025 | 3,500 | 10.4% | Taz 19, LLC | 12/31/2021 | 2,700 | 8.0% | M and H, LLC | 12/31/2025 | 2,700 | 8.0% | |||
Loan | 16 | 25 | 1680 Duke Street | 1.1% | TriNet HR III, Inc. | 8/31/2020 | 2,903 | 6.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 26 | Whole Foods Sauganash | 1.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 27 | Westgate Centre | 1.0% | Oxygen Plus, Inc. | 7/31/2019 | 7,233 | 7.8% | SEO’s Martial Arts Academy | 6/11/2022 | 6,662 | 7.2% | Lakewood Pet Net LLC | 1/31/2028 | 5,012 | 5.4% | |||
Loan | 28 | Aliso Viejo Self Storage & Mission Viejo RV Storage | 1.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 29 | The Shoppes at Mid-City | 0.9% | T-Mobile | 6/30/2026 | 1,960 | 5.2% | Wing Stop | 7/31/2026 | 1,960 | 5.2% | Supercuts | 11/28/2021 | 1,250 | 3.3% | |||
Loan | 30 | Bullard Creek | 0.9% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 31 | CVS – Norwalk | 0.9% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 32 | Hampton Inn Norfolk | 0.8% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 12 | 33 | 580 Howard | 0.8% | Lattice | 2/14/2018 | 3,022 | 12.5% | Jobr Inc. | MTM | 1,588 | 6.6% | 7Digital, Inc. | 7/31/2017 | 1,588 | 6.6% | ||
Loan | 34 | Storage Choice - West Airport | 0.8% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 35 | Southside Terrace Apartments | 0.8% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 36 | Grass Valley Self Storage | 0.8% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 8 | 37 | El Mercado Center | 0.7% | Dulce LLC | 9/30/2020 | 1,980 | 3.7% | The Running Hub | 2/28/2023 | 1,980 | 3.7% | Santa Fe Exchange LLC | 12/31/2019 | 1,616 | 3.0% | ||
Loan | 38 | Cimarron Shopping Center | 0.7% | Cycle Gear | 5/31/2022 | 5,660 | 6.3% | Abode Fabric & Rug | 10/31/2022 | 3,360 | 3.7% | Intent Imaging | 12/31/2017 | 3,350 | 3.7% | |||
Loan | 39 | Evesham Corporate Center | 0.7% | Gannett Fleming | 4/30/2023 | 17,805 | 13.2% | Reconstructive Orthopedics, PA | 9/30/2021 | 8,457 | 6.3% | Buchart Horn, Inc. | 12/31/2019 | 6,802 | 5.0% | |||
Loan | 40 | Towne Place Suites - Bend, OR | 0.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 41 | Rush Creek | 0.6% | T-Mobile | 6/30/2021 | 4,000 | 5.3% | H&R Block | 4/30/2021 | 2,800 | 3.7% | Subway | 2/29/2020 | 2,150 | 2.8% | |||
Loan | 42 | Oakwood Apartment Corp. | 0.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 43 | Ramapo Towers Owners Corp. | 0.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 44 | Storage Choice - Mira Vista | 0.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 45 | Bluejay Shopping Center | 0.5% | Pandora Closet | 6/30/2018 | 1,750 | 5.4% | Fether,Fins&Furs | 12/31/2018 | 1,556 | 4.8% | Nail SPA | 8/31/2020 | 1,480 | 4.5% | |||
Loan | 46 | Holiday North MHC | 0.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 47 | South Loop Shopping Center | 0.5% | Harbor Freight Tools | 9/30/2018 | 12,000 | 13.6% | Tuesday Morning | 1/31/2018 | 8,000 | 9.1% | Kiddo Kingdom | 12/31/2018 | 5,500 | 6.2% | |||
Loan | 48 | Lafayette Owners Corp. | 0.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 49 | Walgreens Houghton | 0.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 50 | Hartsdale Manor Owners Corp. | 0.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 51 | Hudson Hills Tenant Corp. | 0.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 8 | 52 | The Southview Owners Corp. | 0.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 53 | Midtown Manor Apartments, Ltd. | 0.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 54 | 3875 Owners Corp. | 0.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-26
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
3RD LARGEST TENANT INFORMATION | 4TH LARGEST TENANT INFORMATION | 5TH LARGEST TENANT INFORMATION | ||||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | 3rd Largest Tenant | Lease Expiration of 3rd Largest Tenant(4) | NSF of 3rd Largest Tenant (SF) | % NSF of 3rd Largest Tenant (%) | 4th Largest Tenant | Lease Expiration of 4th Largest Tenant(4) | NSF of 4th Largest Tenant (SF) | % NSF of 4th Largest Tenant (%) | 5th Largest Tenant | Lease Expiration of 5th Largest Tenant(4) | NSF of 5th Largest Tenant (SF) | % NSF of 5th Largest Tenant (%) | ||
Loan | 55 | Greater Richland Shopping Center | 0.4% | Furniture Nation | 7/31/2018 | 7,800 | 7.1% | El Beauty Supply | 4/30/2021 | 3,340 | 3.0% | Merry Maids | 6/30/2019 | 2,550 | 2.3% | |||
Loan | 56 | All Storage Basswood | 0.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 57 | Ft. Knox LV Storage | 0.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 58 | Plaza Prospect Apt. Inc. | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 59 | Jaxboro Corp. | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 8 | 60 | Jacob Cram Cooperative, Inc. | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 61 | Lexington Estates Inc. a/k/a Lexington Estates, Inc. | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 62 | Great River Owners Inc. a/k/a Great River Owners, Inc. | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 63 | 83-06 Vietor Avenue Realty Corp. | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 64 | Mermaid Manor MHC | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 65 | 20 Ohlone Parkway | 0.2% | Panda Express | 5/31/2027 | 2,100 | 19.9% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 66 | 55 Halley Street, Inc. | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 67 | Vermont Center Showrooms | 0.2% | Henry Calvin Fabrics | 7/31/2019 | 3,039 | 16.5% | James Eddy | 4/30/2018 | 2,804 | 15.2% | Woven Designs | 5/31/2019 | 2,058 | 11.1% | |||
Loan | 68 | 100 Bank Street Owners Corp. | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 8 | 69 | 42 W. 17th St. Housing Corp. | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 70 | Wells Fargo Milton | 0.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 71 | 84-86 Development Corp. | 0.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 72 | 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. | 0.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-27
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGE LOAN RESERVE INFORMATION | ||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Initial Cap Ex Escrow Amount ($) | Ongoing Cap Ex Escrow - Monthly ($) | Cap Ex Reserve Cap ($ and Description) | Initial TI/LC Escrow Amount ($) | Ongoing TI/LC Escrow - Monthly ($) | TI/LC Reserve Cap ($ and Description) | Initial Tax Escrow Amount ($) | |
Loan | 5 | 1 | General Motors Building | 9.6% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Loan | 5, 6, 7, 9, 11 | 2 | Gateway Net Lease Portfolio | 6.5% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Property | 2.01 | BAE Systems | ||||||||||
Property | 2.02 | FedEx (Stratford) | ||||||||||
Property | 2.03 | FedEx (Baltimore) | ||||||||||
Property | 2.04 | Harman | ||||||||||
Property | 2.05 | GE Aviation (Lafayette) | ||||||||||
Property | 2.06 | GoDaddy | ||||||||||
Property | 2.07 | Carrier | ||||||||||
Property | 2.08 | Emerus | ||||||||||
Property | 2.09 | Cardinal Health | ||||||||||
Property | 2.10 | TE Connectivity | ||||||||||
Property | 2.11 | FCA LLC | ||||||||||
Property | 2.12 | FedEx (Staunton) | ||||||||||
Property | 2.13 | QuadPackaging (Proteus) | ||||||||||
Property | 2.14 | QuadPackaging (Transpak) | ||||||||||
Property | 2.15 | T-Mobile | ||||||||||
Property | 2.16 | Sikorsky Aircraft | ||||||||||
Property | 2.17 | Vatterott College | ||||||||||
Property | 2.18 | Comcast | ||||||||||
Property | 2.19 | Alfa Laval | ||||||||||
Property | 2.20 | LKQ Corporation (New Braunfels) | ||||||||||
Property | 2.21 | Hitachi | ||||||||||
Property | 2.22 | Cameron | ||||||||||
Property | 2.23 | Alliance Data | ||||||||||
Property | 2.24 | Synchrony Financial | ||||||||||
Property | 2.25 | Baxalta (Barry Pointe) | ||||||||||
Property | 2.26 | Baxalta (Casselberry) | ||||||||||
Property | 2.27 | Baxalta (Mounds View) | ||||||||||
Property | 2.28 | Baxalta (Grand Rapids) | ||||||||||
Property | 2.29 | Gerdau | ||||||||||
Property | 2.30 | Baxalta (Wausau) | ||||||||||
Property | 2.31 | Baxalta (Springfield) | ||||||||||
Property | 2.32 | LKQ (Salisbury) | ||||||||||
Property | 2.33 | Baxalta (Ankeny) | ||||||||||
Property | 2.34 | H&E Equipment Services (San Antonio) | ||||||||||
Property | 2.35 | H&E Equipment Services (New Orleans) | ||||||||||
Property | 2.36 | GE Aviation (Pompano) | ||||||||||
Property | 2.37 | Saint-Gobain | ||||||||||
Property | 2.38 | H&E Equipment Services (Columbia) | ||||||||||
Property | 2.39 | H&E Equipment Services (Yukon) | ||||||||||
Property | 2.40 | LKQ Corporation (Toledo) | ||||||||||
Property | 2.41 | H&E Equipment Services (Greer) | ||||||||||
Loan | 5 | 3 | Del Amo Fashion Center | 6.4% | $0 | $0 | $446,400 | $0 | $0 | $6,465,600 | $0 | |
Loan | 5, 6, 7, 8, 10 | 4 | Starwood Capital Hotel Portfolio | 6.4% | $0 | $0 | $0 | $0 | $0 | $0 | ||
Property | 4.01 | Larkspur Landing Sunnyvale | ||||||||||
Property | 4.02 | Larkspur Landing Milpitas | ||||||||||
Property | 4.03 | Larkspur Landing Campbell | ||||||||||
Property | 4.04 | Larkspur Landing San Francisco | ||||||||||
Property | 4.05 | Larkspur Landing Pleasanton | ||||||||||
Property | 4.06 | Larkspur Landing Bellevue | ||||||||||
Property | 4.07 | Larkspur Landing Sacramento | ||||||||||
Property | 4.08 | Hampton Inn Ann Arbor North | ||||||||||
Property | 4.09 | Larkspur Landing Hillsboro | ||||||||||
Property | 4.10 | Larkspur Landing Renton | ||||||||||
Property | 4.11 | Holiday Inn Arlington Northeast Rangers Ballpark | ||||||||||
Property | 4.12 | Residence Inn Toledo Maumee | ||||||||||
Property | 4.13 | Residence Inn Williamsburg | ||||||||||
Property | 4.14 | Hampton Inn Suites Waco South | ||||||||||
Property | 4.15 | Holiday Inn Louisville Airport Fair Expo | ||||||||||
Property | 4.16 | Courtyard Tyler | ||||||||||
Property | 4.17 | Hilton Garden Inn Edison Raritan Center | ||||||||||
Property | 4.18 | Hilton Garden Inn St. Paul Oakdale | ||||||||||
Property | 4.19 | Residence Inn Grand Rapids West | ||||||||||
Property | 4.20 | Peoria, AZ Residence Inn | ||||||||||
Property | 4.21 | Hampton Inn Suites Bloomington Normal | ||||||||||
Property | 4.22 | Courtyard Chico | ||||||||||
Property | 4.23 | Hampton Inn Suites South Bend | ||||||||||
Property | 4.24 | Hampton Inn Suites Kokomo | ||||||||||
Property | 4.25 | Courtyard Wichita Falls | ||||||||||
Property | 4.26 | Hampton Inn Morehead | ||||||||||
Property | 4.27 | Residence Inn Chico | ||||||||||
Property | 4.28 | Courtyard Lufkin | ||||||||||
Property | 4.29 | Hampton Inn Carlisle | ||||||||||
Property | 4.30 | Springhill Suites Williamsburg | ||||||||||
Property | 4.31 | Fairfield Inn Bloomington | ||||||||||
Property | 4.32 | Waco Residence Inn | ||||||||||
Property | 4.33 | Holiday Inn Express Fishers | ||||||||||
Property | 4.34 | Larkspur Landing Folsom | ||||||||||
Property | 4.35 | Springhill Suites Chicago Naperville Warrenville | ||||||||||
Property | 4.36 | Holiday Inn Express & Suites Paris | ||||||||||
Property | 4.37 | Toledo Homewood Suites | ||||||||||
Property | 4.38 | Grand Rapids Homewood Suites | ||||||||||
Property | 4.39 | Fairfield Inn Laurel | ||||||||||
Property | 4.40 | Cheyenne Fairfield Inn & Suites | ||||||||||
Property | 4.41 | Courtyard Akron Stow | ||||||||||
Property | 4.42 | Towneplace Suites Bloomington | ||||||||||
Property | 4.43 | Larkspur Landing Roseville |
A-1-28
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGE LOAN RESERVE INFORMATION | ||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Initial Cap Ex Escrow Amount ($) | Ongoing Cap Ex Escrow - Monthly ($) | Cap Ex Reserve Cap ($ and Description) | Initial TI/LC Escrow Amount ($) | Ongoing TI/LC Escrow - Monthly ($) | TI/LC Reserve Cap ($ and Description) | Initial Tax Escrow Amount ($) | |
Property | 4.44 | Hampton Inn Danville | ||||||||||
Property | 4.45 | Holiday Inn Norwich | ||||||||||
Property | 4.46 | Hampton Inn Suites Longview North | ||||||||||
Property | 4.47 | Springhill Suites Peoria Westlake | ||||||||||
Property | 4.48 | Hampton Inn Suites Buda | ||||||||||
Property | 4.49 | Shawnee Hampton Inn | ||||||||||
Property | 4.50 | Racine Fairfield Inn | ||||||||||
Property | 4.51 | Hampton Inn Selinsgrove Shamokin Dam | ||||||||||
Property | 4.52 | Holiday Inn Express & Suites Terrell | ||||||||||
Property | 4.53 | Westchase Homewood Suites | ||||||||||
Property | 4.54 | Holiday Inn Express & Suites Tyler South | ||||||||||
Property | 4.55 | Holiday Inn Express & Suites Huntsville | ||||||||||
Property | 4.56 | Hampton Inn Sweetwater | ||||||||||
Property | 4.57 | Comfort Suites Buda Austin South | ||||||||||
Property | 4.58 | Fairfield Inn & Suites Weatherford | ||||||||||
Property | 4.59 | Holiday Inn Express & Suites Altus | ||||||||||
Property | 4.60 | Comfort Inn & Suites Paris | ||||||||||
Property | 4.61 | Hampton Inn Suites Decatur | ||||||||||
Property | 4.62 | Holiday Inn Express & Suites Texarkana East | ||||||||||
Property | 4.63 | Mankato Fairfield Inn | ||||||||||
Property | 4.64 | Candlewood Suites Texarkana | ||||||||||
Property | 4.65 | Country Inn & Suites Houston Intercontinental Airport East | ||||||||||
Loan | 5 | 5 | Westchester One | 4.6% | $7,000,000 | $0 | $0 | $13,000,000 | $0 | $5,000,000 | $2,094,346 | |
Loan | 6 | Ritchie Station Marketplace | 4.4% | $0 | $1,661 | $0 | $0 | $0 | $750,000 | $482,534 | ||
Loan | 5 | 7 | 2851 Junction | 3.2% | $0 | $0 | $0 | $0 | $0 | $0 | $273,525 | |
Loan | 5 | 8 | Amazon Lakeland | 3.2% | $101,608 | $8,467 | $304,824 | $0 | $0 | $0 | $614,503 | |
Loan | 5 | 9 | Sheraton Hotel Greensboro | 3.2% | $0 | $148,947 | $0 | $0 | $0 | $0 | $446,009 | |
Loan | 13, 14 | 10 | 2041 Rosecrans 831 Nash | 3.2% | $0 | $2,618 | $0 | $900,000 | $17,018 | $500,000 (Cap does not include the $600,000 taken at closing attributed to Pacific Theaters) | $194,381 | |
Loan | 7 | 11 | Center at Pearland Parkway | 2.7% | $0 | $1,914 | $114,840 | $0 | $13,980 | $0 | $293,174 | |
Loan | 12 | Trumbull Marriott | 2.4% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Loan | 13 | Gran Park At The Avenues | 2.3% | $0 | $5,634 | $0 | $0 | $20,122 | $1,500,000 | $157,176 | ||
Loan | 6 | 14 | Budget Store & Lock Portfolio PA | 2.2% | $0 | $3,051 | $109,847 | $0 | $0 | $0 | $225,116 | |
Property | 14.01 | Budget 4th | ||||||||||
Property | 14.02 | Budget Mickley | ||||||||||
Property | 14.03 | Budget Independence | ||||||||||
Property | 14.04 | Budget Werley Rd | ||||||||||
Property | 14.05 | Budget E Allen | ||||||||||
Property | 14.06 | Budget Washington | ||||||||||
Property | 14.07 | Budget Quebec | ||||||||||
Property | 14.08 | Budget Emmaus | ||||||||||
Loan | 6, 7 | 15 | Lakes and Waterfall Towers | 2.2% | $500,000 | $5,800 | Closing through 6/10/2021-$800,000; 6/11/2021-$500,000 | $0 | $21,183 | $0 | $62,680 | |
Property | 15.01 | Waterfall Towers | ||||||||||
Property | 15.02 | Lakes Building 2227 | ||||||||||
Property | 15.03 | Lakes Building 2255 | ||||||||||
Property | 15.04 | Lakes Building 2235 | ||||||||||
Property | 15.05 | Lakes Building 2245 | ||||||||||
Property | 15.06 | Lakes Building 2225 | ||||||||||
Loan | 16 | Hall Office G4 | 2.1% | $0 | $1,949 | $0 | $500,000 | $12,179 | $1,000,000 | $265,524 | ||
Loan | 17 | Crossroads Festival Retail Center | 2.0% | $0 | $2,105 | $80,000 | $0 | $0 | $0 | $71,832 | ||
Loan | 18 | Majestic Industrial Portfolio | 1.7% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Loan | 19 | Millbrae Station Self Storage | 1.6% | $0 | $969 | $23,248 | $0 | $0 | $0 | $38,220 | ||
Loan | 20 | North La Cienega | 1.4% | $0 | $505 | $18,175 | $165,000 | $5,340 | $165,000 | $15,816 | ||
Loan | 15 | 21 | Hilton Garden Bozeman | 1.2% | $0 | $4,689 | $0 | $0 | $0 | $0 | $20,702 | |
Loan | 6 | 22 | EZ Storage I | 1.2% | $0 | $1,275 | $45,900 | $0 | $0 | $0 | $156,807 | |
Property | 22.01 | EZ - Rock Hill | ||||||||||
Property | 22.02 | EZ - Crestwood | ||||||||||
Loan | 8 | 23 | Norwalk Plaza | 1.2% | $0 | $966 | $23,898 | $0 | $6,250 | $300,000 | $25,462 | |
Loan | 24 | The Crossroads Of Opelika | 1.1% | $0 | $0 | $0 | $200,000 | $4,200 | $150,000 | $7,692 | ||
Loan | 16 | 25 | 1680 Duke Street | 1.1% | $0 | $1,481 | $0 | $0 | $3,980 | $0 | $11,145 | |
Loan | 26 | Whole Foods Sauganash | 1.0% | $0 | $686 | $0 | $0 | $2,572 | $0 | $99,464 | ||
Loan | 27 | Westgate Centre | 1.0% | $0 | $1,779 | $0 | $0 | $3,868 | $0 | $51,972 | ||
Loan | 28 | Aliso Viejo Self Storage & Mission Viejo RV Storage | 1.0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Loan | 29 | The Shoppes at Mid-City | 0.9% | $0 | $471 | $28,253 | $0 | $3,296 | $197,773 | $68,420 | ||
Loan | 30 | Bullard Creek | 0.9% | $100,000 | $4,167 | $0 | $0 | $0 | $0 | $104,030 | ||
Loan | 31 | CVS – Norwalk | 0.9% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Loan | 32 | Hampton Inn Norfolk | 0.8% | $0 | $9,697 | $0 | $0 | $0 | $0 | $13,491 | ||
Loan | 12 | 33 | 580 Howard | 0.8% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Loan | 34 | Storage Choice - West Airport | 0.8% | $0 | $1,274 | $141,946 | $0 | $0 | $0 | $146,844 | ||
Loan | 35 | Southside Terrace Apartments | 0.8% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Loan | 36 | Grass Valley Self Storage | 0.8% | $0 | $1,049 | $25,176 | $0 | $0 | $0 | $14,720 | ||
Loan | 8 | 37 | El Mercado Center | 0.7% | $0 | $663 | $0 | $0 | $4,167 | $250,000 | $15,623 | |
Loan | 38 | Cimarron Shopping Center | 0.7% | $0 | $1,494 | $53,785 | $125,000 | $0 | $125,000 | $64,632 | ||
Loan | 39 | Evesham Corporate Center | 0.7% | $0 | $3,064 | $0 | $0 | $14,041 | $505,478 | $78,889 | ||
Loan | 40 | Towne Place Suites - Bend, OR | 0.7% | $0 | $9,177 | $0 | $0 | $0 | $0 | $48,424 | ||
Loan | 41 | Rush Creek | 0.6% | $0 | $1,266 | $45,559 | $200,000 | $0 | $200,000 | $68,490 | ||
Loan | 42 | Oakwood Apartment Corp. | 0.5% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Loan | 43 | Ramapo Towers Owners Corp. | 0.5% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Loan | 44 | Storage Choice - Mira Vista | 0.5% | $0 | $706 | $36,072 | $0 | $0 | $0 | $59,834 | ||
Loan | 45 | Bluejay Shopping Center | 0.5% | $0 | $571 | $20,545 | $0 | $3,220 | $275,000; during Rite Aid Extension Event $75,000 | $6,838 | ||
Loan | 46 | Holiday North MHC | 0.5% | $0 | $1,143 | $0 | $0 | $0 | $0 | $0 | ||
Loan | 47 | South Loop Shopping Center | 0.5% | $0 | $1,472 | $52,979 | $150,000 | $0 | $150,000 | $19,363 | ||
Loan | 48 | Lafayette Owners Corp. | 0.5% | $0 | $0 | $0 | $0 | $0 | $0 | $61,927 | ||
Loan | 49 | Walgreens Houghton | 0.4% | $0 | $121 | $0 | $0 | $0 | $0 | $0 | ||
Loan | 50 | Hartsdale Manor Owners Corp. | 0.4% | $0 | $0 | $0 | $0 | $0 | $0 | $86,250 | ||
Loan | 51 | Hudson Hills Tenant Corp. | 0.4% | $0 | $0 | $0 | $0 | $0 | $0 | $58,450 | ||
Loan | 8 | 52 | The Southview Owners Corp. | 0.4% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Loan | 53 | Midtown Manor Apartments, Ltd. | 0.4% | $0 | $0 | $0 | $0 | $0 | $0 | $48,000 | ||
Loan | 54 | 3875 Owners Corp. | 0.4% | $0 | $0 | $0 | $0 | $0 | $0 | $44,000 |
A-1-29
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGE LOAN RESERVE INFORMATION | ||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Initial Cap Ex Escrow Amount ($) | Ongoing Cap Ex Escrow - Monthly ($) | Cap Ex Reserve Cap ($ and Description) | Initial TI/LC Escrow Amount ($) | Ongoing TI/LC Escrow - Monthly ($) | TI/LC Reserve Cap ($ and Description) | Initial Tax Escrow Amount ($) | |
Loan | 55 | Greater Richland Shopping Center | 0.4% | $0 | $2,297 | $82,683 | $100,000 | $0 | $100,000 | $71,882 | ||
Loan | 56 | All Storage Basswood | 0.4% | $0 | $948 | $34,114 | $0 | $0 | $0 | $59,805 | ||
Loan | 57 | Ft. Knox LV Storage | 0.4% | $70,000 | $3,192 | $0 | $0 | $0 | $0 | $9,854 | ||
Loan | 58 | Plaza Prospect Apt. Inc. | 0.3% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Loan | 59 | Jaxboro Corp. | 0.3% | $0 | $0 | $0 | $0 | $0 | $0 | $25,425 | ||
Loan | 8 | 60 | Jacob Cram Cooperative, Inc. | 0.3% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Loan | 61 | Lexington Estates Inc. a/k/a Lexington Estates, Inc. | 0.3% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Loan | 62 | Great River Owners Inc. a/k/a Great River Owners, Inc. | 0.3% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Loan | 63 | 83-06 Vietor Avenue Realty Corp. | 0.3% | $0 | $0 | $0 | $0 | $0 | $0 | $20,498 | ||
Loan | 64 | Mermaid Manor MHC | 0.2% | $0 | $342 | $0 | $0 | $0 | $0 | $30,639 | ||
Loan | 65 | 20 Ohlone Parkway | 0.2% | $0 | $176 | $4,216 | $0 | $1,054 | $0 | $9,897 | ||
Loan | 66 | 55 Halley Street, Inc. | 0.2% | $0 | $0 | $0 | $0 | $0 | $0 | $18,075 | ||
Loan | 67 | Vermont Center Showrooms | 0.2% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Loan | 68 | 100 Bank Street Owners Corp. | 0.2% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Loan | 8 | 69 | 42 W. 17th St. Housing Corp. | 0.2% | $0 | $0 | $0 | $0 | $0 | $0 | $96,000 | |
Loan | 70 | Wells Fargo Milton | 0.1% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Loan | 71 | 84-86 Development Corp. | 0.1% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||
Loan | 72 | 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. | 0.1% | $0 | $0 | $0 | $0 | $0 | $0 | $24,000 |
A-1-30
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGE LOAN RESERVE INFORMATION | ||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Ongoing Tax Escrow - Monthly ($) | Initial Insurance Escrow Amount ($) | Ongoing Insurance Escrow - Monthly ($) | Deferred Maintenance Escrow Amount ($) | Initial Other Escrow Amount ($) | Ongoing Other Escrow - Monthly ($) |
Loan | 5 | 1 | General Motors Building | 9.6% | $0 | $0 | $0 | $0 | $0 | $0 |
Loan | 5, 6, 7, 9, 11 | 2 | Gateway Net Lease Portfolio | 6.5% | $0 | $0 | $0 | $0 | $10,720,000 | $0 |
Property | 2.01 | BAE Systems | ||||||||
Property | 2.02 | FedEx (Stratford) | ||||||||
Property | 2.03 | FedEx (Baltimore) | ||||||||
Property | 2.04 | Harman | ||||||||
Property | 2.05 | GE Aviation (Lafayette) | ||||||||
Property | 2.06 | GoDaddy | ||||||||
Property | 2.07 | Carrier | ||||||||
Property | 2.08 | Emerus | ||||||||
Property | 2.09 | Cardinal Health | ||||||||
Property | 2.10 | TE Connectivity | ||||||||
Property | 2.11 | FCA LLC | ||||||||
Property | 2.12 | FedEx (Staunton) | ||||||||
Property | 2.13 | QuadPackaging (Proteus) | ||||||||
Property | 2.14 | QuadPackaging (Transpak) | ||||||||
Property | 2.15 | T-Mobile | ||||||||
Property | 2.16 | Sikorsky Aircraft | ||||||||
Property | 2.17 | Vatterott College | ||||||||
Property | 2.18 | Comcast | ||||||||
Property | 2.19 | Alfa Laval | ||||||||
Property | 2.20 | LKQ Corporation (New Braunfels) | ||||||||
Property | 2.21 | Hitachi | ||||||||
Property | 2.22 | Cameron | ||||||||
Property | 2.23 | Alliance Data | ||||||||
Property | 2.24 | Synchrony Financial | ||||||||
Property | 2.25 | Baxalta (Barry Pointe) | ||||||||
Property | 2.26 | Baxalta (Casselberry) | ||||||||
Property | 2.27 | Baxalta (Mounds View) | ||||||||
Property | 2.28 | Baxalta (Grand Rapids) | ||||||||
Property | 2.29 | Gerdau | ||||||||
Property | 2.30 | Baxalta (Wausau) | ||||||||
Property | 2.31 | Baxalta (Springfield) | ||||||||
Property | 2.32 | LKQ (Salisbury) | ||||||||
Property | 2.33 | Baxalta (Ankeny) | ||||||||
Property | 2.34 | H&E Equipment Services (San Antonio) | ||||||||
Property | 2.35 | H&E Equipment Services (New Orleans) | ||||||||
Property | 2.36 | GE Aviation (Pompano) | ||||||||
Property | 2.37 | Saint-Gobain | ||||||||
Property | 2.38 | H&E Equipment Services (Columbia) | ||||||||
Property | 2.39 | H&E Equipment Services (Yukon) | ||||||||
Property | 2.40 | LKQ Corporation (Toledo) | ||||||||
Property | 2.41 | H&E Equipment Services (Greer) | ||||||||
Loan | 5 | 3 | Del Amo Fashion Center | 6.4% | $0 | $0 | $0 | $0 | $8,071,240 | $0 |
Loan | 5, 6, 7, 8, 10 | 4 | Starwood Capital Hotel Portfolio | 6.4% | $0 | $0 | $0 | $0 | $12,268,991 | $0 |
Property | 4.01 | Larkspur Landing Sunnyvale | ||||||||
Property | 4.02 | Larkspur Landing Milpitas | ||||||||
Property | 4.03 | Larkspur Landing Campbell | ||||||||
Property | 4.04 | Larkspur Landing San Francisco | ||||||||
Property | 4.05 | Larkspur Landing Pleasanton | ||||||||
Property | 4.06 | Larkspur Landing Bellevue | ||||||||
Property | 4.07 | Larkspur Landing Sacramento | ||||||||
Property | 4.08 | Hampton Inn Ann Arbor North | ||||||||
Property | 4.09 | Larkspur Landing Hillsboro | ||||||||
Property | 4.10 | Larkspur Landing Renton | ||||||||
Property | 4.11 | Holiday Inn Arlington Northeast Rangers Ballpark | ||||||||
Property | 4.12 | Residence Inn Toledo Maumee | ||||||||
Property | 4.13 | Residence Inn Williamsburg | ||||||||
Property | 4.14 | Hampton Inn Suites Waco South | ||||||||
Property | 4.15 | Holiday Inn Louisville Airport Fair Expo | ||||||||
Property | 4.16 | Courtyard Tyler | ||||||||
Property | 4.17 | Hilton Garden Inn Edison Raritan Center | ||||||||
Property | 4.18 | Hilton Garden Inn St. Paul Oakdale | ||||||||
Property | 4.19 | Residence Inn Grand Rapids West | ||||||||
Property | 4.20 | Peoria, AZ Residence Inn | ||||||||
Property | 4.21 | Hampton Inn Suites Bloomington Normal | ||||||||
Property | 4.22 | Courtyard Chico | ||||||||
Property | 4.23 | Hampton Inn Suites South Bend | ||||||||
Property | 4.24 | Hampton Inn Suites Kokomo | ||||||||
Property | 4.25 | Courtyard Wichita Falls | ||||||||
Property | 4.26 | Hampton Inn Morehead | ||||||||
Property | 4.27 | Residence Inn Chico | ||||||||
Property | 4.28 | Courtyard Lufkin | ||||||||
Property | 4.29 | Hampton Inn Carlisle | ||||||||
Property | 4.30 | Springhill Suites Williamsburg | ||||||||
Property | 4.31 | Fairfield Inn Bloomington | ||||||||
Property | 4.32 | Waco Residence Inn | ||||||||
Property | 4.33 | Holiday Inn Express Fishers | ||||||||
Property | 4.34 | Larkspur Landing Folsom | ||||||||
Property | 4.35 | Springhill Suites Chicago Naperville Warrenville | ||||||||
Property | 4.36 | Holiday Inn Express & Suites Paris | ||||||||
Property | 4.37 | Toledo Homewood Suites | ||||||||
Property | 4.38 | Grand Rapids Homewood Suites | ||||||||
Property | 4.39 | Fairfield Inn Laurel | ||||||||
Property | 4.40 | Cheyenne Fairfield Inn & Suites | ||||||||
Property | 4.41 | Courtyard Akron Stow | ||||||||
Property | 4.42 | Towneplace Suites Bloomington | ||||||||
Property | 4.43 | Larkspur Landing Roseville |
A-1-31
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGE LOAN RESERVE INFORMATION | ||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Ongoing Tax Escrow - Monthly ($) | Initial Insurance Escrow Amount ($) | Ongoing Insurance Escrow - Monthly ($) | Deferred Maintenance Escrow Amount ($) | Initial Other Escrow Amount ($) | Ongoing Other Escrow - Monthly ($) |
Property | 4.44 | Hampton Inn Danville | ||||||||
Property | 4.45 | Holiday Inn Norwich | ||||||||
Property | 4.46 | Hampton Inn Suites Longview North | ||||||||
Property | 4.47 | Springhill Suites Peoria Westlake | ||||||||
Property | 4.48 | Hampton Inn Suites Buda | ||||||||
Property | 4.49 | Shawnee Hampton Inn | ||||||||
Property | 4.50 | Racine Fairfield Inn | ||||||||
Property | 4.51 | Hampton Inn Selinsgrove Shamokin Dam | ||||||||
Property | 4.52 | Holiday Inn Express & Suites Terrell | ||||||||
Property | 4.53 | Westchase Homewood Suites | ||||||||
Property | 4.54 | Holiday Inn Express & Suites Tyler South | ||||||||
Property | 4.55 | Holiday Inn Express & Suites Huntsville | ||||||||
Property | 4.56 | Hampton Inn Sweetwater | ||||||||
Property | 4.57 | Comfort Suites Buda Austin South | ||||||||
Property | 4.58 | Fairfield Inn & Suites Weatherford | ||||||||
Property | 4.59 | Holiday Inn Express & Suites Altus | ||||||||
Property | 4.60 | Comfort Inn & Suites Paris | ||||||||
Property | 4.61 | Hampton Inn Suites Decatur | ||||||||
Property | 4.62 | Holiday Inn Express & Suites Texarkana East | ||||||||
Property | 4.63 | Mankato Fairfield Inn | ||||||||
Property | 4.64 | Candlewood Suites Texarkana | ||||||||
Property | 4.65 | Country Inn & Suites Houston Intercontinental Airport East | ||||||||
Loan | 5 | 5 | Westchester One | 4.6% | $349,058 | $43,221 | $43,221 | $0 | $8,602,652 | $0 |
Loan | 6 | Ritchie Station Marketplace | 4.4% | $48,253 | $0 | $0 | $0 | $0 | $0 | |
Loan | 5 | 7 | 2851 Junction | 3.2% | $91,175 | $0 | $0 | $0 | $2,000,000 | $0 |
Loan | 5 | 8 | Amazon Lakeland | 3.2% | $68,070 | $164,696 | $54,921 | $0 | $0 | $0 |
Loan | 5 | 9 | Sheraton Hotel Greensboro | 3.2% | $89,202 | $0 | $0 | $0 | $0 | $0 |
Loan | 13, 14 | 10 | 2041 Rosecrans 831 Nash | 3.2% | $27,769 | $0 | $0 | $6,013 | $0 | $0 |
Loan | 7 | 11 | Center at Pearland Parkway | 2.7% | $36,647 | $11,986 | $5,993 | $0 | $174,040 | $0 |
Loan | 12 | Trumbull Marriott | 2.4% | $0 | $0 | $0 | $0 | $0 | $0 | |
Loan | 13 | Gran Park At The Avenues | 2.3% | $19,647 | $0 | $0 | $0 | $1,342,167 | July-December 2017: $65,000 | |
Loan | 6 | 14 | Budget Store & Lock Portfolio PA | 2.2% | $23,338 | $0 | $0 | $97,688 | $0 | $0 |
Property | 14.01 | Budget 4th | ||||||||
Property | 14.02 | Budget Mickley | ||||||||
Property | 14.03 | Budget Independence | ||||||||
Property | 14.04 | Budget Werley Rd | ||||||||
Property | 14.05 | Budget E Allen | ||||||||
Property | 14.06 | Budget Washington | ||||||||
Property | 14.07 | Budget Quebec | ||||||||
Property | 14.08 | Budget Emmaus | ||||||||
Loan | 6, 7 | 15 | Lakes and Waterfall Towers | 2.2% | $15,670 | $0 | $0 | $45,063 | $586,823 | $0 |
Property | 15.01 | Waterfall Towers | ||||||||
Property | 15.02 | Lakes Building 2227 | ||||||||
Property | 15.03 | Lakes Building 2255 | ||||||||
Property | 15.04 | Lakes Building 2235 | ||||||||
Property | 15.05 | Lakes Building 2245 | ||||||||
Property | 15.06 | Lakes Building 2225 | ||||||||
Loan | 16 | Hall Office G4 | 2.1% | $37,932 | $0 | $0 | $0 | $141,948 | $0 | |
Loan | 17 | Crossroads Festival Retail Center | 2.0% | $23,944 | $0 | $0 | $89,750 | $473,705 | $0 | |
Loan | 18 | Majestic Industrial Portfolio | 1.7% | $0 | $0 | $0 | $0 | $0 | $0 | |
Loan | 19 | Millbrae Station Self Storage | 1.6% | $12,740 | $0 | $0 | $0 | $0 | $0 | |
Loan | 20 | North La Cienega | 1.4% | $5,272 | $0 | $0 | $0 | $143,526 | $0 | |
Loan | 15 | 21 | Hilton Garden Bozeman | 1.2% | $10,351 | $0 | $0 | $0 | $3,500,000 | $0 |
Loan | 6 | 22 | EZ Storage I | 1.2% | $22,401 | $0 | $0 | $0 | $0 | $0 |
Property | 22.01 | EZ - Rock Hill | ||||||||
Property | 22.02 | EZ - Crestwood | ||||||||
Loan | 8 | 23 | Norwalk Plaza | 1.2% | $12,731 | $0 | $0 | $0 | $362,313 | $0 |
Loan | 24 | The Crossroads Of Opelika | 1.1% | $2,564 | $3,500 | $875 | $0 | $0 | $0 | |
Loan | 16 | 25 | 1680 Duke Street | 1.1% | $11,145 | $3,102 | $1,551 | $0 | $1,377,412 | $0 |
Loan | 26 | Whole Foods Sauganash | 1.0% | $24,867 | $0 | $0 | $26,656 | $45,000 | $0 | |
Loan | 27 | Westgate Centre | 1.0% | $17,324 | $6,188 | $1,547 | $29,794 | $182,752 | $0 | |
Loan | 28 | Aliso Viejo Self Storage & Mission Viejo RV Storage | 1.0% | $0 | $0 | $0 | $0 | $0 | $0 | |
Loan | 29 | The Shoppes at Mid-City | 0.9% | $9,774 | $0 | $0 | $0 | $52,500 | $0 | |
Loan | 30 | Bullard Creek | 0.9% | $13,004 | $0 | $0 | $455,801 | $0 | $0 | |
Loan | 31 | CVS – Norwalk | 0.9% | $0 | $1,446 | $1,446 | $0 | $0 | $0 | |
Loan | 32 | Hampton Inn Norfolk | 0.8% | $13,491 | $0 | $0 | $0 | $0 | $0 | |
Loan | 12 | 33 | 580 Howard | 0.8% | $0 | $0 | $0 | $0 | $0 | $16,338 |
Loan | 34 | Storage Choice - West Airport | 0.8% | $16,316 | $0 | $0 | $43,750 | $0 | $0 | |
Loan | 35 | Southside Terrace Apartments | 0.8% | $0 | $0 | $0 | $0 | $0 | $0 | |
Loan | 36 | Grass Valley Self Storage | 0.8% | $3,680 | $0 | $0 | $0 | $0 | $0 | |
Loan | 8 | 37 | El Mercado Center | 0.7% | $5,208 | $0 | $0 | $0 | $0 | $0 |
Loan | 38 | Cimarron Shopping Center | 0.7% | $9,233 | $0 | $0 | $0 | $578,930 | $0 | |
Loan | 39 | Evesham Corporate Center | 0.7% | $26,296 | $0 | $0 | $3,750 | $449,400 | $0 | |
Loan | 40 | Towne Place Suites - Bend, OR | 0.7% | $6,053 | $0 | $0 | $0 | $0 | $0 | |
Loan | 41 | Rush Creek | 0.6% | $11,415 | $0 | $0 | $5,313 | $0 | $0 | |
Loan | 42 | Oakwood Apartment Corp. | 0.5% | $0 | $0 | $0 | $0 | $0 | $0 | |
Loan | 43 | Ramapo Towers Owners Corp. | 0.5% | $0 | $0 | $0 | $0 | $475,000 | $0 | |
Loan | 44 | Storage Choice - Mira Vista | 0.5% | $6,648 | $0 | $0 | $0 | $0 | $0 | |
Loan | 45 | Bluejay Shopping Center | 0.5% | $3,419 | $18,817 | $1,836 | $69,563 | $0 | $0 | |
Loan | 46 | Holiday North MHC | 0.5% | $5,007 | $3,085 | $617 | $20,625 | $0 | $0 | |
Loan | 47 | South Loop Shopping Center | 0.5% | $3,227 | $0 | $0 | $0 | $6,430 | $0 | |
Loan | 48 | Lafayette Owners Corp. | 0.5% | $30,963 | $0 | $0 | $0 | $0 | $0 | |
Loan | 49 | Walgreens Houghton | 0.4% | $0 | $0 | $0 | $0 | $0 | $0 | |
Loan | 50 | Hartsdale Manor Owners Corp. | 0.4% | $17,250 | $0 | $0 | $0 | $160,000 | $0 | |
Loan | 51 | Hudson Hills Tenant Corp. | 0.4% | $18,550 | $0 | $0 | $0 | $150,000 | $0 | |
Loan | 8 | 52 | The Southview Owners Corp. | 0.4% | $0 | $0 | $0 | $0 | $0 | $0 |
Loan | 53 | Midtown Manor Apartments, Ltd. | 0.4% | $48,000 | $0 | $0 | $0 | $0 | $0 | |
Loan | 54 | 3875 Owners Corp. | 0.4% | $22,000 | $0 | $0 | $0 | $0 | $0 |
A-1-32
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGE LOAN RESERVE INFORMATION | ||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Ongoing Tax Escrow - Monthly ($) | Initial Insurance Escrow Amount ($) | Ongoing Insurance Escrow - Monthly ($) | Deferred Maintenance Escrow Amount ($) | Initial Other Escrow Amount ($) | Ongoing Other Escrow - Monthly ($) |
Loan | 55 | Greater Richland Shopping Center | 0.4% | $10,269 | $0 | $0 | $0 | $0 | $0 | |
Loan | 56 | All Storage Basswood | 0.4% | $8,544 | $0 | $0 | $0 | $0 | $0 | |
Loan | 57 | Ft. Knox LV Storage | 0.4% | $3,285 | $0 | $0 | $96,239 | $0 | $0 | |
Loan | 58 | Plaza Prospect Apt. Inc. | 0.3% | $0 | $0 | $0 | $0 | $0 | $0 | |
Loan | 59 | Jaxboro Corp. | 0.3% | $25,425 | $0 | $0 | $0 | $0 | $0 | |
Loan | 8 | 60 | Jacob Cram Cooperative, Inc. | 0.3% | $0 | $0 | $0 | $0 | $125,000 | $0 |
Loan | 61 | Lexington Estates Inc. a/k/a Lexington Estates, Inc. | 0.3% | $0 | $0 | $0 | $0 | $0 | $0 | |
Loan | 62 | Great River Owners Inc. a/k/a Great River Owners, Inc. | 0.3% | $0 | $0 | $0 | $0 | $0 | $0 | |
Loan | 63 | 83-06 Vietor Avenue Realty Corp. | 0.3% | $20,498 | $0 | $0 | $0 | $0 | $0 | |
Loan | 64 | Mermaid Manor MHC | 0.2% | $3,404 | $8,444 | $844 | $0 | $0 | $0 | |
Loan | 65 | 20 Ohlone Parkway | 0.2% | $3,299 | $558 | $279 | $0 | $0 | $0 | |
Loan | 66 | 55 Halley Street, Inc. | 0.2% | $5,550 | $0 | $0 | $0 | $0 | $0 | |
Loan | 67 | Vermont Center Showrooms | 0.2% | $0 | $0 | $0 | $0 | $0 | $0 | |
Loan | 68 | 100 Bank Street Owners Corp. | 0.2% | $0 | $0 | $0 | $0 | $0 | $0 | |
Loan | 8 | 69 | 42 W. 17th St. Housing Corp. | 0.2% | $48,000 | $0 | $0 | $0 | $282,000 | $0 |
Loan | 70 | Wells Fargo Milton | 0.1% | $0 | $0 | $0 | $0 | $0 | $0 | |
Loan | 71 | 84-86 Development Corp. | 0.1% | $0 | $0 | $0 | $0 | $0 | $0 | |
Loan | 72 | 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. | 0.1% | $12,000 | $0 | $0 | $0 | $0 | $0 |
A-1-33
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGE LOAN RESERVE INFORMATION | THIRD PARTY REPORTS | |||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Description of “Other” Escrows | Appraisal Report Date | Phase I Date | Phase II Date | Engineering Report Date | |
Loan | 5 | 1 | General Motors Building | 9.6% | N/A | 5/30/2017 | 5/9/2017 | N/A | 5/9/2017 | |
Loan | 5, 6, 7, 9, 11 | 2 | Gateway Net Lease Portfolio | 6.5% | Earnout Reserve | |||||
Property | 2.01 | BAE Systems | 3/28/2017 | 4/11/2017 | N/A | 2/22/2017 | ||||
Property | 2.02 | FedEx (Stratford) | 4/3/2017 | 3/7/2017 | N/A | 2/24/2017 | ||||
Property | 2.03 | FedEx (Baltimore) | 3/28/2017 | 3/8/2017 | N/A | 4/7/2017 | ||||
Property | 2.04 | Harman | 4/4/2017 | 4/11/2017 | N/A | 4/7/2017 | ||||
Property | 2.05 | GE Aviation (Lafayette) | 3/28/2017 | 4/11/2017 | N/A | 2/22/2017 | ||||
Property | 2.06 | GoDaddy | 4/4/2017 | 4/11/2017 | N/A | 4/7/2017 | ||||
Property | 2.07 | Carrier | 4/4/2017 | 4/21/2017 | N/A | 2/22/2017 | ||||
Property | 2.08 | Emerus | 4/4/2017 | 4/11/2017 | N/A | 3/31/2017 | ||||
Property | 2.09 | Cardinal Health | 3/27/2017 | 4/11/2017 | N/A | 2/22/2017 | ||||
Property | 2.10 | TE Connectivity | 4/5/2017 | 3/8/2017 | N/A | 4/7/2017 | ||||
Property | 2.11 | FCA LLC | 3/29/2017 | 4/11/2017 | N/A | 4/7/2017 | ||||
Property | 2.12 | FedEx (Staunton) | 3/24/2017 | 4/11/2017 | N/A | 3/7/2017 | ||||
Property | 2.13 | QuadPackaging (Proteus) | 4/4/2017 | 4/11/2017 | N/A | 4/7/2017 | ||||
Property | 2.14 | QuadPackaging (Transpak) | 4/5/2017 | 4/11/2017 | N/A | 4/7/2017 | ||||
Property | 2.15 | T-Mobile | 4/3/2017 | 4/11/2017 | N/A | 4/7/2017 | ||||
Property | 2.16 | Sikorsky Aircraft | 3/27/2017 | 4/11/2017 | N/A | 4/7/2017 | ||||
Property | 2.17 | Vatterott College | 3/29/2017 | 4/11/2017 | N/A | 4/7/2017 | ||||
Property | 2.18 | Comcast | 4/3/2017 | 4/11/2017 | N/A | 4/7/2017 | ||||
Property | 2.19 | Alfa Laval | 3/24/2017 | 4/11/2017 | N/A | 4/7/2017 | ||||
Property | 2.20 | LKQ Corporation (New Braunfels) | 4/5/2017 | 4/11/2017 | N/A | 4/7/2017 | ||||
Property | 2.21 | Hitachi | 3/27/2017 | 4/8/2017 | N/A | 4/7/2017 | ||||
Property | 2.22 | Cameron | 4/6/2017 | 4/11/2017 | N/A | 2/22/2017 | ||||
Property | 2.23 | Alliance Data | 4/4/2017 | 3/8/2017 | N/A | 4/7/2017 | ||||
Property | 2.24 | Synchrony Financial | 4/3/2017 | 3/6/2017 | N/A | 4/7/2017 | ||||
Property | 2.25 | Baxalta (Barry Pointe) | 3/27/2017 | 4/21/2017 | N/A | N/A | ||||
Property | 2.26 | Baxalta (Casselberry) | 4/3/2017 | 4/11/2017 | N/A | N/A | ||||
Property | 2.27 | Baxalta (Mounds View) | 4/5/2017 | 3/7/2017 | N/A | 4/7/2017 | ||||
Property | 2.28 | Baxalta (Grand Rapids) | 4/4/2017 | 4/11/2017 | N/A | 4/7/2017 | ||||
Property | 2.29 | Gerdau | 3/27/2017 | 3/7/2017 | N/A | 4/7/2017 | ||||
Property | 2.30 | Baxalta (Wausau) | 4/4/2017 | 4/11/2017 | N/A | 4/7/2017 | ||||
Property | 2.31 | Baxalta (Springfield) | 4/5/2017 | 4/11/2017 | N/A | 4/7/2017 | ||||
Property | 2.32 | LKQ (Salisbury) | 4/3/2017 | 3/8/2017 | N/A | 4/7/2017 | ||||
Property | 2.33 | Baxalta (Ankeny) | 3/29/2017 | 4/21/2017 | N/A | 4/7/2017 | ||||
Property | 2.34 | H&E Equipment Services (San Antonio) | 4/5/2017 | 4/11/2017 | N/A | 4/7/2017 | ||||
Property | 2.35 | H&E Equipment Services (New Orleans) | 3/29/2017 | 3/8/2017 | N/A | 4/7/2017 | ||||
Property | 2.36 | GE Aviation (Pompano) | 4/4/2017 | 3/7/2017 | N/A | 4/7/2017 | ||||
Property | 2.37 | Saint-Gobain | 4/3/2017 | 4/11/2017 | N/A | 4/7/2017 | ||||
Property | 2.38 | H&E Equipment Services (Columbia) | 4/5/2017 | 4/11/2017 | N/A | 4/7/2017 | ||||
Property | 2.39 | H&E Equipment Services (Yukon) | 4/3/2017 | 4/21/2017 | N/A | 4/7/2017 | ||||
Property | 2.40 | LKQ Corporation (Toledo) | 4/3/2017 | 3/8/2017 | N/A | 4/7/2017 | ||||
Property | 2.41 | H&E Equipment Services (Greer) | 4/5/2017 | 3/7/2017 | N/A | 4/7/2017 | ||||
Loan | 5 | 3 | Del Amo Fashion Center | 6.4% | Outstanding TI/LC Reserve; Gap Rent Reserve | 5/11/2017 | 4/17/2017 | N/A | 4/20/2017 | |
Loan | 5, 6, 7, 8, 10 | 4 | Starwood Capital Hotel Portfolio | 6.4% | Capital Work Reserve Fund; Larkspur Capital Work/FF&E Reserve Fund | |||||
Property | 4.01 | Larkspur Landing Sunnyvale | 5/12/2017 | 4/26/2017 | N/A | 4/28/2017 | ||||
Property | 4.02 | Larkspur Landing Milpitas | 5/12/2017 | 4/19/2017 | N/A | 4/28/2017 | ||||
Property | 4.03 | Larkspur Landing Campbell | 5/12/2017 | 4/19/2017 | N/A | 4/28/2017 | ||||
Property | 4.04 | Larkspur Landing San Francisco | 5/12/2017 | 4/26/2017 | N/A | 4/28/2017 | ||||
Property | 4.05 | Larkspur Landing Pleasanton | 5/12/2017 | 4/27/2017 | N/A | 4/28/2017 | ||||
Property | 4.06 | Larkspur Landing Bellevue | 5/12/2017 | 4/21/2017 | N/A | 4/28/2017 | ||||
Property | 4.07 | Larkspur Landing Sacramento | 5/12/2017 | 4/21/2017 | N/A | 4/28/2017 | ||||
Property | 4.08 | Hampton Inn Ann Arbor North | 5/12/2017 | 4/14/2017 | N/A | 4/28/2017 | ||||
Property | 4.09 | Larkspur Landing Hillsboro | 5/12/2017 | 4/19/2017 | N/A | 4/28/2017 | ||||
Property | 4.10 | Larkspur Landing Renton | 5/12/2017 | 4/26/2017 | N/A | 4/28/2017 | ||||
Property | 4.11 | Holiday Inn Arlington Northeast Rangers Ballpark | 5/16/2017 | 4/4/2017 | N/A | 4/7/2017 | ||||
Property | 4.12 | Residence Inn Toledo Maumee | 5/12/2017 | 4/20/2017 | N/A | 4/28/2017 | ||||
Property | 4.13 | Residence Inn Williamsburg | 5/12/2017 | 4/28/2017 | N/A | 4/24/2017 | ||||
Property | 4.14 | Hampton Inn Suites Waco South | 5/12/2017 | 4/5/2017 | N/A | 4/7/2017 | ||||
Property | 4.15 | Holiday Inn Louisville Airport Fair Expo | 5/12/2017 | 4/25/2017 | N/A | 4/28/2017 | ||||
Property | 4.16 | Courtyard Tyler | 5/12/2017 | 3/29/2017 | N/A | 4/7/2017 | ||||
Property | 4.17 | Hilton Garden Inn Edison Raritan Center | 5/12/2017 | 4/20/2017 | N/A | 4/28/2017 | ||||
Property | 4.18 | Hilton Garden Inn St. Paul Oakdale | 5/12/2017 | 4/18/2017 | N/A | 4/28/2017 | ||||
Property | 4.19 | Residence Inn Grand Rapids West | 5/12/2017 | 4/4/2017 | N/A | 4/7/2017 | ||||
Property | 4.20 | Peoria, AZ Residence Inn | 5/12/2017 | 4/8/2017 | N/A | 4/7/2017 | ||||
Property | 4.21 | Hampton Inn Suites Bloomington Normal | 5/12/2017 | 4/28/2017 | N/A | 4/28/2017 | ||||
Property | 4.22 | Courtyard Chico | 5/12/2017 | 4/21/2017 | N/A | 4/28/2017 | ||||
Property | 4.23 | Hampton Inn Suites South Bend | 5/12/2017 | 4/21/2017 | N/A | 4/28/2017 | ||||
Property | 4.24 | Hampton Inn Suites Kokomo | 5/12/2017 | 4/17/2017 | N/A | 4/28/2017 | ||||
Property | 4.25 | Courtyard Wichita Falls | 5/12/2017 | 4/2/2017 | N/A | 4/7/2017 | ||||
Property | 4.26 | Hampton Inn Morehead | 5/12/2017 | 4/19/2017 | N/A | 4/28/2017 | ||||
Property | 4.27 | Residence Inn Chico | 5/12/2017 | 4/19/2017 | N/A | 4/28/2017 | ||||
Property | 4.28 | Courtyard Lufkin | 5/12/2017 | 4/3/2017 | N/A | 4/7/2017 | ||||
Property | 4.29 | Hampton Inn Carlisle | 5/12/2017 | 4/25/2017 | N/A | 4/28/2017 | ||||
Property | 4.30 | Springhill Suites Williamsburg | 5/12/2017 | 4/21/2017 | N/A | 4/25/2017 | ||||
Property | 4.31 | Fairfield Inn Bloomington | 5/12/2017 | 4/20/2017 | N/A | 4/28/2017 | ||||
Property | 4.32 | Waco Residence Inn | 5/12/2017 | 4/11/2017 | N/A | 4/7/2017 | ||||
Property | 4.33 | Holiday Inn Express Fishers | 5/12/2017 | 4/26/2017 | N/A | 4/28/2017 | ||||
Property | 4.34 | Larkspur Landing Folsom | 5/12/2017 | 4/28/2017 | N/A | 4/28/2017 | ||||
Property | 4.35 | Springhill Suites Chicago Naperville Warrenville | 5/12/2017 | 4/27/2017 | N/A | 4/28/2017 | ||||
Property | 4.36 | Holiday Inn Express & Suites Paris | 5/12/2017 | 4/7/2017 | N/A | 4/7/2017 | ||||
Property | 4.37 | Toledo Homewood Suites | 5/12/2017 | 4/3/2017 | N/A | 4/7/2017 | ||||
Property | 4.38 | Grand Rapids Homewood Suites | 5/12/2017 | 4/4/2017 | N/A | 4/7/2017 | ||||
Property | 4.39 | Fairfield Inn Laurel | 5/12/2017 | 4/19/2017 | N/A | 4/28/2017 | ||||
Property | 4.40 | Cheyenne Fairfield Inn & Suites | 5/12/2017 | 4/7/2017 | N/A | 4/7/2017 | ||||
Property | 4.41 | Courtyard Akron Stow | 5/12/2017 | 4/15/2017 | N/A | 4/28/2017 | ||||
Property | 4.42 | Towneplace Suites Bloomington | 5/12/2017 | 4/25/2017 | N/A | 4/28/2017 | ||||
Property | 4.43 | Larkspur Landing Roseville | 5/12/2017 | 4/28/2017 | N/A | 4/25/2017 |
A-1-34
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGE LOAN RESERVE INFORMATION | THIRD PARTY REPORTS | |||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Description of “Other” Escrows | Appraisal Report Date | Phase I Date | Phase II Date | Engineering Report Date | |
Property | 4.44 | Hampton Inn Danville | 5/12/2017 | 4/20/2017 | N/A | 4/28/2017 | ||||
Property | 4.45 | Holiday Inn Norwich | 5/12/2017 | 4/21/2017 | N/A | 4/28/2017 | ||||
Property | 4.46 | Hampton Inn Suites Longview North | 5/12/2017 | 4/3/2017 | N/A | 4/7/2017 | ||||
Property | 4.47 | Springhill Suites Peoria Westlake | 5/12/2017 | 4/28/2017 | N/A | 4/28/2017 | ||||
Property | 4.48 | Hampton Inn Suites Buda | 5/12/2017 | 4/5/2017 | N/A | 4/7/2017 | ||||
Property | 4.49 | Shawnee Hampton Inn | 5/12/2017 | 4/10/2017 | N/A | 4/7/2017 | ||||
Property | 4.50 | Racine Fairfield Inn | 5/12/2017 | 3/31/2017 | N/A | 4/7/2017 | ||||
Property | 4.51 | Hampton Inn Selinsgrove Shamokin Dam | 5/12/2017 | 4/21/2017 | N/A | 4/25/2017 | ||||
Property | 4.52 | Holiday Inn Express & Suites Terrell | 5/12/2017 | 4/7/2017 | N/A | 4/7/2017 | ||||
Property | 4.53 | Westchase Homewood Suites | 5/12/2017 | 4/10/2017 | N/A | 4/10/2017 | ||||
Property | 4.54 | Holiday Inn Express & Suites Tyler South | 5/12/2017 | 4/4/2017 | N/A | 4/7/2017 | ||||
Property | 4.55 | Holiday Inn Express & Suites Huntsville | 5/12/2017 | 4/7/2017 | N/A | 4/7/2017 | ||||
Property | 4.56 | Hampton Inn Sweetwater | 5/12/2017 | 4/7/2017 | N/A | 4/7/2017 | ||||
Property | 4.57 | Comfort Suites Buda Austin South | 5/12/2017 | 3/30/2017 | N/A | 4/7/2017 | ||||
Property | 4.58 | Fairfield Inn & Suites Weatherford | 5/12/2017 | 4/6/2017 | N/A | 4/7/2017 | ||||
Property | 4.59 | Holiday Inn Express & Suites Altus | 5/12/2017 | 4/5/2017 | N/A | 4/7/2017 | ||||
Property | 4.60 | Comfort Inn & Suites Paris | 5/12/2017 | 4/7/2017 | N/A | 4/7/2017 | ||||
Property | 4.61 | Hampton Inn Suites Decatur | 5/12/2017 | 4/5/2017 | N/A | 4/7/2017 | ||||
Property | 4.62 | Holiday Inn Express & Suites Texarkana East | 5/12/2017 | 4/3/2017 | N/A | 4/7/2017 | ||||
Property | 4.63 | Mankato Fairfield Inn | 5/12/2017 | 4/7/2017 | N/A | 4/7/2017 | ||||
Property | 4.64 | Candlewood Suites Texarkana | 5/12/2017 | 4/4/2017 | N/A | 4/7/2017 | ||||
Property | 4.65 | Country Inn & Suites Houston Intercontinental Airport East | 5/12/2017 | 4/7/2017 | N/A | 4/7/2017 | ||||
Loan | 5 | 5 | Westchester One | 4.6% | Outstanding TI/LC; Free Rent | 5/16/2017 | 5/3/2017 | N/A | 5/3/2017 | |
Loan | 6 | Ritchie Station Marketplace | 4.4% | N/A | 5/1/2017 | 3/27/2017 | N/A | 3/27/2017 | ||
Loan | 5 | 7 | 2851 Junction | 3.2% | TSMC LoC | 5/4/2017 | 3/28/2017 | N/A | 5/1/2017 | |
Loan | 5 | 8 | Amazon Lakeland | 3.2% | N/A | 12/19/2016 | 9/14/2016 | N/A | 9/14/2016 | |
Loan | 5 | 9 | Sheraton Hotel Greensboro | 3.2% | N/A | 4/26/2017 | 3/28/2017 | N/A | 3/28/2017 | |
Loan | 13, 14 | 10 | 2041 Rosecrans 831 Nash | 3.2% | N/A | 5/24/2017 | 5/5/2017 | N/A | 5/8/2017 | |
Loan | 7 | 11 | Center at Pearland Parkway | 2.7% | Rent Concession; Tenant Specific TILC | 6/27/2017 | 5/1/2017 | N/A | 5/1/2017 | |
Loan | 12 | Trumbull Marriott | 2.4% | N/A | 5/24/2017 | 5/8/2017 | N/A | 5/8/2017 | ||
Loan | 13 | Gran Park At The Avenues | 2.3% | Florida East Coast Railway and Value Options TILC; Rent Concession; Tenant Specific TILC Reserve | 5/31/2017 | 5/10/2017 | N/A | 5/10/2017 | ||
Loan | 6 | 14 | Budget Store & Lock Portfolio PA | 2.2% | N/A | |||||
Property | 14.01 | Budget 4th | 5/30/2017 | 5/8/2017 | N/A | 5/5/2017 | ||||
Property | 14.02 | Budget Mickley | 5/24/2017 | 5/5/2017 | N/A | 5/5/2017 | ||||
Property | 14.03 | Budget Independence | 5/24/2017 | 5/5/2017 | N/A | 5/5/2017 | ||||
Property | 14.04 | Budget Werley Rd | 5/30/2017 | 5/5/2017 | N/A | 5/5/2017 | ||||
Property | 14.05 | Budget E Allen | 5/26/2017 | 5/8/2017 | N/A | 5/5/2017 | ||||
Property | 14.06 | Budget Washington | 5/24/2017 | 5/5/2017 | N/A | 5/5/2017 | ||||
Property | 14.07 | Budget Quebec | 5/24/2017 | 5/8/2017 | N/A | 5/5/2017 | ||||
Property | 14.08 | Budget Emmaus | 5/30/2017 | 5/8/2017 | N/A | 5/5/2017 | ||||
Loan | 6, 7 | 15 | Lakes and Waterfall Towers | 2.2% | Rent Concession; Tenant Specific TILC Reserve | |||||
Property | 15.01 | Waterfall Towers | 5/22/2017 | 4/20/2017 | N/A | 5/23/2017 | ||||
Property | 15.02 | Lakes Building 2227 | 5/22/2017 | 4/19/2017 | N/A | 5/25/2017 | ||||
Property | 15.03 | Lakes Building 2255 | 5/22/2017 | 4/19/2017 | N/A | 5/25/2017 | ||||
Property | 15.04 | Lakes Building 2235 | 5/22/2017 | 4/19/2017 | N/A | 5/25/2017 | ||||
Property | 15.05 | Lakes Building 2245 | 5/22/2017 | 4/19/2017 | N/A | 5/25/2017 | ||||
Property | 15.06 | Lakes Building 2225 | 5/22/2017 | 4/19/2017 | N/A | 5/25/2017 | ||||
Loan | 16 | Hall Office G4 | 2.1% | Tenant Specific TILC Reserve | 6/16/2017 | 4/26/2017 | N/A | 4/26/2017 | ||
Loan | 17 | Crossroads Festival Retail Center | 2.0% | Bed, Bath & Beyond; Rent Concession; Tenant Specific TILC Reserve | 5/30/2017 | 5/15/2017 | N/A | 5/24/2017 | ||
Loan | 18 | Majestic Industrial Portfolio | 1.7% | N/A | 4/20/2017 | 11/10/2016 | N/A | 11/11/2016 | ||
Loan | 19 | Millbrae Station Self Storage | 1.6% | N/A | 5/25/2017 | 5/8/2017 | N/A | 5/8/2017 | ||
Loan | 20 | North La Cienega | 1.4% | YUMI Rent Concession; Occupancy Reserve | 5/2/2017 | 4/19/2017 | N/A | 4/19/2017 | ||
Loan | 15 | 21 | Hilton Garden Bozeman | 1.2% | PIP Reserve | 5/25/2017 | 5/12/2017 | N/A | 5/12/2017 | |
Loan | 6 | 22 | EZ Storage I | 1.2% | N/A | |||||
Property | 22.01 | EZ - Rock Hill | 5/8/2017 | 4/24/2017 | N/A | 4/24/2017 | ||||
Property | 22.02 | EZ - Crestwood | 5/8/2017 | 4/24/2017 | N/A | 4/24/2017 | ||||
Loan | 8 | 23 | Norwalk Plaza | 1.2% | Gap Rent; Tenant Specific TILC; CAM Cost Reserve | 4/20/2017 | 4/13/2017 | N/A | 4/13/2017 | |
Loan | 24 | The Crossroads Of Opelika | 1.1% | N/A | 12/7/2016 | 11/17/2016 | N/A | 11/17/2016 | ||
Loan | 16 | 25 | 1680 Duke Street | 1.1% | TriNet Free Rent Reserve; Upfront TI/LC, CapEx and Spec Buildout Reserve; Earnout Escrow Reserve | 5/12/2017 | 3/23/2017 | N/A | 3/30/2017 | |
Loan | 26 | Whole Foods Sauganash | 1.0% | Declaration Reserve | 6/22/2017 | 6/15/2017 | N/A | 5/30/2017 | ||
Loan | 27 | Westgate Centre | 1.0% | Free Rent Lakewood Pet; Free Rent Colorado DMV; Free Rent Martial Arts; Free Rent Jimmie Johns; Landlord Jimmie Johns; Landlord Obligation Reserve Mile High; Landlord Obligation Reserve Church | 5/23/2017 | 5/3/2017 | N/A | 6/12/2017 | ||
Loan | 28 | Aliso Viejo Self Storage & Mission Viejo RV Storage | 1.0% | N/A | 4/10/2017; 5/2/2017 | 4/10/2017 | N/A | 4/10/2017 | ||
Loan | 29 | The Shoppes at Mid-City | 0.9% | Environmental Escrow | 5/8/2017 | 5/5/2017 | N/A | 5/8/2017 | ||
Loan | 30 | Bullard Creek | 0.9% | N/A | 5/2/2017 | 4/18/2017 | N/A | 4/18/2017 | ||
Loan | 31 | CVS – Norwalk | 0.9% | N/A | 5/17/2017 | 5/16/2017 | N/A | 5/16/2017 | ||
Loan | 32 | Hampton Inn Norfolk | 0.8% | N/A | 5/22/2017 | 6/2/2017 | N/A | 6/2/2017 | ||
Loan | 12 | 33 | 580 Howard | 0.8% | Condominium Assessments Reserve | 4/6/2017 | 4/7/2017 | N/A | 3/31/2017 | |
Loan | 34 | Storage Choice - West Airport | 0.8% | N/A | 4/5/2017 | 4/17/2017 | N/A | 4/17/2017 | ||
Loan | 35 | Southside Terrace Apartments | 0.8% | N/A | 4/10/2017 | 3/31/2017 | N/A | 3/31/2017 | ||
Loan | 36 | Grass Valley Self Storage | 0.8% | N/A | 5/26/2017 | 5/19/2017 | N/A | 5/19/2017 | ||
Loan | 8 | 37 | El Mercado Center | 0.7% | N/A | 5/24/2017 | 5/4/2017 | N/A | 5/1/2017 | |
Loan | 38 | Cimarron Shopping Center | 0.7% | Texas Family Fitness Reserve; Frozone Reserve | 5/23/2017 | 6/12/2017 | N/A | 6/5/2017 | ||
Loan | 39 | Evesham Corporate Center | 0.7% | Lien Holdings Reserve | 6/14/2017 | 5/30/2017 | N/A | 5/30/2017 | ||
Loan | 40 | Towne Place Suites - Bend, OR | 0.7% | N/A | 5/8/2017 | 4/26/2017 | N/A | 5/2/2017 | ||
Loan | 41 | Rush Creek | 0.6% | N/A | 5/31/2017 | 6/1/2017 | N/A | 6/1/2017 | ||
Loan | 42 | Oakwood Apartment Corp. | 0.5% | N/A | 6/11/2017 | 6/2/2017 | N/A | 6/2/2017 | ||
Loan | 43 | Ramapo Towers Owners Corp. | 0.5% | Collateral Security Agreement for Capital Improvements; Collateral Security Agreement for Maintenance Arrears | 5/26/2017 | 4/25/2017 | N/A | 4/27/2017 | ||
Loan | 44 | Storage Choice - Mira Vista | 0.5% | N/A | 4/11/2017 | 4/17/2017 | N/A | 4/17/2017 | ||
Loan | 45 | Bluejay Shopping Center | 0.5% | N/A | 5/4/2017 | N/A | N/A | 3/8/2017 | ||
Loan | 46 | Holiday North MHC | 0.5% | N/A | 4/27/2017 | 4/5/2017 | N/A | 4/4/2017 | ||
Loan | 47 | South Loop Shopping Center | 0.5% | Barber Shop Reserve | 6/23/2017 | 5/16/2017 | N/A | 5/16/2017 | ||
Loan | 48 | Lafayette Owners Corp. | 0.5% | N/A | 6/11/2017 | 6/6/2017 | N/A | 6/8/2017 | ||
Loan | 49 | Walgreens Houghton | 0.4% | N/A | 6/7/2017 | 5/4/2017 | N/A | 5/4/2017 | ||
Loan | 50 | Hartsdale Manor Owners Corp. | 0.4% | Collateral Security Agreement for Maintenance Arrears | 5/30/2017 | 5/24/2017 | N/A | 5/26/2017 | ||
Loan | 51 | Hudson Hills Tenant Corp. | 0.4% | Collateral Security Agreement for Maintenance Arrears | 5/5/2017 | 4/13/2017 | N/A | 4/14/2017 | ||
Loan | 8 | 52 | The Southview Owners Corp. | 0.4% | N/A | 5/24/2017 | 4/25/2017 | N/A | 4/26/2017 | |
Loan | 53 | Midtown Manor Apartments, Ltd. | 0.4% | N/A | 5/10/2017 | 5/8/2017 | N/A | 5/11/2017 | ||
Loan | 54 | 3875 Owners Corp. | 0.4% | N/A | 6/16/2017 | 6/21/2017 | N/A | 6/21/2017 |
A-1-35
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGE LOAN RESERVE INFORMATION | THIRD PARTY REPORTS | |||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Description of “Other” Escrows | Appraisal Report Date | Phase I Date | Phase II Date | Engineering Report Date | |
Loan | 55 | Greater Richland Shopping Center | 0.4% | N/A | 6/20/2017 | 5/19/2017 | N/A | 5/19/2017 | ||
Loan | 56 | All Storage Basswood | 0.4% | N/A | 6/5/2017 | 5/24/2017 | N/A | 5/24/2017 | ||
Loan | 57 | Ft. Knox LV Storage | 0.4% | N/A | 4/19/2017 | 5/3/2017 | N/A | 5/12/2017 | ||
Loan | 58 | Plaza Prospect Apt. Inc. | 0.3% | N/A | 6/5/2017 | 5/8/2017 | N/A | 5/9/2017 | ||
Loan | 59 | Jaxboro Corp. | 0.3% | N/A | 5/17/2017 | 4/28/2017 | N/A | 4/28/2017 | ||
Loan | 8 | 60 | Jacob Cram Cooperative, Inc. | 0.3% | Collateral Security Agreement for Litigation Disposition; Collateral Security Agreement for Maintenance Arrears | 4/7/2017 | 8/1/2016 | N/A | 8/2/2016 | |
Loan | 61 | Lexington Estates Inc. a/k/a Lexington Estates, Inc. | 0.3% | N/A | 5/9/2017 | 5/1/2017 | N/A | 5/1/2017 | ||
Loan | 62 | Great River Owners Inc. a/k/a Great River Owners, Inc. | 0.3% | N/A | 5/15/2017 | 4/27/2017 | N/A | 5/3/2017 | ||
Loan | 63 | 83-06 Vietor Avenue Realty Corp. | 0.3% | N/A | 5/18/2017 | 4/27/2017 | N/A | 5/1/2017 | ||
Loan | 64 | Mermaid Manor MHC | 0.2% | N/A | 5/31/2017 | 3/14/2017 | N/A | 3/13/2017 | ||
Loan | 65 | 20 Ohlone Parkway | 0.2% | N/A | 5/11/2017 | N/A | N/A | 4/27/2017 | ||
Loan | 66 | 55 Halley Street, Inc. | 0.2% | N/A | 5/31/2017 | 5/12/2017 | N/A | 5/15/2017 | ||
Loan | 67 | Vermont Center Showrooms | 0.2% | N/A | 5/24/2017 | 4/27/2017 | N/A | 4/27/2017 | ||
Loan | 68 | 100 Bank Street Owners Corp. | 0.2% | N/A | 5/12/2017 | 4/19/2017 | N/A | 4/20/2017 | ||
Loan | 8 | 69 | 42 W. 17th St. Housing Corp. | 0.2% | Collateral Security Agreement for Litigation Disposition; Collateral Security Agreement for Repair Work | 5/1/2017 | 4/13/2017 | N/A | 4/18/2017 | |
Loan | 70 | Wells Fargo Milton | 0.1% | N/A | 4/20/2017 | N/A | N/A | 4/14/2017 | ||
Loan | 71 | 84-86 Development Corp. | 0.1% | N/A | 5/18/2017 | 5/16/2017 | N/A | 5/11/2017 | ||
Loan | 72 | 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. | 0.1% | N/A | 5/1/2017 | 4/21/2017 | N/A | 4/24/2017 |
A-1-36
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
THIRD PARTY REPORTS | TOTAL MORTGAGE DEBT INFORMATION | TOTAL DEBT INFORMATION | |||||||||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Seismic Report Date | Earthquake Zone 3 or 4 (Y/N) | PML % | Cut-off Date Pari Passu Mortgage Debt Balance | Cut-off Date Subordinate 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 | Coop - Rental Value | Coop - LTV as Rental | Coop - Unsold Percent | Coop - Sponsor Units | |||
Loan | 5 | 1 | General Motors Building | 9.6% | N/A | No | N/A | $1,380,000,000 | $830,000,000 | 47.9% | 2.77x | 9.9% | |||||||||||
Loan | 5, 6, 7, 9, 11 | 2 | Gateway Net Lease Portfolio | 6.5% | $292,100,000 | $170,000,000 | 66.6% | 2.04x | 9.5% | ||||||||||||||
Property | 2.01 | BAE Systems | N/A | No | N/A | ||||||||||||||||||
Property | 2.02 | FedEx (Stratford) | N/A | No | N/A | ||||||||||||||||||
Property | 2.03 | FedEx (Baltimore) | N/A | No | N/A | ||||||||||||||||||
Property | 2.04 | Harman | N/A | No | N/A | ||||||||||||||||||
Property | 2.05 | GE Aviation (Lafayette) | N/A | No | N/A | ||||||||||||||||||
Property | 2.06 | GoDaddy | N/A | No | N/A | ||||||||||||||||||
Property | 2.07 | Carrier | N/A | No | N/A | ||||||||||||||||||
Property | 2.08 | Emerus | N/A | No | N/A | ||||||||||||||||||
Property | 2.09 | Cardinal Health | N/A | No | N/A | ||||||||||||||||||
Property | 2.10 | TE Connectivity | N/A | No | N/A | ||||||||||||||||||
Property | 2.11 | FCA LLC | N/A | No | N/A | ||||||||||||||||||
Property | 2.12 | FedEx (Staunton) | N/A | No | N/A | ||||||||||||||||||
Property | 2.13 | QuadPackaging (Proteus) | N/A | No | N/A | ||||||||||||||||||
Property | 2.14 | QuadPackaging (Transpak) | N/A | No | N/A | ||||||||||||||||||
Property | 2.15 | T-Mobile | N/A | No | N/A | ||||||||||||||||||
Property | 2.16 | Sikorsky Aircraft | N/A | No | N/A | ||||||||||||||||||
Property | 2.17 | Vatterott College | N/A | No | N/A | ||||||||||||||||||
Property | 2.18 | Comcast | N/A | No | N/A | ||||||||||||||||||
Property | 2.19 | Alfa Laval | N/A | No | N/A | ||||||||||||||||||
Property | 2.20 | LKQ Corporation (New Braunfels) | N/A | No | N/A | ||||||||||||||||||
Property | 2.21 | Hitachi | N/A | No | N/A | ||||||||||||||||||
Property | 2.22 | Cameron | N/A | No | N/A | ||||||||||||||||||
Property | 2.23 | Alliance Data | N/A | No | N/A | ||||||||||||||||||
Property | 2.24 | Synchrony Financial | N/A | No | N/A | ||||||||||||||||||
Property | 2.25 | Baxalta (Barry Pointe) | N/A | No | N/A | ||||||||||||||||||
Property | 2.26 | Baxalta (Casselberry) | N/A | No | N/A | ||||||||||||||||||
Property | 2.27 | Baxalta (Mounds View) | N/A | No | N/A | ||||||||||||||||||
Property | 2.28 | Baxalta (Grand Rapids) | N/A | No | N/A | ||||||||||||||||||
Property | 2.29 | Gerdau | N/A | No | N/A | ||||||||||||||||||
Property | 2.30 | Baxalta (Wausau) | N/A | No | N/A | ||||||||||||||||||
Property | 2.31 | Baxalta (Springfield) | N/A | No | N/A | ||||||||||||||||||
Property | 2.32 | LKQ (Salisbury) | N/A | No | N/A | ||||||||||||||||||
Property | 2.33 | Baxalta (Ankeny) | N/A | No | N/A | ||||||||||||||||||
Property | 2.34 | H&E Equipment Services (San Antonio) | N/A | No | N/A | ||||||||||||||||||
Property | 2.35 | H&E Equipment Services (New Orleans) | N/A | No | N/A | ||||||||||||||||||
Property | 2.36 | GE Aviation (Pompano) | N/A | No | N/A | ||||||||||||||||||
Property | 2.37 | Saint-Gobain | N/A | No | N/A | ||||||||||||||||||
Property | 2.38 | H&E Equipment Services (Columbia) | N/A | No | N/A | ||||||||||||||||||
Property | 2.39 | H&E Equipment Services (Yukon) | N/A | No | N/A | ||||||||||||||||||
Property | 2.40 | LKQ Corporation (Toledo) | N/A | No | N/A | ||||||||||||||||||
Property | 2.41 | H&E Equipment Services (Greer) | N/A | No | N/A | ||||||||||||||||||
Loan | 5 | 3 | Del Amo Fashion Center | 6.4% | 4/14/2017 | Yes - 4 | 12.0% | $399,757,000 | $125,700,000 | 50.6% | 2.63x | 10.1% | |||||||||||
Loan | 5, 6, 7, 8, 10 | 4 | Starwood Capital Hotel Portfolio | 6.4% | $517,952,500 | 60.4% | 2.72x | 12.4% | |||||||||||||||
Property | 4.01 | Larkspur Landing Sunnyvale | 4/26/2017 | Yes - 4 | 5.0% | ||||||||||||||||||
Property | 4.02 | Larkspur Landing Milpitas | 4/19/2017 | Yes - 4 | 13.0% | ||||||||||||||||||
Property | 4.03 | Larkspur Landing Campbell | 4/28/2017 | Yes - 4 | 5.0% | ||||||||||||||||||
Property | 4.04 | Larkspur Landing San Francisco | 4/21/2017 | Yes - 4 | 7.0% | ||||||||||||||||||
Property | 4.05 | Larkspur Landing Pleasanton | 4/27/2017 | Yes - 4 | 13.0% | ||||||||||||||||||
Property | 4.06 | Larkspur Landing Bellevue | 4/20/2017 | Yes - 3 | 7.0% | ||||||||||||||||||
Property | 4.07 | Larkspur Landing Sacramento | 4/20/2017 | Yes - 4 | 2.0% | ||||||||||||||||||
Property | 4.08 | Hampton Inn Ann Arbor North | N/A | No | N/A | ||||||||||||||||||
Property | 4.09 | Larkspur Landing Hillsboro | 4/24/2017 | Yes - 3 | 3.0% | ||||||||||||||||||
Property | 4.10 | Larkspur Landing Renton | 4/20/2017 | Yes - 3 | 5.0% | ||||||||||||||||||
Property | 4.11 | Holiday Inn Arlington Northeast Rangers Ballpark | N/A | No | N/A | ||||||||||||||||||
Property | 4.12 | Residence Inn Toledo Maumee | N/A | No | N/A | ||||||||||||||||||
Property | 4.13 | Residence Inn Williamsburg | N/A | No | N/A | ||||||||||||||||||
Property | 4.14 | Hampton Inn Suites Waco South | N/A | No | N/A | ||||||||||||||||||
Property | 4.15 | Holiday Inn Louisville Airport Fair Expo | N/A | No | N/A | ||||||||||||||||||
Property | 4.16 | Courtyard Tyler | N/A | No | N/A | ||||||||||||||||||
Property | 4.17 | Hilton Garden Inn Edison Raritan Center | N/A | No | N/A | ||||||||||||||||||
Property | 4.18 | Hilton Garden Inn St. Paul Oakdale | N/A | No | N/A | ||||||||||||||||||
Property | 4.19 | Residence Inn Grand Rapids West | N/A | No | N/A | ||||||||||||||||||
Property | 4.20 | Peoria, AZ Residence Inn | N/A | No | N/A | ||||||||||||||||||
Property | 4.21 | Hampton Inn Suites Bloomington Normal | N/A | No | N/A | ||||||||||||||||||
Property | 4.22 | Courtyard Chico | 4/21/2017 | Yes - 3 | 5.0% | ||||||||||||||||||
Property | 4.23 | Hampton Inn Suites South Bend | N/A | No | N/A | ||||||||||||||||||
Property | 4.24 | Hampton Inn Suites Kokomo | N/A | No | N/A | ||||||||||||||||||
Property | 4.25 | Courtyard Wichita Falls | N/A | No | N/A | ||||||||||||||||||
Property | 4.26 | Hampton Inn Morehead | N/A | No | N/A | ||||||||||||||||||
Property | 4.27 | Residence Inn Chico | 4/21/2017 | Yes - 3 | 5.0% | ||||||||||||||||||
Property | 4.28 | Courtyard Lufkin | N/A | No | N/A | ||||||||||||||||||
Property | 4.29 | Hampton Inn Carlisle | N/A | No | N/A | ||||||||||||||||||
Property | 4.30 | Springhill Suites Williamsburg | N/A | No | N/A | ||||||||||||||||||
Property | 4.31 | Fairfield Inn Bloomington | N/A | No | N/A | ||||||||||||||||||
Property | 4.32 | Waco Residence Inn | N/A | No | N/A | ||||||||||||||||||
Property | 4.33 | Holiday Inn Express Fishers | N/A | No | N/A | ||||||||||||||||||
Property | 4.34 | Larkspur Landing Folsom | 4/27/2017 | Yes - 4 | 5.0% | ||||||||||||||||||
Property | 4.35 | Springhill Suites Chicago Naperville Warrenville | N/A | No | N/A | ||||||||||||||||||
Property | 4.36 | Holiday Inn Express & Suites Paris | N/A | No | N/A | ||||||||||||||||||
Property | 4.37 | Toledo Homewood Suites | N/A | No | N/A | ||||||||||||||||||
Property | 4.38 | Grand Rapids Homewood Suites | N/A | No | N/A | ||||||||||||||||||
Property | 4.39 | Fairfield Inn Laurel | N/A | No | N/A | ||||||||||||||||||
Property | 4.40 | Cheyenne Fairfield Inn & Suites | N/A | No | N/A | ||||||||||||||||||
Property | 4.41 | Courtyard Akron Stow | N/A | No | N/A | ||||||||||||||||||
Property | 4.42 | Towneplace Suites Bloomington | N/A | No | N/A | ||||||||||||||||||
Property | 4.43 | Larkspur Landing Roseville | 4/27/2017 | Yes - 4 | 5.0% |
A-1-37
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
THIRD PARTY REPORTS | TOTAL MORTGAGE DEBT INFORMATION | TOTAL DEBT INFORMATION | |||||||||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Seismic Report Date | Earthquake Zone 3 or 4 (Y/N) | PML % | Cut-off Date Pari Passu Mortgage Debt Balance | Cut-off Date Subordinate 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 | Coop - Rental Value | Coop - LTV as Rental | Coop - Unsold Percent | Coop - Sponsor Units | |||
Property | 4.44 | Hampton Inn Danville | N/A | No | N/A | ||||||||||||||||||
Property | 4.45 | Holiday Inn Norwich | N/A | No | N/A | ||||||||||||||||||
Property | 4.46 | Hampton Inn Suites Longview North | N/A | No | N/A | ||||||||||||||||||
Property | 4.47 | Springhill Suites Peoria Westlake | N/A | No | N/A | ||||||||||||||||||
Property | 4.48 | Hampton Inn Suites Buda | N/A | No | N/A | ||||||||||||||||||
Property | 4.49 | Shawnee Hampton Inn | N/A | No | N/A | ||||||||||||||||||
Property | 4.50 | Racine Fairfield Inn | N/A | No | N/A | ||||||||||||||||||
Property | 4.51 | Hampton Inn Selinsgrove Shamokin Dam | N/A | No | N/A | ||||||||||||||||||
Property | 4.52 | Holiday Inn Express & Suites Terrell | N/A | No | N/A | ||||||||||||||||||
Property | 4.53 | Westchase Homewood Suites | N/A | No | N/A | ||||||||||||||||||
Property | 4.54 | Holiday Inn Express & Suites Tyler South | N/A | No | N/A | ||||||||||||||||||
Property | 4.55 | Holiday Inn Express & Suites Huntsville | N/A | No | N/A | ||||||||||||||||||
Property | 4.56 | Hampton Inn Sweetwater | N/A | No | N/A | ||||||||||||||||||
Property | 4.57 | Comfort Suites Buda Austin South | N/A | No | N/A | ||||||||||||||||||
Property | 4.58 | Fairfield Inn & Suites Weatherford | N/A | No | N/A | ||||||||||||||||||
Property | 4.59 | Holiday Inn Express & Suites Altus | N/A | No | N/A | ||||||||||||||||||
Property | 4.60 | Comfort Inn & Suites Paris | N/A | No | N/A | ||||||||||||||||||
Property | 4.61 | Hampton Inn Suites Decatur | N/A | No | N/A | ||||||||||||||||||
Property | 4.62 | Holiday Inn Express & Suites Texarkana East | N/A | No | N/A | ||||||||||||||||||
Property | 4.63 | Mankato Fairfield Inn | N/A | No | N/A | ||||||||||||||||||
Property | 4.64 | Candlewood Suites Texarkana | N/A | No | N/A | ||||||||||||||||||
Property | 4.65 | Country Inn & Suites Houston Intercontinental Airport East | N/A | No | N/A | ||||||||||||||||||
Loan | 5 | 5 | Westchester One | 4.6% | N/A | No | N/A | $67,500,000 | 63.6% | 1.64x | 10.5% | ||||||||||||
Loan | 6 | Ritchie Station Marketplace | 4.4% | N/A | No | N/A | |||||||||||||||||
Loan | 5 | 7 | 2851 Junction | 3.2% | 4/6/2017 | Yes-4 | 7.0% | $28,000,000 | 70.0% | 1.96x | 8.3% | ||||||||||||
Loan | 5 | 8 | Amazon Lakeland | 3.2% | N/A | No | N/A | $33,360,000 | 72.0% | 1.65x | 7.8% | ||||||||||||
Loan | 5 | 9 | Sheraton Hotel Greensboro | 3.2% | N/A | No | N/A | $14,952,869 | 49.3% | 2.74x | 23.6% | ||||||||||||
Loan | 13, 14 | 10 | 2041 Rosecrans 831 Nash | 3.2% | 5/8/2017 | Yes - 4 | 19.0% | ||||||||||||||||
Loan | 7 | 11 | Center at Pearland Parkway | 2.7% | N/A | No | N/A | $2,840,000 | 67.3% | 1.66x | 8.8% | ||||||||||||
Loan | 12 | Trumbull Marriott | 2.4% | N/A | No | N/A | |||||||||||||||||
Loan | 13 | Gran Park At The Avenues | 2.3% | N/A | No | N/A | |||||||||||||||||
Loan | 6 | 14 | Budget Store & Lock Portfolio PA | 2.2% | |||||||||||||||||||
Property | 14.01 | Budget 4th | N/A | No | N/A | ||||||||||||||||||
Property | 14.02 | Budget Mickley | N/A | No | N/A | ||||||||||||||||||
Property | 14.03 | Budget Independence | N/A | No | N/A | ||||||||||||||||||
Property | 14.04 | Budget Werley Rd | N/A | No | N/A | ||||||||||||||||||
Property | 14.05 | Budget E Allen | N/A | No | N/A | ||||||||||||||||||
Property | 14.06 | Budget Washington | N/A | No | N/A | ||||||||||||||||||
Property | 14.07 | Budget Quebec | N/A | No | N/A | ||||||||||||||||||
Property | 14.08 | Budget Emmaus | N/A | No | N/A | ||||||||||||||||||
Loan | 6, 7 | 15 | Lakes and Waterfall Towers | 2.2% | |||||||||||||||||||
Property | 15.01 | Waterfall Towers | 4/21/2017 | Yes-4 | 10.0% | ||||||||||||||||||
Property | 15.02 | Lakes Building 2227 | 4/24/2017 | Yes-4 | 13.0% | ||||||||||||||||||
Property | 15.03 | Lakes Building 2255 | 4/24/2017 | Yes-4 | 13.0% | ||||||||||||||||||
Property | 15.04 | Lakes Building 2235 | 4/24/2017 | Yes-4 | 13.0% | ||||||||||||||||||
Property | 15.05 | Lakes Building 2245 | 4/24/2017 | Yes-4 | 13.0% | ||||||||||||||||||
Property | 15.06 | Lakes Building 2225 | 4/24/2017 | Yes-4 | 13.0% | ||||||||||||||||||
Loan | 16 | Hall Office G4 | 2.1% | N/A | No | N/A | |||||||||||||||||
Loan | 17 | Crossroads Festival Retail Center | 2.0% | N/A | No | N/A | |||||||||||||||||
Loan | 18 | Majestic Industrial Portfolio | 1.7% | N/A | No | N/A | |||||||||||||||||
Loan | 19 | Millbrae Station Self Storage | 1.6% | 5/5/2017 | Yes-4 | 22.0% | |||||||||||||||||
Loan | 20 | North La Cienega | 1.4% | 4/19/2017 | Yes-4 | 17.0% | |||||||||||||||||
Loan | 15 | 21 | Hilton Garden Bozeman | 1.2% | N/A | No | N/A | ||||||||||||||||
Loan | 6 | 22 | EZ Storage I | 1.2% | |||||||||||||||||||
Property | 22.01 | EZ - Rock Hill | N/A | No | N/A | ||||||||||||||||||
Property | 22.02 | EZ - Crestwood | N/A | No | N/A | ||||||||||||||||||
Loan | 8 | 23 | Norwalk Plaza | 1.2% | 4/13/2017 | Yes-4 | 12.0% | ||||||||||||||||
Loan | 24 | The Crossroads Of Opelika | 1.1% | N/A | No | N/A | |||||||||||||||||
Loan | 16 | 25 | 1680 Duke Street | 1.1% | N/A | No | N/A | ||||||||||||||||
Loan | 26 | Whole Foods Sauganash | 1.0% | N/A | No | N/A | |||||||||||||||||
Loan | 27 | Westgate Centre | 1.0% | N/A | No | N/A | |||||||||||||||||
Loan | 28 | Aliso Viejo Self Storage & Mission Viejo RV Storage | 1.0% | 4/10/2017; 4/21/2017 | Yes-4 | Aliso Viejo-9%; Mission Viejo-7% | |||||||||||||||||
Loan | 29 | The Shoppes at Mid-City | 0.9% | N/A | No | N/A | |||||||||||||||||
Loan | 30 | Bullard Creek | 0.9% | N/A | No | N/A | |||||||||||||||||
Loan | 31 | CVS – Norwalk | 0.9% | 5/16/2017 | Yes-4 | 14.0% | |||||||||||||||||
Loan | 32 | Hampton Inn Norfolk | 0.8% | N/A | No | N/A | |||||||||||||||||
Loan | 12 | 33 | 580 Howard | 0.8% | 4/4/2017 | Yes-4 | 13.0% | ||||||||||||||||
Loan | 34 | Storage Choice - West Airport | 0.8% | N/A | No | N/A | |||||||||||||||||
Loan | 35 | Southside Terrace Apartments | 0.8% | N/A | No | N/A | |||||||||||||||||
Loan | 36 | Grass Valley Self Storage | 0.8% | 5/19/2017 | Yes-3 | 3.0% | |||||||||||||||||
Loan | 8 | 37 | El Mercado Center | 0.7% | N/A | No | N/A | ||||||||||||||||
Loan | 38 | Cimarron Shopping Center | 0.7% | N/A | No | N/A | |||||||||||||||||
Loan | 39 | Evesham Corporate Center | 0.7% | N/A | No | N/A | |||||||||||||||||
Loan | 40 | Towne Place Suites - Bend, OR | 0.7% | N/A | No | N/A | |||||||||||||||||
Loan | 41 | Rush Creek | 0.6% | N/A | No | N/A | |||||||||||||||||
Loan | 42 | Oakwood Apartment Corp. | 0.5% | N/A | No | N/A | 20.5% | 7.88x | 30.6% | $27,400,000 | 18.2% | 5.6% | 5 | ||||||||||
Loan | 43 | Ramapo Towers Owners Corp. | 0.5% | N/A | No | N/A | 46.9% | 5.44x | 27.0% | $23,000,000 | 21.7% | 3.4% | 0 | ||||||||||
Loan | 44 | Storage Choice - Mira Vista | 0.5% | N/A | No | N/A | |||||||||||||||||
Loan | 45 | Bluejay Shopping Center | 0.5% | 3/8/2017 | Yes-4 | 15.0% | |||||||||||||||||
Loan | 46 | Holiday North MHC | 0.5% | N/A | No | N/A | |||||||||||||||||
Loan | 47 | South Loop Shopping Center | 0.5% | N/A | No | N/A | |||||||||||||||||
Loan | 48 | Lafayette Owners Corp. | 0.5% | N/A | No | N/A | 10.0% | 9.50x | 52.8% | $51,400,000 | 8.2% | 6.5% | 8 | ||||||||||
Loan | 49 | Walgreens Houghton | 0.4% | N/A | No | N/A | |||||||||||||||||
Loan | 50 | Hartsdale Manor Owners Corp. | 0.4% | N/A | No | N/A | 18.5% | 6.34x | 35.6% | $25,100,000 | 15.9% | 12.4% | 18 | ||||||||||
Loan | 51 | Hudson Hills Tenant Corp. | 0.4% | N/A | No | N/A | 36.9% | 3.42x | 17.5% | $11,500,000 | 32.6% | 48.1% | 51 | ||||||||||
Loan | 8 | 52 | The Southview Owners Corp. | 0.4% | N/A | No | N/A | 17.7% | 4.89x | 27.8% | $21,500,000 | 17.0% | 27.0% | 30 | |||||||||
Loan | 53 | Midtown Manor Apartments, Ltd. | 0.4% | N/A | No | N/A | 9.6% | 7.87x | 31.7% | $31,000,000 | 11.6% | 4.3% | 3 | ||||||||||
Loan | 54 | 3875 Owners Corp. | 0.4% | N/A | No | N/A | 12.6% | 5.82x | 32.5% | $24,000,000 | 14.6% | 5.7% | 0 |
A-1-38
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
THIRD PARTY REPORTS | TOTAL MORTGAGE DEBT INFORMATION | TOTAL DEBT INFORMATION | |||||||||||||||||||||
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Seismic Report Date | Earthquake Zone 3 or 4 (Y/N) | PML % | Cut-off Date Pari Passu Mortgage Debt Balance | Cut-off Date Subordinate 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 | Coop - Rental Value | Coop - LTV as Rental | Coop - Unsold Percent | Coop - Sponsor Units | |||
Loan | 55 | Greater Richland Shopping Center | 0.4% | N/A | No | N/A | |||||||||||||||||
Loan | 56 | All Storage Basswood | 0.4% | N/A | No | N/A | |||||||||||||||||
Loan | 57 | Ft. Knox LV Storage | 0.4% | N/A | No | N/A | |||||||||||||||||
Loan | 58 | Plaza Prospect Apt. Inc. | 0.3% | N/A | No | N/A | 2.8% | 26.87x | 150.8% | $109,100,000 | 2.7% | 0.8% | 1 | ||||||||||
Loan | 59 | Jaxboro Corp. | 0.3% | N/A | No | N/A | 6.6% | 10.51x | 58.7% | $44,200,000 | 6.8% | 8.4% | 12 | ||||||||||
Loan | 8 | 60 | Jacob Cram Cooperative, Inc. | 0.3% | N/A | No | N/A | 10.3% | 8.46x | 42.5% | $20,900,000 | 12.4% | 0.0% | 0 | |||||||||
Loan | 61 | Lexington Estates Inc. a/k/a Lexington Estates, Inc. | 0.3% | N/A | No | N/A | 13.9% | 8.00x | 44.9% | $23,700,000 | 11.0% | 0.0% | 0 | ||||||||||
Loan | 62 | Great River Owners Inc. a/k/a Great River Owners, Inc. | 0.3% | N/A | No | N/A | 34.5% | 5.14x | 25.8% | $12,300,000 | 19.5% | 0.0% | 0 | ||||||||||
Loan | 63 | 83-06 Vietor Avenue Realty Corp. | 0.3% | N/A | No | N/A | 12.5% | 7.54x | 37.8% | $21,800,000 | 11.0% | 4.7% | 4 | ||||||||||
Loan | 64 | Mermaid Manor MHC | 0.2% | N/A | No | N/A | |||||||||||||||||
Loan | 65 | 20 Ohlone Parkway | 0.2% | 4/26/2017 | Yes-4 | 16.0% | |||||||||||||||||
Loan | 66 | 55 Halley Street, Inc. | 0.2% | N/A | No | N/A | 30.3% | 3.76x | 21.9% | $6,900,000 | 26.8% | 30.2% | 16 | ||||||||||
Loan | 67 | Vermont Center Showrooms | 0.2% | 4/27/2017 | Yes-4 | 17.0% | |||||||||||||||||
Loan | 68 | 100 Bank Street Owners Corp. | 0.2% | N/A | No | N/A | 3.5% | 17.62x | 88.3% | $42,600,000 | 3.9% | 11.5% | 0 | ||||||||||
Loan | 8 | 69 | 42 W. 17th St. Housing Corp. | 0.2% | N/A | No | N/A | 3.2% | 16.07x | 89.9% | $29,650,000 | 5.1% | 0.0% | 0 | |||||||||
Loan | 70 | Wells Fargo Milton | 0.1% | N/A | No | N/A | |||||||||||||||||
Loan | 71 | 84-86 Development Corp. | 0.1% | N/A | No | N/A | $19,200,000 | 4.7% | 0.0% | 0 | |||||||||||||
Loan | 72 | 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. | 0.1% | N/A | No | N/A | $5,350,000 | 15.0% | 62.3% | 33 |
A-1-39
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Coop - Investor Units | Coop - Coop Units | Coop - Sponsor/Investor Carry | Coop - Committed Secondary Debt |
Loan | 5 | 1 | General Motors Building | 9.6% | ||||
Loan | 5, 6, 7, 9, 11 | 2 | Gateway Net Lease Portfolio | 6.5% | ||||
Property | 2.01 | BAE Systems | ||||||
Property | 2.02 | FedEx (Stratford) | ||||||
Property | 2.03 | FedEx (Baltimore) | ||||||
Property | 2.04 | Harman | ||||||
Property | 2.05 | GE Aviation (Lafayette) | ||||||
Property | 2.06 | GoDaddy | ||||||
Property | 2.07 | Carrier | ||||||
Property | 2.08 | Emerus | ||||||
Property | 2.09 | Cardinal Health | ||||||
Property | 2.10 | TE Connectivity | ||||||
Property | 2.11 | FCA LLC | ||||||
Property | 2.12 | FedEx (Staunton) | ||||||
Property | 2.13 | QuadPackaging (Proteus) | ||||||
Property | 2.14 | QuadPackaging (Transpak) | ||||||
Property | 2.15 | T-Mobile | ||||||
Property | 2.16 | Sikorsky Aircraft | ||||||
Property | 2.17 | Vatterott College | ||||||
Property | 2.18 | Comcast | ||||||
Property | 2.19 | Alfa Laval | ||||||
Property | 2.20 | LKQ Corporation (New Braunfels) | ||||||
Property | 2.21 | Hitachi | ||||||
Property | 2.22 | Cameron | ||||||
Property | 2.23 | Alliance Data | ||||||
Property | 2.24 | Synchrony Financial | ||||||
Property | 2.25 | Baxalta (Barry Pointe) | ||||||
Property | 2.26 | Baxalta (Casselberry) | ||||||
Property | 2.27 | Baxalta (Mounds View) | ||||||
Property | 2.28 | Baxalta (Grand Rapids) | ||||||
Property | 2.29 | Gerdau | ||||||
Property | 2.30 | Baxalta (Wausau) | ||||||
Property | 2.31 | Baxalta (Springfield) | ||||||
Property | 2.32 | LKQ (Salisbury) | ||||||
Property | 2.33 | Baxalta (Ankeny) | ||||||
Property | 2.34 | H&E Equipment Services (San Antonio) | ||||||
Property | 2.35 | H&E Equipment Services (New Orleans) | ||||||
Property | 2.36 | GE Aviation (Pompano) | ||||||
Property | 2.37 | Saint-Gobain | ||||||
Property | 2.38 | H&E Equipment Services (Columbia) | ||||||
Property | 2.39 | H&E Equipment Services (Yukon) | ||||||
Property | 2.40 | LKQ Corporation (Toledo) | ||||||
Property | 2.41 | H&E Equipment Services (Greer) | ||||||
Loan | 5 | 3 | Del Amo Fashion Center | 6.4% | ||||
Loan | 5, 6, 7, 8, 10 | 4 | Starwood Capital Hotel Portfolio | 6.4% | ||||
Property | 4.01 | Larkspur Landing Sunnyvale | ||||||
Property | 4.02 | Larkspur Landing Milpitas | ||||||
Property | 4.03 | Larkspur Landing Campbell | ||||||
Property | 4.04 | Larkspur Landing San Francisco | ||||||
Property | 4.05 | Larkspur Landing Pleasanton | ||||||
Property | 4.06 | Larkspur Landing Bellevue | ||||||
Property | 4.07 | Larkspur Landing Sacramento | ||||||
Property | 4.08 | Hampton Inn Ann Arbor North | ||||||
Property | 4.09 | Larkspur Landing Hillsboro | ||||||
Property | 4.10 | Larkspur Landing Renton | ||||||
Property | 4.11 | Holiday Inn Arlington Northeast Rangers Ballpark | ||||||
Property | 4.12 | Residence Inn Toledo Maumee | ||||||
Property | 4.13 | Residence Inn Williamsburg | ||||||
Property | 4.14 | Hampton Inn Suites Waco South | ||||||
Property | 4.15 | Holiday Inn Louisville Airport Fair Expo | ||||||
Property | 4.16 | Courtyard Tyler | ||||||
Property | 4.17 | Hilton Garden Inn Edison Raritan Center | ||||||
Property | 4.18 | Hilton Garden Inn St. Paul Oakdale | ||||||
Property | 4.19 | Residence Inn Grand Rapids West | ||||||
Property | 4.20 | Peoria, AZ Residence Inn | ||||||
Property | 4.21 | Hampton Inn Suites Bloomington Normal | ||||||
Property | 4.22 | Courtyard Chico | ||||||
Property | 4.23 | Hampton Inn Suites South Bend | ||||||
Property | 4.24 | Hampton Inn Suites Kokomo | ||||||
Property | 4.25 | Courtyard Wichita Falls | ||||||
Property | 4.26 | Hampton Inn Morehead | ||||||
Property | 4.27 | Residence Inn Chico | ||||||
Property | 4.28 | Courtyard Lufkin | ||||||
Property | 4.29 | Hampton Inn Carlisle | ||||||
Property | 4.30 | Springhill Suites Williamsburg | ||||||
Property | 4.31 | Fairfield Inn Bloomington | ||||||
Property | 4.32 | Waco Residence Inn | ||||||
Property | 4.33 | Holiday Inn Express Fishers | ||||||
Property | 4.34 | Larkspur Landing Folsom | ||||||
Property | 4.35 | Springhill Suites Chicago Naperville Warrenville | ||||||
Property | 4.36 | Holiday Inn Express & Suites Paris | ||||||
Property | 4.37 | Toledo Homewood Suites | ||||||
Property | 4.38 | Grand Rapids Homewood Suites | ||||||
Property | 4.39 | Fairfield Inn Laurel | ||||||
Property | 4.40 | Cheyenne Fairfield Inn & Suites | ||||||
Property | 4.41 | Courtyard Akron Stow | ||||||
Property | 4.42 | Towneplace Suites Bloomington | ||||||
Property | 4.43 | Larkspur Landing Roseville |
A-1-40
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Coop - Investor Units | Coop - Coop Units | Coop - Sponsor/Investor Carry | Coop - Committed Secondary Debt |
Property | 4.44 | Hampton Inn Danville | ||||||
Property | 4.45 | Holiday Inn Norwich | ||||||
Property | 4.46 | Hampton Inn Suites Longview North | ||||||
Property | 4.47 | Springhill Suites Peoria Westlake | ||||||
Property | 4.48 | Hampton Inn Suites Buda | ||||||
Property | 4.49 | Shawnee Hampton Inn | ||||||
Property | 4.50 | Racine Fairfield Inn | ||||||
Property | 4.51 | Hampton Inn Selinsgrove Shamokin Dam | ||||||
Property | 4.52 | Holiday Inn Express & Suites Terrell | ||||||
Property | 4.53 | Westchase Homewood Suites | ||||||
Property | 4.54 | Holiday Inn Express & Suites Tyler South | ||||||
Property | 4.55 | Holiday Inn Express & Suites Huntsville | ||||||
Property | 4.56 | Hampton Inn Sweetwater | ||||||
Property | 4.57 | Comfort Suites Buda Austin South | ||||||
Property | 4.58 | Fairfield Inn & Suites Weatherford | ||||||
Property | 4.59 | Holiday Inn Express & Suites Altus | ||||||
Property | 4.60 | Comfort Inn & Suites Paris | ||||||
Property | 4.61 | Hampton Inn Suites Decatur | ||||||
Property | 4.62 | Holiday Inn Express & Suites Texarkana East | ||||||
Property | 4.63 | Mankato Fairfield Inn | ||||||
Property | 4.64 | Candlewood Suites Texarkana | ||||||
Property | 4.65 | Country Inn & Suites Houston Intercontinental Airport East | ||||||
Loan | 5 | 5 | Westchester One | 4.6% | ||||
Loan | 6 | Ritchie Station Marketplace | 4.4% | |||||
Loan | 5 | 7 | 2851 Junction | 3.2% | ||||
Loan | 5 | 8 | Amazon Lakeland | 3.2% | ||||
Loan | 5 | 9 | Sheraton Hotel Greensboro | 3.2% | ||||
Loan | 13, 14 | 10 | 2041 Rosecrans 831 Nash | 3.2% | ||||
Loan | 7 | 11 | Center at Pearland Parkway | 2.7% | ||||
Loan | 12 | Trumbull Marriott | 2.4% | |||||
Loan | 13 | Gran Park At The Avenues | 2.3% | |||||
Loan | 6 | 14 | Budget Store & Lock Portfolio PA | 2.2% | ||||
Property | 14.01 | Budget 4th | ||||||
Property | 14.02 | Budget Mickley | ||||||
Property | 14.03 | Budget Independence | ||||||
Property | 14.04 | Budget Werley Rd | ||||||
Property | 14.05 | Budget E Allen | ||||||
Property | 14.06 | Budget Washington | ||||||
Property | 14.07 | Budget Quebec | ||||||
Property | 14.08 | Budget Emmaus | ||||||
Loan | 6, 7 | 15 | Lakes and Waterfall Towers | 2.2% | ||||
Property | 15.01 | Waterfall Towers | ||||||
Property | 15.02 | Lakes Building 2227 | ||||||
Property | 15.03 | Lakes Building 2255 | ||||||
Property | 15.04 | Lakes Building 2235 | ||||||
Property | 15.05 | Lakes Building 2245 | ||||||
Property | 15.06 | Lakes Building 2225 | ||||||
Loan | 16 | Hall Office G4 | 2.1% | |||||
Loan | 17 | Crossroads Festival Retail Center | 2.0% | |||||
Loan | 18 | Majestic Industrial Portfolio | 1.7% | |||||
Loan | 19 | Millbrae Station Self Storage | 1.6% | |||||
Loan | 20 | North La Cienega | 1.4% | |||||
Loan | 15 | 21 | Hilton Garden Bozeman | 1.2% | ||||
Loan | 6 | 22 | EZ Storage I | 1.2% | ||||
Property | 22.01 | EZ - Rock Hill | ||||||
Property | 22.02 | EZ - Crestwood | ||||||
Loan | 8 | 23 | Norwalk Plaza | 1.2% | ||||
Loan | 24 | The Crossroads Of Opelika | 1.1% | |||||
Loan | 16 | 25 | 1680 Duke Street | 1.1% | ||||
Loan | 26 | Whole Foods Sauganash | 1.0% | |||||
Loan | 27 | Westgate Centre | 1.0% | |||||
Loan | 28 | Aliso Viejo Self Storage & Mission Viejo RV Storage | 1.0% | |||||
Loan | 29 | The Shoppes at Mid-City | 0.9% | |||||
Loan | 30 | Bullard Creek | 0.9% | |||||
Loan | 31 | CVS – Norwalk | 0.9% | |||||
Loan | 32 | Hampton Inn Norfolk | 0.8% | |||||
Loan | 12 | 33 | 580 Howard | 0.8% | ||||
Loan | 34 | Storage Choice - West Airport | 0.8% | |||||
Loan | 35 | Southside Terrace Apartments | 0.8% | |||||
Loan | 36 | Grass Valley Self Storage | 0.8% | |||||
Loan | 8 | 37 | El Mercado Center | 0.7% | ||||
Loan | 38 | Cimarron Shopping Center | 0.7% | |||||
Loan | 39 | Evesham Corporate Center | 0.7% | |||||
Loan | 40 | Towne Place Suites - Bend, OR | 0.7% | |||||
Loan | 41 | Rush Creek | 0.6% | |||||
Loan | 42 | Oakwood Apartment Corp. | 0.5% | 0 | 1 | $52,673 | $250,000 | |
Loan | 43 | Ramapo Towers Owners Corp. | 0.5% | 0 | 5 | N/A | $250,000 | |
Loan | 44 | Storage Choice - Mira Vista | 0.5% | |||||
Loan | 45 | Bluejay Shopping Center | 0.5% | |||||
Loan | 46 | Holiday North MHC | 0.5% | |||||
Loan | 47 | South Loop Shopping Center | 0.5% | |||||
Loan | 48 | Lafayette Owners Corp. | 0.5% | 0 | 0 | $-17,754 | $500,000 | |
Loan | 49 | Walgreens Houghton | 0.4% | |||||
Loan | 50 | Hartsdale Manor Owners Corp. | 0.4% | 0 | 0 | $118,924 | $500,000 | |
Loan | 51 | Hudson Hills Tenant Corp. | 0.4% | 0 | 0 | $188,083 | $500,000 | |
Loan | 8 | 52 | The Southview Owners Corp. | 0.4% | 0 | 0 | $244,644 | $500,000 |
Loan | 53 | Midtown Manor Apartments, Ltd. | 0.4% | 0 | 0 | $50,203 | $500,000 | |
Loan | 54 | 3875 Owners Corp. | 0.4% | 6 | 0 | $6,897 | $500,000 |
A-1-41
Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag | Footnotes | Loan ID | Property Name | % by Cut-off Date Balance | Coop - Investor Units | Coop - Coop Units | Coop - Sponsor/Investor Carry | Coop - Committed Secondary Debt |
Loan | 55 | Greater Richland Shopping Center | 0.4% | |||||
Loan | 56 | All Storage Basswood | 0.4% | |||||
Loan | 57 | Ft. Knox LV Storage | 0.4% | |||||
Loan | 58 | Plaza Prospect Apt. Inc. | 0.3% | 0 | 0 | $1,689 | $500,000 | |
Loan | 59 | Jaxboro Corp. | 0.3% | 0 | 0 | $30,649 | $500,000 | |
Loan | 8 | 60 | Jacob Cram Cooperative, Inc. | 0.3% | 0 | 0 | N/A | $250,000 |
Loan | 61 | Lexington Estates Inc. a/k/a Lexington Estates, Inc. | 0.3% | 0 | 0 | N/A | $250,000 | |
Loan | 62 | Great River Owners Inc. a/k/a Great River Owners, Inc. | 0.3% | 0 | 0 | N/A | $500,000 | |
Loan | 63 | 83-06 Vietor Avenue Realty Corp. | 0.3% | 0 | 0 | $-6,856 | $250,000 | |
Loan | 64 | Mermaid Manor MHC | 0.2% | |||||
Loan | 65 | 20 Ohlone Parkway | 0.2% | |||||
Loan | 66 | 55 Halley Street, Inc. | 0.2% | 0 | 0 | $61,101 | $300,000 | |
Loan | 67 | Vermont Center Showrooms | 0.2% | |||||
Loan | 68 | 100 Bank Street Owners Corp. | 0.2% | 6 | 0 | $25,007 | $300,000 | |
Loan | 8 | 69 | 42 W. 17th St. Housing Corp. | 0.2% | 0 | 0 | N/A | $250,000 |
Loan | 70 | Wells Fargo Milton | 0.1% | |||||
Loan | 71 | 84-86 Development Corp. | 0.1% | 0 | 0 | N/A | $0 | |
Loan | 72 | 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. | 0.1% | 0 | 0 | $170,923 | $0 |
A-1-42
BANK 2017-BNK6
Footnotes to Annex A-1
(1) | MSBNA—Morgan Stanley Bank, N.A.; BANA—Bank of America, National Association; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; WFB—Wells Fargo Bank, National Association; NCB—National Cooperative Bank, National Association. |
(2) | Certain tenants may not be in occupancy or may be in free rent periods. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations--Other” in this prospectus for information regarding the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans which are not in occupancy or are in free rent periods. |
(3) | The Administrative Fee Rate includes the master servicing fee rate, operating advisor fee rate, certificate administrator/trustee fee rate, asset representations reviewer fee rate, primary or sub-servicing servicing fee rate, CREFC® license fee rate and, with respect to any non-serviced mortgage loan, pari passu loan primary servicing fee rate, in each case applicable to the related mortgage loan. |
(4) | Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See“Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations”for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans. |
(5) | Each of the General Motors Building Mortgage Loan (Mortgage Loan No. 1), the Gateway Net Lease Portfolio Mortgage Loan (Mortgage Loan No. 2), the Del Amo Fashion Center Mortgage Loan (Mortgage Loan No. 3), the Starwood Capital Hotel Portfolio Mortgage Loan (Mortgage Loan No. 4), the Westchester One Mortgage Loan (Mortgage Loan No. 5), the 2851 Junction Mortgage Loan (Mortgage Loan No. 7), the Amazon Lakeland Mortgage Loan (Mortgage Loan No. 8) and the Sheraton Hotel Greensboro Mortgage Loan (Mortgage Loan No. 9) is part of a whole loan related to the Issuing Entity. For further information, see“Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans”, “The General Motors Building Pari Passu-A/B Whole Loan”, “The Gateway Net Lease Portfolio Pari Passu-A/B Whole Loan” and“The Del Amo Fashion Center Pari Passu-A/B Whole Loan” and“Pooling and Servicing Agreement, and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”, as applicable, in this prospectus. |
(6) | With respect to Mortgage Loan No. 2, Gateway Net Lease Portfolio, Mortgage Loan No. 4, Starwood Capital Hotel Portfolio, Mortgage Loan No. 14, Budget Store & Lock Portfolio PA, Mortgage Loan No. 15, Lakes and Waterfall Towers and Mortgage Loan No. 22, EZ Storage I, each such mortgage loan is secured by multiple properties. For purposes of the statistical information set forth in this prospectus as to such mortgage loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or UW NCF, among other methods. |
(7) | With respect to Mortgage Loan No. 2, Gateway Net Lease Portfolio, Mortgage Loan No. 4, Starwood Capital Hotel Portfolio, Mortgage Loan No. 11, Center at Pearland Parkway and Mortgage Loan No. 15, Lakes and Waterfall Towers, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, or other release conditions in connection with a partial defeasance or prepayment of the related mortgage loan. See“Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and“—Partial Releases” in this prospectus. |
(8) | With respect to Mortgage Loan No. 4, Starwood Capital Hotel Portfolio, Mortgage Loan No. 23, Norwalk Plaza, Mortgage Loan No. 37, El Mercado Center, Mortgage Loan No. 52 The Southview Owners Corp., Mortgage Loan No. 60 Jacob Cram Cooperative, Inc. and Mortgage Loan No. 69, 42 W. 17th St. Housing Corp., the related mortgage loan documents permit future subordinate secured financing or mezzanine financing generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See“Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” and“Other Secured Indebtedness“ in this prospectus. |
(9) | With respect to Mortgage Loan No. 2, Gateway Net Lease Portfolio, the Appraised Value represents the aggregate “As Is” values for each of the properties except with respect to Baxalta (Barry Pointe) and Baxalta (Casselberry), which are currently under construction and will be added to the collateral upon distribution of their allocated portions of a $10,720,000 earnout reserve, provided that certain conditions to such distributions of the earnout reserve and additions of collateral are satisfied, for which the “As Stabilized” and “As Complete” values, respectively, were used. |
A-1-43
The “As Stabilized” and “As Complete” values assume each property is 100.0% leased upon completion of the construction. According to the borrower sponsor, both Baxalta (Barry Pointe) and Baxalta (Casselberry) are expected to open in the fourth quarter of 2017. Both the Cut-off Date LTV Ratio and Maturity Date LTV Ratio, based on the $769.115 million “As is” value, which excludes Baxalta (Barry Pointe) and Baxalta (Casselberry), are 45.9%. See the definition of “Appraised Value” under“Description of the Mortgage Pool—Certain Calculations and Definitions-Definitions”in this prospectus. | |
(10) | With respect to Mortgage Loan No. 4, Starwood Capital Hotel Portfolio, the “As Portfolio” Appraised Value of $956.0 million reflects an 8.1% premium attributed to the aggregate “As-is” value of the Starwood Capital Hotel Portfolio Properties as a whole. The sum of the value of the “As-is” and “As-renovated” values, as applicable, for each of the Starwood Capital Hotel Portfolio Properties on an individual basis is $889.2 million, which represents a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 64.9%. Additionally, the aggregate “As-is” value for each individual property as of April 23, 2017 is $884.7 million, which results in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 65.3%. See the definition of “Appraised Value” under“Description of the Mortgage Pool—Certain Calculations and Definitions-Definitions” in this prospectus. |
(11) | With respect to Mortgage Loan No. 2, Gateway Net Lease Portfolio, at loan origination the borrowers established a $10,720,000 earnout reserve (the “Earnout Reserve”) in connection with the two properties under construction, Baxalta (Barry Pointe) and Baxalta (Casselberry), which will be added to the collateral upon disbursement of their allocated portions of such earnout reserve, provided that certain conditions to such disbursements and additions to collateral are satisfied. Under the Gateway Net Lease Portfolio loan documents, the Gateway Net Lease Portfolio borrowers are entitled to disbursements from this reserve upon satisfaction of the following terms and conditions, among others: (i) no event of default has occurred and is continuing on either the date of the request or the date of the advance; (ii) the net operating income for each of the two properties under construction provides for a debt yield of at least 9.8% based on the outstanding principal balance of the allocated Gateway Net Lease Portfolio whole loan amount for such property (including the amount requested for disbursement from the reserve); (iii) the owners of the properties deliver a joinder to the Gateway Net Lease Portfolio whole loan documents; (iv) the loan-to-value ratio based on the allocated loan amount for each property is not greater than 65.5%; and (v) the applicable property is 100.0% occupied by tenants paying full and unabated rent pursuant to one or more leases approved by the lender in accordance with the Gateway Net Lease Portfolio whole loan documents. |
(12) | With respect to Mortgage Loan No. 33, 580 Howard, the mortgaged property is a residential condominium, but is used as offices. None of the units are used as residences. |
(13) | With respect to Mortgage Loan No. 10, 2041 Rosecrans 831 Nash, the 2nd Largest Tenant, representing 9.8% of the net rentable square feet, is the Sponsor. |
(14) | With respect to Mortgage Loan No. 10, 2041 Rosecrans 831 Nash, the Initial TI/LC Escrow Amount ($) is split into two reserves: $600,000 for Pacific Theatres and $300,000 for other TI/LCs that are anticipated to be payable during the loan term. The $17,018 monthly reserve is associated with the $300,000 TI/LC reserve, which is capped at $500,000. |
(15) | With respect to Mortgage Loan No. 21, Hilton Garden Bozeman, the Hilton Garden Bozeman borrower is required to make monthly deposits into the Ongoing Cap Ex Escrow - Monthly ($) reserve equal to (1) for the first loan year, 1/12 of 1.00% of gross revenue for the preceding twelve months, (2) for the second loan year, 1/12 of 2.00% of gross revenue for the preceding twelve months, (3) for the third loan year, 1/12 of 3.00% of gross revenue for the preceding twelve months and (4) for the fourth loan year and each year thereafter, 1/12 of 4.00% of gross revenue for the preceding twelve months. |
(16) | With respect to Mortgage Loan No. 25, 1680 Duke Street, at loan origination the borrower established a $350,000 earnout reserve in connection with the 12,550 SF of vacant space (the “Vacant Space”) at the 1680 Duke Mortgaged Property. Under the 1680 Duke Street loan documents, on or prior to May 26, 2022, the 1680 Duke Street borrower is required to pay the previous owner of the 1680 Duke Street Mortgaged Property the product of (A) $350,000 and (B) the percentage of the Vacant Space that has been leased. The 1680 Duke Street borrower is entitled to a disbursement of any remaining amounts in this reserve after May 26, 2022. |
A. | “Yield Maintenance Premium” shall mean an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the Loan is paid on the Permitted Par |
A-1-44
Prepayment Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid. | |
B. | “Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the Maturity Date each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the subheading “Treasury constant maturities” for the week ending prior to the Prepayment Calculation Date, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Maturity Date and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error. |
C. | “Yield Maintenance Premium” shall mean an amount equal to the greater of the following two amounts: (a) an amount equal to the Applicable Percentage of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Period Start Date (assuming the outstanding principal balance of the Loan is due on the Open Period Start Date), from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error. |
D. | The prepayment premium shall be equal to the greater of (A) One percent (1%) of the amount of principal being prepaid; or (B) The product obtained by multiplying: (1) the amount of principal being prepaid, by (2) the difference obtained by subtracting from the Interest Rate on this Note the Yield Rate (as defined below), on the twenty-fifth Business Day preceding (x) the Noticed Prepayment Date, or (y) the date Payee accelerates the indebtedness evidenced by this Note or, except with respect to a Casualty Prepayment (as to which no Prepayment Premium shall be payable), otherwise accepts a prepayment by reason of Payee’s application of any collateral or other security to the repayment of any portion of the unpaid principal balance of this Note prior to the Maturity Date and in the absence of acceleration, by (3) the present value factor calculated using the following formula:
(1 - (1 + r)^(-n/12)) / r
r = Yield Rate
n = the number of months remaining between (1) either of the following: (x) in the case of a voluntary prepayment, the last day of the month during which the prepayment is made, or (y) in any other case, the date on which Payee accelerates the unpaid principal balance of this Note and (2) the Yield Maintenance Period End Date.
As used herein, the “Yield Rate” means the yield calculated by interpolating the yields for the immediately shorter and longer term U.S. “Treasury constant maturities” (as reported in the Federal Reserve Statistical Release H.15 |
A-1-45
Selected Interest Rates (the “Fed Release”) under the heading “U.S. government securities”) closest to the remaining term of the Yield Maintenance Period Term, as follows (rounded to three decimal places):
(((a-b) / (x-y)) x (z-y)) + b
a = the yield for the longer U.S. Treasury constant maturity
x = the term of the longer U.S. Treasury constant maturity
y = the term of the shorter U.S. Treasury constant maturity
z = “n” (as defined in the present value factor calculation above) divided by 12.
Notwithstanding any provision to the contrary, if “z” equals a term reported under the U.S. “Treasury constant maturities” subheading in the Fed Release, the yield for such term shall be used, and interpolation shall not be necessary. If publication of the Fed Release is discontinued by the Federal Reserve Board, Payee shall determine the Yield Rate from another source selected by Payee. Any determination of the Yield Rate by Payee will be binding absent manifest error. |
A-1-46