| FREE WRITING PROSPECTUS | ||
| FILED PURSUANT TO RULE 433 | ||
| REGISTRATION FILE NO.: 333-207361-02 | ||
The Information contained herein (the “Information”) is preliminary and subject to change. The information will be superseded by similar information delivered to you as part of the offering document relating to the Commercial Mortgage Pass-Through Certificates, Series CSAIL 2016-C6 (the “Offering Document”). The Information supersedes any such information previously delivered. The Information should be reviewed only in conjunction with the entire Offering Document. All of the Information is subject to the same limitations and qualifications contained in the Offering Document. The Information does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The Information contained herein will be more fully described elsewhere in the Offering Document. The Information should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. The privately offered securities described in the Offering Document as to which the Information relates have not been and will not be registered under the United States Securities Act of 1933, as amended. This material should be not construed as an effort to sell or the solicitation of any offer to buy any security in any jurisdiction where such offer of solicitation would be illegal.
For investor in publicly offered securities as to which the Information relates: The depositor has filed a registration statement (including the prospectus) with the SEC (SEC File No. 333-207361) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or any underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-221-1037.
The information in this file (the “File”) is an electronic copy of the information set forth in the Appendix titled “Statistical Characteristics of the Mortgage Loans” to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the Certificates referred to herein in making their investment decision.
The information in this File may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.
Methodologies used in deriving certain information contained
in this File are more fully described elsewhere in the free prospectus. The information in this File should not be viewed
as projections, forecasts, predictions or opinions with respect to value.
Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another email system.
|
||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Mortgage Loan Originator |
Mortgage Loan Seller(1) |
Original Balance(2)(3) |
Cut-off Date Balance(2)(3) |
Maturity/ARD Balance(2)(10) |
Cut-off Date Balance per SF/ Units/Rooms/Pads(2) |
Loan Purpose | Sponsor(4) | ||||||||||||
| 1 | Loan | GLP Industrial Portfolio B | 11.5% | Column Financial, Inc. | Column Financial, Inc. | $88,100,000 | $88,100,000 | $88,100,000 | $24 | Acquisition | Western A Midwest, LLC, Western A South, LLC, Western A West, LLC, Western A East, LLC, Western B Southeast, LLC, Western B Northwest, LLC, Western B South, LLC, Western B West, LLC, Western B East, LLC, Western C REIT, LLC, Western C NR, LLC | |||||||||||||
| 1.001 | Property | Agave DC | 0.6% | Column Financial, Inc. | Column Financial, Inc. | $4,413,641 | $4,413,641 | $4,413,641 | $24 | |||||||||||||||
| 1.002 | Property | Lehigh Valley 13 | 0.3% | Column Financial, Inc. | Column Financial, Inc. | $2,370,781 | $2,370,781 | $2,370,781 | $24 | |||||||||||||||
| 1.003 | Property | Frontier Logistics BTS | 0.3% | Column Financial, Inc. | Column Financial, Inc. | $2,237,840 | $2,237,840 | $2,237,840 | $24 | |||||||||||||||
| 1.004 | Property | Sugarland Interchange DC | 0.3% | Column Financial, Inc. | Column Financial, Inc. | $2,029,566 | $2,029,566 | $2,029,566 | $24 | |||||||||||||||
| 1.005 | Property | York - Willow Springs | 0.3% | Column Financial, Inc. | Column Financial, Inc. | $1,963,095 | $1,963,095 | $1,963,095 | $24 | |||||||||||||||
| 1.006 | Property | Atlanta - Liberty DC | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,843,449 | $1,843,449 | $1,843,449 | $24 | |||||||||||||||
| 1.007 | Property | South Bay DC | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,772,547 | $1,772,547 | $1,772,547 | $24 | |||||||||||||||
| 1.008 | Property | Sorensen Industrial | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,737,096 | $1,737,096 | $1,737,096 | $24 | |||||||||||||||
| 1.009 | Property | Miramar DC | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,710,508 | $1,710,508 | $1,710,508 | $24 | |||||||||||||||
| 1.010 | Property | York DC II | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,595,292 | $1,595,292 | $1,595,292 | $24 | |||||||||||||||
| 1.011 | Property | Carlisle DC Bldg 1 | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,573,135 | $1,573,135 | $1,573,135 | $24 | |||||||||||||||
| 1.012 | Property | Portside Distribution Center | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,484,508 | $1,484,508 | $1,484,508 | $24 | |||||||||||||||
| 1.013 | Property | Marina West A | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,457,920 | $1,457,920 | $1,457,920 | $24 | |||||||||||||||
| 1.014 | Property | Fremont East Bay DC | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,302,822 | $1,302,822 | $1,302,822 | $24 | |||||||||||||||
| 1.015 | Property | Harbor Gateway DC | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,302,822 | $1,302,822 | $1,302,822 | $24 | |||||||||||||||
| 1.016 | Property | Imperial DC 1 | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,293,959 | $1,293,959 | $1,293,959 | $24 | |||||||||||||||
| 1.017 | Property | Westport DC Bldg B | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,267,371 | $1,267,371 | $1,267,371 | $24 | |||||||||||||||
| 1.018 | Property | Westport DC Bldg A | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,227,489 | $1,227,489 | $1,227,489 | $24 | |||||||||||||||
| 1.019 | Property | Auburn DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,134,430 | $1,134,430 | $1,134,430 | $24 | |||||||||||||||
| 1.020 | Property | Southaven DC Bldg 2 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,090,116 | $1,090,116 | $1,090,116 | $24 | |||||||||||||||
| 1.021 | Property | Marina West DC II Bldg 1 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,072,391 | $1,072,391 | $1,072,391 | $24 | |||||||||||||||
| 1.022 | Property | Buckeye DC Bldg 1 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,054,665 | $1,054,665 | $1,054,665 | $24 | |||||||||||||||
| 1.023 | Property | York DC III | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,050,234 | $1,050,234 | $1,050,234 | $24 | |||||||||||||||
| 1.024 | Property | Orange County DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,023,646 | $1,023,646 | $1,023,646 | $24 | |||||||||||||||
| 1.025 | Property | Kent Valley DC II | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,014,783 | $1,014,783 | $1,014,783 | $24 | |||||||||||||||
| 1.026 | Property | Memphis IC III | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $983,763 | $983,763 | $983,763 | $24 | |||||||||||||||
| 1.027 | Property | Pinole Point Building #1 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $957,175 | $957,175 | $957,175 | $24 | |||||||||||||||
| 1.028 | Property | Cactus DC II | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $935,018 | $935,018 | $935,018 | $24 | |||||||||||||||
| 1.029 | Property | Fairburn DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $908,430 | $908,430 | $908,430 | $24 | |||||||||||||||
| 1.030 | Property | Windfern Distribution Center II | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $895,136 | $895,136 | $895,136 | $24 | |||||||||||||||
| 1.031 | Property | Miami DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $872,979 | $872,979 | $872,979 | $24 | |||||||||||||||
| 1.032 | Property | Southpoint F | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $855,254 | $855,254 | $855,254 | $24 | |||||||||||||||
| 1.033 | Property | Industrial Parkway DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $841,960 | $841,960 | $841,960 | $24 | |||||||||||||||
| 1.034 | Property | Chickasaw DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $828,665 | $828,665 | $828,665 | $24 | |||||||||||||||
| 1.035 | Property | Valley Crossings | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $824,234 | $824,234 | $824,234 | $24 | |||||||||||||||
| 1.036 | Property | Buckeye DC Bldg 2 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $815,372 | $815,372 | $815,372 | $24 | |||||||||||||||
| 1.037 | Property | Southpoint B | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $779,921 | $779,921 | $779,921 | $24 | |||||||||||||||
| 1.038 | Property | Hartman Business Center I | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $779,921 | $779,921 | $779,921 | $24 | |||||||||||||||
| 1.039 | Property | Artesia DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $757,764 | $757,764 | $757,764 | $24 | |||||||||||||||
| 1.040 | Property | Bell Gardens Distribution Center #3 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $691,293 | $691,293 | $691,293 | $24 | |||||||||||||||
| 1.041 | Property | Marina West B | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $691,293 | $691,293 | $691,293 | $24 | |||||||||||||||
| 1.042 | Property | Renton DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $686,862 | $686,862 | $686,862 | $24 | |||||||||||||||
| 1.043 | Property | Southpoint A | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $677,999 | $677,999 | $677,999 | $24 | |||||||||||||||
| 1.044 | Property | Westfork A5 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $677,999 | $677,999 | $677,999 | $24 | |||||||||||||||
| 1.045 | Property | Marina West DC II Bldg 2 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $677,999 | $677,999 | $677,999 | $24 | |||||||||||||||
| 1.046 | Property | Pinole Point Building #2 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $669,136 | $669,136 | $669,136 | $24 | |||||||||||||||
| 1.047 | Property | Salt Lake DC II | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $660,274 | $660,274 | $660,274 | $24 | |||||||||||||||
| 1.048 | Property | Northwest 8 Industrial Center II | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $655,842 | $655,842 | $655,842 | $24 | |||||||||||||||
| 1.049 | Property | Salt Lake DC I | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $646,980 | $646,980 | $646,980 | $24 | |||||||||||||||
| 1.050 | Property | Southshore Commerce Center C | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $642,548 | $642,548 | $642,548 | $24 | |||||||||||||||
| 1.051 | Property | Pinole Point Building #3 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $633,685 | $633,685 | $633,685 | $24 | |||||||||||||||
| 1.052 | Property | Steamboat DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $633,685 | $633,685 | $633,685 | $24 | |||||||||||||||
| 1.053 | Property | Palo Verde DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $624,823 | $624,823 | $624,823 | $24 | |||||||||||||||
| 1.054 | Property | South San Francisco DC II | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $607,097 | $607,097 | $607,097 | $24 | |||||||||||||||
| 1.055 | Property | Westfork C4 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $593,803 | $593,803 | $593,803 | $24 | |||||||||||||||
| 1.056 | Property | South San Francisco DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $580,509 | $580,509 | $580,509 | $24 | |||||||||||||||
| 1.057 | Property | Southshore Commerce Center A | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $567,215 | $567,215 | $567,215 | $24 | |||||||||||||||
| 1.058 | Property | Kent Valley DC IV | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $549,489 | $549,489 | $549,489 | $24 | |||||||||||||||
| 1.059 | Property | Carlisle DC Bldg 2 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $549,489 | $549,489 | $549,489 | $24 | |||||||||||||||
| 1.060 | Property | Bluegrass DC Bldg 4 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $545,058 | $545,058 | $545,058 | $24 | |||||||||||||||
| 1.061 | Property | Westfork A4 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $540,627 | $540,627 | $540,627 | $24 | |||||||||||||||
| 1.062 | Property | Beltway Crossing DC Bldg 2 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $536,195 | $536,195 | $536,195 | $24 | |||||||||||||||
| 1.063 | Property | Ritner DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $531,764 | $531,764 | $531,764 | $24 | |||||||||||||||
| 1.064 | Property | Hartman Business Center II | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $505,176 | $505,176 | $505,176 | $24 | |||||||||||||||
| 1.065 | Property | Hayward DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $500,744 | $500,744 | $500,744 | $24 | |||||||||||||||
| 1.066 | Property | Houston DC Bldg 1 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $469,725 | $469,725 | $469,725 | $24 | |||||||||||||||
| 1.067 | Property | Kent Valley DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $465,293 | $465,293 | $465,293 | $24 | |||||||||||||||
| 1.068 | Property | Lehigh Valley 9 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $460,862 | $460,862 | $460,862 | $24 | |||||||||||||||
| 1.069 | Property | Beltway Crossing DC Bldg 3 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $460,862 | $460,862 | $460,862 | $24 | |||||||||||||||
| 1.070 | Property | Southaven DC Bldg 1 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $456,431 | $456,431 | $456,431 | $24 | |||||||||||||||
| 1.071 | Property | Bluegrass DC Bldg 1 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $451,999 | $451,999 | $451,999 | $24 | |||||||||||||||
| 1.072 | Property | Suwanee Point Building 200 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $447,568 | $447,568 | $447,568 | $24 | |||||||||||||||
| 1.073 | Property | Tamarac Business Center I | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $425,411 | $425,411 | $425,411 | $24 | |||||||||||||||
| 1.074 | Property | Gwinnett DC Bldg 1 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $407,686 | $407,686 | $407,686 | $24 | |||||||||||||||
| 1.075 | Property | Houston DC Bldg 3 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $403,254 | $403,254 | $403,254 | $24 | |||||||||||||||
| 1.076 | Property | Broadway 101 CC Bldg 9 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $398,823 | $398,823 | $398,823 | $24 | |||||||||||||||
| 1.077 | Property | Iron Run DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $398,823 | $398,823 | $398,823 | $24 | |||||||||||||||
| 1.078 | Property | Windfern Distribution Center I | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $381,097 | $381,097 | $381,097 | $24 | |||||||||||||||
| 1.079 | Property | Miami DC II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $381,097 | $381,097 | $381,097 | $24 | |||||||||||||||
| 1.080 | Property | Southshore Commerce Center B | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $376,666 | $376,666 | $376,666 | $24 | |||||||||||||||
| 1.081 | Property | Suwanee Point Building 100 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $372,235 | $372,235 | $372,235 | $24 | |||||||||||||||
| 1.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $358,941 | $358,941 | $358,941 | $24 | |||||||||||||||
| 1.083 | Property | Southshore Commerce Center D | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $358,941 | $358,941 | $358,941 | $24 | |||||||||||||||
| 1.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $354,509 | $354,509 | $354,509 | $24 | |||||||||||||||
| 1.085 | Property | Lehigh Valley DC II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $345,647 | $345,647 | $345,647 | $24 | |||||||||||||||
| 1.086 | Property | Memphis IC I | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $336,784 | $336,784 | $336,784 | $24 | |||||||||||||||
| 1.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $327,921 | $327,921 | $327,921 | $24 | |||||||||||||||
| 1.088 | Property | Lehigh Valley 10 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $323,490 | $323,490 | $323,490 | $24 | |||||||||||||||
| 1.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $319,058 | $319,058 | $319,058 | $24 | |||||||||||||||
| 1.090 | Property | Northwest 8 Industrial Center I | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $305,764 | $305,764 | $305,764 | $24 | |||||||||||||||
| 1.091 | Property | Bluegrass DC Bldg 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $301,333 | $301,333 | $301,333 | $24 | |||||||||||||||
| 1.092 | Property | Andover DC Bldg A | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $296,902 | $296,902 | $296,902 | $24 | |||||||||||||||
| 1.093 | Property | Bluegrass DC Bldg 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $288,039 | $288,039 | $288,039 | $24 | |||||||||||||||
| 1.094 | Property | Andover DC Bldg B | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $283,607 | $283,607 | $283,607 | $24 | |||||||||||||||
| 1.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $283,607 | $283,607 | $283,607 | $24 | |||||||||||||||
| 1.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $283,607 | $283,607 | $283,607 | $24 | |||||||||||||||
| 1.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $283,607 | $283,607 | $283,607 | $24 | |||||||||||||||
| 1.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $279,176 | $279,176 | $279,176 | $24 | |||||||||||||||
| 1.099 | Property | Lehigh Valley 11 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $274,745 | $274,745 | $274,745 | $24 | |||||||||||||||
| 1.100 | Property | Tamarac Commerce Center | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $265,882 | $265,882 | $265,882 | $24 | |||||||||||||||
| 1.101 | Property | Houston DC Bldg 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $265,882 | $265,882 | $265,882 | $24 | |||||||||||||||
| 1.102 | Property | Marina West DC II Bldg 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $265,882 | $265,882 | $265,882 | $24 | |||||||||||||||
| 1.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $261,451 | $261,451 | $261,451 | $24 | |||||||||||||||
| 1.104 | Property | Commerce Park Medical Center | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $243,725 | $243,725 | $243,725 | $24 | |||||||||||||||
| 1.105 | Property | Houston IC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $239,294 | $239,294 | $239,294 | $24 |
| A-1-1 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Mortgage Loan Originator |
Mortgage Loan Seller(1) |
Original Balance(2)(3) |
Cut-off Date Balance(2)(3) |
Maturity/ARD Balance(2)(10) |
Cut-off Date Balance per SF/ Units/Rooms/Pads(2) |
Loan Purpose | Sponsor(4) | ||||||||||||
| 1.106 | Property | Gwinnett DC Bldg 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $239,294 | $239,294 | $239,294 | $24 | |||||||||||||||
| 1.107 | Property | Weston Business Center | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $234,862 | $234,862 | $234,862 | $24 | |||||||||||||||
| 1.108 | Property | Kent Valley DC III | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $234,862 | $234,862 | $234,862 | $24 | |||||||||||||||
| 1.109 | Property | Commerce Park SW 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $230,431 | $230,431 | $230,431 | $24 | |||||||||||||||
| 1.110 | Property | Commerce Park Westchase 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $226,000 | $226,000 | $226,000 | $24 | |||||||||||||||
| 1.111 | Property | Lehigh Valley 12 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $217,137 | $217,137 | $217,137 | $24 | |||||||||||||||
| 1.112 | Property | Houston DC Bldg 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $217,137 | $217,137 | $217,137 | $24 | |||||||||||||||
| 1.113 | Property | Valley Forge 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $212,706 | $212,706 | $212,706 | $24 | |||||||||||||||
| 1.114 | Property | Valley Forge 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $212,706 | $212,706 | $212,706 | $24 | |||||||||||||||
| 1.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $208,274 | $208,274 | $208,274 | $24 | |||||||||||||||
| 1.116 | Property | Commerce Park SW 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $208,274 | $208,274 | $208,274 | $24 | |||||||||||||||
| 1.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $208,274 | $208,274 | $208,274 | $24 | |||||||||||||||
| 1.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $199,412 | $199,412 | $199,412 | $24 | |||||||||||||||
| 1.119 | Property | Commerce Park SW 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $199,412 | $199,412 | $199,412 | $24 | |||||||||||||||
| 1.120 | Property | Tamarac Business Center II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $186,117 | $186,117 | $186,117 | $24 | |||||||||||||||
| 1.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $181,686 | $181,686 | $181,686 | $24 | |||||||||||||||
| 1.122 | Property | Commerce Park Westchase 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $177,255 | $177,255 | $177,255 | $24 | |||||||||||||||
| 1.123 | Property | Memphis IC II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $172,823 | $172,823 | $172,823 | $24 | |||||||||||||||
| 1.124 | Property | Commerce Park NW 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $163,961 | $163,961 | $163,961 | $24 | |||||||||||||||
| 1.125 | Property | Commerce Park NW 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $163,961 | $163,961 | $163,961 | $24 | |||||||||||||||
| 1.126 | Property | Commerce Park SW 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $163,961 | $163,961 | $163,961 | $24 | |||||||||||||||
| 1.127 | Property | Commerce Park Westchase 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $163,961 | $163,961 | $163,961 | $24 | |||||||||||||||
| 1.128 | Property | Commerce Park NW 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $159,529 | $159,529 | $159,529 | $24 | |||||||||||||||
| 1.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $159,529 | $159,529 | $159,529 | $24 | |||||||||||||||
| 1.130 | Property | Commerce Park NW 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $155,098 | $155,098 | $155,098 | $24 | |||||||||||||||
| 1.131 | Property | Lakeview BC Bldg 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $155,098 | $155,098 | $155,098 | $24 | |||||||||||||||
| 1.132 | Property | Ft. Lauderdale Industrial II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $137,372 | $137,372 | $137,372 | $24 | |||||||||||||||
| 1.133 | Property | Valley Forge 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $128,510 | $128,510 | $128,510 | $24 | |||||||||||||||
| 1.134 | Property | Lakeview BC Bldg 7 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $124,078 | $124,078 | $124,078 | $24 | |||||||||||||||
| 1.135 | Property | Lakeview BC Bldg 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $119,647 | $119,647 | $119,647 | $24 | |||||||||||||||
| 1.136 | Property | Lakeview BC Bldg 5 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $119,647 | $119,647 | $119,647 | $24 | |||||||||||||||
| 1.137 | Property | Commerce Park SW 5 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $115,216 | $115,216 | $115,216 | $24 | |||||||||||||||
| 1.138 | Property | Lakeview BC Bldg 6 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $115,216 | $115,216 | $115,216 | $24 | |||||||||||||||
| 1.139 | Property | Valley Forge 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $106,353 | $106,353 | $106,353 | $24 | |||||||||||||||
| 1.140 | Property | Lakeview BC Bldg 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $106,353 | $106,353 | $106,353 | $24 | |||||||||||||||
| 1.141 | Property | Lakeview BC Bldg 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $75,333 | $75,333 | $75,333 | $24 | |||||||||||||||
| 1.142 | Property | Ft. Lauderdale Industrial I | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $57,608 | $57,608 | $57,608 | $24 | |||||||||||||||
| 2 | Loan | 200 Forest Street | 11.3% | BSP | BSP | $87,000,000 | $87,000,000 | $87,000,000 | $161 | Refinance | Atlantic Management | |||||||||||||
| 3 | Loan | Quaker Bridge Mall | 8.7% | Column Financial, Inc. | Column Financial, Inc. | $66,666,667 | $66,666,667 | $66,666,667 | $420 | Recapitalization | Simon Property Group, L.P. | |||||||||||||
| 4 | Loan | Laurel Corporate Center | 6.3% | BNYM | BNYM | $48,500,000 | $48,500,000 | $42,094,054 | $87 | Acquisition | Asher Roshanzamir | |||||||||||||
| 4.1 | Property | 10000 Midlantic Drive | 2.2% | BNYM | BNYM | $16,650,000 | $16,650,000 | $14,450,845 | $87 | |||||||||||||||
| 4.2 | Property | 2000 & 4000 Midlantic Drive | 1.7% | BNYM | BNYM | $13,400,000 | $13,400,000 | $11,630,110 | $87 | |||||||||||||||
| 4.3 | Property | 15000 Midlantic Drive | 1.0% | BNYM | BNYM | $7,500,000 | $7,500,000 | $6,509,390 | $87 | |||||||||||||||
| 4.4 | Property | 9000 Midlantic Drive | 0.8% | BNYM | BNYM | $6,200,000 | $6,200,000 | $5,381,096 | $87 | |||||||||||||||
| 4.5 | Property | 1000 Bishops Gate Blvd | 0.6% | BNYM | BNYM | $4,750,000 | $4,750,000 | $4,122,614 | $87 | |||||||||||||||
| 5 | Loan | GLP Industrial Portfolio A | 5.6% | Column Financial, Inc. | Column Financial, Inc. | $42,900,000 | $42,900,000 | $42,900,000 | $24 | Acquisition | Western A Midwest, LLC,Western A South, LLC,Western A West, LLC,Western A East, LLC,Western B Southeast, LLC,Western B Northwest, LLC,Western B South, LLC,Western B West, LLC,Western B East, LLC,Western C REIT, LLC,Western C NR, LLC | |||||||||||||
| 5.001 | Property | Inland Empire Indian Ave DC | 0.3% | Column Financial, Inc. | Column Financial, Inc. | $2,557,922 | $2,557,922 | $2,557,922 | $24 | |||||||||||||||
| 5.002 | Property | Centerpointe 4 | 0.3% | Column Financial, Inc. | Column Financial, Inc. | $2,216,149 | $2,216,149 | $2,216,149 | $24 | |||||||||||||||
| 5.003 | Property | Hofer Ranch IC Bldg 1 | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,259,615 | $1,259,615 | $1,259,615 | $24 | |||||||||||||||
| 5.004 | Property | Denver DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,107,000 | $1,107,000 | $1,107,000 | $24 | |||||||||||||||
| 5.005 | Property | Freeport DC Bldg 4 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,104,850 | $1,104,850 | $1,104,850 | $24 | |||||||||||||||
| 5.006 | Property | Ontario Mills DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $1,042,514 | $1,042,514 | $1,042,514 | $24 | |||||||||||||||
| 5.007 | Property | Hagerstown Distribution Center | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $988,776 | $988,776 | $988,776 | $24 | |||||||||||||||
| 5.008 | Property | Beckwith Farms DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $967,281 | $967,281 | $967,281 | $24 | |||||||||||||||
| 5.009 | Property | Crossroads DC I | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $943,637 | $943,637 | $943,637 | $24 | |||||||||||||||
| 5.010 | Property | Centerpointe 6 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $930,740 | $930,740 | $930,740 | $24 | |||||||||||||||
| 5.011 | Property | I-95 DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $868,404 | $868,404 | $868,404 | $24 | |||||||||||||||
| 5.012 | Property | Chino Spec Forward | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $851,208 | $851,208 | $851,208 | $24 | |||||||||||||||
| 5.013 | Property | Bedford Park II | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $827,563 | $827,563 | $827,563 | $24 | |||||||||||||||
| 5.014 | Property | Landover DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $720,087 | $720,087 | $720,087 | $24 | |||||||||||||||
| 5.015 | Property | North Plainfield 8 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $629,808 | $629,808 | $629,808 | $24 | |||||||||||||||
| 5.016 | Property | Sterling DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $619,060 | $619,060 | $619,060 | $24 | |||||||||||||||
| 5.017 | Property | Clifton DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $597,565 | $597,565 | $597,565 | $24 | |||||||||||||||
| 5.018 | Property | Beckwith Farms 3 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $597,565 | $597,565 | $597,565 | $24 | |||||||||||||||
| 5.019 | Property | Collington Commerce Center | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $556,724 | $556,724 | $556,724 | $24 | |||||||||||||||
| 5.020 | Property | Bedford Park IB | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $550,276 | $550,276 | $550,276 | $24 | |||||||||||||||
| 5.021 | Property | Elam Farms DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $526,631 | $526,631 | $526,631 | $24 | |||||||||||||||
| 5.022 | Property | Champagne DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $500,837 | $500,837 | $500,837 | $24 | |||||||||||||||
| 5.023 | Property | Bridge Point 1 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $483,641 | $483,641 | $483,641 | $24 | |||||||||||||||
| 5.024 | Property | Center Square DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $472,893 | $472,893 | $472,893 | $24 | |||||||||||||||
| 5.025 | Property | Park 355 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $470,744 | $470,744 | $470,744 | $24 | |||||||||||||||
| 5.026 | Property | Commerce Farms DC 3 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $453,547 | $453,547 | $453,547 | $24 | |||||||||||||||
| 5.027 | Property | Brandon Woods DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $440,650 | $440,650 | $440,650 | $24 | |||||||||||||||
| 5.028 | Property | Chantilly DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $434,202 | $434,202 | $434,202 | $24 | |||||||||||||||
| 5.029 | Property | Bolingbrook CC Bldg 3 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $419,155 | $419,155 | $419,155 | $24 | |||||||||||||||
| 5.030 | Property | Northpoint CC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $419,155 | $419,155 | $419,155 | $24 | |||||||||||||||
| 5.031 | Property | Franklin Square IC I | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $414,856 | $414,856 | $414,856 | $24 | |||||||||||||||
| 5.032 | Property | Rock Quarry Building #1 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $410,557 | $410,557 | $410,557 | $24 | |||||||||||||||
| 5.033 | Property | Aurora DC III | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $408,408 | $408,408 | $408,408 | $24 | |||||||||||||||
| 5.034 | Property | Washington (DC) Corporate Center | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $395,511 | $395,511 | $395,511 | $24 | |||||||||||||||
| 5.035 | Property | Aurora DC 1 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $389,062 | $389,062 | $389,062 | $24 | |||||||||||||||
| 5.036 | Property | Waterfront DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $384,763 | $384,763 | $384,763 | $24 | |||||||||||||||
| 5.037 | Property | Pureland DC I | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $382,613 | $382,613 | $382,613 | $24 | |||||||||||||||
| 5.038 | Property | Bedford Park IA | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $382,613 | $382,613 | $382,613 | $24 | |||||||||||||||
| 5.039 | Property | Prairie Point Bldg 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $367,567 | $367,567 | $367,567 | $24 | |||||||||||||||
| 5.040 | Property | Greenwood DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $356,819 | $356,819 | $356,819 | $24 | |||||||||||||||
| 5.041 | Property | Austin DC III | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $333,175 | $333,175 | $333,175 | $24 | |||||||||||||||
| 5.042 | Property | Franklin Square II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $333,175 | $333,175 | $333,175 | $24 | |||||||||||||||
| 5.043 | Property | Pureland DC II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $324,577 | $324,577 | $324,577 | $24 | |||||||||||||||
| 5.044 | Property | Somerset IC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $322,427 | $322,427 | $322,427 | $24 | |||||||||||||||
| 5.045 | Property | Rock Quarry Building #2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $320,278 | $320,278 | $320,278 | $24 | |||||||||||||||
| 5.046 | Property | Brandon Woods DC II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $320,278 | $320,278 | $320,278 | $24 | |||||||||||||||
| 5.047 | Property | Centerpointe 5 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $320,278 | $320,278 | $320,278 | $24 | |||||||||||||||
| 5.048 | Property | Industrial Parkway (CA) DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $318,128 | $318,128 | $318,128 | $24 | |||||||||||||||
| 5.049 | Property | Beckwith Farms 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $315,979 | $315,979 | $315,979 | $24 | |||||||||||||||
| 5.050 | Property | North Plainfield 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $311,680 | $311,680 | $311,680 | $24 | |||||||||||||||
| 5.051 | Property | North Plainfield 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $303,081 | $303,081 | $303,081 | $24 | |||||||||||||||
| 5.052 | Property | North Plainfield 5 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $303,081 | $303,081 | $303,081 | $24 | |||||||||||||||
| 5.053 | Property | Somerset IC II Building I | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $300,932 | $300,932 | $300,932 | $24 | |||||||||||||||
| 5.054 | Property | BWI Commerce Center II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $298,782 | $298,782 | $298,782 | $24 | |||||||||||||||
| 5.055 | Property | Commerce Farms DC 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $290,184 | $290,184 | $290,184 | $24 | |||||||||||||||
| 5.056 | Property | Rock Run Bldg 6 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $285,885 | $285,885 | $285,885 | $24 | |||||||||||||||
| 5.057 | Property | Bolingbrook CC Bldg 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $268,689 | $268,689 | $268,689 | $24 | |||||||||||||||
| 5.058 | Property | Bridge Point 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $262,241 | $262,241 | $262,241 | $24 | |||||||||||||||
| 5.059 | Property | Burleson BP Bldg 3 (Austin DC I) | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $260,091 | $260,091 | $260,091 | $24 | |||||||||||||||
| 5.060 | Property | 10th Street Business Park 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $253,643 | $253,643 | $253,643 | $24 |
| A-1-2 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Mortgage Loan Originator |
Mortgage Loan Seller(1) |
Original Balance(2)(3) |
Cut-off Date Balance(2)(3) |
Maturity/ARD Balance(2)(10) |
Cut-off Date Balance per SF/ Units/Rooms/Pads(2) |
Loan Purpose | Sponsor(4) | ||||||||||||
| 5.061 | Property | Park 55 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $251,493 | $251,493 | $251,493 | $24 | |||||||||||||||
| 5.062 | Property | Valwood West Industrial A | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $247,194 | $247,194 | $247,194 | $24 | |||||||||||||||
| 5.063 | Property | Baltimore IC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $240,746 | $240,746 | $240,746 | $24 | |||||||||||||||
| 5.064 | Property | Englewood DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $223,549 | $223,549 | $223,549 | $24 | |||||||||||||||
| 5.065 | Property | Centerpointe 9 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $223,549 | $223,549 | $223,549 | $24 | |||||||||||||||
| 5.066 | Property | Aurora DC 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $221,400 | $221,400 | $221,400 | $24 | |||||||||||||||
| 5.067 | Property | Redlands Industrial Center IB | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $214,951 | $214,951 | $214,951 | $24 | |||||||||||||||
| 5.068 | Property | Somerset IC II Building II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $212,802 | $212,802 | $212,802 | $24 | |||||||||||||||
| 5.069 | Property | Hofer Ranch TRS Building 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $208,503 | $208,503 | $208,503 | $24 | |||||||||||||||
| 5.070 | Property | BWI Commerce Center I | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $204,204 | $204,204 | $204,204 | $24 | |||||||||||||||
| 5.071 | Property | Burleson BP Bldg 1 (Austin DC I) | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $204,204 | $204,204 | $204,204 | $24 | |||||||||||||||
| 5.072 | Property | Raceway Crossings IC Bldg 3 (Austin DC II) | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $204,204 | $204,204 | $204,204 | $24 | |||||||||||||||
| 5.073 | Property | Freeport DC Bldg 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $204,204 | $204,204 | $204,204 | $24 | |||||||||||||||
| 5.074 | Property | Concours DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $202,054 | $202,054 | $202,054 | $24 | |||||||||||||||
| 5.075 | Property | Raceway Crossings IC Bldg 2 (Austin DC II) | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $199,905 | $199,905 | $199,905 | $24 | |||||||||||||||
| 5.076 | Property | Hagerstown - Industrial Lane DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $197,755 | $197,755 | $197,755 | $24 | |||||||||||||||
| 5.077 | Property | Maple Point 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $197,755 | $197,755 | $197,755 | $24 | |||||||||||||||
| 5.078 | Property | Freeport DC Bldg 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $195,606 | $195,606 | $195,606 | $24 | |||||||||||||||
| 5.079 | Property | Capital Beltway CC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $193,456 | $193,456 | $193,456 | $24 | |||||||||||||||
| 5.080 | Property | Centerpointe Trailer Lot | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $189,157 | $189,157 | $189,157 | $24 | |||||||||||||||
| 5.081 | Property | Randall Crossing DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $187,008 | $187,008 | $187,008 | $24 | |||||||||||||||
| 5.082 | Property | Burleson BP Bldg 2 (Austin DC I) | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $182,709 | $182,709 | $182,709 | $24 | |||||||||||||||
| 5.083 | Property | Maple Point 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $176,260 | $176,260 | $176,260 | $24 | |||||||||||||||
| 5.084 | Property | Hollins End 6 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $176,260 | $176,260 | $176,260 | $24 | |||||||||||||||
| 5.085 | Property | Freeport DC Bldg 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $171,961 | $171,961 | $171,961 | $24 | |||||||||||||||
| 5.086 | Property | Redlands Industrial Center II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $169,812 | $169,812 | $169,812 | $24 | |||||||||||||||
| 5.087 | Property | Hollins End 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $165,513 | $165,513 | $165,513 | $24 | |||||||||||||||
| 5.088 | Property | Hollins End 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $165,513 | $165,513 | $165,513 | $24 | |||||||||||||||
| 5.089 | Property | Valwood West Industrial D | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $163,363 | $163,363 | $163,363 | $24 | |||||||||||||||
| 5.090 | Property | Redlands Industrial Center IA | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $163,363 | $163,363 | $163,363 | $24 | |||||||||||||||
| 5.091 | Property | Valwood West Industrial C | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $161,214 | $161,214 | $161,214 | $24 | |||||||||||||||
| 5.092 | Property | 10th Street Business Park 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $161,214 | $161,214 | $161,214 | $24 | |||||||||||||||
| 5.093 | Property | Columbia Park IC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $144,017 | $144,017 | $144,017 | $24 | |||||||||||||||
| 5.094 | Property | Valley View BC Bldg 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $144,017 | $144,017 | $144,017 | $24 | |||||||||||||||
| 5.095 | Property | Valley View BC Bldg 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $137,569 | $137,569 | $137,569 | $24 | |||||||||||||||
| 5.096 | Property | Crossroads DC III | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $133,270 | $133,270 | $133,270 | $24 | |||||||||||||||
| 5.097 | Property | Northpointe DC Bldg 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $126,821 | $126,821 | $126,821 | $24 | |||||||||||||||
| 5.098 | Property | Park 88 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $120,373 | $120,373 | $120,373 | $24 | |||||||||||||||
| 5.099 | Property | Ameriplex | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $120,373 | $120,373 | $120,373 | $24 | |||||||||||||||
| 5.100 | Property | Vista Point South 5 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $118,223 | $118,223 | $118,223 | $24 | |||||||||||||||
| 5.101 | Property | Hollins End 5 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $111,775 | $111,775 | $111,775 | $24 | |||||||||||||||
| 5.102 | Property | Northpointe DC Bldg 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $109,625 | $109,625 | $109,625 | $24 | |||||||||||||||
| 5.103 | Property | Vista Point South 6 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $103,177 | $103,177 | $103,177 | $24 | |||||||||||||||
| 5.104 | Property | Raceway Crossings IC Bldg 1 (Austin DC II) | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $103,177 | $103,177 | $103,177 | $24 | |||||||||||||||
| 5.105 | Property | Vista Point South 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $96,728 | $96,728 | $96,728 | $24 | |||||||||||||||
| 5.106 | Property | Vista Point South 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $94,579 | $94,579 | $94,579 | $24 | |||||||||||||||
| 5.107 | Property | North Plainfield 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $85,981 | $85,981 | $85,981 | $24 | |||||||||||||||
| 5.108 | Property | Vista Point South 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $79,532 | $79,532 | $79,532 | $24 | |||||||||||||||
| 5.109 | Property | Bolingbrook VMF | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $75,233 | $75,233 | $75,233 | $24 | |||||||||||||||
| 5.110 | Property | Vista Point South 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $66,635 | $66,635 | $66,635 | $24 | |||||||||||||||
| 5.111 | Property | Hollins End 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $62,336 | $62,336 | $62,336 | $24 | |||||||||||||||
| 5.112 | Property | Hollins End 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $47,289 | $47,289 | $47,289 | $24 | |||||||||||||||
| 5.113 | Property | Freeport DC Bldg 6 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $21,495 | $21,495 | $21,495 | $24 | |||||||||||||||
| 5.114 | Property | Freeport DC Bldg 5 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $19,346 | $19,346 | $19,346 | $24 | |||||||||||||||
| 6 | Loan | Mission Ridge | 4.9% | Column Financial, Inc. | Column Financial, Inc. | $37,450,000 | $37,450,000 | $34,642,967 | $121 | Acquisition | James M. Jacobson Jr. | |||||||||||||
| 7 | Loan | Vistas at Seven Bar | 4.3% | BNYM | BNYM | $33,000,000 | $33,000,000 | $28,673,458 | $57,692 | Refinance | CORE Realty Holdings, LLC | |||||||||||||
| 8 | Loan | Jay Scutti Plaza | 3.3% | MC - Five Mile | MC-FiveMile | $25,000,000 | $25,000,000 | $22,081,199 | $143 | Refinance | Kimberlie L. Glaser, Jarred V. Scutti and Jay C. Scutti | |||||||||||||
| 9 | Loan | West LA Office - 2730 Wilshire | 3.2% | BNYM | BNYM | $24,450,000 | $24,450,000 | $22,137,924 | $419 | Acquisition | Albert Taban | |||||||||||||
| 10 | Loan | Starwood Capital Extended Stay Portfolio | 2.6% | Column Financial, Inc. | Column Financial, Inc. | $20,000,000 | $20,000,000 | $19,070,882 | $32,755 | Acquisition | SOF-IX U.S. Holdings, L.P. | |||||||||||||
| 10.01 | Property | Crestwood Suites Denver - Aurora | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $881,378 | $881,378 | $840,433 | $32,755 | |||||||||||||||
| 10.02 | Property | Sun Suites New Orleans (Metairie) | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $821,736 | $821,736 | $783,562 | $32,755 | |||||||||||||||
| 10.03 | Property | Sun Suites New Orleans (Harvey) | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $742,213 | $742,213 | $707,733 | $32,755 | |||||||||||||||
| 10.04 | Property | Sun Suites Hobby (Clearlake) | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $715,706 | $715,706 | $682,457 | $32,755 | |||||||||||||||
| 10.05 | Property | Sun Suites Plano | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $689,198 | $689,198 | $657,181 | $32,755 | |||||||||||||||
| 10.06 | Property | Sun Suites Westchase | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $682,571 | $682,571 | $650,862 | $32,755 | |||||||||||||||
| 10.07 | Property | Crestwood Suites Marietta Roswell Road | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $589,795 | $589,795 | $562,395 | $32,755 | |||||||||||||||
| 10.08 | Property | Sun Suites Sugar Land (Stafford) | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $556,660 | $556,660 | $530,800 | $32,755 | |||||||||||||||
| 10.09 | Property | Sun Suites Raleigh | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $530,152 | $530,152 | $505,524 | $32,755 | |||||||||||||||
| 10.10 | Property | Sun Suites Intercontinental Greenspoint | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $530,152 | $530,152 | $505,524 | $32,755 | |||||||||||||||
| 10.11 | Property | Crestwood Suites Nashville Madison | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $523,526 | $523,526 | $499,205 | $32,755 | |||||||||||||||
| 10.12 | Property | Sun Suites Cumming | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $523,526 | $523,526 | $499,205 | $32,755 | |||||||||||||||
| 10.13 | Property | Crestwood Suites Murfreesboro | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $490,391 | $490,391 | $467,609 | $32,755 | |||||||||||||||
| 10.14 | Property | Sun Suites Smyrna | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $470,510 | $470,510 | $448,652 | $32,755 | |||||||||||||||
| 10.15 | Property | Sun Suites Dallas - Garland | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $470,510 | $470,510 | $448,652 | $32,755 | |||||||||||||||
| 10.16 | Property | Sun Suites DFW Airport - Lewisville | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $470,510 | $470,510 | $448,652 | $32,755 | |||||||||||||||
| 10.17 | Property | Sun Suites Charlotte - Matthews | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $457,256 | $457,256 | $436,014 | $32,755 | |||||||||||||||
| 10.18 | Property | Crestwood Suites Disney Orlando | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $450,630 | $450,630 | $429,695 | $32,755 | |||||||||||||||
| 10.19 | Property | Crestwood Suites Orlando UCF | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $450,630 | $450,630 | $429,695 | $32,755 | |||||||||||||||
| 10.20 | Property | Crestwood Suites Snellville | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $444,003 | $444,003 | $423,376 | $32,755 | |||||||||||||||
| 10.21 | Property | Sun Suites Suwanee | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $437,376 | $437,376 | $417,057 | $32,755 | |||||||||||||||
| 10.22 | Property | Home Towne Suites Kannapolis | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $437,376 | $437,376 | $417,057 | $32,755 | |||||||||||||||
| 10.23 | Property | Sun Suites Corpus Christi | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $390,987 | $390,987 | $372,824 | $32,755 | |||||||||||||||
| 10.24 | Property | Home Towne Suites Tuscaloosa | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $390,987 | $390,987 | $372,824 | $32,755 | |||||||||||||||
| 10.25 | Property | Sun Suites Jacksonville | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $384,361 | $384,361 | $366,505 | $32,755 | |||||||||||||||
| 10.26 | Property | Sun Suites Chesapeake | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $384,361 | $384,361 | $366,505 | $32,755 | |||||||||||||||
| 10.27 | Property | Crestwood Suites Fort Myers | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $377,734 | $377,734 | $360,186 | $32,755 | |||||||||||||||
| 10.28 | Property | Crestwood Suites Greensboro Airport | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $377,734 | $377,734 | $360,186 | $32,755 | |||||||||||||||
| 10.29 | Property | Crestwood Suites Austin | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $364,480 | $364,480 | $347,548 | $32,755 | |||||||||||||||
| 10.30 | Property | Sun Suites Gwinnett | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $364,480 | $364,480 | $347,548 | $32,755 | |||||||||||||||
| 10.31 | Property | Crestwood Suites Marietta - Town Center Mall | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $351,226 | $351,226 | $334,909 | $32,755 | |||||||||||||||
| 10.32 | Property | Crestwood Suites Baton Rouge | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $337,972 | $337,972 | $322,271 | $32,755 | |||||||||||||||
| 10.33 | Property | Home Towne Suites Columbus | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $324,718 | $324,718 | $309,633 | $32,755 | |||||||||||||||
| 10.34 | Property | Crestwood Suites NW Houston | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $318,091 | $318,091 | $303,314 | $32,755 | |||||||||||||||
| 10.35 | Property | Home Towne Suites Auburn | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $318,091 | $318,091 | $303,314 | $32,755 | |||||||||||||||
| 10.36 | Property | Sun Suites Stockbridge | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $298,211 | $298,211 | $284,357 | $32,755 | |||||||||||||||
| 10.37 | Property | Home Towne Suites Anderson | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $278,330 | $278,330 | $265,400 | $32,755 | |||||||||||||||
| 10.38 | Property | Crestwood Suites Colorado Springs | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $271,703 | $271,703 | $259,081 | $32,755 | |||||||||||||||
| 10.39 | Property | Home Towne Suites Prattville | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $258,449 | $258,449 | $246,443 | $32,755 | |||||||||||||||
| 10.40 | Property | Crestwood Suites High Point | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $231,942 | $231,942 | $221,167 | $32,755 | |||||||||||||||
| 10.41 | Property | Sun Suites Birmingham | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $225,315 | $225,315 | $214,848 | $32,755 | |||||||||||||||
| 10.42 | Property | Sun Suites Kennesaw Town Center | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $225,315 | $225,315 | $214,848 | $32,755 | |||||||||||||||
| 10.43 | Property | Sun Suites Greensboro | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $218,688 | $218,688 | $208,529 | $32,755 | |||||||||||||||
| 10.44 | Property | Home Towne Suites Greenville | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $178,926 | $178,926 | $170,614 | $32,755 | |||||||||||||||
| 10.45 | Property | Sun Suites Hattiesburg | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $152,419 | $152,419 | $145,338 | $32,755 |
| A-1-3 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Mortgage Loan Originator |
Mortgage Loan Seller(1) |
Original Balance(2)(3) |
Cut-off Date Balance(2)(3) |
Maturity/ARD Balance(2)(10) |
Cut-off Date Balance per SF/ Units/Rooms/Pads(2) |
Loan Purpose | Sponsor(4) | ||||||||||||
| 10.46 | Property | Home Towne Suites Decatur | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $139,165 | $139,165 | $132,700 | $32,755 | |||||||||||||||
| 10.47 | Property | Home Towne Suites Bowling Green | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $139,165 | $139,165 | $132,700 | $32,755 | |||||||||||||||
| 10.48 | Property | Sun Suites Gulfport Airport | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $119,284 | $119,284 | $113,743 | $32,755 | |||||||||||||||
| 10.49 | Property | Crestwood Suites Newport News | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $106,030 | $106,030 | $101,105 | $32,755 | |||||||||||||||
| 10.50 | Property | Home Towne Suites Clarksville | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $106,030 | $106,030 | $101,105 | $32,755 | |||||||||||||||
| 11 | Loan | Chicago Marriott Southwest at Burr Ridge | 2.6% | BSP | BSP | $20,000,000 | $20,000,000 | $20,000,000 | $108,696 | Acquisition | Sidra Real Estate, Inc. | |||||||||||||
| 12 | Loan | Palihouse Santa Monica | 2.5% | Column Financial, Inc. | Column Financial, Inc. | $19,500,000 | $19,422,501 | $16,458,270 | $511,118 | Refinance | Avi Brosh; Ramin Kolahi | |||||||||||||
| 13 | Loan | Hilton Cincinnati Airport | 2.1% | BNYM | BNYM | $16,000,000 | $15,967,930 | $14,882,518 | $52,183 | Acquisition | R-Roof Assets, LLC | |||||||||||||
| 14 | Loan | Lofton Place Apartments | 2.0% | BSP | BSP | $15,250,000 | $15,250,000 | $14,023,034 | $59,109 | Acquisition | Joseph G. Lubeck; Mitchell B. Robbins; Steven R. Robbins | |||||||||||||
| 15 | Loan | City Place Apartments | 1.9% | BSP | BSP | $15,000,000 | $14,947,759 | $12,415,763 | $46,712 | Refinance | Raymond Clifford Stanton | |||||||||||||
| 16 | Loan | The Vue | 1.8% | MC - Five Mile | MC-FiveMile | $13,500,000 | $13,500,000 | $11,907,884 | $86,538 | Refinance | Cross K. Moceri and John J. Griggs | |||||||||||||
| 17 | Loan | Shadow Lake Apartments | 1.4% | Column Financial, Inc. | Column Financial, Inc. | $10,400,000 | $10,362,347 | $9,592,224 | $45,449 | Refinance | Ronald I. Eisenberg | |||||||||||||
| 18 | Loan | Peakview Office Plaza | 1.3% | Column Financial, Inc. | Column Financial, Inc. | $9,800,000 | $9,800,000 | $7,200,686 | $107 | Acquisition | Alan Jay Kaufman | |||||||||||||
| 19 | Loan | Holiday Inn & Suites Ann Arbor | 1.3% | BSP | BSP | $9,750,000 | $9,735,887 | $7,544,720 | $90,990 | Acquisition | Asad M. Malik | |||||||||||||
| 20 | Loan | Arbor Hill Apartments | 1.2% | MC - Five Mile | MC-FiveMile | $9,500,000 | $9,480,863 | $7,950,853 | $45,581 | Refinance | Chowdary Yalamanchili | |||||||||||||
| 21 | Loan | Landmark Centre | 1.2% | The Bancorp Bank | The Bancorp Bank | $9,400,000 | $9,400,000 | $8,506,095 | $124 | Acquisition | KDI Investments, Inc. | |||||||||||||
| 22 | Loan | Holiday Inn Express - Little Rock | 1.1% | The Bancorp Bank | The Bancorp Bank | $8,600,000 | $8,569,433 | $7,093,255 | $57,130 | Acquisition | Prakash Rajamani, Tejal Desai & Andrew Winn | |||||||||||||
| 23 | Loan | Walnut Street Retail Portfolio | 1.1% | MC - Five Mile | MC-FiveMile | $8,272,500 | $8,272,500 | $7,299,252 | $233 | Refinance | Gregg Perelman and Todd E. Reidbord | |||||||||||||
| 24 | Loan | Confederate Point Apartments | 1.0% | Hunt | Column Financial, Inc. | $7,700,000 | $7,700,000 | $6,659,945 | $37,561 | Acquisition | Shlomoh Ben-David | |||||||||||||
| 25 | Loan | White Lick Creek Apartments | 1.0% | Column Financial, Inc. | Column Financial, Inc. | $7,400,000 | $7,400,000 | $6,531,544 | $101,370 | Refinance | David M. Conwill; Steven B. Kimmelman; Steven B. Kimmelman, as Trustee of the Jerome Kimmelman Gift Trust; Leslie Leohr; Leslie Leohr, as Trustee of the Phyllis E. Leohr Gift Trust | |||||||||||||
| 26 | Loan | Pebble Creek Collection | 0.9% | The Bancorp Bank | The Bancorp Bank | $7,200,000 | $7,200,000 | $5,975,092 | $160 | Refinance | Edward M. Corrigan; Helen Corrigan | |||||||||||||
| 27 | Loan | La Quinta Inn & Suites, Bonita Springs Naples North | 0.8% | BSP | BSP | $6,175,000 | $6,138,601 | $5,060,745 | $70,559 | Acquisition | Leslie Ng | |||||||||||||
| 28 | Loan | Antelope Multifamily Portfolio | 0.8% | MC - Five Mile | MC-FiveMile | $6,125,000 | $6,125,000 | $5,145,076 | $36,029 | Refinance | Jefferson T. Ratliff | |||||||||||||
| 28.1 | Property | Ridgewood East | 0.4% | MC - Five Mile | MC-FiveMile | $2,962,500 | $2,962,500 | $2,488,537 | $36,029 | |||||||||||||||
| 28.2 | Property | Water Valley | 0.1% | MC - Five Mile | MC-FiveMile | $1,075,000 | $1,075,000 | $903,013 | $36,029 | |||||||||||||||
| 28.3 | Property | Senatobia Arms | 0.1% | MC - Five Mile | MC-FiveMile | $727,500 | $727,500 | $611,109 | $36,029 | |||||||||||||||
| 28.4 | Property | Sardis Gardens | 0.1% | MC - Five Mile | MC-FiveMile | $705,000 | $705,000 | $592,209 | $36,029 | |||||||||||||||
| 28.5 | Property | Flowers Square | 0.1% | MC - Five Mile | MC-FiveMile | $655,000 | $655,000 | $550,208 | $36,029 | |||||||||||||||
| 29 | Loan | Chagrin Professional Office | 0.8% | Hunt | Column Financial, Inc. | $6,100,000 | $6,100,000 | $5,255,897 | $127 | Refinance | Steven Passov; Bradley T. Kowit | |||||||||||||
| 30 | Loan | Lakes of Ridgecrest Phase III | 0.8% | Column Financial, Inc. | Column Financial, Inc. | $5,900,000 | $5,900,000 | $5,078,603 | $115,686 | Refinance | Leonard Pagon; David M. Conwill; Steven B. Kimmelman; Steven B. Kimmelman, as Trustee of the Jerome Kimmelman Gift Trust | |||||||||||||
| 31 | Loan | Tuscany Villas Apartments | 0.8% | Hunt | Column Financial, Inc. | $5,850,000 | $5,797,027 | $4,833,417 | $24,255 | Refinance | Billie J. Minton; Rikki R. Rhoten | |||||||||||||
| 32 | Loan | Palmer Super Center | 0.7% | MC - Five Mile | MC-FiveMile | $5,750,000 | $5,728,417 | $4,696,585 | $57 | Acquisition | James P. Lighthizer and Robert W. Neighoff | |||||||||||||
| 33 | Loan | Winter Garden Business Park | 0.7% | The Bancorp Bank | The Bancorp Bank | $5,557,500 | $5,557,500 | $5,114,650 | $61 | Acquisition | Greggory Belzberg | |||||||||||||
| 34 | Loan | Battery B at The Jeffrey Apartments | 0.7% | Hunt | Column Financial, Inc. | $5,350,000 | $5,350,000 | $4,678,764 | $95,536 | Refinance | J. Daniel Schmidt | |||||||||||||
| 35 | Loan | Taunton Depot Shopping Center | 0.7% | MC - Five Mile | MC-FiveMile | $5,350,000 | $5,338,361 | $4,427,194 | $190 | Refinance | Joseph D. Rando | |||||||||||||
| 36 | Loan | Cumberland Pointe | 0.7% | Hunt | Column Financial, Inc. | $5,100,000 | $5,100,000 | $4,601,516 | $306 | Refinance | D. Kimbrough King, Jr. | |||||||||||||
| 37 | Loan | Banana Republic | 0.6% | MC - Five Mile | MC-FiveMile | $4,850,000 | $4,850,000 | $4,279,405 | $327 | Refinance | Gregg Perelman and Todd E. Reidbord | |||||||||||||
| 38 | Loan | Hawthorne Square | 0.6% | MC - Five Mile | MC-FiveMile | $4,820,000 | $4,820,000 | $4,072,484 | $336 | Acquisition | Lawrence Maio and Sam Talpalatsky | |||||||||||||
| 39 | Loan | 539 Smith Street | 0.6% | MC - Five Mile | MC-FiveMile | $4,800,000 | $4,800,000 | $4,228,207 | $123 | Acquisition | Nivea Developments Limited, Ardena Holdings Inc. and Pavona Lane LTD. | |||||||||||||
| 40 | Loan | The Realty Building | 0.6% | The Bancorp Bank | The Bancorp Bank | $4,792,500 | $4,792,500 | $4,792,500 | $94 | Acquisition | Abdulaziz H. Fahad | |||||||||||||
| 41 | Loan | Lochaven Apartments | 0.5% | Hunt | Column Financial, Inc. | $4,000,000 | $4,000,000 | $3,503,029 | $27,972 | Refinance | Maribeth Maxey; Ellis Maxey | |||||||||||||
| 42 | Loan | 515 Westheimer | 0.5% | MC - Five Mile | MC-FiveMile | $4,000,000 | $3,981,685 | $3,302,603 | $304 | Acquisition | Lawrence Maio and Sam Talpalatsky | |||||||||||||
| 43 | Loan | Alexander House | 0.5% | MC - Five Mile | MC-FiveMile | $4,000,000 | $3,975,340 | $3,253,655 | $16,845 | Refinance | Joseph R. Pryzant | |||||||||||||
| 44 | Loan | TopSail Way Shopping Center | 0.5% | The Bancorp Bank | The Bancorp Bank | $3,937,500 | $3,933,295 | $3,302,197 | $62 | Refinance | Milton Cail & Faith Kaplan | |||||||||||||
| 45 | Loan | Aztec Square | 0.4% | MC - Five Mile | MC-FiveMile | $3,450,000 | $3,429,988 | $2,834,913 | $132 | Refinance | James R. Wiss | |||||||||||||
| 46 | Loan | Homecrest MHC | 0.4% | Column Financial, Inc. | Column Financial, Inc. | $2,925,000 | $2,925,000 | $2,538,345 | $31,117 | Refinance | Daniel C. Fischer | |||||||||||||
| 47 | Loan | 501 Bath Street | 0.4% | MC - Five Mile | MC-FiveMile | $2,900,000 | $2,900,000 | $2,900,000 | $179 | Refinance | Alex N. Pananides | |||||||||||||
| 48 | Loan | 2100 & 2106 N. Orange Avenue | 0.3% | Hunt | Column Financial, Inc. | $2,300,000 | $2,278,861 | $1,473,558 | $203 | Acquisition | Nancy Mina | |||||||||||||
| 49 | Loan | Coastal Breeze Apartment Portfolio | 0.3% | MC - Five Mile | MC-FiveMile | $2,150,000 | $2,150,000 | $1,899,744 | $42,157 | Acquisition | Brian Boehmcke and Hugh Cohen | |||||||||||||
| 49.1 | Property | Apple | 0.1% | MC - Five Mile | MC-FiveMile | $1,080,000 | $1,080,000 | $954,290 | $42,157 | |||||||||||||||
| 49.2 | Property | Baltic | 0.1% | MC - Five Mile | MC-FiveMile | $615,000 | $615,000 | $543,415 | $42,157 | |||||||||||||||
| 49.3 | Property | Maple | 0.1% | MC - Five Mile | MC-FiveMile | $455,000 | $455,000 | $402,039 | $42,157 | |||||||||||||||
| 50 | Loan | Gross - Villa MHP | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,420,000 | $1,420,000 | $1,159,905 | $17,531 | Acquisition | Madeleine S. Gross |
| A-1-4 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Non-Recourse Carveout Guarantor(4) | |||||
| 1 | Loan | GLP Industrial Portfolio B | 11.5% | Western A Midwest, LLC, Western A South, LLC, Western A West, LLC, Western A East, LLC, Western B Southeast, LLC, Western B Northwest, LLC, Western B South, LLC, Western B West, LLC, Western B East, LLC, Western C REIT, LLC, Western C NR, LLC | ||||||
| 1.001 | Property | Agave DC | 0.6% | |||||||
| 1.002 | Property | Lehigh Valley 13 | 0.3% | |||||||
| 1.003 | Property | Frontier Logistics BTS | 0.3% | |||||||
| 1.004 | Property | Sugarland Interchange DC | 0.3% | |||||||
| 1.005 | Property | York - Willow Springs | 0.3% | |||||||
| 1.006 | Property | Atlanta - Liberty DC | 0.2% | |||||||
| 1.007 | Property | South Bay DC | 0.2% | |||||||
| 1.008 | Property | Sorensen Industrial | 0.2% | |||||||
| 1.009 | Property | Miramar DC | 0.2% | |||||||
| 1.010 | Property | York DC II | 0.2% | |||||||
| 1.011 | Property | Carlisle DC Bldg 1 | 0.2% | |||||||
| 1.012 | Property | Portside Distribution Center | 0.2% | |||||||
| 1.013 | Property | Marina West A | 0.2% | |||||||
| 1.014 | Property | Fremont East Bay DC | 0.2% | |||||||
| 1.015 | Property | Harbor Gateway DC | 0.2% | |||||||
| 1.016 | Property | Imperial DC 1 | 0.2% | |||||||
| 1.017 | Property | Westport DC Bldg B | 0.2% | |||||||
| 1.018 | Property | Westport DC Bldg A | 0.2% | |||||||
| 1.019 | Property | Auburn DC | 0.1% | |||||||
| 1.020 | Property | Southaven DC Bldg 2 | 0.1% | |||||||
| 1.021 | Property | Marina West DC II Bldg 1 | 0.1% | |||||||
| 1.022 | Property | Buckeye DC Bldg 1 | 0.1% | |||||||
| 1.023 | Property | York DC III | 0.1% | |||||||
| 1.024 | Property | Orange County DC | 0.1% | |||||||
| 1.025 | Property | Kent Valley DC II | 0.1% | |||||||
| 1.026 | Property | Memphis IC III | 0.1% | |||||||
| 1.027 | Property | Pinole Point Building #1 | 0.1% | |||||||
| 1.028 | Property | Cactus DC II | 0.1% | |||||||
| 1.029 | Property | Fairburn DC | 0.1% | |||||||
| 1.030 | Property | Windfern Distribution Center II | 0.1% | |||||||
| 1.031 | Property | Miami DC | 0.1% | |||||||
| 1.032 | Property | Southpoint F | 0.1% | |||||||
| 1.033 | Property | Industrial Parkway DC | 0.1% | |||||||
| 1.034 | Property | Chickasaw DC | 0.1% | |||||||
| 1.035 | Property | Valley Crossings | 0.1% | |||||||
| 1.036 | Property | Buckeye DC Bldg 2 | 0.1% | |||||||
| 1.037 | Property | Southpoint B | 0.1% | |||||||
| 1.038 | Property | Hartman Business Center I | 0.1% | |||||||
| 1.039 | Property | Artesia DC | 0.1% | |||||||
| 1.040 | Property | Bell Gardens Distribution Center #3 | 0.1% | |||||||
| 1.041 | Property | Marina West B | 0.1% | |||||||
| 1.042 | Property | Renton DC | 0.1% | |||||||
| 1.043 | Property | Southpoint A | 0.1% | |||||||
| 1.044 | Property | Westfork A5 | 0.1% | |||||||
| 1.045 | Property | Marina West DC II Bldg 2 | 0.1% | |||||||
| 1.046 | Property | Pinole Point Building #2 | 0.1% | |||||||
| 1.047 | Property | Salt Lake DC II | 0.1% | |||||||
| 1.048 | Property | Northwest 8 Industrial Center II | 0.1% | |||||||
| 1.049 | Property | Salt Lake DC I | 0.1% | |||||||
| 1.050 | Property | Southshore Commerce Center C | 0.1% | |||||||
| 1.051 | Property | Pinole Point Building #3 | 0.1% | |||||||
| 1.052 | Property | Steamboat DC | 0.1% | |||||||
| 1.053 | Property | Palo Verde DC | 0.1% | |||||||
| 1.054 | Property | South San Francisco DC II | 0.1% | |||||||
| 1.055 | Property | Westfork C4 | 0.1% | |||||||
| 1.056 | Property | South San Francisco DC | 0.1% | |||||||
| 1.057 | Property | Southshore Commerce Center A | 0.1% | |||||||
| 1.058 | Property | Kent Valley DC IV | 0.1% | |||||||
| 1.059 | Property | Carlisle DC Bldg 2 | 0.1% | |||||||
| 1.060 | Property | Bluegrass DC Bldg 4 | 0.1% | |||||||
| 1.061 | Property | Westfork A4 | 0.1% | |||||||
| 1.062 | Property | Beltway Crossing DC Bldg 2 | 0.1% | |||||||
| 1.063 | Property | Ritner DC | 0.1% | |||||||
| 1.064 | Property | Hartman Business Center II | 0.1% | |||||||
| 1.065 | Property | Hayward DC | 0.1% | |||||||
| 1.066 | Property | Houston DC Bldg 1 | 0.1% | |||||||
| 1.067 | Property | Kent Valley DC | 0.1% | |||||||
| 1.068 | Property | Lehigh Valley 9 | 0.1% | |||||||
| 1.069 | Property | Beltway Crossing DC Bldg 3 | 0.1% | |||||||
| 1.070 | Property | Southaven DC Bldg 1 | 0.1% | |||||||
| 1.071 | Property | Bluegrass DC Bldg 1 | 0.1% | |||||||
| 1.072 | Property | Suwanee Point Building 200 | 0.1% | |||||||
| 1.073 | Property | Tamarac Business Center I | 0.1% | |||||||
| 1.074 | Property | Gwinnett DC Bldg 1 | 0.1% | |||||||
| 1.075 | Property | Houston DC Bldg 3 | 0.1% | |||||||
| 1.076 | Property | Broadway 101 CC Bldg 9 | 0.1% | |||||||
| 1.077 | Property | Iron Run DC | 0.1% | |||||||
| 1.078 | Property | Windfern Distribution Center I | 0.0% | |||||||
| 1.079 | Property | Miami DC II | 0.0% | |||||||
| 1.080 | Property | Southshore Commerce Center B | 0.0% | |||||||
| 1.081 | Property | Suwanee Point Building 100 | 0.0% | |||||||
| 1.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | |||||||
| 1.083 | Property | Southshore Commerce Center D | 0.0% | |||||||
| 1.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | |||||||
| 1.085 | Property | Lehigh Valley DC II | 0.0% | |||||||
| 1.086 | Property | Memphis IC I | 0.0% | |||||||
| 1.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | |||||||
| 1.088 | Property | Lehigh Valley 10 | 0.0% | |||||||
| 1.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | |||||||
| 1.090 | Property | Northwest 8 Industrial Center I | 0.0% | |||||||
| 1.091 | Property | Bluegrass DC Bldg 3 | 0.0% | |||||||
| 1.092 | Property | Andover DC Bldg A | 0.0% | |||||||
| 1.093 | Property | Bluegrass DC Bldg 2 | 0.0% | |||||||
| 1.094 | Property | Andover DC Bldg B | 0.0% | |||||||
| 1.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | |||||||
| 1.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | |||||||
| 1.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | |||||||
| 1.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | |||||||
| 1.099 | Property | Lehigh Valley 11 | 0.0% | |||||||
| 1.100 | Property | Tamarac Commerce Center | 0.0% | |||||||
| 1.101 | Property | Houston DC Bldg 2 | 0.0% | |||||||
| 1.102 | Property | Marina West DC II Bldg 3 | 0.0% | |||||||
| 1.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | |||||||
| 1.104 | Property | Commerce Park Medical Center | 0.0% | |||||||
| 1.105 | Property | Houston IC | 0.0% |
| A-1-5 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Non-Recourse Carveout Guarantor(4) | |||||
| 1.106 | Property | Gwinnett DC Bldg 2 | 0.0% | |||||||
| 1.107 | Property | Weston Business Center | 0.0% | |||||||
| 1.108 | Property | Kent Valley DC III | 0.0% | |||||||
| 1.109 | Property | Commerce Park SW 2 | 0.0% | |||||||
| 1.110 | Property | Commerce Park Westchase 3 | 0.0% | |||||||
| 1.111 | Property | Lehigh Valley 12 | 0.0% | |||||||
| 1.112 | Property | Houston DC Bldg 4 | 0.0% | |||||||
| 1.113 | Property | Valley Forge 1 | 0.0% | |||||||
| 1.114 | Property | Valley Forge 2 | 0.0% | |||||||
| 1.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | |||||||
| 1.116 | Property | Commerce Park SW 4 | 0.0% | |||||||
| 1.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | |||||||
| 1.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | |||||||
| 1.119 | Property | Commerce Park SW 1 | 0.0% | |||||||
| 1.120 | Property | Tamarac Business Center II | 0.0% | |||||||
| 1.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | |||||||
| 1.122 | Property | Commerce Park Westchase 2 | 0.0% | |||||||
| 1.123 | Property | Memphis IC II | 0.0% | |||||||
| 1.124 | Property | Commerce Park NW 3 | 0.0% | |||||||
| 1.125 | Property | Commerce Park NW 4 | 0.0% | |||||||
| 1.126 | Property | Commerce Park SW 3 | 0.0% | |||||||
| 1.127 | Property | Commerce Park Westchase 1 | 0.0% | |||||||
| 1.128 | Property | Commerce Park NW 2 | 0.0% | |||||||
| 1.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | |||||||
| 1.130 | Property | Commerce Park NW 1 | 0.0% | |||||||
| 1.131 | Property | Lakeview BC Bldg 1 | 0.0% | |||||||
| 1.132 | Property | Ft. Lauderdale Industrial II | 0.0% | |||||||
| 1.133 | Property | Valley Forge 3 | 0.0% | |||||||
| 1.134 | Property | Lakeview BC Bldg 7 | 0.0% | |||||||
| 1.135 | Property | Lakeview BC Bldg 4 | 0.0% | |||||||
| 1.136 | Property | Lakeview BC Bldg 5 | 0.0% | |||||||
| 1.137 | Property | Commerce Park SW 5 | 0.0% | |||||||
| 1.138 | Property | Lakeview BC Bldg 6 | 0.0% | |||||||
| 1.139 | Property | Valley Forge 4 | 0.0% | |||||||
| 1.140 | Property | Lakeview BC Bldg 3 | 0.0% | |||||||
| 1.141 | Property | Lakeview BC Bldg 2 | 0.0% | |||||||
| 1.142 | Property | Ft. Lauderdale Industrial I | 0.0% | |||||||
| 2 | Loan | 200 Forest Street | 11.3% | Joseph L. Zink; Irene T. Gruber; David A. Capobianco | ||||||
| 3 | Loan | Quaker Bridge Mall | 8.7% | Simon Property Group, L.P. | ||||||
| 4 | Loan | Laurel Corporate Center | 6.3% | Asher Roshanzamir | ||||||
| 4.1 | Property | 10000 Midlantic Drive | 2.2% | |||||||
| 4.2 | Property | 2000 & 4000 Midlantic Drive | 1.7% | |||||||
| 4.3 | Property | 15000 Midlantic Drive | 1.0% | |||||||
| 4.4 | Property | 9000 Midlantic Drive | 0.8% | |||||||
| 4.5 | Property | 1000 Bishops Gate Blvd | 0.6% | |||||||
| 5 | Loan | GLP Industrial Portfolio A | 5.6% | Western A Midwest, LLC,Western A South, LLC,Western A West, LLC,Western A East, LLC,Western B Southeast, LLC,Western B Northwest, LLC,Western B South, LLC,Western B West, LLC,Western B East, LLC,Western C REIT, LLC,Western C NR, LLC | ||||||
| 5.001 | Property | Inland Empire Indian Ave DC | 0.3% | |||||||
| 5.002 | Property | Centerpointe 4 | 0.3% | |||||||
| 5.003 | Property | Hofer Ranch IC Bldg 1 | 0.2% | |||||||
| 5.004 | Property | Denver DC | 0.1% | |||||||
| 5.005 | Property | Freeport DC Bldg 4 | 0.1% | |||||||
| 5.006 | Property | Ontario Mills DC | 0.1% | |||||||
| 5.007 | Property | Hagerstown Distribution Center | 0.1% | |||||||
| 5.008 | Property | Beckwith Farms DC | 0.1% | |||||||
| 5.009 | Property | Crossroads DC I | 0.1% | |||||||
| 5.010 | Property | Centerpointe 6 | 0.1% | |||||||
| 5.011 | Property | I-95 DC | 0.1% | |||||||
| 5.012 | Property | Chino Spec Forward | 0.1% | |||||||
| 5.013 | Property | Bedford Park II | 0.1% | |||||||
| 5.014 | Property | Landover DC | 0.1% | |||||||
| 5.015 | Property | North Plainfield 8 | 0.1% | |||||||
| 5.016 | Property | Sterling DC | 0.1% | |||||||
| 5.017 | Property | Clifton DC | 0.1% | |||||||
| 5.018 | Property | Beckwith Farms 3 | 0.1% | |||||||
| 5.019 | Property | Collington Commerce Center | 0.1% | |||||||
| 5.020 | Property | Bedford Park IB | 0.1% | |||||||
| 5.021 | Property | Elam Farms DC | 0.1% | |||||||
| 5.022 | Property | Champagne DC | 0.1% | |||||||
| 5.023 | Property | Bridge Point 1 | 0.1% | |||||||
| 5.024 | Property | Center Square DC | 0.1% | |||||||
| 5.025 | Property | Park 355 | 0.1% | |||||||
| 5.026 | Property | Commerce Farms DC 3 | 0.1% | |||||||
| 5.027 | Property | Brandon Woods DC | 0.1% | |||||||
| 5.028 | Property | Chantilly DC | 0.1% | |||||||
| 5.029 | Property | Bolingbrook CC Bldg 3 | 0.1% | |||||||
| 5.030 | Property | Northpoint CC | 0.1% | |||||||
| 5.031 | Property | Franklin Square IC I | 0.1% | |||||||
| 5.032 | Property | Rock Quarry Building #1 | 0.1% | |||||||
| 5.033 | Property | Aurora DC III | 0.1% | |||||||
| 5.034 | Property | Washington (DC) Corporate Center | 0.1% | |||||||
| 5.035 | Property | Aurora DC 1 | 0.1% | |||||||
| 5.036 | Property | Waterfront DC | 0.1% | |||||||
| 5.037 | Property | Pureland DC I | 0.0% | |||||||
| 5.038 | Property | Bedford Park IA | 0.0% | |||||||
| 5.039 | Property | Prairie Point Bldg 3 | 0.0% | |||||||
| 5.040 | Property | Greenwood DC | 0.0% | |||||||
| 5.041 | Property | Austin DC III | 0.0% | |||||||
| 5.042 | Property | Franklin Square II | 0.0% | |||||||
| 5.043 | Property | Pureland DC II | 0.0% | |||||||
| 5.044 | Property | Somerset IC | 0.0% | |||||||
| 5.045 | Property | Rock Quarry Building #2 | 0.0% | |||||||
| 5.046 | Property | Brandon Woods DC II | 0.0% | |||||||
| 5.047 | Property | Centerpointe 5 | 0.0% | |||||||
| 5.048 | Property | Industrial Parkway (CA) DC | 0.0% | |||||||
| 5.049 | Property | Beckwith Farms 2 | 0.0% | |||||||
| 5.050 | Property | North Plainfield 2 | 0.0% | |||||||
| 5.051 | Property | North Plainfield 4 | 0.0% | |||||||
| 5.052 | Property | North Plainfield 5 | 0.0% | |||||||
| 5.053 | Property | Somerset IC II Building I | 0.0% | |||||||
| 5.054 | Property | BWI Commerce Center II | 0.0% | |||||||
| 5.055 | Property | Commerce Farms DC 4 | 0.0% | |||||||
| 5.056 | Property | Rock Run Bldg 6 | 0.0% | |||||||
| 5.057 | Property | Bolingbrook CC Bldg 4 | 0.0% | |||||||
| 5.058 | Property | Bridge Point 2 | 0.0% | |||||||
| 5.059 | Property | Burleson BP Bldg 3 (Austin DC I) | 0.0% | |||||||
| 5.060 | Property | 10th Street Business Park 2 | 0.0% |
| A-1-6 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Non-Recourse Carveout Guarantor(4) | |||||
| 5.061 | Property | Park 55 | 0.0% | |||||||
| 5.062 | Property | Valwood West Industrial A | 0.0% | |||||||
| 5.063 | Property | Baltimore IC | 0.0% | |||||||
| 5.064 | Property | Englewood DC | 0.0% | |||||||
| 5.065 | Property | Centerpointe 9 | 0.0% | |||||||
| 5.066 | Property | Aurora DC 2 | 0.0% | |||||||
| 5.067 | Property | Redlands Industrial Center IB | 0.0% | |||||||
| 5.068 | Property | Somerset IC II Building II | 0.0% | |||||||
| 5.069 | Property | Hofer Ranch TRS Building 3 | 0.0% | |||||||
| 5.070 | Property | BWI Commerce Center I | 0.0% | |||||||
| 5.071 | Property | Burleson BP Bldg 1 (Austin DC I) | 0.0% | |||||||
| 5.072 | Property | Raceway Crossings IC Bldg 3 (Austin DC II) | 0.0% | |||||||
| 5.073 | Property | Freeport DC Bldg 2 | 0.0% | |||||||
| 5.074 | Property | Concours DC | 0.0% | |||||||
| 5.075 | Property | Raceway Crossings IC Bldg 2 (Austin DC II) | 0.0% | |||||||
| 5.076 | Property | Hagerstown - Industrial Lane DC | 0.0% | |||||||
| 5.077 | Property | Maple Point 1 | 0.0% | |||||||
| 5.078 | Property | Freeport DC Bldg 1 | 0.0% | |||||||
| 5.079 | Property | Capital Beltway CC | 0.0% | |||||||
| 5.080 | Property | Centerpointe Trailer Lot | 0.0% | |||||||
| 5.081 | Property | Randall Crossing DC | 0.0% | |||||||
| 5.082 | Property | Burleson BP Bldg 2 (Austin DC I) | 0.0% | |||||||
| 5.083 | Property | Maple Point 2 | 0.0% | |||||||
| 5.084 | Property | Hollins End 6 | 0.0% | |||||||
| 5.085 | Property | Freeport DC Bldg 3 | 0.0% | |||||||
| 5.086 | Property | Redlands Industrial Center II | 0.0% | |||||||
| 5.087 | Property | Hollins End 1 | 0.0% | |||||||
| 5.088 | Property | Hollins End 2 | 0.0% | |||||||
| 5.089 | Property | Valwood West Industrial D | 0.0% | |||||||
| 5.090 | Property | Redlands Industrial Center IA | 0.0% | |||||||
| 5.091 | Property | Valwood West Industrial C | 0.0% | |||||||
| 5.092 | Property | 10th Street Business Park 1 | 0.0% | |||||||
| 5.093 | Property | Columbia Park IC | 0.0% | |||||||
| 5.094 | Property | Valley View BC Bldg 2 | 0.0% | |||||||
| 5.095 | Property | Valley View BC Bldg 1 | 0.0% | |||||||
| 5.096 | Property | Crossroads DC III | 0.0% | |||||||
| 5.097 | Property | Northpointe DC Bldg 1 | 0.0% | |||||||
| 5.098 | Property | Park 88 | 0.0% | |||||||
| 5.099 | Property | Ameriplex | 0.0% | |||||||
| 5.100 | Property | Vista Point South 5 | 0.0% | |||||||
| 5.101 | Property | Hollins End 5 | 0.0% | |||||||
| 5.102 | Property | Northpointe DC Bldg 2 | 0.0% | |||||||
| 5.103 | Property | Vista Point South 6 | 0.0% | |||||||
| 5.104 | Property | Raceway Crossings IC Bldg 1 (Austin DC II) | 0.0% | |||||||
| 5.105 | Property | Vista Point South 4 | 0.0% | |||||||
| 5.106 | Property | Vista Point South 3 | 0.0% | |||||||
| 5.107 | Property | North Plainfield 3 | 0.0% | |||||||
| 5.108 | Property | Vista Point South 1 | 0.0% | |||||||
| 5.109 | Property | Bolingbrook VMF | 0.0% | |||||||
| 5.110 | Property | Vista Point South 2 | 0.0% | |||||||
| 5.111 | Property | Hollins End 3 | 0.0% | |||||||
| 5.112 | Property | Hollins End 4 | 0.0% | |||||||
| 5.113 | Property | Freeport DC Bldg 6 | 0.0% | |||||||
| 5.114 | Property | Freeport DC Bldg 5 | 0.0% | |||||||
| 6 | Loan | Mission Ridge | 4.9% | James M. Jacobson Jr. | ||||||
| 7 | Loan | Vistas at Seven Bar | 4.3% | The Edna Mary Dyer Revocable Trust; Hal R. Dyer; The H. Suzanna Bruning Trust, Dated October 11, 1995; H. Suzanne Bruning; The Madje Family Trust; David E. Madje; Patricia A. Madje; The Keen Family Trust, Dated July 21, 1992; Robert L. Keen; Catherine C. Keen; Jerome Jessee; Susan Jessee; 19620 Sherman Way LLC; Fredda L. Rose; Carl F. Worden, III; The Shirley Barasch Trust Dated September 22, 2010, As Amended; The Michael G. Wilson & Laura E. Renaud-Wilson Living Trust, Dated August 17, 1988; Michael G. Wilson; Laura E. Renaud-Wilson; Donald Lieberman; L & W Realty Company; Allan L. Levey; Barbara K. Levey; Mittman Associates, Inc.; Ellen S. Davis; Los Alamos, LLC; Sandra M. Arciniaga; The Roy E. Rute & Alice M. Rute Family Trust, Dated January 10, 1984; Roy E. Rute; Alice M. Rute; Peter J. Martinelli; The Jung Che Kim and Soon Min Kim 1995 Trust; Jung C. Kim; Soon M. Kim; The Emily Nichols Trust; Sheri Leela Nichols; Claude R. Swarthout; Linda A. Swarthout; Juan M. Venegas; Alicia Venegas; The Gustafson Family Trust, Dated October 27, 1995; Lee E. Gustafson; Joy L. Gustafson; Diane Howard Belding; Crist Property Company; Frank L. Crist, III; The Booth Family Trust; June G. Booth; Ramsey Charles II LLC; The John R. Saunders Trust, Dated July 14, 1987; John R. Saunders; CORE Realty Holdings Management, Inc. | ||||||
| 8 | Loan | Jay Scutti Plaza | 3.3% | Kimberlie L. Glaser, Jarred V. Scutti and Jay C. Scutti | ||||||
| 9 | Loan | West LA Office - 2730 Wilshire | 3.2% | Albert Taban | ||||||
| 10 | Loan | Starwood Capital Extended Stay Portfolio | 2.6% | SOF-IX U.S. Holdings, L.P. | ||||||
| 10.01 | Property | Crestwood Suites Denver - Aurora | 0.1% | |||||||
| 10.02 | Property | Sun Suites New Orleans (Metairie) | 0.1% | |||||||
| 10.03 | Property | Sun Suites New Orleans (Harvey) | 0.1% | |||||||
| 10.04 | Property | Sun Suites Hobby (Clearlake) | 0.1% | |||||||
| 10.05 | Property | Sun Suites Plano | 0.1% | |||||||
| 10.06 | Property | Sun Suites Westchase | 0.1% | |||||||
| 10.07 | Property | Crestwood Suites Marietta Roswell Road | 0.1% | |||||||
| 10.08 | Property | Sun Suites Sugar Land (Stafford) | 0.1% | |||||||
| 10.09 | Property | Sun Suites Raleigh | 0.1% | |||||||
| 10.10 | Property | Sun Suites Intercontinental Greenspoint | 0.1% | |||||||
| 10.11 | Property | Crestwood Suites Nashville Madison | 0.1% | |||||||
| 10.12 | Property | Sun Suites Cumming | 0.1% | |||||||
| 10.13 | Property | Crestwood Suites Murfreesboro | 0.1% | |||||||
| 10.14 | Property | Sun Suites Smyrna | 0.1% | |||||||
| 10.15 | Property | Sun Suites Dallas - Garland | 0.1% | |||||||
| 10.16 | Property | Sun Suites DFW Airport - Lewisville | 0.1% | |||||||
| 10.17 | Property | Sun Suites Charlotte - Matthews | 0.1% | |||||||
| 10.18 | Property | Crestwood Suites Disney Orlando | 0.1% | |||||||
| 10.19 | Property | Crestwood Suites Orlando UCF | 0.1% | |||||||
| 10.20 | Property | Crestwood Suites Snellville | 0.1% | |||||||
| 10.21 | Property | Sun Suites Suwanee | 0.1% | |||||||
| 10.22 | Property | Home Towne Suites Kannapolis | 0.1% | |||||||
| 10.23 | Property | Sun Suites Corpus Christi | 0.1% | |||||||
| 10.24 | Property | Home Towne Suites Tuscaloosa | 0.1% | |||||||
| 10.25 | Property | Sun Suites Jacksonville | 0.1% | |||||||
| 10.26 | Property | Sun Suites Chesapeake | 0.1% | |||||||
| 10.27 | Property | Crestwood Suites Fort Myers | 0.0% | |||||||
| 10.28 | Property | Crestwood Suites Greensboro Airport | 0.0% | |||||||
| 10.29 | Property | Crestwood Suites Austin | 0.0% | |||||||
| 10.30 | Property | Sun Suites Gwinnett | 0.0% | |||||||
| 10.31 | Property | Crestwood Suites Marietta - Town Center Mall | 0.0% | |||||||
| 10.32 | Property | Crestwood Suites Baton Rouge | 0.0% | |||||||
| 10.33 | Property | Home Towne Suites Columbus | 0.0% | |||||||
| 10.34 | Property | Crestwood Suites NW Houston | 0.0% | |||||||
| 10.35 | Property | Home Towne Suites Auburn | 0.0% | |||||||
| 10.36 | Property | Sun Suites Stockbridge | 0.0% | |||||||
| 10.37 | Property | Home Towne Suites Anderson | 0.0% | |||||||
| 10.38 | Property | Crestwood Suites Colorado Springs | 0.0% | |||||||
| 10.39 | Property | Home Towne Suites Prattville | 0.0% | |||||||
| 10.40 | Property | Crestwood Suites High Point | 0.0% | |||||||
| 10.41 | Property | Sun Suites Birmingham | 0.0% | |||||||
| 10.42 | Property | Sun Suites Kennesaw Town Center | 0.0% | |||||||
| 10.43 | Property | Sun Suites Greensboro | 0.0% | |||||||
| 10.44 | Property | Home Towne Suites Greenville | 0.0% | |||||||
| 10.45 | Property | Sun Suites Hattiesburg | 0.0% |
| A-1-7 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Non-Recourse Carveout Guarantor(4) | |||||
| 10.46 | Property | Home Towne Suites Decatur | 0.0% | |||||||
| 10.47 | Property | Home Towne Suites Bowling Green | 0.0% | |||||||
| 10.48 | Property | Sun Suites Gulfport Airport | 0.0% | |||||||
| 10.49 | Property | Crestwood Suites Newport News | 0.0% | |||||||
| 10.50 | Property | Home Towne Suites Clarksville | 0.0% | |||||||
| 11 | Loan | Chicago Marriott Southwest at Burr Ridge | 2.6% | Sidra Real Estate, Inc. | ||||||
| 12 | Loan | Palihouse Santa Monica | 2.5% | Avi Brosh; Ramin Kolahi | ||||||
| 13 | Loan | Hilton Cincinnati Airport | 2.1% | R-Roof Assets, LLC | ||||||
| 14 | Loan | Lofton Place Apartments | 2.0% | Joseph G. Lubeck; Mitchell B. Robbins; Steven R. Robbins | ||||||
| 15 | Loan | City Place Apartments | 1.9% | Raymond Clifford Stanton | ||||||
| 16 | Loan | The Vue | 1.8% | Cross K. Moceri and John J. Griggs | ||||||
| 17 | Loan | Shadow Lake Apartments | 1.4% | Ronald I. Eisenberg | ||||||
| 18 | Loan | Peakview Office Plaza | 1.3% | Alan Jay Kaufman | ||||||
| 19 | Loan | Holiday Inn & Suites Ann Arbor | 1.3% | Asad M. Malik | ||||||
| 20 | Loan | Arbor Hill Apartments | 1.2% | Chowdary Yalamanchili | ||||||
| 21 | Loan | Landmark Centre | 1.2% | KDI Investments, Inc. | ||||||
| 22 | Loan | Holiday Inn Express - Little Rock | 1.1% | Prakash Rajamani, Tejal Desai & Andrew Winn | ||||||
| 23 | Loan | Walnut Street Retail Portfolio | 1.1% | Gregg Perelman and Todd E. Reidbord | ||||||
| 24 | Loan | Confederate Point Apartments | 1.0% | Shlomoh Ben-David | ||||||
| 25 | Loan | White Lick Creek Apartments | 1.0% | David M. Conwill; Steven B. Kimmelman; Steven B. Kimmelman, as Trustee of the Jerome Kimmelman Gift Trust; Leslie Leohr; Leslie Leohr, as Trustee of the Phyllis E. Leohr Gift Trust | ||||||
| 26 | Loan | Pebble Creek Collection | 0.9% | Edward M. Corrigan; Helen Corrigan | ||||||
| 27 | Loan | La Quinta Inn & Suites, Bonita Springs Naples North | 0.8% | Leslie Ng | ||||||
| 28 | Loan | Antelope Multifamily Portfolio | 0.8% | Jefferson T. Ratliff | ||||||
| 28.1 | Property | Ridgewood East | 0.4% | |||||||
| 28.2 | Property | Water Valley | 0.1% | |||||||
| 28.3 | Property | Senatobia Arms | 0.1% | |||||||
| 28.4 | Property | Sardis Gardens | 0.1% | |||||||
| 28.5 | Property | Flowers Square | 0.1% | |||||||
| 29 | Loan | Chagrin Professional Office | 0.8% | Steven Passov; Bradley T. Kowit | ||||||
| 30 | Loan | Lakes of Ridgecrest Phase III | 0.8% | Leonard Pagon; David M. Conwill; Steven B. Kimmelman; Steven B. Kimmelman, as Trustee of the Jerome Kimmelman Gift Trust | ||||||
| 31 | Loan | Tuscany Villas Apartments | 0.8% | Billie J. Minton; Rikki R. Rhoten | ||||||
| 32 | Loan | Palmer Super Center | 0.7% | James P. Lighthizer and Robert W. Neighoff | ||||||
| 33 | Loan | Winter Garden Business Park | 0.7% | Greggory Belzberg | ||||||
| 34 | Loan | Battery B at The Jeffrey Apartments | 0.7% | J. Daniel Schmidt | ||||||
| 35 | Loan | Taunton Depot Shopping Center | 0.7% | Joseph D. Rando | ||||||
| 36 | Loan | Cumberland Pointe | 0.7% | D. Kimbrough King, Jr. | ||||||
| 37 | Loan | Banana Republic | 0.6% | Gregg Perelman and Todd E. Reidbord | ||||||
| 38 | Loan | Hawthorne Square | 0.6% | Lawrence Maio and Sam Talpalatsky | ||||||
| 39 | Loan | 539 Smith Street | 0.6% | Nivea Developments Limited, Ardena Holdings Inc. and Pavona Lane LTD. | ||||||
| 40 | Loan | The Realty Building | 0.6% | Abdulaziz H. Fahad | ||||||
| 41 | Loan | Lochaven Apartments | 0.5% | Maribeth Maxey; Ellis Maxey | ||||||
| 42 | Loan | 515 Westheimer | 0.5% | Lawrence Maio and Sam Talpalatsky | ||||||
| 43 | Loan | Alexander House | 0.5% | Joseph R. Pryzant | ||||||
| 44 | Loan | TopSail Way Shopping Center | 0.5% | Milton Cail & Faith Kaplan | ||||||
| 45 | Loan | Aztec Square | 0.4% | James R. Wiss | ||||||
| 46 | Loan | Homecrest MHC | 0.4% | Daniel C. Fischer | ||||||
| 47 | Loan | 501 Bath Street | 0.4% | Alex N. Pananides | ||||||
| 48 | Loan | 2100 & 2106 N. Orange Avenue | 0.3% | Nancy Mina | ||||||
| 49 | Loan | Coastal Breeze Apartment Portfolio | 0.3% | Brian Boehmcke and Hugh Cohen | ||||||
| 49.1 | Property | Apple | 0.1% | |||||||
| 49.2 | Property | Baltic | 0.1% | |||||||
| 49.3 | Property | Maple | 0.1% | |||||||
| 50 | Loan | Gross - Villa MHP | 0.2% | Madeleine S. Gross |
| A-1-8 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| MORTGAGED PROPERTY CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
No. of Properties |
General Property Type | Detailed Property Type | Title Type(5)(6) | Ground Lease Initial Lease Expiration Date(5) |
Address | City | County | State | Zip Code | Year Built | Year Renovated | Net Rentable Area SF/Units/Acres/ Rooms/Pads(7)(8) |
Units of Measure |
Occupancy Rate(7)(8) |
Occupancy Rate As-of Date |
Appraised Value(9) |
Appraisal As-of Date(9) | ||||||||||||||||||||||
| 1 | Loan | GLP Industrial Portfolio B | 11.5% | 142 | Industrial | Various | Fee | Various | Various | Various | Various | Various | Various | 26,238,861 | Square Feet | 93.8% | 10/1/2015 | $2,081,000,000 | Various | |||||||||||||||||||||||||
| 1.001 | Property | Agave DC | 0.6% | 1 | Industrial | Distribution Warehouse | Fee | 800 North 75th Avenue | Phoenix | Maricopa | AZ | 85043 | 2009 | 1,267,110 | Square Feet | 100.0% | 10/1/2015 | $99,600,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.002 | Property | Lehigh Valley 13 | 0.3% | 1 | Industrial | Warehouse | Fee | 861 Nestle Way | Allentown | Lehigh | PA | 18031 | 2000 | 822,500 | Square Feet | 100.0% | 10/1/2015 | $53,500,000 | 8/26/2015 | |||||||||||||||||||||||||
| 1.003 | Property | Frontier Logistics BTS | 0.3% | 1 | Industrial | Distribution Warehouse | Fee | 3507 Pasadena Freeway | Pasadena | Harris | TX | 77503 | 2015 | 600,004 | Square Feet | 100.0% | 10/1/2015 | $50,500,000 | 10/2/2015 | |||||||||||||||||||||||||
| 1.004 | Property | Sugarland Interchange DC | 0.3% | 1 | Industrial | Distribution Warehouse | Fee | 1111 Gillingham Lane | Sugarland | Fort Bend | TX | 77478 | 1995 | 486,263 | Square Feet | 100.0% | 10/1/2015 | $45,800,000 | 8/25/2015 | |||||||||||||||||||||||||
| 1.005 | Property | York - Willow Springs | 0.3% | 1 | Industrial | Warehouse | Fee | 105 Willow Springs Lane | York | York | PA | 17406 | 2009 | 624,000 | Square Feet | 100.0% | 10/1/2015 | $44,300,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.006 | Property | Atlanta - Liberty DC | 0.2% | 1 | Industrial | Distribution Warehouse | Fee | 127 Liberty Industrial Parkway | McDonough | Henry | GA | 30253 | 2006 | 851,349 | Square Feet | 100.0% | 10/1/2015 | $41,600,000 | 8/31/2015 | |||||||||||||||||||||||||
| 1.007 | Property | South Bay DC | 0.2% | 1 | Industrial | Distribution Warehouse | Fee | 588 Crenshaw Boulevard | Torrance | Los Angeles | CA | 90503 | 2013 | 265,440 | Square Feet | 100.0% | 10/1/2015 | $40,000,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.008 | Property | Sorensen Industrial | 0.2% | 1 | Industrial | Distribution Warehouse | Fee | 9306 Sorensen Avenue | Santa Fe Springs | Los Angeles | CA | 90670 | 2012 | 305,422 | Square Feet | 100.0% | 10/1/2015 | $39,200,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.009 | Property | Miramar DC | 0.2% | 1 | Industrial | Warehouse | Fee | 11500 Miramar Parkway | Miramar | Broward | FL | 33025 | 2002 | 289,300 | Square Feet | 100.0% | 10/1/2015 | $38,600,000 | 8/24/2015 | |||||||||||||||||||||||||
| 1.010 | Property | York DC II | 0.2% | 1 | Industrial | Warehouse | Fee | 3300 Espresso Way | York | York | PA | 17406 | 2011 | 603,000 | Square Feet | 100.0% | 10/1/2015 | $36,000,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.011 | Property | Carlisle DC Bldg 1 | 0.2% | 1 | Industrial | Warehouse | Fee | 5 True Temper Drive | Carlisle | Cumberland | PA | 17015 | 2001 | 511,760 | Square Feet | 100.0% | 10/1/2015 | $35,500,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.012 | Property | Portside Distribution Center | 0.2% | 1 | Industrial | Distribution Warehouse | Fee | 1401 St. Paul Avenue | Tacoma | Pierce | WA | 98421 | 2007 | 416,050 | Square Feet | 100.0% | 10/1/2015 | $33,500,000 | 7/9/2015 | |||||||||||||||||||||||||
| 1.013 | Property | Marina West A | 0.2% | 1 | Industrial | Distribution Warehouse | Fee | 13900 North West 2nd Street | Sunrise | Broward | FL | 33325 | 2002 | 276,175 | Square Feet | 100.0% | 10/1/2015 | $32,900,000 | 8/24/2015 | |||||||||||||||||||||||||
| 1.014 | Property | Fremont East Bay DC | 0.2% | 1 | Industrial | Distribution Warehouse | Fee | 48350 Fremont Boulevard | Fremont | Alameda | CA | 94538 | 1990 | 246,450 | Square Feet | 100.0% | 10/1/2015 | $29,400,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.015 | Property | Harbor Gateway DC | 0.2% | 1 | Industrial | Distribution Warehouse | Fee | 1580 Francisco Street | Torrance | Los Angeles | CA | 90501 | 2000 | 184,815 | Square Feet | 100.0% | 10/1/2015 | $29,400,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.016 | Property | Imperial DC 1 | 0.2% | 1 | Industrial | Distribution Warehouse | Fee | 19802 Imperial Valley Drive | Houston | Harris | TX | 77073 | 2014 | 328,020 | Square Feet | 100.0% | 10/1/2015 | $29,200,000 | 10/2/2015 | |||||||||||||||||||||||||
| 1.017 | Property | Westport DC Bldg B | 0.2% | 1 | Industrial | Distribution Warehouse | Fee | 6195 West South 300 Street | Salt Lake City | Salt Lake | UT | 84104 | 2008 | 409,374 | Square Feet | 100.0% | 10/1/2015 | $28,600,000 | 9/1/2015 | |||||||||||||||||||||||||
| 1.018 | Property | Westport DC Bldg A | 0.2% | 1 | Industrial | Distribution Warehouse | Fee | 6075 West 300 South | Salt Lake City | Salt Lake | UT | 84104 | 2007 | 350,892 | Square Feet | 100.0% | 10/1/2015 | $27,700,000 | 9/1/2015 | |||||||||||||||||||||||||
| 1.019 | Property | Auburn DC | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 521 8th Street South West | Auburn | King | WA | 98001 | 1999 | 283,450 | Square Feet | 100.0% | 10/1/2015 | $25,600,000 | 7/9/2015 | |||||||||||||||||||||||||
| 1.020 | Property | Southaven DC Bldg 2 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 8474 Market Place | Southaven | Desoto | MS | 38671 | 2004 | 602,500 | Square Feet | 100.0% | 10/1/2015 | $24,600,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.021 | Property | Marina West DC II Bldg 1 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 900 International Parkway | Sunrise | Broward | FL | 33325 | 1994 | 200,000 | Square Feet | 100.0% | 10/1/2015 | $24,200,000 | 8/24/2015 | |||||||||||||||||||||||||
| 1.022 | Property | Buckeye DC Bldg 1 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 6825 West Buckeye Road | Phoenix | Maricopa | AZ | 85043 | 2008 | 380,569 | Square Feet | 100.0% | 10/1/2015 | $23,800,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.023 | Property | York DC III | 0.1% | 1 | Industrial | Warehouse | Fee | 275 Cross Farm Lane | York | York | PA | 17406 | 2009 | 342,160 | Square Feet | 100.0% | 10/1/2015 | $23,700,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.024 | Property | Orange County DC | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 200 Boysenberry Lane | Placentia | Orange | CA | 92870 | 1985 | 198,275 | Square Feet | 100.0% | 10/1/2015 | $23,100,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.025 | Property | Kent Valley DC II | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 6111 South 228th Street | Kent | King | WA | 98032 | 1995 | 228,907 | Square Feet | 100.0% | 10/1/2015 | $22,900,000 | 7/9/2015 | |||||||||||||||||||||||||
| 1.026 | Property | Memphis IC III | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 5625 Challenge Drive | Memphis | Shelby | TN | 38115 | 1998 | 582,098 | Square Feet | 100.0% | 10/1/2015 | $22,200,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.027 | Property | Pinole Point Building #1 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 2900 Atlas Road | Richmond | Contra Costa | CA | 94806 | 1999 | 200,000 | Square Feet | 100.0% | 10/1/2015 | $21,600,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.028 | Property | Cactus DC II | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 4747 West Buckeye Road | Phoenix | Maricopa | AZ | 85043 | 2007 | 376,760 | Square Feet | 10/1/2015 | $21,100,000 | 9/15/2015 | ||||||||||||||||||||||||||
| 1.029 | Property | Fairburn DC | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 7300 Oakley Industrial Boulevard | Atlanta | Fulton | GA | 30213 | 1995 | 346,224 | Square Feet | 100.0% | 10/1/2015 | $20,500,000 | 8/31/2015 | |||||||||||||||||||||||||
| 1.030 | Property | Windfern Distribution Center II | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 6323-6377 Windfern Road | Houston | Harris | TX | 77040 | 1999 | 245,700 | Square Feet | 100.0% | 10/1/2015 | $20,200,000 | 8/31/2015 | |||||||||||||||||||||||||
| 1.031 | Property | Miami DC | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 10733-10763 North West 123rd Street | Medley | Miami-Dade | FL | 33178 | 2013 | 185,520 | Square Feet | 100.0% | 10/1/2015 | $19,700,000 | 8/24/2015 | |||||||||||||||||||||||||
| 1.032 | Property | Southpoint F | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 4000 South Corporate Parkway | Forest Park | Clayton | GA | 30297 | 2001 | 358,360 | Square Feet | 100.0% | 10/1/2015 | $19,300,000 | 8/31/2015 | |||||||||||||||||||||||||
| 1.033 | Property | Industrial Parkway DC | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 3710 Atlanta Industrial Parkway North West | Atlanta | Fulton | GA | 30331 | 1986 | 443,800 | Square Feet | 100.0% | 10/1/2015 | $19,000,000 | 9/1/2015 | |||||||||||||||||||||||||
| 1.034 | Property | Chickasaw DC | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 6380 Holmes Road | Memphis | Shelby | TN | 38141 | 2004 | 437,940 | Square Feet | 100.0% | 10/1/2015 | $18,700,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.035 | Property | Valley Crossings | 0.1% | 1 | Industrial | Warehouse | Fee | 2834 Schoeneck Road | Lower Macungie | Lehigh | PA | 18062 | 1997 | 270,000 | Square Feet | 100.0% | 10/1/2015 | $18,600,000 | 8/26/2015 | |||||||||||||||||||||||||
| 1.036 | Property | Buckeye DC Bldg 2 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 6913 West Buckeye Road | Phoenix | Maricopa | AZ | 85043 | 2008 | 303,495 | Square Feet | 100.0% | 10/1/2015 | $18,400,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.037 | Property | Southpoint B | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 2500 Southpoint Drive | Forest Park | Clayton | GA | 30297 | 1996 | 297,000 | Square Feet | 100.0% | 10/1/2015 | $17,600,000 | 8/31/2015 | |||||||||||||||||||||||||
| 1.038 | Property | Hartman Business Center I | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 675 Hartman Road | Austell | Cobb | GA | 30168 | 2003 | 353,983 | Square Feet | 100.0% | 10/1/2015 | $17,600,000 | 8/31/2015 | |||||||||||||||||||||||||
| 1.039 | Property | Artesia DC | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 1200 W Artesia Boulevard | Compton | Los Angeles | CA | 90220 | 1972 | 151,800 | Square Feet | 100.0% | 10/1/2015 | $17,100,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.040 | Property | Bell Gardens Distribution Center #3 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 8457 South Eastern Avenue | Bell Gardens | Los Angeles | CA | 90201 | 1970 | 166,261 | Square Feet | 100.0% | 10/1/2015 | $15,600,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.041 | Property | Marina West B | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 13800 North West 2nd Street | Sunrise | Broward | FL | 33325 | 2002 | 115,680 | Square Feet | 100.0% | 10/1/2015 | $15,600,000 | 8/24/2015 | |||||||||||||||||||||||||
| 1.042 | Property | Renton DC | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 1905 Raymond Avenue South West | Renton | King | WA | 98057 | 1997 | 126,660 | Square Feet | 100.0% | 10/1/2015 | $15,500,000 | 7/9/2015 | |||||||||||||||||||||||||
| 1.043 | Property | Southpoint A | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 1500 Southpoint Drive | Forest Park | Clayton | GA | 30297 | 1997 | 218,875 | Square Feet | 100.0% | 10/1/2015 | $15,300,000 | 8/31/2015 | |||||||||||||||||||||||||
| 1.044 | Property | Westfork A5 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 750 Maxham Road | Lithia Springs | Douglas | GA | 30122 | 2001 | 315,095 | Square Feet | 63.3% | 10/1/2015 | $15,300,000 | 8/31/2015 | |||||||||||||||||||||||||
| 1.045 | Property | Marina West DC II Bldg 2 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 14599 North West 8th Street | Sunrise | Broward | FL | 33325 | 1995 | 143,000 | Square Feet | 100.0% | 10/1/2015 | $15,300,000 | 8/24/2015 | |||||||||||||||||||||||||
| 1.046 | Property | Pinole Point Building #2 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 2500 Atlas Road | Richmond | Contra Costa | CA | 94806 | 2000 | 143,250 | Square Feet | 100.0% | 10/1/2015 | $15,100,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.047 | Property | Salt Lake DC II | 0.1% | 1 | Industrial | Warehouse | Fee | 1770 South 5500 West | Salt Lake City | Salt Lake | UT | 84104 | 2011 | 190,000 | Square Feet | 100.0% | 10/1/2015 | $14,900,000 | 9/1/2015 | |||||||||||||||||||||||||
| 1.048 | Property | Northwest 8 Industrial Center II | 0.1% | 1 | Industrial | Flex | Fee | 6350 West Sam Houston Parkway North | Houston | Harris | TX | 77041 | 2001 | 99,175 | Square Feet | 61.2% | 10/1/2015 | $14,800,000 | 8/31/2015 | |||||||||||||||||||||||||
| 1.049 | Property | Salt Lake DC I | 0.1% | 1 | Industrial | Warehouse | Fee | 1730 South 5500 West | Salt Lake City | Salt Lake | UT | 84104 | 2007 | 190,000 | Square Feet | 100.0% | 10/1/2015 | $14,600,000 | 9/1/2015 | |||||||||||||||||||||||||
| 1.050 | Property | Southshore Commerce Center C | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 4131-4293 North East 189th Avenue | Gresham | Multnomah | OR | 97230 | 1999 | 179,457 | Square Feet | 100.0% | 10/1/2015 | $14,500,000 | 9/2/2015 | |||||||||||||||||||||||||
| 1.051 | Property | Pinole Point Building #3 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 2100 Atlas Road | Richmond | Contra Costa | CA | 94806 | 2001 | 131,504 | Square Feet | 100.0% | 10/1/2015 | $14,300,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.052 | Property | Steamboat DC | 0.1% | 1 | Industrial | Warehouse | Fee | 75 Steamboat Boulevard | York | York | PA | 17345 | 2002 | 193,160 | Square Feet | 100.0% | 10/1/2015 | $14,300,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.053 | Property | Palo Verde DC | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 9704 West Roosevelt | Tolleson | Maricopa | AZ | 85353 | 1994 | 302,640 | Square Feet | 10/1/2015 | $14,100,000 | 9/15/2015 | ||||||||||||||||||||||||||
| 1.054 | Property | South San Francisco DC II | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 1200-1220 San Mateo Avenue | San Bruno | San Mateo | CA | 94080 | 1977 | 86,918 | Square Feet | 100.0% | 10/1/2015 | $13,700,000 | 8/28/2015 | |||||||||||||||||||||||||
| 1.055 | Property | Westfork C4 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 850 Maxham Road | Lithia Springs | Douglas | GA | 30122 | 1999 | 292,281 | Square Feet | 23.5% | 10/1/2015 | $13,400,000 | 8/31/2015 | |||||||||||||||||||||||||
| 1.056 | Property | South San Francisco DC | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 155 South Hill Drive | Brisbane | San Mateo | CA | 94005 | 1972 | 87,000 | Square Feet | 100.0% | 10/1/2015 | $13,100,000 | 8/28/2015 | |||||||||||||||||||||||||
| 1.057 | Property | Southshore Commerce Center A | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 18550-18870 North East Riverside Parkway | Gresham | Multnomah | OR | 97230 | 1999 | 165,000 | Square Feet | 100.0% | 10/1/2015 | $12,800,000 | 9/2/2015 | |||||||||||||||||||||||||
| 1.058 | Property | Kent Valley DC IV | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 6305 South 231st Street | Kent | King | WA | 98032 | 1995 | 115,189 | Square Feet | 100.0% | 10/1/2015 | $12,400,000 | 7/9/2015 | |||||||||||||||||||||||||
| 1.059 | Property | Carlisle DC Bldg 2 | 0.1% | 1 | Industrial | Warehouse | Fee | 700 Allen Road | Carlisle | Cumberland | PA | 17015 | 2001 | 181,990 | Square Feet | 100.0% | 10/1/2015 | $12,400,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.060 | Property | Bluegrass DC Bldg 4 | 0.1% | 1 | Industrial | Light Industrial | Fee | 1880 McFarland Road | Alpharetta | Fulton | GA | 30004 | 2000 | 136,238 | Square Feet | 100.0% | 10/1/2015 | $12,300,000 | 10/1/2015 | |||||||||||||||||||||||||
| 1.061 | Property | Westfork A4 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 825 Maxham Road | Lithia Springs | Douglas | GA | 30122 | 1997 | 228,576 | Square Feet | 100.0% | 10/1/2015 | $12,200,000 | 8/31/2015 | |||||||||||||||||||||||||
| 1.062 | Property | Beltway Crossing DC Bldg 2 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 13323 South Gessner Road | Missouri City | Harris | TX | 77489 | 2009 | 166,400 | Square Feet | 100.0% | 10/1/2015 | $12,100,000 | 8/5/2015 | |||||||||||||||||||||||||
| 1.063 | Property | Ritner DC | 0.1% | 1 | Industrial | Warehouse | Fee | 1627 Ritner Highway | Carlisle | Cumberland | PA | 17013 | 1980 | 202,000 | Square Feet | 100.0% | 10/1/2015 | $12,000,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.064 | Property | Hartman Business Center II | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 555 Hartman Road | Austell | Cobb | GA | 30168 | 2006 | 261,799 | Square Feet | 10/1/2015 | $11,400,000 | 8/31/2015 | ||||||||||||||||||||||||||
| 1.065 | Property | Hayward DC | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 3528 Arden Road | Hayward | Alameda | CA | 94545 | 1999 | 101,805 | Square Feet | 100.0% | 10/1/2015 | $11,300,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.066 | Property | Houston DC Bldg 1 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 9830-9856 East Freeway | Houston | Harris | TX | 77029 | 1980 | 219,243 | Square Feet | 100.0% | 10/1/2015 | $10,600,000 | 9/1/2015 | |||||||||||||||||||||||||
| 1.067 | Property | Kent Valley DC | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 7050 South 216th Street | Kent | King | WA | 98032 | 1983 | 125,000 | Square Feet | 100.0% | 10/1/2015 | $10,500,000 | 7/9/2015 | |||||||||||||||||||||||||
| 1.068 | Property | Lehigh Valley 9 | 0.1% | 1 | Industrial | Warehouse | Fee | 7520 Morris Court | Allentown | Lehigh | PA | 18106 | 1989 | 154,156 | Square Feet | 100.0% | 10/1/2015 | $10,400,000 | 8/26/2015 | |||||||||||||||||||||||||
| 1.069 | Property | Beltway Crossing DC Bldg 3 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 13443 South Gessner Road | Missouri City | Harris | TX | 77489 | 2013 | 116,480 | Square Feet | 100.0% | 10/1/2015 | $10,400,000 | 8/5/2015 | |||||||||||||||||||||||||
| 1.070 | Property | Southaven DC Bldg 1 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 481 Airport Industrial Drive | Southaven | Desoto | MS | 38671 | 2003 | 246,564 | Square Feet | 100.0% | 10/1/2015 | $10,300,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.071 | Property | Bluegrass DC Bldg 1 | 0.1% | 1 | Industrial | Light Industrial | Fee | 1665 Bluegrass Lakes Parkway | Alpharetta | Fulton | GA | 30004 | 1999 | 112,000 | Square Feet | 100.0% | 10/1/2015 | $10,200,000 | 10/1/2015 | |||||||||||||||||||||||||
| 1.072 | Property | Suwanee Point Building 200 | 0.1% | 1 | Industrial | Light Industrial | Fee | 300 Brogdon Road | Atlanta | Fulton | GA | 30024 | 2007 | 105,972 | Square Feet | 100.0% | 10/1/2015 | $10,100,000 | 10/1/2015 | |||||||||||||||||||||||||
| 1.073 | Property | Tamarac Business Center I | 0.1% | 1 | Industrial | Light Industrial | Fee | 6701 Nob Hill Road | Tamarac | Broward | FL | 33321 | 1997 | 90,000 | Square Feet | 100.0% | 10/1/2015 | $9,600,000 | 8/24/2015 | |||||||||||||||||||||||||
| 1.074 | Property | Gwinnett DC Bldg 1 | 0.1% | 1 | Industrial | Light Industrial | Fee | 7575 Ponce De Leon Circle | Doraville | DeKalb | GA | 30340 | 1972 | 201,440 | Square Feet | 100.0% | 10/1/2015 | $9,200,000 | 10/1/2015 | |||||||||||||||||||||||||
| 1.075 | Property | Houston DC Bldg 3 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 552-598 Garden Oaks Boulevard | Houston | Harris | TX | 77018 | 1977 | 192,430 | Square Feet | 100.0% | 10/1/2015 | $9,100,000 | 8/31/2015 | |||||||||||||||||||||||||
| 1.076 | Property | Broadway 101 CC Bldg 9 | 0.1% | 1 | Industrial | Flex, light industrial, distribution | Fee | 2260 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2007 | 97,554 | Square Feet | 100.0% | 10/1/2015 | $9,000,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.077 | Property | Iron Run DC | 0.1% | 1 | Industrial | Warehouse | Fee | 6755 Snowdrift Road | Allentown | Lehigh | PA | 18106 | 1988 | 125,000 | Square Feet | 100.0% | 10/1/2015 | $9,000,000 | 8/26/2015 | |||||||||||||||||||||||||
| 1.078 | Property | Windfern Distribution Center I | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 6381-6399 Windfern Road | Houston | Harris | TX | 77040 | 1999 | 128,460 | Square Feet | 100.0% | 10/1/2015 | $8,600,000 | 8/31/2015 | |||||||||||||||||||||||||
| 1.079 | Property | Miami DC II | 0.0% | 1 | Industrial | Light Industrial | Fee | 2750 North West 84th Avenue | Miami | Miami-Dade | FL | 33122 | 1996 | 70,000 | Square Feet | 100.0% | 10/1/2015 | $8,600,000 | 8/24/2015 | |||||||||||||||||||||||||
| 1.080 | Property | Southshore Commerce Center B | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 4122-4286 North East 185th Drive | Gresham | Multnomah | OR | 97230 | 1999 | 103,500 | Square Feet | 100.0% | 10/1/2015 | $8,500,000 | 9/2/2015 | |||||||||||||||||||||||||
| 1.081 | Property | Suwanee Point Building 100 | 0.0% | 1 | Industrial | Light Industrial | Fee | 4103 Tench Road | Atlanta | Fulton | GA | 30024 | 2007 | 125,725 | Square Feet | 89.3% | 10/1/2015 | $8,400,000 | 10/1/2015 | |||||||||||||||||||||||||
| 1.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 13423 South Gessner Road | Missouri City | Harris | TX | 77489 | 2009 | 116,480 | Square Feet | 100.0% | 10/1/2015 | $8,100,000 | 8/5/2015 | |||||||||||||||||||||||||
| 1.083 | Property | Southshore Commerce Center D | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 18792 Northeast Portal Way | Gresham | Multnomah | OR | 97230 | 2002 | 96,608 | Square Feet | 100.0% | 10/1/2015 | $8,100,000 | 9/2/2015 | |||||||||||||||||||||||||
| 1.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | 1 | Industrial | Flex, light industrial, distribution | Fee | 2160 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2007 | 106,106 | Square Feet | 100.0% | 10/1/2015 | $8,000,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.085 | Property | Lehigh Valley DC II | 0.0% | 1 | Industrial | Warehouse | Fee | 7130 Ambassador Drive | Allentown | Lehigh | PA | 18106 | 1991 | 114,049 | Square Feet | 100.0% | 10/1/2015 | $7,800,000 | 8/26/2015 | |||||||||||||||||||||||||
| 1.086 | Property | Memphis IC I | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 4001 Hickory Hills Road | Memphis | Shelby | TN | 38115 | 1996 | 200,000 | Square Feet | 100.0% | 10/1/2015 | $7,600,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | 1 | Industrial | Flex, light industrial, distribution | Fee | 2350 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2005 | 96,120 | Square Feet | 100.0% | 10/1/2015 | $7,400,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.088 | Property | Lehigh Valley 10 | 0.0% | 1 | Industrial | Warehouse | Fee | 7566 Morris Court | Allentown | Lehigh | PA | 18106 | 1991 | 111,300 | Square Feet | 100.0% | 10/1/2015 | $7,300,000 | 8/26/2015 | |||||||||||||||||||||||||
| 1.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 13513 South Gessner Road | Missouri City | Harris | TX | 77489 | 2013 | 91,520 | Square Feet | 100.0% | 10/1/2015 | $7,200,000 | 8/5/2015 | |||||||||||||||||||||||||
| 1.090 | Property | Northwest 8 Industrial Center I | 0.0% | 1 | Industrial | Flex | Fee | 6360 West Sam Houston Parkway North | Houston | Harris | TX | 77041 | 2001 | 42,143 | Square Feet | 100.0% | 10/1/2015 | $6,900,000 | 8/31/2015 | |||||||||||||||||||||||||
| 1.091 | Property | Bluegrass DC Bldg 3 | 0.0% | 1 | Industrial | Light Industrial | Fee | 1490 Bluegrass Lakes Parkway | Alpharetta | Fulton | GA | 30004 | 1996 | 72,000 | Square Feet | 100.0% | 10/1/2015 | $6,800,000 | 10/1/2015 | |||||||||||||||||||||||||
| 1.092 | Property | Andover DC Bldg A | 0.0% | 1 | Industrial | Warehouse | Fee | 581 Strander Boulevard | Tukwila | King | WA | 98188 | 1967 | 81,225 | Square Feet | 100.0% | 10/1/2015 | $6,700,000 | 7/9/2015 | |||||||||||||||||||||||||
| 1.093 | Property | Bluegrass DC Bldg 2 | 0.0% | 1 | Industrial | Light Industrial | Fee | 1492 Bluegrass Lakes Parkway | Alpharetta | Fulton | GA | 30004 | 1995 | 69,000 | Square Feet | 100.0% | 10/1/2015 | $6,500,000 | 10/1/2015 | |||||||||||||||||||||||||
| 1.094 | Property | Andover DC Bldg B | 0.0% | 1 | Industrial | Warehouse | Fee | 551 Strander Boulevard | Tukwila | King | WA | 98188 | 1967 | 81,660 | Square Feet | 100.0% | 10/1/2015 | $6,400,000 | 7/9/2015 | |||||||||||||||||||||||||
| 1.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | 1 | Industrial | Flex, light industrial, distribution | Fee | 2360 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2005 | 85,533 | Square Feet | 100.0% | 10/1/2015 | $6,400,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | 1 | Industrial | Flex, light industrial, distribution | Fee | 2150 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2007 | 68,175 | Square Feet | 70.0% | 10/1/2015 | $6,400,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | 1 | Industrial | Flex, light industrial, distribution | Fee | 2166 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2007 | 85,533 | Square Feet | 100.0% | 10/1/2015 | $6,400,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | 1 | Industrial | Flex, light industrial, distribution | Fee | 2250 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2005 | 65,310 | Square Feet | 100.0% | 10/1/2015 | $6,300,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.099 | Property | Lehigh Valley 11 | 0.0% | 1 | Industrial | Warehouse | Fee | 6829 Ruppsville Road | Allentown | Lehigh | PA | 18106 | 1986 | 100,000 | Square Feet | 100.0% | 10/1/2015 | $6,200,000 | 8/26/2015 | |||||||||||||||||||||||||
| 1.100 | Property | Tamarac Commerce Center | 0.0% | 1 | Industrial | Light Industrial | Fee | 6501 Nob Hill Road | Tamarac | Broward | FL | 33321 | 2005 | 49,100 | Square Feet | 100.0% | 10/1/2015 | $6,000,000 | 8/24/2015 | |||||||||||||||||||||||||
| 1.101 | Property | Houston DC Bldg 2 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 6323 Brookhill Drive | Houston | Harris | TX | 77087 | 1979 | 123,536 | Square Feet | 60.1% | 10/1/2015 | $6,000,000 | 9/1/2015 | |||||||||||||||||||||||||
| 1.102 | Property | Marina West DC II Bldg 3 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 13801 North West 4th Street | Sunrise | Broward | FL | 33325 | 1987 | 58,650 | Square Feet | 10/1/2015 | $6,000,000 | 8/24/2015 | ||||||||||||||||||||||||||
| 1.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | 1 | Industrial | Flex, light industrial, distribution | Fee | 2340 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2005 | 65,310 | Square Feet | 100.0% | 10/1/2015 | $5,900,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.104 | Property | Commerce Park Medical Center | 0.0% | 1 | Industrial | Flex | Fee | 9303-9349 Kirby Drive | Houston | Harris | TX | 77054 | 1985 | 51,914 | Square Feet | 100.0% | 10/1/2015 | $5,500,000 | 9/1/2015 | |||||||||||||||||||||||||
| 1.105 | Property | Houston IC | 0.0% | 1 | Industrial | Light Industrial | Fee | 4601 South Pinemont | Houston | Harris | TX | 77041 | 1980 | 67,180 | Square Feet | 100.0% | 10/1/2015 | $5,400,000 | 8/31/2015 | |||||||||||||||||||||||||
| A-1-9 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| MORTGAGED PROPERTY CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
No. of Properties |
General Property Type | Detailed Property Type | Title Type(5)(6) | Ground Lease Initial Lease Expiration Date(5) |
Address | City | County | State | Zip Code | Year Built | Year Renovated | Net Rentable Area SF/Units/Acres/ Rooms/Pads(7)(8) |
Units of Measure |
Occupancy Rate(7)(8) |
Occupancy Rate As-of Date |
Appraised Value(9) |
Appraisal As-of Date(9) | ||||||||||||||||||||||
| 1.106 | Property | Gwinnett DC Bldg 2 | 0.0% | 1 | Industrial | Light Industrial | Fee | 7585 Ponce De Leon Circle | Doraville | DeKalb | GA | 30340 | 1972 | 115,228 | Square Feet | 89.5% | 10/1/2015 | $5,400,000 | 10/1/2015 | |||||||||||||||||||||||||
| 1.107 | Property | Weston Business Center | 0.0% | 1 | Industrial | Light Industrial | Fee | 3260 Meridian Parkway | Weston | Broward | FL | 33331 | 1996 | 35,447 | Square Feet | 100.0% | 10/1/2015 | $5,300,000 | 8/24/2015 | |||||||||||||||||||||||||
| 1.108 | Property | Kent Valley DC III | 0.0% | 1 | Industrial | Light Industrial | Fee | 22640 West Valley Highway | Kent | King | WA | 98032 | 1979 | 50,450 | Square Feet | 100.0% | 10/1/2015 | $5,300,000 | 7/9/2015 | |||||||||||||||||||||||||
| 1.109 | Property | Commerce Park SW 2 | 0.0% | 1 | Industrial | Flex | Fee | 13003 Southwest Freeway | Stafford | Harris | TX | 77477 | 1981 | 49,900 | Square Feet | 100.0% | 10/1/2015 | $5,200,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.110 | Property | Commerce Park Westchase 3 | 0.0% | 1 | Industrial | Flex | Fee | 3662-3698 Westchase Drive | Houston | Harris | TX | 77042 | 1984 | 61,580 | Square Feet | 100.0% | 10/1/2015 | $5,100,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.111 | Property | Lehigh Valley 12 | 0.0% | 1 | Industrial | Warehouse | Fee | 6831 Ruppsville Road | Allentown | Lehigh | PA | 18106 | 1987 | 80,000 | Square Feet | 100.0% | 10/1/2015 | $4,900,000 | 8/26/2015 | |||||||||||||||||||||||||
| 1.112 | Property | Houston DC Bldg 4 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 3800-3898 West 11th Street | Houston | Harris | TX | 77055 | 1973 | 106,725 | Square Feet | 100.0% | 10/1/2015 | $4,900,000 | 8/31/2015 | |||||||||||||||||||||||||
| 1.113 | Property | Valley Forge 1 | 0.0% | 1 | Industrial | Flex | Fee | 2495 Boulevard of the Generals | Valley Forge | Montgomery | PA | 19403 | 1988 | 65,723 | Square Feet | 85.1% | 10/1/2015 | $4,800,000 | 8/26/2015 | |||||||||||||||||||||||||
| 1.114 | Property | Valley Forge 2 | 0.0% | 1 | Industrial | Flex | Fee | 2562 Boulevard of the Generals | Valley Forge | Montgomery | PA | 19403 | 1970 | 62,800 | Square Feet | 100.0% | 10/1/2015 | $4,800,000 | 8/26/2015 | |||||||||||||||||||||||||
| 1.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 8429-8433 South Eastern Avenue | Bell Gardens | Los Angeles | CA | 90201 | 1970 | 48,541 | Square Feet | 100.0% | 10/1/2015 | $4,700,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.116 | Property | Commerce Park SW 4 | 0.0% | 1 | Industrial | Flex | Fee | 4910 Wright Road | Stafford | Harris | TX | 77477 | 1981 | 42,742 | Square Feet | 100.0% | 10/1/2015 | $4,700,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | 1 | Industrial | Flex, light industrial, distribution | Fee | 2330 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2005 | 46,879 | Square Feet | 58.5% | 10/1/2015 | $4,700,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 8435 South Eastern Avenue | Bell Gardens | Los Angeles | CA | 90201 | 1970 | 48,600 | Square Feet | 100.0% | 10/1/2015 | $4,500,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.119 | Property | Commerce Park SW 1 | 0.0% | 1 | Industrial | Flex | Fee | 12919 Southwest Freeway | Stafford | Harris | TX | 77477 | 1981 | 40,813 | Square Feet | 95.2% | 10/1/2015 | $4,500,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.120 | Property | Tamarac Business Center II | 0.0% | 1 | Industrial | Light Industrial | Fee | 10101 North West 67th Street | Tamarac | Broward | FL | 33321 | 1997 | 35,000 | Square Feet | 100.0% | 10/1/2015 | $4,200,000 | 8/24/2015 | |||||||||||||||||||||||||
| 1.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | 1 | Industrial | Flex, light industrial, distribution | Fee | 2240 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2005 | 44,854 | Square Feet | 70.0% | 10/1/2015 | $4,100,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.122 | Property | Commerce Park Westchase 2 | 0.0% | 1 | Industrial | Flex | Fee | 3630-3660 Westchase Drive | Houston | Harris | TX | 77042 | 1984 | 48,197 | Square Feet | 100.0% | 10/1/2015 | $4,000,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.123 | Property | Memphis IC II | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 4105 Hickory Hills Road | Memphis | Shelby | TN | 38115 | 1996 | 106,844 | Square Feet | 73.6% | 10/1/2015 | $3,900,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.124 | Property | Commerce Park NW 3 | 0.0% | 1 | Industrial | Flex | Fee | 8801 Jameel Street | Houston | Harris | TX | 77040 | 1980 | 47,450 | Square Feet | 100.0% | 10/1/2015 | $3,700,000 | 8/31/2015 | |||||||||||||||||||||||||
| 1.125 | Property | Commerce Park NW 4 | 0.0% | 1 | Industrial | Flex | Fee | 8901 Jameel Street | Houston | Harris | TX | 77040 | 1980 | 47,510 | Square Feet | 48.1% | 10/1/2015 | $3,700,000 | 8/31/2015 | |||||||||||||||||||||||||
| 1.126 | Property | Commerce Park SW 3 | 0.0% | 1 | Industrial | Flex | Fee | 4850 Wright Road | Stafford | Harris | TX | 77477 | 1981 | 42,695 | Square Feet | 100.0% | 10/1/2015 | $3,700,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.127 | Property | Commerce Park Westchase 1 | 0.0% | 1 | Industrial | Flex | Fee | 3602-3628 Westchase Drive | Houston | Harris | TX | 77042 | 1984 | 48,148 | Square Feet | 100.0% | 10/1/2015 | $3,700,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.128 | Property | Commerce Park NW 2 | 0.0% | 1 | Industrial | Flex | Fee | 8601 Jameel Street | Houston | Harris | TX | 77040 | 1980 | 45,000 | Square Feet | 100.0% | 10/1/2015 | $3,600,000 | 8/31/2015 | |||||||||||||||||||||||||
| 1.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | 1 | Industrial | Flex, light industrial, distribution | Fee | 2140 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2007 | 47,045 | Square Feet | 16.9% | 10/1/2015 | $3,600,000 | 9/15/2015 | |||||||||||||||||||||||||
| 1.130 | Property | Commerce Park NW 1 | 0.0% | 1 | Industrial | Flex | Fee | 6001 Stonington | Houston | Harris | TX | 77040 | 1980 | 45,000 | Square Feet | 100.0% | 10/1/2015 | $3,500,000 | 8/31/2015 | |||||||||||||||||||||||||
| 1.131 | Property | Lakeview BC Bldg 1 | 0.0% | 1 | Industrial | Light Industrial | Fee | 2201 Stirling Road | Dania Beach | Broward | FL | 33312 | 1985 | 40,000 | Square Feet | 100.0% | 10/1/2015 | $3,500,000 | 8/24/2015 | |||||||||||||||||||||||||
| 1.132 | Property | Ft. Lauderdale Industrial II | 0.0% | 1 | Industrial | Light Industrial | Fee | 3585 North West 54th Street | Fort Lauderdale | Broward | FL | 33309 | 1991 | 24,490 | Square Feet | 100.0% | 10/1/2015 | $3,100,000 | 8/24/2015 | |||||||||||||||||||||||||
| 1.133 | Property | Valley Forge 3 | 0.0% | 1 | Industrial | Flex | Fee | 2564 Boulevard of the Generals | Valley Forge | Montgomery | PA | 19403 | 1984 | 40,000 | Square Feet | 100.0% | 10/1/2015 | $2,900,000 | 8/26/2015 | |||||||||||||||||||||||||
| 1.134 | Property | Lakeview BC Bldg 7 | 0.0% | 1 | Industrial | Light Industrial | Fee | 2381-2385 Stirling Road | Dania Beach | Broward | FL | 33312 | 1987 | 31,497 | Square Feet | 100.0% | 10/1/2015 | $2,800,000 | 8/24/2015 | |||||||||||||||||||||||||
| 1.135 | Property | Lakeview BC Bldg 4 | 0.0% | 1 | Industrial | Light Industrial | Fee | 2317-2321 Stirling Road | Dania Beach | Broward | FL | 33312 | 1987 | 31,153 | Square Feet | 100.0% | 10/1/2015 | $2,700,000 | 8/24/2015 | |||||||||||||||||||||||||
| 1.136 | Property | Lakeview BC Bldg 5 | 0.0% | 1 | Industrial | Light Industrial | Fee | 2333-2345 Stirling Road | Dania Beach | Broward | FL | 33312 | 1987 | 31,326 | Square Feet | 23.4% | 10/1/2015 | $2,700,000 | 8/24/2015 | |||||||||||||||||||||||||
| 1.137 | Property | Commerce Park SW 5 | 0.0% | 1 | Industrial | Flex | Fee | 5010 Wright Road | Stafford | Harris | TX | 77477 | 1981 | 30,620 | Square Feet | 100.0% | 10/1/2015 | $2,600,000 | 8/27/2015 | |||||||||||||||||||||||||
| 1.138 | Property | Lakeview BC Bldg 6 | 0.0% | 1 | Industrial | Light Industrial | Fee | 2349-2363 Stirling Road | Dania Beach | Broward | FL | 33312 | 1987 | 30,888 | Square Feet | 100.0% | 10/1/2015 | $2,600,000 | 8/24/2015 | |||||||||||||||||||||||||
| 1.139 | Property | Valley Forge 4 | 0.0% | 1 | Industrial | Flex | Fee | 603 General Washington Ave | Valley Forge | Montgomery | PA | 19403 | 1991 | 31,836 | Square Feet | 100.0% | 10/1/2015 | $2,400,000 | 8/26/2015 | |||||||||||||||||||||||||
| 1.140 | Property | Lakeview BC Bldg 3 | 0.0% | 1 | Industrial | Light Industrial | Fee | 2301 - 2315 Stirling Road | Dania Beach | Broward | FL | 33312 | 1987 | 27,086 | Square Feet | 100.0% | 10/1/2015 | $2,400,000 | 8/24/2015 | |||||||||||||||||||||||||
| 1.141 | Property | Lakeview BC Bldg 2 | 0.0% | 1 | Industrial | Light Industrial | Fee | 2217 Stirling Road | Dania Beach | Broward | FL | 33312 | 1985 | 18,400 | Square Feet | 100.0% | 10/1/2015 | $1,700,000 | 8/24/2015 | |||||||||||||||||||||||||
| 1.142 | Property | Ft. Lauderdale Industrial I | 0.0% | 1 | Industrial | Light Industrial | Fee | 5330 North West 35th Avenue | Fort Lauderdale | Broward | FL | 33309 | 1987 | 10,000 | Square Feet | 100.0% | 10/1/2015 | $1,300,000 | 8/24/2015 | |||||||||||||||||||||||||
| 2 | Loan | 200 Forest Street | 11.3% | 1 | Office | Suburban | Fee | 200 Forest Street | Marlborough | Middlesex | MA | 01752 | 1970 | 2012-2015 | 541,747 | Square Feet | 88.4% | 3/5/2016 | $136,000,000 | 1/19/2016 | ||||||||||||||||||||||||
| 3 | Loan | Quaker Bridge Mall | 8.7% | 1 | Retail | Regional Mall | Fee | 3320 Brunswick Pike | Lawrenceville | Mercer | NJ | 08648 | 1976 | 1988-89, 1995, 2001, 2011-2013 | 357,221 | Square Feet | 84.2% | 2/23/2016 | $333,000,000 | 3/4/2016 | ||||||||||||||||||||||||
| 4 | Loan | Laurel Corporate Center | 6.3% | 5 | Office | Suburban | Fee | Various | Mount Laurel | Burlington | NJ | 08054 | Various | Various | 560,147 | Square Feet | 83.9% | 3/31/2016 | $64,800,000 | 9/8/2015 | ||||||||||||||||||||||||
| 4.1 | Property | 10000 Midlantic Drive | 2.2% | 1 | Office | Suburban | Fee | 10000 Midatlantic Drive | Mount Laurel | Burlington | NJ | 08054 | 1990 | 2014 | 186,908 | Square Feet | 96.6% | 3/31/2016 | $21,800,000 | 9/8/2015 | ||||||||||||||||||||||||
| 4.2 | Property | 2000 & 4000 Midlantic Drive | 1.7% | 1 | Office | Suburban | Fee | 2000-4000 Midatlantic Drive | Mount Laurel | Burlington | NJ | 08054 | 1981; 1989 | 2015 | 168,603 | Square Feet | 90.8% | 3/31/2016 | $15,000,000 | 9/8/2015 | ||||||||||||||||||||||||
| 4.3 | Property | 15000 Midlantic Drive | 1.0% | 1 | Office | Suburban | Fee | 15000 Midlantic Drive | Mount Laurel | Burlington | NJ | 08054 | 1991 | 84,056 | Square Feet | 41.6% | 3/31/2016 | $7,400,000 | 9/8/2015 | |||||||||||||||||||||||||
| 4.4 | Property | 9000 Midlantic Drive | 0.8% | 1 | Office | Suburban | Fee | 9000 Midatlantic Drive | Mount Laurel | Burlington | NJ | 08054 | 1989 | 2014 | 67,299 | Square Feet | 99.8% | 3/31/2016 | $8,300,000 | 9/8/2015 | ||||||||||||||||||||||||
| 4.5 | Property | 1000 Bishops Gate Blvd | 0.6% | 1 | Office | Suburban | Fee | 1000 Bishops Gate Boulevard | Mount Laurel | Burlington | NJ | 08054 | 2005 | 2015 | 53,281 | Square Feet | 64.6% | 3/31/2016 | $5,600,000 | 9/8/2015 | ||||||||||||||||||||||||
| 5 | Loan | GLP Industrial Portfolio A | 5.6% | 114 | Industrial | Various | Fee | Various | Various | Various | Various | Various | Various | Various | 26,878,777 | Square Feet | 94.4% | 10/1/2015 | $2,090,000,000 | Various | ||||||||||||||||||||||||
| 5.001 | Property | Inland Empire Indian Ave DC | 0.3% | 1 | Industrial | Distribution Warehouse | Fee | 3700 Indian Avenue | Perris | Riverside | CA | 92571 | 2009 | 1,309,754 | Square Feet | 100.0% | 10/1/2015 | $119,000,000 | 9/14/2015 | |||||||||||||||||||||||||
| 5.002 | Property | Centerpointe 4 | 0.3% | 1 | Industrial | Distribution Warehouse | Fee | 23400 Cactus Avenue | Moreno Valley | Riverside | CA | 92553 | 2007 | 1,280,446 | Square Feet | 100.0% | 10/1/2015 | $103,100,000 | 9/14/2015 | |||||||||||||||||||||||||
| 5.003 | Property | Hofer Ranch IC Bldg 1 | 0.2% | 1 | Industrial | Distribution Warehouse | Fee | 2825 East Jurupa Street | Ontario | San Bernardino | CA | 91761 | 2012 | 612,104 | Square Feet | 100.0% | 10/1/2015 | $58,600,000 | 9/15/2015 | |||||||||||||||||||||||||
| 5.004 | Property | Denver DC | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 17901 East 40th Avenue | Aurora | Adams | CO | 80011 | 2013 | 553,757 | Square Feet | 100.0% | 10/1/2015 | $51,500,000 | 8/21/2015 | |||||||||||||||||||||||||
| 5.005 | Property | Freeport DC Bldg 4 | 0.1% | 1 | Industrial | Warehouse | Fee | 777 Freeport Parkway | Coppell | Dallas | TX | 75019 | 1980 | 727,508 | Square Feet | 100.0% | 10/1/2015 | $51,400,000 | 8/17/2015 | |||||||||||||||||||||||||
| 5.006 | Property | Ontario Mills DC | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 5125 Ontario Mills Parkway | Ontario | San Bernardino | CA | 91764 | 2013 | 520,161 | Square Feet | 100.0% | 10/1/2015 | $48,500,000 | 9/14/2015 | |||||||||||||||||||||||||
| 5.007 | Property | Hagerstown Distribution Center | 0.1% | 1 | Industrial | Warehouse | Fee | 16500 Hunters Green Parkway | Hagerstown | Washington | MD | 21740 | 1998 | 824,298 | Square Feet | 100.0% | 10/1/2015 | $46,000,000 | 8/27/2015 | |||||||||||||||||||||||||
| 5.008 | Property | Beckwith Farms DC | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 12008 Eastgate Boulevard | Mount Juliet | Wilson | TN | 37090 | 2013 | 706,500 | Square Feet | 100.0% | 10/1/2015 | $45,000,000 | 8/28/2015 | |||||||||||||||||||||||||
| 5.009 | Property | Crossroads DC I | 0.1% | 1 | Industrial | Warehouse | Fee | 7481 Coca Cola Drive | Baltimore | Baltimore | MD | 21075 | 2007 | 456,500 | Square Feet | 100.0% | 10/1/2015 | $43,900,000 | 8/25/2015 | |||||||||||||||||||||||||
| 5.010 | Property | Centerpointe 6 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 23700 Cactus Avenue | Moreno Valley | Riverside | CA | 92553 | 2007 | 532,926 | Square Feet | 100.0% | 10/1/2015 | $43,300,000 | 9/14/2015 | |||||||||||||||||||||||||
| 5.011 | Property | I-95 DC | 0.1% | 1 | Industrial | Warehouse | Fee | 1413 Tangier Drive | White Marsh | Baltimore | MD | 21220 | 2014 | 449,299 | Square Feet | 100.0% | 10/1/2015 | $40,400,000 | 8/25/2015 | |||||||||||||||||||||||||
| 5.012 | Property | Chino Spec Forward | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 13880 Monte Vista Avenue | Chino | San Bernardino | CA | 91710 | 2014 | 409,930 | Square Feet | 100.0% | 10/1/2015 | $39,600,000 | 9/15/2015 | |||||||||||||||||||||||||
| 5.013 | Property | Bedford Park II | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 5445 West 73rd Street | Bedford Park | Cook | IL | 60638 | 2006 | 470,160 | Square Feet | 100.0% | 10/1/2015 | $38,500,000 | 8/22/2015 | |||||||||||||||||||||||||
| 5.014 | Property | Landover DC | 0.1% | 1 | Industrial | Warehouse | Fee | 6304 Sheriff Road | Landover | Prince George’s | MD | 20785 | 1963 | 2013 | 507,072 | Square Feet | 100.0% | 10/1/2015 | $33,500,000 | 8/25/2015 | ||||||||||||||||||||||||
| 5.015 | Property | North Plainfield 8 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 558 Airtech Parkway | Plainfield | Hendricks | IN | 46168 | 1997 | 798,096 | Square Feet | 100.0% | 10/1/2015 | $29,300,000 | 8/19/2015 | |||||||||||||||||||||||||
| 5.016 | Property | Sterling DC | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 1950 Sterling Avenue | Ontario | San Bernardino | CA | 91761 | 1990 | 300,172 | Square Feet | 100.0% | 10/1/2015 | $28,800,000 | 9/15/2015 | |||||||||||||||||||||||||
| 5.017 | Property | Clifton DC | 0.1% | 1 | Industrial | Warehouse | Fee | 261 River Road | Clifton | Passaic | NJ | 07014 | 2004 | 230,953 | Square Feet | 100.0% | 10/1/2015 | $27,800,000 | 9/24/2015 | |||||||||||||||||||||||||
| 5.018 | Property | Beckwith Farms 3 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 12014 Eastgate Boulevard | Mt. Juliet | Wilson | TN | 37090 | 2009 | 480,000 | Square Feet | 100.0% | 10/1/2015 | $27,800,000 | 8/28/2015 | |||||||||||||||||||||||||
| 5.019 | Property | Collington Commerce Center | 0.1% | 1 | Industrial | Warehouse | Fee | 1049 Prince Georges Boulevard | Upper Marlboro | Prince George’s | MD | 20774 | 1990 | 239,742 | Square Feet | 100.0% | 10/1/2015 | $25,900,000 | 8/25/2015 | |||||||||||||||||||||||||
| 5.020 | Property | Bedford Park IB | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 5151 West 73rd Street | Bedford Park | Cook | IL | 60638 | 2006 | 272,446 | Square Feet | 100.0% | 10/1/2015 | $25,600,000 | 8/22/2015 | |||||||||||||||||||||||||
| 5.021 | Property | Elam Farms DC | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 3209 Elam Farms Parkway | Murfreesboro | Rutherford | TN | 37127 | 2009 | 363,500 | Square Feet | 100.0% | 10/1/2015 | $24,500,000 | 8/28/2015 | |||||||||||||||||||||||||
| 5.022 | Property | Champagne DC | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 1670 Champagne Avenue | Ontario | San Bernardino | CA | 91761 | 2000 | 263,670 | Square Feet | 100.0% | 10/1/2015 | $23,300,000 | 9/15/2015 | |||||||||||||||||||||||||
| 5.023 | Property | Bridge Point 1 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 1000 Davey Road | Woodridge | DuPage | IL | 60517 | 2009 | 264,183 | Square Feet | 100.0% | 10/1/2015 | $22,500,000 | 8/19/2015 | |||||||||||||||||||||||||
| 5.024 | Property | Center Square DC | 0.1% | 1 | Industrial | Warehouse | Fee | 2359 Center Square Road | Logan Township | Gloucester | NJ | 08085 | 1992 | 299,520 | Square Feet | 100.0% | 10/1/2015 | $22,000,000 | 9/15/2015 | |||||||||||||||||||||||||
| 5.025 | Property | Park 355 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 2145 Internationale Parkway | Woodridge | DuPage | IL | 60517 | 2008 | 254,385 | Square Feet | 100.0% | 10/1/2015 | $21,900,000 | 8/19/2015 | |||||||||||||||||||||||||
| 5.026 | Property | Commerce Farms DC 3 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 488 Bridgestone Parkway | Lebanon | Wilson | TN | 37090 | 2005 | 456,500 | Square Feet | 100.0% | 10/1/2015 | $21,100,000 | 8/28/2015 | |||||||||||||||||||||||||
| 5.027 | Property | Brandon Woods DC | 0.1% | 1 | Industrial | Warehouse | Fee | 7603 Energy Parkway | Baltimore | Baltimore | MD | 21226 | 1995 | 274,152 | Square Feet | 100.0% | 10/1/2015 | $20,500,000 | 8/25/2015 | |||||||||||||||||||||||||
| 5.028 | Property | Chantilly DC | 0.1% | 1 | Industrial | Warehouse | Fee | 3920 Stonecroft Boulevard | Chantilly | Fairfax | VA | 20151 | 1998 | 160,111 | Square Feet | 100.0% | 10/1/2015 | $20,200,000 | 8/24/2015 | |||||||||||||||||||||||||
| 5.029 | Property | Bolingbrook CC Bldg 3 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 115 East Crossroads Parkway | Bolingbrook | Will | IL | 60440 | 2003 | 284,747 | Square Feet | 100.0% | 10/1/2015 | $19,500,000 | 8/19/2015 | |||||||||||||||||||||||||
| 5.030 | Property | Northpoint CC | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 350 South Northpoint Drive | Coppell | Dallas | TX | 75019 | 2013 | 300,800 | Square Feet | 100.0% | 10/1/2015 | $19,500,000 | 8/20/2015 | |||||||||||||||||||||||||
| 5.031 | Property | Franklin Square IC I | 0.1% | 1 | Industrial | Warehouse | Fee | 10001 Franklin Square Drive | Rossville | Baltimore | MD | 21236 | 1996 | 218,532 | Square Feet | 100.0% | 10/1/2015 | $19,300,000 | 8/25/2015 | |||||||||||||||||||||||||
| 5.032 | Property | Rock Quarry Building #1 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 4024 Rock Quarry | Dallas | Dallas | TX | 75211 | 2007 | 324,000 | Square Feet | 100.0% | 10/1/2015 | $19,100,000 | 8/27/2015 | |||||||||||||||||||||||||
| 5.033 | Property | Aurora DC III | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 2380 Diehl Road | Aurora | DuPage | IL | 60502 | 1996 | 304,482 | Square Feet | 100.0% | 10/1/2015 | $19,000,000 | 8/18/2015 | |||||||||||||||||||||||||
| 5.034 | Property | Washington (DC) Corporate Center | 0.1% | 1 | Industrial | Warehouse | Fee | 2850 New York Avenue North East | Washington | District of Columbia | DC | 20002 | 1965 | 122,708 | Square Feet | 100.0% | 10/1/2015 | $18,400,000 | 8/25/2015 | |||||||||||||||||||||||||
| 5.035 | Property | Aurora DC 1 | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | 1203 Bilter Road | Aurora | Kane | IL | 60502 | 2007 | 294,740 | Square Feet | 100.0% | 10/1/2015 | $18,100,000 | 8/18/2015 | |||||||||||||||||||||||||
| 5.036 | Property | Waterfront DC | 0.1% | 1 | Industrial | Warehouse | Fee | 100 Burma Road | Jersey City | Hudson | NJ | 07305 | 1963 | 167,000 | Square Feet | 100.0% | 10/1/2015 | $17,900,000 | 9/24/2015 | |||||||||||||||||||||||||
| 5.037 | Property | Pureland DC I | 0.0% | 1 | Industrial | Warehouse | Fee | 2239 High Hill Road | Logan Township | Gloucester | NJ | 08085 | 1986 | 273,333 | Square Feet | 100.0% | 10/1/2015 | $17,800,000 | 9/15/2015 | |||||||||||||||||||||||||
| 5.038 | Property | Bedford Park IA | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 5139 West 73rd Street | Bedford Park | Cook | IL | 60638 | 2006 | 270,789 | Square Feet | 100.0% | 10/1/2015 | $17,800,000 | 8/22/2015 | |||||||||||||||||||||||||
| 5.039 | Property | Prairie Point Bldg 3 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 2043 Corporate Drive | Naperville | DuPage | IL | 60563 | 1999 | 303,800 | Square Feet | 100.0% | 10/1/2015 | $17,100,000 | 8/18/2015 | |||||||||||||||||||||||||
| 5.040 | Property | Greenwood DC | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 700 Commerce Parkway | Greenwood | Johnson | IN | 46143 | 1999 | 450,000 | Square Feet | 100.0% | 10/1/2015 | $16,600,000 | 8/19/2015 | |||||||||||||||||||||||||
| 5.041 | Property | Austin DC III | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 2120 Grand Avenue Parkway | Austin | Travis | TX | 78728 | 2008 | 171,586 | Square Feet | 100.0% | 10/1/2015 | $15,500,000 | 8/10/2015 | |||||||||||||||||||||||||
| 5.042 | Property | Franklin Square II | 0.0% | 1 | Industrial | Warehouse | Fee | 9951 Franklin Square Drive | Rossville | Baltimore | MD | 21236 | 2014 | 192,000 | Square Feet | 50.0% | 10/1/2015 | $15,500,000 | 8/25/2015 | |||||||||||||||||||||||||
| 5.043 | Property | Pureland DC II | 0.0% | 1 | Industrial | Warehouse | Fee | 2255 High Hill Road | Logan Township | Gloucester | NJ | 08085 | 1989 | 217,047 | Square Feet | 100.0% | 10/1/2015 | $15,100,000 | 9/15/2015 | |||||||||||||||||||||||||
| 5.044 | Property | Somerset IC | 0.0% | 1 | Industrial | Warehouse | Fee | 1600 Cottontail Lane | Frankin Township | Somerset | NJ | 08873 | 1988 | 180,402 | Square Feet | 100.0% | 10/1/2015 | $15,000,000 | 9/22/2015 | |||||||||||||||||||||||||
| 5.045 | Property | Rock Quarry Building #2 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 3737 Rock Quarry | Dallas | Dallas | TX | 75211 | 2007 | 251,100 | Square Feet | 100.0% | 10/1/2015 | $14,900,000 | 8/27/2015 | |||||||||||||||||||||||||
| 5.046 | Property | Brandon Woods DC II | 0.0% | 1 | Industrial | Warehouse | Fee | 7621 Energy Parkway | Baltimore | Baltimore | MD | 21226 | 1997 | 222,636 | Square Feet | 10/1/2015 | $14,900,000 | 8/25/2015 | ||||||||||||||||||||||||||
| 5.047 | Property | Centerpointe 5 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 14300 Graham Street | Moreno Valley | Riverside | CA | 92553 | 2007 | 180,043 | Square Feet | 100.0% | 10/1/2015 | $14,900,000 | 9/14/2015 | |||||||||||||||||||||||||
| 5.048 | Property | Industrial Parkway (CA) DC | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 5404 Industrial Parkway | San Bernardino | San Bernardino | CA | 92407 | 2008 | 191,216 | Square Feet | 100.0% | 10/1/2015 | $14,800,000 | 9/14/2015 | |||||||||||||||||||||||||
| 5.049 | Property | Beckwith Farms 2 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 12002 Eastgate Boulevard | Mt. Juliet | Wilson | TN | 37090 | 2009 | 247,500 | Square Feet | 100.0% | 10/1/2015 | $14,700,000 | 8/28/2015 | |||||||||||||||||||||||||
| 5.050 | Property | North Plainfield 2 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 595 Perry Road | Plainfield | Hendricks | IN | 46168 | 2000 | 444,580 | Square Feet | 28.9% | 10/1/2015 | $14,500,000 | 8/19/2015 | |||||||||||||||||||||||||
| 5.051 | Property | North Plainfield 4 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 909 Whitaker Road | Plainfield | Hendricks | IN | 46168 | 1998 | 381,493 | Square Feet | 75.0% | 10/1/2015 | $14,100,000 | 8/19/2015 | |||||||||||||||||||||||||
| 5.052 | Property | North Plainfield 5 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 849 Whitaker Road | Plainfield | Hendricks | IN | 46168 | 1999 | 381,472 | Square Feet | 100.0% | 10/1/2015 | $14,100,000 | 8/19/2015 | |||||||||||||||||||||||||
| 5.053 | Property | Somerset IC II Building I | 0.0% | 1 | Industrial | Warehouse | Fee | 400 Pierce Street | Somerset | Somerset | NJ | 08873 | 1986 | 157,244 | Square Feet | 100.0% | 10/1/2015 | $14,000,000 | 9/22/2015 | |||||||||||||||||||||||||
| 5.054 | Property | BWI Commerce Center II | 0.0% | 1 | Industrial | Warehouse | Fee | 7463 New Ridge Road | Hanover | Baltimore | MD | 21076 | 1981 | 198,369 | Square Feet | 100.0% | 10/1/2015 | $13,900,000 | 8/25/2015 | |||||||||||||||||||||||||
| 5.055 | Property | Commerce Farms DC 4 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 610 Bridgestone Parkway | Lebanon | Wilson | TN | 37090 | 2007 | 277,500 | Square Feet | 100.0% | 10/1/2015 | $13,500,000 | 8/28/2015 | |||||||||||||||||||||||||
| 5.056 | Property | Rock Run Bldg 6 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 4001 Olympic Boulevard | Joliet | Will | IL | 60431 | 2003 | 277,776 | Square Feet | 100.0% | 10/1/2015 | $13,300,000 | 8/19/2015 | |||||||||||||||||||||||||
| 5.057 | Property | Bolingbrook CC Bldg 4 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 365 Marquette Drive | Bolingbrook | Will | IL | 60440 | 2005 | 228,480 | Square Feet | 10/1/2015 | $12,500,000 | 8/19/2015 | ||||||||||||||||||||||||||
| 5.058 | Property | Bridge Point 2 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 1020 Davey Road | Woodridge | DuPage | IL | 60517 | 2009 | 119,122 | Square Feet | 100.0% | 10/1/2015 | $12,200,000 | 8/19/2015 | |||||||||||||||||||||||||
| 5.059 | Property | Burleson BP Bldg 3 (Austin DC I) | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 4101 Smith School Road | Austin | Travis | TX | 78744 | 2008 | 108,800 | Square Feet | 82.4% | 10/1/2015 | $12,100,000 | 8/10/2015 | |||||||||||||||||||||||||
| 5.060 | Property | 10th Street Business Park 2 | 0.0% | 1 | Industrial | Warehouse | Fee | 1809 10th Street | Plano | Collin | TX | 75074 | 1999 | 151,232 | Square Feet | 100.0% | 10/1/2015 | $11,800,000 | 8/26/2015 | |||||||||||||||||||||||||
| A-1-10 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| MORTGAGED PROPERTY CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
No. of Properties |
General Property Type | Detailed Property Type | Title Type(5)(6) | Ground Lease Initial Lease Expiration Date(5) |
Address | City | County | State | Zip Code | Year Built | Year Renovated | Net Rentable Area SF/Units/Acres/ Rooms/Pads(7)(8) |
Units of Measure |
Occupancy Rate(7)(8) |
Occupancy Rate As-of Date |
Appraised Value(9) |
Appraisal As-of Date(9) | ||||||||||||||||||||||
| 5.061 | Property | Park 55 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 575 West Crossroads Parkway | Bolingbrook | Will | IL | 60440 | 2003 | 145,000 | Square Feet | 31.0% | 10/1/2015 | $11,700,000 | 8/19/2015 | |||||||||||||||||||||||||
| 5.062 | Property | Valwood West Industrial A | 0.0% | 1 | Industrial | Warehouse | Fee | 2025 West Beltline Road | Carrollton | Dallas | TX | 75006 | 1997 | 201,354 | Square Feet | 81.9% | 10/1/2015 | $11,500,000 | 8/27/2015 | |||||||||||||||||||||||||
| 5.063 | Property | Baltimore IC | 0.0% | 1 | Industrial | Warehouse | Fee | 8801 Citation Road | Baltimore | Baltimore | MD | 21221 | 1969 | 156,797 | Square Feet | 100.0% | 10/1/2015 | $11,200,000 | 8/25/2015 | |||||||||||||||||||||||||
| 5.064 | Property | Englewood DC | 0.0% | 1 | Industrial | Warehouse | Fee | 330 South Van Brunt Street | Englewood | Bergen | NJ | 07631 | 1978 | 103,000 | Square Feet | 100.0% | 10/1/2015 | $10,400,000 | 9/17/2015 | |||||||||||||||||||||||||
| 5.065 | Property | Centerpointe 9 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 23650 Brodiaea Avenue | Moreno Valley | Riverside | CA | 92553 | 2007 | 130,002 | Square Feet | 100.0% | 10/1/2015 | $10,400,000 | 9/14/2015 | |||||||||||||||||||||||||
| 5.066 | Property | Aurora DC 2 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 1207 Bilter Road | Aurora | Kane | IL | 60502 | 2007 | 124,897 | Square Feet | 100.0% | 10/1/2015 | $10,300,000 | 8/18/2015 | |||||||||||||||||||||||||
| 5.067 | Property | Redlands Industrial Center IB | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 2456 Lugonia Avenue | Redlands | San Bernardino | CA | 92374 | 2008 | 128,141 | Square Feet | 100.0% | 10/1/2015 | $10,000,000 | 9/14/2015 | |||||||||||||||||||||||||
| 5.068 | Property | Somerset IC II Building II | 0.0% | 1 | Industrial | Warehouse | Fee | 625 Pierce Street | Somerset | Somerset | NJ | 08873 | 1988 | 117,651 | Square Feet | 100.0% | 10/1/2015 | $9,900,000 | 9/22/2015 | |||||||||||||||||||||||||
| 5.069 | Property | Hofer Ranch TRS Building 3 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 2880 East Jurupa Street | Ontario | San Bernardino | CA | 91761 | 2012 | 103,646 | Square Feet | 100.0% | 10/1/2015 | $9,700,000 | 9/15/2015 | |||||||||||||||||||||||||
| 5.070 | Property | BWI Commerce Center I | 0.0% | 1 | Industrial | Warehouse | Fee | 7453 Candlewood Road | Hanover | Baltimore | MD | 21076 | 1986 | 128,800 | Square Feet | 100.0% | 10/1/2015 | $9,500,000 | 8/25/2015 | |||||||||||||||||||||||||
| 5.071 | Property | Burleson BP Bldg 1 (Austin DC I) | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 4101 Smith School Road | Austin | Travis | TX | 78744 | 2008 | 108,800 | Square Feet | 76.5% | 10/1/2015 | $9,500,000 | 8/10/2015 | |||||||||||||||||||||||||
| 5.072 | Property | Raceway Crossings IC Bldg 3 (Austin DC II) | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 16310 Bratton Lane | Austin | Travis | TX | 78728 | 2008 | 99,200 | Square Feet | 100.0% | 10/1/2015 | $9,500,000 | 8/10/2015 | |||||||||||||||||||||||||
| 5.073 | Property | Freeport DC Bldg 2 | 0.0% | 1 | Industrial | Warehouse | Fee | 921 West Bethel Road Bldg 200 | Coppell | Dallas | TX | 75019 | 2009 | 144,000 | Square Feet | 100.0% | 10/1/2015 | $9,500,000 | 8/17/2015 | |||||||||||||||||||||||||
| 5.074 | Property | Concours DC | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 5505 Concours Street | Ontario | San Bernardino | CA | 91764 | 2001 | 102,878 | Square Feet | 10/1/2015 | $9,400,000 | 9/14/2015 | ||||||||||||||||||||||||||
| 5.075 | Property | Raceway Crossings IC Bldg 2 (Austin DC II) | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 16310 Bratton Lane | Austin | Travis | TX | 78728 | 2008 | 99,200 | Square Feet | 100.0% | 10/1/2015 | $9,300,000 | 8/10/2015 | |||||||||||||||||||||||||
| 5.076 | Property | Hagerstown - Industrial Lane DC | 0.0% | 1 | Industrial | Warehouse | Fee | 16604 Industrial Lane | Williamsport | Washington | MD | 21795 | 1986 | 170,858 | Square Feet | 94.8% | 10/1/2015 | $9,200,000 | 8/27/2015 | |||||||||||||||||||||||||
| 5.077 | Property | Maple Point 1 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 10335 Argonne Woods Drive | Woodridge | DuPage | IL | 60517 | 2002 | 84,960 | Square Feet | 100.0% | 10/1/2015 | $9,200,000 | 8/19/2015 | |||||||||||||||||||||||||
| 5.078 | Property | Freeport DC Bldg 1 | 0.0% | 1 | Industrial | Warehouse | Fee | 921 West Bethel Road Bldg 100 | Coppell | Dallas | TX | 75019 | 2009 | 140,000 | Square Feet | 100.0% | 10/1/2015 | $9,100,000 | 8/17/2015 | |||||||||||||||||||||||||
| 5.079 | Property | Capital Beltway CC | 0.0% | 1 | Industrial | Warehouse | Fee | 4501 Auth Place | Suitland | Prince George’s | MD | 20746 | 1986 | 113,512 | Square Feet | 100.0% | 10/1/2015 | $9,000,000 | 8/25/2015 | |||||||||||||||||||||||||
| 5.080 | Property | Centerpointe Trailer Lot | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 23400 Cactus Avenue | Moreno Valley | Riverside | CA | 92553 | 2014 | 0 | Square Feet | 100.0% | 10/1/2015 | $8,800,000 | 9/14/2015 | |||||||||||||||||||||||||
| 5.081 | Property | Randall Crossing DC | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 2755 Alft Lane | Elgin | Kane | IL | 60124 | 2007 | 100,294 | Square Feet | 100.0% | 10/1/2015 | $8,700,000 | 8/18/2015 | |||||||||||||||||||||||||
| 5.082 | Property | Burleson BP Bldg 2 (Austin DC I) | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 4101 Smith School Road | Austin | Travis | TX | 78744 | 2008 | 108,800 | Square Feet | 35.3% | 10/1/2015 | $8,500,000 | 8/10/2015 | |||||||||||||||||||||||||
| 5.083 | Property | Maple Point 2 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 10330 Argonne Woods Drive | Woodridge | DuPage | IL | 60517 | 2002 | 81,583 | Square Feet | 100.0% | 10/1/2015 | $8,200,000 | 8/19/2015 | |||||||||||||||||||||||||
| 5.084 | Property | Hollins End 6 | 0.0% | 1 | Industrial | Warehouse | Fee | 4733 Trident Court | Halethorpe | Baltimore | MD | 21227 | 1972 | 120,000 | Square Feet | 100.0% | 10/1/2015 | $8,200,000 | 8/25/2015 | |||||||||||||||||||||||||
| 5.085 | Property | Freeport DC Bldg 3 | 0.0% | 1 | Industrial | Warehouse | Fee | 921 West Bethel Road Bldg 300 | Coppell | Dallas | TX | 75019 | 2009 | 130,250 | Square Feet | 100.0% | 10/1/2015 | $8,000,000 | 8/17/2015 | |||||||||||||||||||||||||
| 5.086 | Property | Redlands Industrial Center II | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 2466 Lugonia Avenue | Redlands | San Bernardino | CA | 92374 | 2008 | 99,363 | Square Feet | 100.0% | 10/1/2015 | $7,900,000 | 9/14/2015 | |||||||||||||||||||||||||
| 5.087 | Property | Hollins End 1 | 0.0% | 1 | Industrial | Warehouse | Fee | 4734-4756 Trident Court | Halethorpe | Baltimore | MD | 21227 | 1972 | 120,796 | Square Feet | 100.0% | 10/1/2015 | $7,700,000 | 8/25/2015 | |||||||||||||||||||||||||
| 5.088 | Property | Hollins End 2 | 0.0% | 1 | Industrial | Warehouse | Fee | 4710-4732 Trident Court | Halethorpe | Baltimore | MD | 21227 | 1972 | 120,312 | Square Feet | 66.8% | 10/1/2015 | $7,700,000 | 8/25/2015 | |||||||||||||||||||||||||
| 5.089 | Property | Valwood West Industrial D | 0.0% | 1 | Industrial | Warehouse | Fee | 2029 Westgate Drive | Carrollton | Dallas | TX | 75006 | 1998 | 127,620 | Square Feet | 100.0% | 10/1/2015 | $7,600,000 | 8/27/2015 | |||||||||||||||||||||||||
| 5.090 | Property | Redlands Industrial Center IA | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 1450 Mountain View | Redlands | San Bernardino | CA | 92374 | 2008 | 99,580 | Square Feet | 100.0% | 10/1/2015 | $7,600,000 | 9/14/2015 | |||||||||||||||||||||||||
| 5.091 | Property | Valwood West Industrial C | 0.0% | 1 | Industrial | Warehouse | Fee | 2045 Westgate Drive | Carrollton | Dallas | TX | 75006 | 1999 | 134,266 | Square Feet | 100.0% | 10/1/2015 | $7,500,000 | 8/27/2015 | |||||||||||||||||||||||||
| 5.092 | Property | 10th Street Business Park 1 | 0.0% | 1 | Industrial | Warehouse | Fee | 1801 10th Street | Plano | Collin | TX | 75074 | 1999 | 100,000 | Square Feet | 100.0% | 10/1/2015 | $7,500,000 | 8/26/2015 | |||||||||||||||||||||||||
| 5.093 | Property | Columbia Park IC | 0.0% | 1 | Industrial | Warehouse | Fee | 2109 Columbia Park Drive | Edgewood | Harford | MD | 21040 | 1997 | 107,070 | Square Feet | 100.0% | 10/1/2015 | $6,700,000 | 8/25/2015 | |||||||||||||||||||||||||
| 5.094 | Property | Valley View BC Bldg 2 | 0.0% | 1 | Industrial | Warehouse | Fee | 5375 FAA Boulevard | Irving | Dallas | TX | 75061 | 2006 | 117,000 | Square Feet | 100.0% | 10/1/2015 | $6,700,000 | 8/17/2015 | |||||||||||||||||||||||||
| 5.095 | Property | Valley View BC Bldg 1 | 0.0% | 1 | Industrial | Warehouse | Fee | 5325 FAA Boulevard | Irving | Dallas | TX | 75061 | 2006 | 91,674 | Square Feet | 100.0% | 10/1/2015 | $6,400,000 | 8/17/2015 | |||||||||||||||||||||||||
| 5.096 | Property | Crossroads DC III | 0.0% | 1 | Industrial | Warehouse | Fee | 7451 Coca Cola Drive | Baltimore | Baltimore | MD | 21075 | 2007 | 50,850 | Square Feet | 100.0% | 10/1/2015 | $6,200,000 | 8/25/2015 | |||||||||||||||||||||||||
| 5.097 | Property | Northpointe DC Bldg 1 | 0.0% | 1 | Industrial | Flex | Fee | 44901 Falcon Place | Dulles | Loudoun | VA | 20166 | 1989 | 46,432 | Square Feet | 84.0% | 10/1/2015 | $5,900,000 | 8/24/2015 | |||||||||||||||||||||||||
| 5.098 | Property | Park 88 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 2580 Diehl Road | Aurora | DuPage | IL | 60502 | 2003 | 65,477 | Square Feet | 77.8% | 10/1/2015 | $5,600,000 | 8/18/2015 | |||||||||||||||||||||||||
| 5.099 | Property | Ameriplex | 0.0% | 1 | Industrial | Flex | Fee | 5252 Decatur Boulevard | Indianapolis | Marion | IN | 46241 | 1997 | 119,000 | Square Feet | 100.0% | 10/1/2015 | $5,600,000 | 8/19/2015 | |||||||||||||||||||||||||
| 5.100 | Property | Vista Point South 5 | 0.0% | 1 | Industrial | Flex | Fee | 633 East State Highway 121 Bypass | Coppell | Dallas | TX | 75019 | 2007 | 41,223 | Square Feet | 100.0% | 10/1/2015 | $5,500,000 | 8/20/2015 | |||||||||||||||||||||||||
| 5.101 | Property | Hollins End 5 | 0.0% | 1 | Industrial | Warehouse | Fee | 4715 Trident Court | Halethorpe | Baltimore | MD | 21227 | 1972 | 80,618 | Square Feet | 100.0% | 10/1/2015 | $5,200,000 | 8/25/2015 | |||||||||||||||||||||||||
| 5.102 | Property | Northpointe DC Bldg 2 | 0.0% | 1 | Industrial | Flex | Fee | 44931 Falcon Place | Dulles | Loudoun | VA | 20166 | 1988 | 36,654 | Square Feet | 100.0% | 10/1/2015 | $5,100,000 | 8/24/2015 | |||||||||||||||||||||||||
| 5.103 | Property | Vista Point South 6 | 0.0% | 1 | Industrial | Flex | Fee | 645 East State Highway 121 Bypass | Coppell | Dallas | TX | 75019 | 2007 | 36,080 | Square Feet | 100.0% | 10/1/2015 | $4,800,000 | 8/20/2015 | |||||||||||||||||||||||||
| 5.104 | Property | Raceway Crossings IC Bldg 1 (Austin DC II) | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 16310 Bratton Lane | Austin | Travis | TX | 78728 | 2008 | 51,200 | Square Feet | 100.0% | 10/1/2015 | $4,800,000 | 8/10/2015 | |||||||||||||||||||||||||
| 5.105 | Property | Vista Point South 4 | 0.0% | 1 | Industrial | Flex | Fee | 621 East State Highway 121 Bypass | Coppell | Dallas | TX | 75019 | 2007 | 37,100 | Square Feet | 31.6% | 10/1/2015 | $4,500,000 | 8/20/2015 | |||||||||||||||||||||||||
| 5.106 | Property | Vista Point South 3 | 0.0% | 1 | Industrial | Flex | Fee | 615 East State Highway 121 Bypass | Coppell | Dallas | TX | 75019 | 2005 | 35,580 | Square Feet | 100.0% | 10/1/2015 | $4,400,000 | 8/20/2015 | |||||||||||||||||||||||||
| 5.107 | Property | North Plainfield 3 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 923 Whitaker Road | Plainfield | Hendricks | IN | 46168 | 1997 | 123,200 | Square Feet | 42.9% | 10/1/2015 | $4,000,000 | 8/19/2015 | |||||||||||||||||||||||||
| 5.108 | Property | Vista Point South 1 | 0.0% | 1 | Industrial | Flex | Fee | 609 East State Highway 121 Bypass | Coppell | Dallas | TX | 75019 | 2005 | 27,770 | Square Feet | 100.0% | 10/1/2015 | $3,700,000 | 8/20/2015 | |||||||||||||||||||||||||
| 5.109 | Property | Bolingbrook VMF | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | 273 Marquette Drive | Bolingbrook | Will | IL | 60440 | 2004 | 19,314 | Square Feet | 100.0% | 10/1/2015 | $3,500,000 | 8/19/2015 | |||||||||||||||||||||||||
| 5.110 | Property | Vista Point South 2 | 0.0% | 1 | Industrial | Flex | Fee | 611 East State Highway 121 Bypass | Coppell | Dallas | TX | 75019 | 2005 | 30,200 | Square Feet | 42.3% | 10/1/2015 | $3,100,000 | 8/20/2015 | |||||||||||||||||||||||||
| 5.111 | Property | Hollins End 3 | 0.0% | 1 | Industrial | Warehouse | Fee | 4700 Trident Court | Halethorpe | Baltimore | MD | 21227 | 1972 | 44,374 | Square Feet | 100.0% | 10/1/2015 | $2,900,000 | 8/25/2015 | |||||||||||||||||||||||||
| 5.112 | Property | Hollins End 4 | 0.0% | 1 | Industrial | Warehouse | Fee | 4701 Trident Court | Halethorpe | Baltimore | MD | 21227 | 1972 | 33,600 | Square Feet | 100.0% | 10/1/2015 | $2,200,000 | 8/25/2015 | |||||||||||||||||||||||||
| 5.113 | Property | Freeport DC Bldg 6 | 0.0% | 1 | Industrial | Warehouse | Fee | 777 Freeport Parkway | Coppell | Dallas | TX | 75019 | 1996 | 12,500 | Square Feet | 100.0% | 10/1/2015 | $1,000,000 | 8/17/2015 | |||||||||||||||||||||||||
| 5.114 | Property | Freeport DC Bldg 5 | 0.0% | 1 | Industrial | Warehouse | Fee | 777 Freeport Parkway | Coppell | Dallas | TX | 75019 | 1980 | 13,927 | Square Feet | 100.0% | 10/1/2015 | $900,000 | 8/17/2015 | |||||||||||||||||||||||||
| 6 | Loan | Mission Ridge | 4.9% | 1 | Office | Suburban | Leasehold | 2/11/2115 | 15020 & 15030 Conference Center Drive | Chantilly | Chantilly | VA | 20151 | 2007 | 310,702 | Square Feet | 93.6% | 01/26/2016 | $67,000,000 | 1/28/2016 | ||||||||||||||||||||||||
| 7 | Loan | Vistas at Seven Bar | 4.3% | 1 | Multifamily | Garden | Fee | 10600 Cibola Loop Northwest | Albuquerque | Bernalillo | NM | 87114 | 1986, 1996 | 572 | Units | 95.3% | 3/31/2016 | $45,300,000 | 11/23/2015 | |||||||||||||||||||||||||
| 8 | Loan | Jay Scutti Plaza | 3.3% | 1 | Retail | Shadow Anchored | Fee | 300 & 1000 Hylan Drive | Rochester | Monroe | NY | 14623 | 1991, 1993, 1995, 2001, 2012 | 288,971 | Square Feet | 96.0% | 2/4/2016 | $60,000,000 | 7/21/2015 | |||||||||||||||||||||||||
| 9 | Loan | West LA Office - 2730 Wilshire | 3.2% | 1 | Office | CBD | Fee | 2730 Wilshire Boulevard | Santa Monica | Los Angeles | CA | 90403 | 1985 | 58,369 | Square Feet | 95.9% | 3/1/2016 | $36,100,000 | 11/11/2015 | |||||||||||||||||||||||||
| 10 | Loan | Starwood Capital Extended Stay Portfolio | 2.6% | 50 | Hotel | Extended Stay | Fee | Various | Various | Various | Various | Various | Various | Various | 6,106 | Rooms | 76.3% | 4/30/2015 | $311,000,000 | Various | ||||||||||||||||||||||||
| 10.01 | Property | Crestwood Suites Denver - Aurora | 0.1% | 1 | Hotel | Extended Stay | Fee | 14090 East Evans Avenue | Aurora | Arapahoe | CO | 80014 | 2000 | 2013-2014 | 148 | Rooms | 79.1% | 4/30/2015 | $13,300,000 | 5/5/2015 | ||||||||||||||||||||||||
| 10.02 | Property | Sun Suites New Orleans (Metairie) | 0.1% | 1 | Hotel | Extended Stay | Fee | 4409 Hearst Street | Metairie | Jefferson | LA | 70001 | 1998 | 2013-2014 | 132 | Rooms | 84.0% | 4/30/2015 | $12,400,000 | 5/7/2015 | ||||||||||||||||||||||||
| 10.03 | Property | Sun Suites New Orleans (Harvey) | 0.1% | 1 | Hotel | Extended Stay | Fee | 1101 Manhattan Boulevard | Harvey | Jefferson | LA | 70058 | 1998 | 2013-2014 | 126 | Rooms | 85.3% | 4/30/2015 | $11,200,000 | 5/7/2015 | ||||||||||||||||||||||||
| 10.04 | Property | Sun Suites Hobby (Clearlake) | 0.1% | 1 | Hotel | Extended Stay | Fee | 12485 Gulf Freeway | Houston | Harris | TX | 77034 | 1999 | 2013-2014 | 135 | Rooms | 91.1% | 4/30/2015 | $10,800,000 | 5/5/2015 | ||||||||||||||||||||||||
| 10.05 | Property | Sun Suites Plano | 0.1% | 1 | Hotel | Extended Stay | Fee | 200 Russeau Drive | Plano | Collin | TX | 75023 | 1998 | 2013-2014 | 135 | Rooms | 91.0% | 4/30/2015 | $10,400,000 | 5/5/2015 | ||||||||||||||||||||||||
| 10.06 | Property | Sun Suites Westchase | 0.1% | 1 | Hotel | Extended Stay | Fee | 3100 West Sam Houston Parkway South | Houston | Harris | TX | 77042 | 1998 | 2013-2014 | 127 | Rooms | 82.0% | 4/30/2015 | $10,300,000 | 5/4/2015 | ||||||||||||||||||||||||
| 10.07 | Property | Crestwood Suites Marietta Roswell Road | 0.1% | 1 | Hotel | Extended Stay | Fee | 2030 Roswell Road | Marietta | Cobb | GA | 30062 | 2001 | 2013-2014 | 125 | Rooms | 88.8% | 4/30/2015 | $8,900,000 | 4/30/2015 | ||||||||||||||||||||||||
| 10.08 | Property | Sun Suites Sugar Land (Stafford) | 0.1% | 1 | Hotel | Extended Stay | Fee | 11620 Lebon Lane | Stafford | Fort Bend | TX | 77477 | 1997 | 2013-2014 | 146 | Rooms | 88.3% | 4/30/2015 | $8,400,000 | 5/4/2015 | ||||||||||||||||||||||||
| 10.09 | Property | Sun Suites Raleigh | 0.1% | 1 | Hotel | Extended Stay | Fee | 3215 Capital Boulevard | Raleigh | Wake | NC | 27604 | 1999 | 2013-2014 | 137 | Rooms | 79.8% | 4/30/2015 | $8,000,000 | 5/6/2015 | ||||||||||||||||||||||||
| 10.10 | Property | Sun Suites Intercontinental Greenspoint | 0.1% | 1 | Hotel | Extended Stay | Fee | 12010 Kuykendahl Road | Houston | Harris | TX | 77067 | 1998 | 135 | Rooms | 88.3% | 4/30/2015 | $8,000,000 | 5/5/2015 | |||||||||||||||||||||||||
| 10.11 | Property | Crestwood Suites Nashville Madison | 0.1% | 1 | Hotel | Extended Stay | Fee | 665 Myatt Drive | Madison | Davidson | TN | 37115 | 1998 | 2013-2014 | 137 | Rooms | 90.3% | 4/30/2015 | $7,900,000 | 5/1/2015 | ||||||||||||||||||||||||
| 10.12 | Property | Sun Suites Cumming | 0.1% | 1 | Hotel | Extended Stay | Fee | 555 Lake Center Parkway | Cumming | Forsyth | GA | 30040 | 1997 | 2013-2014 | 127 | Rooms | 75.1% | 4/30/2015 | $7,900,000 | 5/4/2015 | ||||||||||||||||||||||||
| 10.13 | Property | Crestwood Suites Murfreesboro | 0.1% | 1 | Hotel | Extended Stay | Fee | 1345 Old Fort Parkway | Murfreesboro | Rutherford | TN | 37129 | 1998 | 2013-2014 | 136 | Rooms | 83.8% | 4/30/2015 | $7,400,000 | 5/1/2015 | ||||||||||||||||||||||||
| 10.14 | Property | Sun Suites Smyrna | 0.1% | 1 | Hotel | Extended Stay | Fee | 3000 Highlands Parkway | Smyrna | Cobb | GA | 30082 | 1997 | 2013-2014 | 125 | Rooms | 93.8% | 4/30/2015 | $7,100,000 | 4/30/2015 | ||||||||||||||||||||||||
| 10.15 | Property | Sun Suites Dallas - Garland | 0.1% | 1 | Hotel | Extended Stay | Fee | 10477 Metric Drive | Dallas | Dallas | TX | 75243 | 1998 | 2013-2014 | 135 | Rooms | 90.8% | 4/30/2015 | $7,100,000 | 5/5/2015 | ||||||||||||||||||||||||
| 10.16 | Property | Sun Suites DFW Airport - Lewisville | 0.1% | 1 | Hotel | Extended Stay | Fee | 324 East Corporate Drive | Lewisville | Denton | TX | 75067 | 1998 | 2013-2014 | 135 | Rooms | 85.4% | 4/30/2015 | $7,100,000 | 5/5/2015 | ||||||||||||||||||||||||
| 10.17 | Property | Sun Suites Charlotte - Matthews | 0.1% | 1 | Hotel | Extended Stay | Fee | 8530 East Independence Boulevard | Charlotte | Mecklenburg | NC | 28227 | 1999 | 2013-2014 | 140 | Rooms | 81.5% | 4/30/2015 | $6,900,000 | 5/4/2015 | ||||||||||||||||||||||||
| 10.18 | Property | Crestwood Suites Disney Orlando | 0.1% | 1 | Hotel | Extended Stay | Fee | 8010 Presidents Drive | Orlando | Orange | FL | 32809 | 1998 | 2013-2014 | 144 | Rooms | 78.0% | 4/30/2015 | $6,800,000 | 5/7/2015 | ||||||||||||||||||||||||
| 10.19 | Property | Crestwood Suites Orlando UCF | 0.1% | 1 | Hotel | Extended Stay | Fee | 11424 University Boulevard | Orlando | Orange | FL | 32817 | 1999 | 2013-2014 | 134 | Rooms | 79.8% | 4/30/2015 | $6,800,000 | 5/7/2015 | ||||||||||||||||||||||||
| 10.20 | Property | Crestwood Suites Snellville | 0.1% | 1 | Hotel | Extended Stay | Fee | 1784 Presidential Circle | Snellville | Gwinnett | GA | 30078 | 1992 | 2013-2014 | 130 | Rooms | 92.4% | 4/30/2015 | $6,700,000 | 5/2/2015 | ||||||||||||||||||||||||
| 10.21 | Property | Sun Suites Suwanee | 0.1% | 1 | Hotel | Extended Stay | Fee | 95 Celebration Drive | Suwanee | Gwinnett | GA | 30024 | 1997 | 2013-2014 | 127 | Rooms | 82.6% | 4/30/2015 | $6,600,000 | 5/4/2015 | ||||||||||||||||||||||||
| 10.22 | Property | Home Towne Suites Kannapolis | 0.1% | 1 | Hotel | Extended Stay | Fee | 3200 Cloverleaf Parkway | Kannapolis | Cabarrus | NC | 28083 | 1999 | 2013-2014 | 80 | Rooms | 74.0% | 4/30/2015 | $6,600,000 | 5/4/2015 | ||||||||||||||||||||||||
| 10.23 | Property | Sun Suites Corpus Christi | 0.1% | 1 | Hotel | Extended Stay | Fee | 5142 Oakhurst Drive | Corpus Christi | Nueces | TX | 78411 | 1998 | 2013-2014 | 135 | Rooms | 71.6% | 4/30/2015 | $5,900,000 | 5/4/2015 | ||||||||||||||||||||||||
| 10.24 | Property | Home Towne Suites Tuscaloosa | 0.1% | 1 | Hotel | Extended Stay | Fee | 1650 Veterans Memorial Parkway | Tuscaloosa | Tuscaloosa | AL | 35404 | 2004 | 2013-2014 | 124 | Rooms | 53.5% | 4/30/2015 | $5,900,000 | 5/6/2015 | ||||||||||||||||||||||||
| 10.25 | Property | Sun Suites Jacksonville | 0.1% | 1 | Hotel | Extended Stay | Fee | 8555 Baymeadows Way | Jacksonville | Duval | FL | 32256 | 2000 | 2013-2014 | 135 | Rooms | 76.3% | 4/30/2015 | $5,800,000 | 5/7/2015 | ||||||||||||||||||||||||
| 10.26 | Property | Sun Suites Chesapeake | 0.1% | 1 | Hotel | Extended Stay | Fee | 1520 Crossways Boulevard | Chesapeake | Chesapeake | VA | 23320 | 2000 | 2013-2014 | 135 | Rooms | 71.2% | 4/30/2015 | $5,800,000 | 5/6/2015 | ||||||||||||||||||||||||
| 10.27 | Property | Crestwood Suites Fort Myers | 0.0% | 1 | Hotel | Extended Stay | Fee | 7071 Lakeridge Court Southwest | Fort Myers | Lee | FL | 33907 | 2000 | 2013-2014 | 137 | Rooms | 58.5% | 4/30/2015 | $5,700,000 | 5/8/2015 | ||||||||||||||||||||||||
| 10.28 | Property | Crestwood Suites Greensboro Airport | 0.0% | 1 | Hotel | Extended Stay | Fee | 501 Americhase Drive | Greensboro | Guilford | NC | 27409 | 2000 | 2013-2014 | 137 | Rooms | 68.8% | 4/30/2015 | $5,700,000 | 5/5/2015 | ||||||||||||||||||||||||
| 10.29 | Property | Crestwood Suites Austin | 0.0% | 1 | Hotel | Extended Stay | Fee | 12989 Research Boulevard | Austin | Williamson | TX | 78750 | 1998 | 2013-2014 | 151 | Rooms | 65.9% | 4/30/2015 | $5,500,000 | 5/6/2015 | ||||||||||||||||||||||||
| 10.30 | Property | Sun Suites Gwinnett | 0.0% | 1 | Hotel | Extended Stay | Fee | 3720 Steve Reynolds Boulevard | Duluth | Gwinnett | GA | 30096 | 1996 | 2013-2014 | 102 | Rooms | 93.0% | 4/30/2015 | $5,500,000 | 5/4/2015 | ||||||||||||||||||||||||
| 10.31 | Property | Crestwood Suites Marietta - Town Center Mall | 0.0% | 1 | Hotel | Extended Stay | Fee | 2353 Barrett Creek Parkway | Marietta | Cobb | GA | 30066 | 1996 | 2013-2014 | 133 | Rooms | 80.3% | 4/30/2015 | $5,300,000 | 4/30/2015 | ||||||||||||||||||||||||
| 10.32 | Property | Crestwood Suites Baton Rouge | 0.0% | 1 | Hotel | Extended Stay | Fee | 5222 South Sherwood Forest Boulevard | Baton Rouge | East Baton Rouge | LA | 70816 | 1998 | 2013-2014 | 137 | Rooms | 77.6% | 4/30/2015 | $5,100,000 | 5/7/2015 | ||||||||||||||||||||||||
| 10.33 | Property | Home Towne Suites Columbus | 0.0% | 1 | Hotel | Extended Stay | Fee | 6040 Knology Way | Columbus | Muscogee | GA | 31909 | 2007 | 2013-2014 | 78 | Rooms | 69.2% | 4/30/2015 | $4,900,000 | 5/6/2015 | ||||||||||||||||||||||||
| 10.34 | Property | Crestwood Suites NW Houston | 0.0% | 1 | Hotel | Extended Stay | Fee | 12925 Northwest Freeway | Houston | Harris | TX | 77040 | 1997 | 2013-2014 | 146 | Rooms | 68.8% | 4/30/2015 | $4,800,000 | 5/5/2015 | ||||||||||||||||||||||||
| 10.35 | Property | Home Towne Suites Auburn | 0.0% | 1 | Hotel | Extended Stay | Fee | 1188 Commerce Drive | Auburn | Lee | AL | 36830 | 1999 | 2013-2014 | 64 | Rooms | 79.8% | 4/30/2015 | $4,800,000 | 5/6/2015 | ||||||||||||||||||||||||
| 10.36 | Property | Sun Suites Stockbridge | 0.0% | 1 | Hotel | Extended Stay | Fee | 2235 Mount Zion Parkway | Morrow | Clayton | GA | 30260 | 1995 | 2013-2014 | 126 | Rooms | 90.4% | 4/30/2015 | $4,500,000 | 5/2/2015 | ||||||||||||||||||||||||
| 10.37 | Property | Home Towne Suites Anderson | 0.0% | 1 | Hotel | Extended Stay | Fee | 151 Civic Center Boulevard | Anderson | Anderson | SC | 29625 | 1999 | 2013-2014 | 80 | Rooms | 64.8% | 4/30/2015 | $4,200,000 | 5/4/2015 | ||||||||||||||||||||||||
| 10.38 | Property | Crestwood Suites Colorado Springs | 0.0% | 1 | Hotel | Extended Stay | Fee | 6210 Corporate Drive | Colorado Springs | El Paso | CO | 80919 | 2000 | 2013-2014 | 147 | Rooms | 51.5% | 4/30/2015 | $4,100,000 | 5/5/2015 | ||||||||||||||||||||||||
| 10.39 | Property | Home Towne Suites Prattville | 0.0% | 1 | Hotel | Extended Stay | Fee | 688 Summit Parkway | Prattville | Autauga | AL | 36066 | 1999 | 2013-2014 | 64 | Rooms | 68.1% | 4/30/2015 | $3,900,000 | 5/6/2015 | ||||||||||||||||||||||||
| 10.40 | Property | Crestwood Suites High Point | 0.0% | 1 | Hotel | Extended Stay | Fee | 2680 North Main Street | High Point | Guilford | NC | 27265 | 2000 | 2013-2014 | 137 | Rooms | 61.8% | 4/30/2015 | $3,500,000 | 5/5/2015 | ||||||||||||||||||||||||
| 10.41 | Property | Sun Suites Birmingham | 0.0% | 1 | Hotel | Extended Stay | Fee | 424 Commons Drive | Birmingham | Jefferson | AL | 35209 | 1999 | 2013-2014 | 135 | Rooms | 72.6% | 4/30/2015 | $3,400,000 | 5/7/2015 | ||||||||||||||||||||||||
| 10.42 | Property | Sun Suites Kennesaw Town Center | 0.0% | 1 | Hotel | Extended Stay | Fee | 3174 Barrett Lakes Boulevard | Kennesaw | Cobb | GA | 30144 | 1997 | 2013-2014 | 105 | Rooms | 88.1% | 4/30/2015 | $3,400,000 | 4/30/2015 | ||||||||||||||||||||||||
| 10.43 | Property | Sun Suites Greensboro | 0.0% | 1 | Hotel | Extended Stay | Fee | 1200 Lanada Road | Greensboro | Guilford | NC | 27407 | 1998 | 2013-2014 | 133 | Rooms | 67.6% | 4/30/2015 | $3,300,000 | 5/5/2015 | ||||||||||||||||||||||||
| 10.44 | Property | Home Towne Suites Greenville | 0.0% | 1 | Hotel | Extended Stay | Fee | 2111 West Arlington Boulevard | Greenville | Pitt | NC | 27834 | 1999 | 2013-2014 | 70 | Rooms | 67.5% | 4/30/2015 | $2,700,000 | 5/6/2015 | ||||||||||||||||||||||||
| 10.45 | Property | Sun Suites Hattiesburg | 0.0% | 1 | Hotel | Extended Stay | Fee | 121 West Park Drive | Hattiesburg | Lamar | MS | 39402 | 2000 | 2013-2014 | 116 | Rooms | 55.9% | 4/30/2015 | $2,300,000 | 4/29/2015 | ||||||||||||||||||||||||
| A-1-11 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| MORTGAGED PROPERTY CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
No. of Properties |
General Property Type | Detailed Property Type | Title Type(5)(6) | Ground Lease Initial Lease Expiration Date(5) |
Address | City | County | State | Zip Code | Year Built | Year Renovated | Net Rentable Area SF/Units/Acres/ Rooms/Pads(7)(8) |
Units of Measure |
Occupancy Rate(7)(8) |
Occupancy Rate As-of Date |
Appraised Value(9) |
Appraisal As-of Date(9) | ||||||||||||||||||||||
| 10.46 | Property | Home Towne Suites Decatur | 0.0% | 1 | Hotel | Extended Stay | Fee | 2125 Jameson Place Southwest | Decatur | Morgan | AL | 35603 | 2000 | 2013-2014 | 70 | Rooms | 53.4% | 4/30/2015 | $2,100,000 | 5/7/2015 | ||||||||||||||||||||||||
| 10.47 | Property | Home Towne Suites Bowling Green | 0.0% | 1 | Hotel | Extended Stay | Fee | 1929 Mel Browning Street | Bowling Green | Warren | KY | 42104 | 2003 | 2013-2014 | 106 | Rooms | 56.2% | 4/30/2015 | $2,100,000 | 4/30/2015 | ||||||||||||||||||||||||
| 10.48 | Property | Sun Suites Gulfport Airport | 0.0% | 1 | Hotel | Extended Stay | Fee | 9145 Highway 49 | Gulfport | Harrison | MS | 39503 | 1999 | 2013-2014 | 128 | Rooms | 62.9% | 4/30/2015 | $1,800,000 | 4/29/2015 | ||||||||||||||||||||||||
| 10.49 | Property | Crestwood Suites Newport News | 0.0% | 1 | Hotel | Extended Stay | Fee | 11 Old Oyster Point Road | Newport News | Newport News | VA | 23602 | 2005 | 2013-2014 | 109 | Rooms | 61.1% | 4/30/2015 | $1,600,000 | 5/6/2015 | ||||||||||||||||||||||||
| 10.50 | Property | Home Towne Suites Clarksville | 0.0% | 1 | Hotel | Extended Stay | Fee | 129 Westfield Court | Clarksville | Montgomery | TN | 37040 | 1999 | 70 | Rooms | 64.2% | 4/30/2015 | $1,600,000 | 4/30/2015 | |||||||||||||||||||||||||
| 11 | Loan | Chicago Marriott Southwest at Burr Ridge | 2.6% | 1 | Hotel | Full Service | Fee | 1200 Burr Ridge Parkway | Burr Ridge | Cook | IL | 60527 | 2004 | 2016 | 184 | Rooms | 69.7% | 12/31/2015 | $35,400,000 | 1/1/2017 | ||||||||||||||||||||||||
| 12 | Loan | Palihouse Santa Monica | 2.5% | 1 | Hotel | Full Service | Fee | 1001 3rd Street | Santa Monica | Santa Monica | CA | 90403 | 1927 | 2013 | 38 | Rooms | 88.1% | 11/02/2015 | $30,600,000 | 10/14/2015 | ||||||||||||||||||||||||
| 13 | Loan | Hilton Cincinnati Airport | 2.1% | 1 | Hotel | Full Service | Fee | 7373 Turfway Road | Florence | Boone | KY | 41042 | 1987 | 2008 | 306 | Rooms | 78.3% | 12/31/2015 | $23,250,000 | 1/1/2018 | ||||||||||||||||||||||||
| 14 | Loan | Lofton Place Apartments | 2.0% | 1 | Multifamily | Garden | Fee | 1601 Eastchase Parkway | Fort Worth | Tarrant | TX | 76120 | 1984 | 258 | Units | 93.4% | 12/31/2015 | $21,010,000 | 9/29/2016 | |||||||||||||||||||||||||
| 15 | Loan | City Place Apartments | 1.9% | 1 | Multifamily | High Rise | Fee | 1600 Antietam Avenue | Detroit | Wayne | MI | 48207 | 1965 | 2015 | 320 | Units | 90.3% | 1/25/2016 | $21,600,000 | 12/31/2015 | ||||||||||||||||||||||||
| 16 | Loan | The Vue | 1.8% | 1 | Multifamily | Garden | Fee | 7607 Blessing Avenue | Austin | Travis | TX | 78752 | 1999 | 2014 | 156 | Units | 94.2% | 1/20/2016 | $19,400,000 | 8/28/2015 | ||||||||||||||||||||||||
| 17 | Loan | Shadow Lake Apartments | 1.4% | 1 | Multifamily | Garden | Fee | 3515 Pleasantdale Road | Doraville | DeKalb | GA | 30340 | 1989 | 228 | Units | 97.4% | 11/30/2015 | $15,250,000 | 8/24/2015 | |||||||||||||||||||||||||
| 18 | Loan | Peakview Office Plaza | 1.3% | 1 | Office | Suburban | Fee | 7807 East Peakview Avenue | Centennial | Arapahoe | CO | 80111 | 1999 | 91,246 | Square Feet | 100.0% | 3/1/2016 | $16,400,000 | 2/10/2016 | |||||||||||||||||||||||||
| 19 | Loan | Holiday Inn & Suites Ann Arbor | 1.3% | 1 | Hotel | Full Service | Fee | 3155 Boardwalk Drive | Ann Arbor | Washtenaw | MI | 48108 | 2006 | 107 | Rooms | 67.4% | 12/31/2015 | $13,500,000 | 2/8/2017 | |||||||||||||||||||||||||
| 20 | Loan | Arbor Hill Apartments | 1.2% | 1 | Multifamily | Garden | Fee | 250 Heimer Road | San Antonio | Bexar | TX | 78232 | 1984 | 2013, 2014 | 208 | Units | 89.9% | 2/4/2016 | $13,800,000 | 1/14/2016 | ||||||||||||||||||||||||
| 21 | Loan | Landmark Centre | 1.2% | 1 | Office | Suburban | Fee | 5460 South Quebec Street | Greenwood Village | Arapahoe | CO | 80111 | 1984 | 1998, 2012, 2015 | 76,084 | Square Feet | 99.5% | 2/1/2016 | $13,930,000 | 12/14/2015 | ||||||||||||||||||||||||
| 22 | Loan | Holiday Inn Express - Little Rock | 1.1% | 1 | Hotel | Full Service | Fee | 600 Interstate 30 | Little Rock | Pulaski | AR | 72202 | 1970 | 2002 | 150 | Rooms | 72.1% | 12/31/2015 | $12,900,000 | 1/1/2017 | ||||||||||||||||||||||||
| 23 | Loan | Walnut Street Retail Portfolio | 1.1% | 1 | Retail | Unanchored | Fee & Leasehold | 10/17/2045 | 5406-5408, 5411, 5518-5520, 5524, & 5500 Walnut Street | Pittsburgh | Allegheny | PA | 15232 | 1914-2000 | 2015 | 35,523 | Square Feet | 100.0% | 11/12/2015 | $11,600,000 | 9/8/2015 | |||||||||||||||||||||||
| 24 | Loan | Confederate Point Apartments | 1.0% | 1 | Multifamily | Garden | Fee | 4455 Confederate Point Road | Jacksonville | Duval | FL | 32210 | 1970 | 205 | Units | 94.6% | 1/18/2016 | $10,600,000 | 12/29/2015 | |||||||||||||||||||||||||
| 25 | Loan | White Lick Creek Apartments | 1.0% | 1 | Multifamily | Garden | Fee | 281 Canal West Circle | Danville | Hendricks | IN | 46122 | 2015 | 73 | Units | 82.2% | 3/22/2016 | $11,000,000 | 10/21/2015 | |||||||||||||||||||||||||
| 26 | Loan | Pebble Creek Collection | 0.9% | 1 | Retail | Unanchored | Fee | 19651 Bruce B. Downs Boulevard | Tampa | Hillsborough | FL | 33647 | 1990 | 2008 | 44,923 | Square Feet | 93.1% | 3/1/2016 | $10,000,000 | 1/16/2016 | ||||||||||||||||||||||||
| 27 | Loan | La Quinta Inn & Suites, Bonita Springs Naples North | 0.8% | 1 | Hotel | Limited Service | Fee | 28600 Trails Edge Boulevard | Bonita Springs | Lee | FL | 34134 | 1998 | 2012 | 87 | Rooms | 80.8% | 2/29/2016 | $9,000,000 | 11/3/2015 | ||||||||||||||||||||||||
| 28 | Loan | Antelope Multifamily Portfolio | 0.8% | 5 | Multifamily | Garden | Fee | Various | Various | Various | MS | Various | Various | Various | 170 | Units | 92.9% | 3/31/2016 | $8,185,000 | 7/13/2015 | ||||||||||||||||||||||||
| 28.1 | Property | Ridgewood East | 0.4% | 1 | Multifamily | Garden | Fee | 1311 East Main Street | West Point | Clay | MS | 39773 | 1973 | 72 | Units | 100.0% | 3/31/2016 | $3,950,000 | 7/13/2015 | |||||||||||||||||||||||||
| 28.2 | Property | Water Valley | 0.1% | 1 | Multifamily | Garden | Fee | 1618 Eckford Street | Water Valley | Yalobusha | MS | 38965 | 1979 | 2014 | 32 | Units | 78.1% | 3/31/2016 | $1,450,000 | 7/13/2015 | ||||||||||||||||||||||||
| 28.3 | Property | Senatobia Arms | 0.1% | 1 | Multifamily | Garden | Fee | 3595 Highway 51 South | Sentobia | Tate | MS | 38668 | 1976 | 2014 | 24 | Units | 95.8% | 3/31/2016 | $970,000 | 7/13/2015 | ||||||||||||||||||||||||
| 28.4 | Property | Sardis Gardens | 0.1% | 1 | Multifamily | Garden | Fee | 150 East Carlee Street | Sardis | Panola | MS | 38666 | 1979 | 2014 | 22 | Units | 90.9% | 3/31/2016 | $940,000 | 7/13/2015 | ||||||||||||||||||||||||
| 28.5 | Property | Flowers Square | 0.1% | 1 | Multifamily | Garden | Fee | 200 Alma Street | Tutwiler | Tallahatchie | MS | 38963 | 1979 | 2014 | 20 | Units | 90.0% | 3/31/2016 | $875,000 | 7/13/2015 | ||||||||||||||||||||||||
| 29 | Loan | Chagrin Professional Office | 0.8% | 1 | Office | Suburban | Fee | 24753-24755 Chagrin Boulevard | Beachwood | Cuyahoga | OH | 44122 | 1982, 1987 | 2007 | 47,924 | Square Feet | 88.6% | 12/31/2015 | $8,250,000 | 11/2/2015 | ||||||||||||||||||||||||
| 30 | Loan | Lakes of Ridgecrest Phase III | 0.8% | 1 | Multifamily | Garden | Fee | 31836 Bagley Road | North Ridgeville | Lorain | OH | 44036 | 2015 | 51 | Units | 98.0% | 11/09/2015 | $8,260,000 | 9/25/2015 | |||||||||||||||||||||||||
| 31 | Loan | Tuscany Villas Apartments | 0.8% | 1 | Multifamily | Garden | Fee | 724 Teasel Drive | Kingsport | Sullivan | TN | 37660 | 1968-1968 | 239 | Units | 87.9% | 3/31/2016 | $7,590,000 | 7/9/2015 | |||||||||||||||||||||||||
| 32 | Loan | Palmer Super Center | 0.7% | 1 | Retail | Anchored | Fee | 3745 Nicholas Street | Palmer Township | Northampton | PA | 18045 | 1970 | 100,637 | Square Feet | 85.4% | 1/31/2016 | $8,975,000 | 1/4/2016 | |||||||||||||||||||||||||
| 33 | Loan | Winter Garden Business Park | 0.7% | 1 | Office | Flex | Fee | 1218-1232 Winter Garden Vineland Road | Winter Garden | Orange | FL | 34787 | 2005-2007 | 91,734 | Square Feet | 100.0% | 1/11/2016 | $8,550,000 | 1/15/2016 | |||||||||||||||||||||||||
| 34 | Loan | Battery B at The Jeffrey Apartments | 0.7% | 1 | Multifamily | Garden | Fee | 245 East 2nd Avenue | Columbus | Franklin | OH | 43201 | 2014 | 56 | Units | 100.0% | 10/15/2015 | $7,900,000 | 10/14/2015 | |||||||||||||||||||||||||
| 35 | Loan | Taunton Depot Shopping Center | 0.7% | 1 | Retail | Anchored | Fee | 65 Taunton Depot Drive | Taunton | Bristol | MA | 02780 | 2002 | 28,042 | Square Feet | 91.1% | 1/29/2016 | $7,500,000 | 1/20/2016 | |||||||||||||||||||||||||
| 36 | Loan | Cumberland Pointe | 0.7% | 1 | Retail | Unanchored | Fee | 3155 Cobb Parkway Southeast | Atlanta | Cobb | GA | 30339 | 2005 | 16,649 | Square Feet | 100.0% | 10/27/2015 | $7,350,000 | 10/20/2015 | |||||||||||||||||||||||||
| 37 | Loan | Banana Republic | 0.6% | 1 | Retail | Single Tenant | Fee | 5542 Walnut Street | Pittsburgh | Allegheny | PA | 15232 | 2000 | 14,853 | Square Feet | 100.0% | 5/6/2016 | $6,600,000 | 9/8/2015 | |||||||||||||||||||||||||
| 38 | Loan | Hawthorne Square | 0.6% | 1 | Retail | Unanchored | Fee | 3407 Montrose Boulevard | Houston | Harris | TX | 77006 | 1997 | 14,336 | Square Feet | 100.0% | 11/4/2015 | $7,450,000 | 10/16/2015 | |||||||||||||||||||||||||
| 39 | Loan | 539 Smith Street | 0.6% | 1 | Retail | Anchored | Fee | 539 Smith Street | Providence | Providence | RI | 02908 | 1958 | 2009 | 39,063 | Square Feet | 96.2% | 12/31/2015 | $6,900,000 | 10/2/2015 | ||||||||||||||||||||||||
| 40 | Loan | The Realty Building | 0.6% | 1 | Office | Office/Retail | Fee | 24 Drayton Street | Savannah | Chatham | GA | 30305 | 1921 | 2013 | 51,142 | Square Feet | 97.0% | 1/31/2016 | $8,400,000 | 11/6/2015 | ||||||||||||||||||||||||
| 41 | Loan | Lochaven Apartments | 0.5% | 1 | Multifamily | Garden | Fee | 99 Lochaven Drive | Newport News | Newport News | VA | 23602 | 1975 | 2015 | 143 | Units | 95.8% | 10/6/2015 | $8,300,000 | 8/28/2015 | ||||||||||||||||||||||||
| 42 | Loan | 515 Westheimer | 0.5% | 1 | Retail | Unanchored | Fee | 515 Westheimer Road | Houston | Harris | TX | 77006 | 2000 | 13,102 | Square Feet | 100.0% | 11/1/2015 | $6,000,000 | 10/16/2015 | |||||||||||||||||||||||||
| 43 | Loan | Alexander House | 0.5% | 1 | Multifamily | Garden | Fee | 6060 Gulfton | Houston | Harris | TX | 77081 | 1974 | 2012-2015 | 236 | Units | 95.3% | 4/12/2016 | $8,500,000 | 10/12/2015 | ||||||||||||||||||||||||
| 44 | Loan | TopSail Way Shopping Center | 0.5% | 1 | Retail | Anchored | Fee | 965 Old Folkstone Road | Sneads Ferry | Onslow | NC | 28460 | 1986 | 63,750 | Square Feet | 96.2% | 12/29/2015 | $5,250,000 | 11/4/2015 | |||||||||||||||||||||||||
| 45 | Loan | Aztec Square | 0.4% | 1 | Retail | Shadow Anchored | Fee | 4821 & 4825 Highway 95 | Fort Mohave | Mohave | AZ | 86426 | 1998-1999 | 25,905 | Square Feet | 90.9% | 3/31/2016 | $4,650,000 | 10/7/2015 | |||||||||||||||||||||||||
| 46 | Loan | Homecrest MHC | 0.4% | 1 | Manufactured Housing | Manufactured Housing | Fee | 815 Curtis Road | Boise | Ada | ID | 83705 | 1958 | 94 | Pads | 100.0% | 11/01/2015 | $3,900,000 | 11/5/2015 | |||||||||||||||||||||||||
| 47 | Loan | 501 Bath Street | 0.4% | 1 | Office | Suburban | Fee | 501 Bath Street | Santa Barbara | Santa Barbara | CA | 93101 | 1986 | 16,198 | Square Feet | 100.0% | 1/18/2016 | $6,800,000 | 9/23/2015 | |||||||||||||||||||||||||
| 48 | Loan | 2100 & 2106 N. Orange Avenue | 0.3% | 1 | Office | Office/Retail | Fee | 2100 & 2106 North Orange Avenue | Orlando | Orange | FL | 32804 | 1965, 2009 | 2014 | 11,244 | Square Feet | 85.3% | 4/29/2016 | $4,350,000 | 11/30/2015 | ||||||||||||||||||||||||
| 49 | Loan | Coastal Breeze Apartment Portfolio | 0.3% | 3 | Multifamily | Garden | Fee | Various | Virginia Beach | Lower Norfolk County | VA | Various | Various | 51 | Units | 92.2% | 3/31/2016 | $3,100,000 | 10/12/2015 | |||||||||||||||||||||||||
| 49.1 | Property | Apple | 0.1% | 1 | Multifamily | Garden | Fee | 4800 Apple Orchard Court | Virginia Beach | Lower Norfolk County | VA | 23455 | 1980 | 24 | Units | 100.0% | 3/31/2016 | $1,520,000 | 10/12/2015 | |||||||||||||||||||||||||
| 49.2 | Property | Baltic | 0.1% | 1 | Multifamily | Garden | Fee | 2201 Baltic Avenue | Virginia Beach | Lower Norfolk County | VA | 23451 | 1976 | 15 | Units | 86.7% | 3/31/2016 | $700,000 | 10/12/2015 | |||||||||||||||||||||||||
| 49.3 | Property | Maple | 0.1% | 1 | Multifamily | Garden | Fee | 4700 Maple Terrace Court | Virginia Beach | Lower Norfolk County | VA | 23455 | 1979 | 12 | Units | 83.3% | 3/31/2016 | $880,000 | 10/12/2015 | |||||||||||||||||||||||||
| 50 | Loan | Gross - Villa MHP | 0.2% | 1 | Manufactured Housing | Manufactured Housing | Fee | 410 East 23rd street | Roswell | Chaves | NM | 88201 | 1976 | 81 | Pads | 93.8% | 1/31/2016 | $1,900,000 | 12/1/2015 | |||||||||||||||||||||||||
| A-1-12 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| MORTGAGE LOAN CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Mortgage Rate(10) |
Administrative Fee Rate(11) |
Subservicing Fee Rate(11) | Master Servicing Fee Rate(11) |
Pari Passu Loan Primary Servicing Fee Rate(11) |
Trustee Fee Rate(11) |
Trust Advisor Fee Rate(11) |
Asset Representations Reviewer Fee(11) | CREFC Fee Rate(11) |
Interest Accrual Basis |
Seasoning (mos.) |
ARD (Yes/No)(10) |
Original Term to Maturity (mos.) |
Remaining Term to Maturity (mos.) |
Original Interest-Only Period (mos.) |
Remaining Interest-Only Period (mos.) |
Original Amortization Term (mos.) |
Remaining Amortization Term (mos.) |
Note Date | First Payment Date |
First P&I Payment Date (Partial IO Loans) | |||||||||||||||||||||||||
| 1 | Loan | GLP Industrial Portfolio B | 11.5% | 3.8164107% | 0.01280% | 0.00125% | 0.00250% | 0.00000% | 0.00790% | 0.00000% | 0.00065% | 0.00050% | Actual/360 | 6 | No | 84 | 78 | 84 | 78 | 0 | 0 | 11/4/2015 | 12/6/2015 | NAP | ||||||||||||||||||||||||||
| 1.001 | Property | Agave DC | 0.6% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.002 | Property | Lehigh Valley 13 | 0.3% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.003 | Property | Frontier Logistics BTS | 0.3% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.004 | Property | Sugarland Interchange DC | 0.3% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.005 | Property | York - Willow Springs | 0.3% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.006 | Property | Atlanta - Liberty DC | 0.2% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.007 | Property | South Bay DC | 0.2% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.008 | Property | Sorensen Industrial | 0.2% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.009 | Property | Miramar DC | 0.2% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.010 | Property | York DC II | 0.2% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.011 | Property | Carlisle DC Bldg 1 | 0.2% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.012 | Property | Portside Distribution Center | 0.2% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.013 | Property | Marina West A | 0.2% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.014 | Property | Fremont East Bay DC | 0.2% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.015 | Property | Harbor Gateway DC | 0.2% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.016 | Property | Imperial DC 1 | 0.2% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.017 | Property | Westport DC Bldg B | 0.2% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.018 | Property | Westport DC Bldg A | 0.2% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.019 | Property | Auburn DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.020 | Property | Southaven DC Bldg 2 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.021 | Property | Marina West DC II Bldg 1 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.022 | Property | Buckeye DC Bldg 1 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.023 | Property | York DC III | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.024 | Property | Orange County DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.025 | Property | Kent Valley DC II | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.026 | Property | Memphis IC III | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.027 | Property | Pinole Point Building #1 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.028 | Property | Cactus DC II | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.029 | Property | Fairburn DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.030 | Property | Windfern Distribution Center II | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.031 | Property | Miami DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.032 | Property | Southpoint F | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.033 | Property | Industrial Parkway DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.034 | Property | Chickasaw DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.035 | Property | Valley Crossings | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.036 | Property | Buckeye DC Bldg 2 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.037 | Property | Southpoint B | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.038 | Property | Hartman Business Center I | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.039 | Property | Artesia DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.040 | Property | Bell Gardens Distribution Center #3 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.041 | Property | Marina West B | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.042 | Property | Renton DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.043 | Property | Southpoint A | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.044 | Property | Westfork A5 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.045 | Property | Marina West DC II Bldg 2 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.046 | Property | Pinole Point Building #2 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.047 | Property | Salt Lake DC II | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.048 | Property | Northwest 8 Industrial Center II | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.049 | Property | Salt Lake DC I | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.050 | Property | Southshore Commerce Center C | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.051 | Property | Pinole Point Building #3 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.052 | Property | Steamboat DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.053 | Property | Palo Verde DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.054 | Property | South San Francisco DC II | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.055 | Property | Westfork C4 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.056 | Property | South San Francisco DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.057 | Property | Southshore Commerce Center A | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.058 | Property | Kent Valley DC IV | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.059 | Property | Carlisle DC Bldg 2 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.060 | Property | Bluegrass DC Bldg 4 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.061 | Property | Westfork A4 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.062 | Property | Beltway Crossing DC Bldg 2 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.063 | Property | Ritner DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.064 | Property | Hartman Business Center II | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.065 | Property | Hayward DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.066 | Property | Houston DC Bldg 1 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.067 | Property | Kent Valley DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.068 | Property | Lehigh Valley 9 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.069 | Property | Beltway Crossing DC Bldg 3 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.070 | Property | Southaven DC Bldg 1 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.071 | Property | Bluegrass DC Bldg 1 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.072 | Property | Suwanee Point Building 200 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.073 | Property | Tamarac Business Center I | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.074 | Property | Gwinnett DC Bldg 1 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.075 | Property | Houston DC Bldg 3 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.076 | Property | Broadway 101 CC Bldg 9 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.077 | Property | Iron Run DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.078 | Property | Windfern Distribution Center I | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.079 | Property | Miami DC II | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.080 | Property | Southshore Commerce Center B | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.081 | Property | Suwanee Point Building 100 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.083 | Property | Southshore Commerce Center D | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.085 | Property | Lehigh Valley DC II | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.086 | Property | Memphis IC I | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.088 | Property | Lehigh Valley 10 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.090 | Property | Northwest 8 Industrial Center I | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.091 | Property | Bluegrass DC Bldg 3 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.092 | Property | Andover DC Bldg A | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.093 | Property | Bluegrass DC Bldg 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.094 | Property | Andover DC Bldg B | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.099 | Property | Lehigh Valley 11 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.100 | Property | Tamarac Commerce Center | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.101 | Property | Houston DC Bldg 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.102 | Property | Marina West DC II Bldg 3 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.104 | Property | Commerce Park Medical Center | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.105 | Property | Houston IC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| A-1-13 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| MORTGAGE LOAN CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Mortgage Rate(10) |
Administrative Fee Rate(11) |
Subservicing Fee Rate(11) | Master Servicing Fee Rate(11) |
Pari Passu Loan Primary Servicing Fee Rate(11) |
Trustee Fee Rate(11) |
Trust Advisor Fee Rate(11) |
Asset Representations Reviewer Fee(11) | CREFC Fee Rate(11) |
Interest Accrual Basis |
Seasoning (mos.) |
ARD (Yes/No)(10) |
Original Term to Maturity (mos.) |
Remaining Term to Maturity (mos.) |
Original Interest-Only Period (mos.) |
Remaining Interest-Only Period (mos.) |
Original Amortization Term (mos.) |
Remaining Amortization Term (mos.) |
Note Date | First Payment Date |
First P&I Payment Date (Partial IO Loans) | |||||||||||||||||||||||||
| 1.106 | Property | Gwinnett DC Bldg 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.107 | Property | Weston Business Center | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.108 | Property | Kent Valley DC III | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.109 | Property | Commerce Park SW 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.110 | Property | Commerce Park Westchase 3 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.111 | Property | Lehigh Valley 12 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.112 | Property | Houston DC Bldg 4 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.113 | Property | Valley Forge 1 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.114 | Property | Valley Forge 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.116 | Property | Commerce Park SW 4 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.119 | Property | Commerce Park SW 1 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.120 | Property | Tamarac Business Center II | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.122 | Property | Commerce Park Westchase 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.123 | Property | Memphis IC II | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.124 | Property | Commerce Park NW 3 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.125 | Property | Commerce Park NW 4 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.126 | Property | Commerce Park SW 3 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.127 | Property | Commerce Park Westchase 1 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.128 | Property | Commerce Park NW 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.130 | Property | Commerce Park NW 1 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.131 | Property | Lakeview BC Bldg 1 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.132 | Property | Ft. Lauderdale Industrial II | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.133 | Property | Valley Forge 3 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.134 | Property | Lakeview BC Bldg 7 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.135 | Property | Lakeview BC Bldg 4 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.136 | Property | Lakeview BC Bldg 5 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.137 | Property | Commerce Park SW 5 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.138 | Property | Lakeview BC Bldg 6 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.139 | Property | Valley Forge 4 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.140 | Property | Lakeview BC Bldg 3 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.141 | Property | Lakeview BC Bldg 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 1.142 | Property | Ft. Lauderdale Industrial I | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 2 | Loan | 200 Forest Street | 11.3% | 5.0500% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 1 | Yes | 120 | 119 | 120 | 119 | 0 | 0 | 3/17/2016 | 5/6/2016 | NAP | ||||||||||||||||||||||||||
| 3 | Loan | Quaker Bridge Mall | 8.7% | 4.2000% | 0.01405% | 0.00250% | 0.00250% | 0.00000% | 0.00790% | 0.00000% | 0.00065% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 4/5/2016 | 6/1/2016 | NAP | ||||||||||||||||||||||||||
| 4 | Loan | Laurel Corporate Center | 6.3% | 5.1250% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 24 | 20 | 360 | 360 | 12/29/2015 | 2/6/2016 | 2/6/2018 | ||||||||||||||||||||||||||
| 4.1 | Property | 10000 Midlantic Drive | 2.2% | |||||||||||||||||||||||||||||||||||||||||||||||
| 4.2 | Property | 2000 & 4000 Midlantic Drive | 1.7% | |||||||||||||||||||||||||||||||||||||||||||||||
| 4.3 | Property | 15000 Midlantic Drive | 1.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 4.4 | Property | 9000 Midlantic Drive | 0.8% | |||||||||||||||||||||||||||||||||||||||||||||||
| 4.5 | Property | 1000 Bishops Gate Blvd | 0.6% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5 | Loan | GLP Industrial Portfolio A | 5.6% | 4.1439213% | 0.01280% | 0.00125% | 0.00250% | 0.00000% | 0.00790% | 0.00000% | 0.00065% | 0.00050% | Actual/360 | 6 | No | 120 | 114 | 120 | 114 | 0 | 0 | 11/4/2015 | 12/6/2015 | NAP | ||||||||||||||||||||||||||
| 5.001 | Property | Inland Empire Indian Ave DC | 0.3% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.002 | Property | Centerpointe 4 | 0.3% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.003 | Property | Hofer Ranch IC Bldg 1 | 0.2% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.004 | Property | Denver DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.005 | Property | Freeport DC Bldg 4 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.006 | Property | Ontario Mills DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.007 | Property | Hagerstown Distribution Center | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.008 | Property | Beckwith Farms DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.009 | Property | Crossroads DC I | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.010 | Property | Centerpointe 6 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.011 | Property | I-95 DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.012 | Property | Chino Spec Forward | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.013 | Property | Bedford Park II | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.014 | Property | Landover DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.015 | Property | North Plainfield 8 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.016 | Property | Sterling DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.017 | Property | Clifton DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.018 | Property | Beckwith Farms 3 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.019 | Property | Collington Commerce Center | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.020 | Property | Bedford Park IB | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.021 | Property | Elam Farms DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.022 | Property | Champagne DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.023 | Property | Bridge Point 1 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.024 | Property | Center Square DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.025 | Property | Park 355 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.026 | Property | Commerce Farms DC 3 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.027 | Property | Brandon Woods DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.028 | Property | Chantilly DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.029 | Property | Bolingbrook CC Bldg 3 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.030 | Property | Northpoint CC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.031 | Property | Franklin Square IC I | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.032 | Property | Rock Quarry Building #1 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.033 | Property | Aurora DC III | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.034 | Property | Washington (DC) Corporate Center | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.035 | Property | Aurora DC 1 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.036 | Property | Waterfront DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.037 | Property | Pureland DC I | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.038 | Property | Bedford Park IA | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.039 | Property | Prairie Point Bldg 3 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.040 | Property | Greenwood DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.041 | Property | Austin DC III | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.042 | Property | Franklin Square II | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.043 | Property | Pureland DC II | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.044 | Property | Somerset IC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.045 | Property | Rock Quarry Building #2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.046 | Property | Brandon Woods DC II | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.047 | Property | Centerpointe 5 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.048 | Property | Industrial Parkway (CA) DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.049 | Property | Beckwith Farms 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.050 | Property | North Plainfield 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.051 | Property | North Plainfield 4 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.052 | Property | North Plainfield 5 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.053 | Property | Somerset IC II Building I | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.054 | Property | BWI Commerce Center II | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.055 | Property | Commerce Farms DC 4 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.056 | Property | Rock Run Bldg 6 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.057 | Property | Bolingbrook CC Bldg 4 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.058 | Property | Bridge Point 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.059 | Property | Burleson BP Bldg 3 (Austin DC I) | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.060 | Property | 10th Street Business Park 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| A-1-14 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| MORTGAGE LOAN CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Mortgage Rate(10) |
Administrative Fee Rate(11) |
Subservicing Fee Rate(11) | Master Servicing Fee Rate(11) |
Pari Passu Loan Primary Servicing Fee Rate(11) |
Trustee Fee Rate(11) |
Trust Advisor Fee Rate(11) |
Asset Representations Reviewer Fee(11) | CREFC Fee Rate(11) |
Interest Accrual Basis |
Seasoning (mos.) |
ARD (Yes/No)(10) |
Original Term to Maturity (mos.) |
Remaining Term to Maturity (mos.) |
Original Interest-Only Period (mos.) |
Remaining Interest-Only Period (mos.) |
Original Amortization Term (mos.) |
Remaining Amortization Term (mos.) |
Note Date | First Payment Date |
First P&I Payment Date (Partial IO Loans) | |||||||||||||||||||||||||
| 5.061 | Property | Park 55 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.062 | Property | Valwood West Industrial A | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.063 | Property | Baltimore IC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.064 | Property | Englewood DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.065 | Property | Centerpointe 9 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.066 | Property | Aurora DC 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.067 | Property | Redlands Industrial Center IB | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.068 | Property | Somerset IC II Building II | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.069 | Property | Hofer Ranch TRS Building 3 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.070 | Property | BWI Commerce Center I | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.071 | Property | Burleson BP Bldg 1 (Austin DC I) | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.072 | Property | Raceway Crossings IC Bldg 3 (Austin DC II) | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.073 | Property | Freeport DC Bldg 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.074 | Property | Concours DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.075 | Property | Raceway Crossings IC Bldg 2 (Austin DC II) | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.076 | Property | Hagerstown - Industrial Lane DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.077 | Property | Maple Point 1 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.078 | Property | Freeport DC Bldg 1 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.079 | Property | Capital Beltway CC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.080 | Property | Centerpointe Trailer Lot | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.081 | Property | Randall Crossing DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.082 | Property | Burleson BP Bldg 2 (Austin DC I) | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.083 | Property | Maple Point 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.084 | Property | Hollins End 6 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.085 | Property | Freeport DC Bldg 3 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.086 | Property | Redlands Industrial Center II | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.087 | Property | Hollins End 1 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.088 | Property | Hollins End 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.089 | Property | Valwood West Industrial D | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.090 | Property | Redlands Industrial Center IA | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.091 | Property | Valwood West Industrial C | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.092 | Property | 10th Street Business Park 1 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.093 | Property | Columbia Park IC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.094 | Property | Valley View BC Bldg 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.095 | Property | Valley View BC Bldg 1 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.096 | Property | Crossroads DC III | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.097 | Property | Northpointe DC Bldg 1 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.098 | Property | Park 88 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.099 | Property | Ameriplex | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.100 | Property | Vista Point South 5 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.101 | Property | Hollins End 5 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.102 | Property | Northpointe DC Bldg 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.103 | Property | Vista Point South 6 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.104 | Property | Raceway Crossings IC Bldg 1 (Austin DC II) | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.105 | Property | Vista Point South 4 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.106 | Property | Vista Point South 3 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.107 | Property | North Plainfield 3 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.108 | Property | Vista Point South 1 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.109 | Property | Bolingbrook VMF | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.110 | Property | Vista Point South 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.111 | Property | Hollins End 3 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.112 | Property | Hollins End 4 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.113 | Property | Freeport DC Bldg 6 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 5.114 | Property | Freeport DC Bldg 5 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 6 | Loan | Mission Ridge | 4.9% | 5.2000% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 2 | No | 120 | 118 | 60 | 58 | 360 | 360 | 2/12/2016 | 4/6/2016 | 4/6/2021 | ||||||||||||||||||||||||||
| 7 | Loan | Vistas at Seven Bar | 4.3% | 5.1620% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 2 | No | 120 | 118 | 24 | 22 | 360 | 360 | 2/12/2016 | 4/6/2016 | 4/6/2018 | ||||||||||||||||||||||||||
| 8 | Loan | Jay Scutti Plaza | 3.3% | 4.9000% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 36 | 33 | 360 | 360 | 1/8/2016 | 3/6/2016 | 3/6/2019 | ||||||||||||||||||||||||||
| 9 | Loan | West LA Office - 2730 Wilshire | 3.2% | 5.0700% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 48 | 44 | 360 | 360 | 12/29/2015 | 2/6/2016 | 2/6/2020 | ||||||||||||||||||||||||||
| 10 | Loan | Starwood Capital Extended Stay Portfolio | 2.6% | 4.01625% | 0.01405% | 0.00250% | 0.00250% | 0.00000% | 0.00790% | 0.00000% | 0.00065% | 0.00050% | Actual/360 | 10 | No | 60 | 50 | 24 | 14 | 360 | 360 | 6/11/2015 | 8/6/2015 | 8/6/2017 | ||||||||||||||||||||||||||
| 10.01 | Property | Crestwood Suites Denver - Aurora | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.02 | Property | Sun Suites New Orleans (Metairie) | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.03 | Property | Sun Suites New Orleans (Harvey) | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.04 | Property | Sun Suites Hobby (Clearlake) | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.05 | Property | Sun Suites Plano | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.06 | Property | Sun Suites Westchase | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.07 | Property | Crestwood Suites Marietta Roswell Road | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.08 | Property | Sun Suites Sugar Land (Stafford) | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.09 | Property | Sun Suites Raleigh | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.10 | Property | Sun Suites Intercontinental Greenspoint | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.11 | Property | Crestwood Suites Nashville Madison | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.12 | Property | Sun Suites Cumming | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.13 | Property | Crestwood Suites Murfreesboro | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.14 | Property | Sun Suites Smyrna | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.15 | Property | Sun Suites Dallas - Garland | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.16 | Property | Sun Suites DFW Airport - Lewisville | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.17 | Property | Sun Suites Charlotte - Matthews | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.18 | Property | Crestwood Suites Disney Orlando | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.19 | Property | Crestwood Suites Orlando UCF | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.20 | Property | Crestwood Suites Snellville | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.21 | Property | Sun Suites Suwanee | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.22 | Property | Home Towne Suites Kannapolis | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.23 | Property | Sun Suites Corpus Christi | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.24 | Property | Home Towne Suites Tuscaloosa | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.25 | Property | Sun Suites Jacksonville | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.26 | Property | Sun Suites Chesapeake | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.27 | Property | Crestwood Suites Fort Myers | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.28 | Property | Crestwood Suites Greensboro Airport | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.29 | Property | Crestwood Suites Austin | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.30 | Property | Sun Suites Gwinnett | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.31 | Property | Crestwood Suites Marietta - Town Center Mall | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.32 | Property | Crestwood Suites Baton Rouge | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.33 | Property | Home Towne Suites Columbus | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.34 | Property | Crestwood Suites NW Houston | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.35 | Property | Home Towne Suites Auburn | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.36 | Property | Sun Suites Stockbridge | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.37 | Property | Home Towne Suites Anderson | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.38 | Property | Crestwood Suites Colorado Springs | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.39 | Property | Home Towne Suites Prattville | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.40 | Property | Crestwood Suites High Point | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.41 | Property | Sun Suites Birmingham | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.42 | Property | Sun Suites Kennesaw Town Center | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.43 | Property | Sun Suites Greensboro | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.44 | Property | Home Towne Suites Greenville | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.45 | Property | Sun Suites Hattiesburg | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| A-1-15 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| MORTGAGE LOAN CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Mortgage Rate(10) |
Administrative Fee Rate(11) |
Subservicing Fee Rate(11) | Master Servicing Fee Rate(11) |
Pari Passu Loan Primary Servicing Fee Rate(11) |
Trustee Fee Rate(11) |
Trust Advisor Fee Rate(11) |
Asset Representations Reviewer Fee(11) | CREFC Fee Rate(11) |
Interest Accrual Basis |
Seasoning (mos.) |
ARD (Yes/No)(10) |
Original Term to Maturity (mos.) |
Remaining Term to Maturity (mos.) |
Original Interest-Only Period (mos.) |
Remaining Interest-Only Period (mos.) |
Original Amortization Term (mos.) |
Remaining Amortization Term (mos.) |
Note Date | First Payment Date |
First P&I Payment Date (Partial IO Loans) | |||||||||||||||||||||||||
| 10.46 | Property | Home Towne Suites Decatur | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.47 | Property | Home Towne Suites Bowling Green | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.48 | Property | Sun Suites Gulfport Airport | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.49 | Property | Crestwood Suites Newport News | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 10.50 | Property | Home Towne Suites Clarksville | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
| 11 | Loan | Chicago Marriott Southwest at Burr Ridge | 2.6% | 5.3500% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 2 | No | 60 | 58 | 60 | 58 | 0 | 0 | 2/17/2016 | 4/6/2016 | NAP | ||||||||||||||||||||||||||
| 12 | Loan | Palihouse Santa Monica | 2.5% | 5.0598333% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 0 | 0 | 360 | 356 | 12/23/2015 | 2/6/2016 | NAP | ||||||||||||||||||||||||||
| 13 | Loan | Hilton Cincinnati Airport | 2.1% | 5.5830% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 2 | No | 60 | 58 | 0 | 0 | 360 | 358 | 2/17/2016 | 4/6/2016 | NAP | ||||||||||||||||||||||||||
| 14 | Loan | Lofton Place Apartments | 2.0% | 4.8100% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 5 | No | 120 | 115 | 60 | 55 | 360 | 360 | 11/24/2015 | 1/6/2016 | 1/6/2021 | ||||||||||||||||||||||||||
| 15 | Loan | City Place Apartments | 1.9% | 5.2100% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 0 | 0 | 360 | 357 | 1/29/2016 | 3/6/2016 | NAP | ||||||||||||||||||||||||||
| 16 | Loan | The Vue | 1.8% | 4.8370% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 6 | No | 120 | 114 | 36 | 30 | 360 | 360 | 10/30/2015 | 12/6/2015 | 12/6/2018 | ||||||||||||||||||||||||||
| 17 | Loan | Shadow Lake Apartments | 1.4% | 5.0000% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 3 | No | 60 | 57 | 0 | 0 | 360 | 357 | 1/8/2016 | 3/6/2016 | NAP | ||||||||||||||||||||||||||
| 18 | Loan | Peakview Office Plaza | 1.3% | 4.5300% | 0.04835% | 0.03000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 0 | 0 | 300 | 300 | 4/19/2016 | 6/6/2016 | NAP | ||||||||||||||||||||||||||
| 19 | Loan | Holiday Inn & Suites Ann Arbor | 1.3% | 5.9800% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 0 | 0 | 300 | 299 | 3/8/2016 | 5/6/2016 | NAP | ||||||||||||||||||||||||||
| 20 | Loan | Arbor Hill Apartments | 1.2% | 5.5600% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 2 | No | 120 | 118 | 0 | 0 | 360 | 358 | 2/24/2016 | 4/6/2016 | NAP | ||||||||||||||||||||||||||
| 21 | Loan | Landmark Centre | 1.2% | 5.0400% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 48 | 45 | 360 | 360 | 2/4/2016 | 3/5/2016 | 3/5/2020 | ||||||||||||||||||||||||||
| 22 | Loan | Holiday Inn Express - Little Rock | 1.1% | 5.1000% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 0 | 0 | 360 | 357 | 2/4/2016 | 3/5/2016 | NAP | ||||||||||||||||||||||||||
| 23 | Loan | Walnut Street Retail Portfolio | 1.1% | 4.8500% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 5 | No | 120 | 115 | 36 | 31 | 360 | 360 | 11/17/2015 | 1/6/2016 | 1/6/2019 | ||||||||||||||||||||||||||
| 24 | Loan | Confederate Point Apartments | 1.0% | 4.9900% | 0.05335% | 0.03500% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 24 | 21 | 360 | 360 | 2/1/2016 | 3/6/2016 | 3/6/2018 | ||||||||||||||||||||||||||
| 25 | Loan | White Lick Creek Apartments | 1.0% | 4.8600% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 2 | No | 120 | 118 | 36 | 34 | 360 | 360 | 2/11/2016 | 4/6/2016 | 4/6/2019 | ||||||||||||||||||||||||||
| 26 | Loan | Pebble Creek Collection | 0.9% | 5.2900% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 0 | 0 | 360 | 360 | 4/7/2016 | 6/5/2016 | NAP | ||||||||||||||||||||||||||
| 27 | Loan | La Quinta Inn & Suites, Bonita Springs Naples North | 0.8% | 4.9000% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 5 | No | 120 | 115 | 0 | 0 | 360 | 355 | 12/3/2015 | 1/6/2016 | NAP | ||||||||||||||||||||||||||
| 28 | Loan | Antelope Multifamily Portfolio | 0.8% | 4.8320% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 6 | No | 120 | 114 | 12 | 6 | 360 | 360 | 10/30/2015 | 12/6/2015 | 12/6/2016 | ||||||||||||||||||||||||||
| 28.1 | Property | Ridgewood East | 0.4% | |||||||||||||||||||||||||||||||||||||||||||||||
| 28.2 | Property | Water Valley | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 28.3 | Property | Senatobia Arms | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 28.4 | Property | Sardis Gardens | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 28.5 | Property | Flowers Square | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 29 | Loan | Chagrin Professional Office | 0.8% | 4.8400% | 0.05335% | 0.03500% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 24 | 21 | 360 | 360 | 1/6/2016 | 3/5/2016 | 3/5/2018 | ||||||||||||||||||||||||||
| 30 | Loan | Lakes of Ridgecrest Phase III | 0.8% | 4.8000% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 24 | 20 | 360 | 360 | 12/18/2015 | 2/6/2016 | 2/6/2018 | ||||||||||||||||||||||||||
| 31 | Loan | Tuscany Villas Apartments | 0.8% | 5.1500% | 0.05335% | 0.03500% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 8 | No | 120 | 112 | 0 | 0 | 360 | 352 | 8/21/2015 | 10/1/2015 | NAP | ||||||||||||||||||||||||||
| 32 | Loan | Palmer Super Center | 0.7% | 4.8030% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 0 | 0 | 360 | 357 | 2/1/2016 | 3/6/2016 | NAP | ||||||||||||||||||||||||||
| 33 | Loan | Winter Garden Business Park | 0.7% | 4.8600% | 0.06835% | 0.05000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 2 | No | 120 | 118 | 60 | 58 | 360 | 360 | 2/11/2016 | 4/5/2016 | 4/5/2021 | ||||||||||||||||||||||||||
| 34 | Loan | Battery B at The Jeffrey Apartments | 0.7% | 4.4600% | 0.05335% | 0.03500% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 36 | 32 | 360 | 360 | 12/11/2015 | 2/5/2016 | 2/5/2019 | ||||||||||||||||||||||||||
| 35 | Loan | Taunton Depot Shopping Center | 0.7% | 5.2000% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 2 | No | 120 | 118 | 0 | 0 | 360 | 358 | 2/29/2016 | 4/6/2016 | NAP | ||||||||||||||||||||||||||
| 36 | Loan | Cumberland Pointe | 0.7% | 4.8900% | 0.05335% | 0.03500% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 4 | No | 84 | 80 | 12 | 8 | 360 | 360 | 12/16/2015 | 2/5/2016 | 2/5/2017 | ||||||||||||||||||||||||||
| 37 | Loan | Banana Republic | 0.6% | 4.8500% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 5 | No | 120 | 115 | 36 | 31 | 360 | 360 | 11/17/2015 | 1/6/2016 | 1/6/2019 | ||||||||||||||||||||||||||
| 38 | Loan | Hawthorne Square | 0.6% | 5.0300% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 5 | No | 120 | 115 | 12 | 7 | 360 | 360 | 11/25/2015 | 1/6/2016 | 1/6/2017 | ||||||||||||||||||||||||||
| 39 | Loan | 539 Smith Street | 0.6% | 4.7750% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 5 | No | 120 | 115 | 36 | 31 | 360 | 360 | 11/20/2015 | 1/6/2016 | 1/6/2019 | ||||||||||||||||||||||||||
| 40 | Loan | The Realty Building | 0.6% | 4.6400% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 120 | 116 | 0 | 0 | 12/18/2015 | 2/5/2016 | NAP | ||||||||||||||||||||||||||
| 41 | Loan | Lochaven Apartments | 0.5% | 4.5200% | 0.05335% | 0.03500% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 6 | No | 120 | 114 | 36 | 30 | 360 | 360 | 10/30/2015 | 12/1/2015 | 12/1/2018 | ||||||||||||||||||||||||||
| 42 | Loan | 515 Westheimer | 0.5% | 5.1295% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 0 | 0 | 360 | 356 | 12/18/2015 | 2/6/2016 | NAP | ||||||||||||||||||||||||||
| 43 | Loan | Alexander House | 0.5% | 4.6750% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 5 | No | 120 | 115 | 0 | 0 | 360 | 355 | 11/10/2015 | 1/6/2016 | NAP | ||||||||||||||||||||||||||
| 44 | Loan | TopSail Way Shopping Center | 0.5% | 5.6300% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 0 | 0 | 360 | 359 | 3/11/2016 | 5/5/2016 | NAP | ||||||||||||||||||||||||||
| 45 | Loan | Aztec Square | 0.4% | 4.9800% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 5 | No | 120 | 115 | 0 | 0 | 360 | 355 | 11/12/2015 | 1/6/2016 | NAP | ||||||||||||||||||||||||||
| 46 | Loan | Homecrest MHC | 0.4% | 5.1200% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 24 | 20 | 360 | 360 | 12/10/2015 | 2/6/2016 | 2/6/2018 | ||||||||||||||||||||||||||
| 47 | Loan | 501 Bath Street | 0.4% | 4.9200% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 5 | No | 120 | 115 | 120 | 115 | 0 | 0 | 11/9/2015 | 1/6/2016 | NAP | ||||||||||||||||||||||||||
| 48 | Loan | 2100 & 2106 N. Orange Avenue | 0.3% | 5.4100% | 0.05335% | 0.03500% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 0 | 0 | 240 | 236 | 12/23/2015 | 2/5/2016 | NAP | ||||||||||||||||||||||||||
| 49 | Loan | Coastal Breeze Apartment Portfolio | 0.3% | 4.9140% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 5 | No | 120 | 115 | 36 | 31 | 360 | 360 | 12/1/2015 | 1/6/2016 | 1/6/2019 | ||||||||||||||||||||||||||
| 49.1 | Property | Apple | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 49.2 | Property | Baltic | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 49.3 | Property | Maple | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
| 50 | Loan | Gross - Villa MHP | 0.2% | 5.3500% | 0.01835% | 0.00000% | 0.00250% | 0.00250% | 0.00790% | 0.00430% | 0.00065% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 24 | 23 | 300 | 300 | 3/17/2016 | 5/6/2016 | 5/6/2018 | ||||||||||||||||||||||||||
| A-1-16 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| MORTGAGE LOAN CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Maturity Date |
ARD Loan Stated Maturity Date(10) |
Monthly Debt Service (P&I) |
Monthly Debt Service (IO)(12) |
Annual Debt Service (P&I)(13) |
Annual Debt Service (IO)(13) |
Lockbox Type(14) |
Cash Management Status |
Crossed With Other Loans |
Related- Borrower Loans(15) |
UW NOI DSCR (P&I)(16) |
UW NOI DSCR (IO) |
UW NCF DSCR (P&I)(16) |
UW NCF DSCR (IO) |
Cut-Off Date LTV Ratio(9) |
Maturity Date LTV Ratio(9) | Grace Period to Late Charge (Days) |
Grace Period to Default (Days) |
Due Date | Prepayment Provisions (No. of Payments)(17)(18) | ||||||||||||||||||||||||
| 1 | Loan | GLP Industrial Portfolio B | 11.5% | 11/6/2022 | 11/6/2022 | $284,079.65 | $284,079.65 | $3,408,956 | $3,408,956 | Hard | Springing | No | CS - B | 4.75x | 4.75x | 4.37x | 4.37x | 30.2% | 30.2% | 0 | 0 | 6 | YM1(77), O(7) | |||||||||||||||||||||||||
| 1.001 | Property | Agave DC | 0.6% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.002 | Property | Lehigh Valley 13 | 0.3% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.003 | Property | Frontier Logistics BTS | 0.3% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.004 | Property | Sugarland Interchange DC | 0.3% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.005 | Property | York - Willow Springs | 0.3% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.006 | Property | Atlanta - Liberty DC | 0.2% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.007 | Property | South Bay DC | 0.2% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.008 | Property | Sorensen Industrial | 0.2% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.009 | Property | Miramar DC | 0.2% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.010 | Property | York DC II | 0.2% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.011 | Property | Carlisle DC Bldg 1 | 0.2% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.012 | Property | Portside Distribution Center | 0.2% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.013 | Property | Marina West A | 0.2% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.014 | Property | Fremont East Bay DC | 0.2% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.015 | Property | Harbor Gateway DC | 0.2% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.016 | Property | Imperial DC 1 | 0.2% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.017 | Property | Westport DC Bldg B | 0.2% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.018 | Property | Westport DC Bldg A | 0.2% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.019 | Property | Auburn DC | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.020 | Property | Southaven DC Bldg 2 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.021 | Property | Marina West DC II Bldg 1 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.022 | Property | Buckeye DC Bldg 1 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.023 | Property | York DC III | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.024 | Property | Orange County DC | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.025 | Property | Kent Valley DC II | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.026 | Property | Memphis IC III | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.027 | Property | Pinole Point Building #1 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.028 | Property | Cactus DC II | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.029 | Property | Fairburn DC | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.030 | Property | Windfern Distribution Center II | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.031 | Property | Miami DC | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.032 | Property | Southpoint F | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.033 | Property | Industrial Parkway DC | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.034 | Property | Chickasaw DC | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.035 | Property | Valley Crossings | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.036 | Property | Buckeye DC Bldg 2 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.037 | Property | Southpoint B | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.038 | Property | Hartman Business Center I | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.039 | Property | Artesia DC | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.040 | Property | Bell Gardens Distribution Center #3 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.041 | Property | Marina West B | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.042 | Property | Renton DC | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.043 | Property | Southpoint A | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.044 | Property | Westfork A5 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.045 | Property | Marina West DC II Bldg 2 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.046 | Property | Pinole Point Building #2 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.047 | Property | Salt Lake DC II | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.048 | Property | Northwest 8 Industrial Center II | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.049 | Property | Salt Lake DC I | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.050 | Property | Southshore Commerce Center C | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.051 | Property | Pinole Point Building #3 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.052 | Property | Steamboat DC | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.053 | Property | Palo Verde DC | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.054 | Property | South San Francisco DC II | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.055 | Property | Westfork C4 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.056 | Property | South San Francisco DC | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.057 | Property | Southshore Commerce Center A | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.058 | Property | Kent Valley DC IV | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.059 | Property | Carlisle DC Bldg 2 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.060 | Property | Bluegrass DC Bldg 4 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.061 | Property | Westfork A4 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.062 | Property | Beltway Crossing DC Bldg 2 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.063 | Property | Ritner DC | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.064 | Property | Hartman Business Center II | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.065 | Property | Hayward DC | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.066 | Property | Houston DC Bldg 1 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.067 | Property | Kent Valley DC | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.068 | Property | Lehigh Valley 9 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.069 | Property | Beltway Crossing DC Bldg 3 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.070 | Property | Southaven DC Bldg 1 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.071 | Property | Bluegrass DC Bldg 1 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.072 | Property | Suwanee Point Building 200 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.073 | Property | Tamarac Business Center I | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.074 | Property | Gwinnett DC Bldg 1 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.075 | Property | Houston DC Bldg 3 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.076 | Property | Broadway 101 CC Bldg 9 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.077 | Property | Iron Run DC | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.078 | Property | Windfern Distribution Center I | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.079 | Property | Miami DC II | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.080 | Property | Southshore Commerce Center B | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.081 | Property | Suwanee Point Building 100 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.083 | Property | Southshore Commerce Center D | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.085 | Property | Lehigh Valley DC II | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.086 | Property | Memphis IC I | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.088 | Property | Lehigh Valley 10 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.090 | Property | Northwest 8 Industrial Center I | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.091 | Property | Bluegrass DC Bldg 3 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.092 | Property | Andover DC Bldg A | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.093 | Property | Bluegrass DC Bldg 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.094 | Property | Andover DC Bldg B | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.099 | Property | Lehigh Valley 11 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.100 | Property | Tamarac Commerce Center | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.101 | Property | Houston DC Bldg 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.102 | Property | Marina West DC II Bldg 3 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.104 | Property | Commerce Park Medical Center | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.105 | Property | Houston IC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| A-1-17 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| MORTGAGE LOAN CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Maturity Date |
ARD Loan Stated Maturity Date(10) |
Monthly Debt Service (P&I) |
Monthly Debt Service (IO)(12) |
Annual Debt Service (P&I)(13) |
Annual Debt Service (IO)(13) |
Lockbox Type(14) |
Cash Management Status |
Crossed With Other Loans |
Related- Borrower Loans(15) |
UW NOI DSCR (P&I)(16) |
UW NOI DSCR (IO) |
UW NCF DSCR (P&I)(16) |
UW NCF DSCR (IO) |
Cut-Off Date LTV Ratio(9) |
Maturity Date LTV Ratio(9) | Grace Period to Late Charge (Days) |
Grace Period to Default (Days) |
Due Date | Prepayment Provisions (No. of Payments)(17)(18) | ||||||||||||||||||||||||
| 1.106 | Property | Gwinnett DC Bldg 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.107 | Property | Weston Business Center | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.108 | Property | Kent Valley DC III | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.109 | Property | Commerce Park SW 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.110 | Property | Commerce Park Westchase 3 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.111 | Property | Lehigh Valley 12 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.112 | Property | Houston DC Bldg 4 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.113 | Property | Valley Forge 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.114 | Property | Valley Forge 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.116 | Property | Commerce Park SW 4 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.119 | Property | Commerce Park SW 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.120 | Property | Tamarac Business Center II | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.122 | Property | Commerce Park Westchase 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.123 | Property | Memphis IC II | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.124 | Property | Commerce Park NW 3 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.125 | Property | Commerce Park NW 4 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.126 | Property | Commerce Park SW 3 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.127 | Property | Commerce Park Westchase 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.128 | Property | Commerce Park NW 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.130 | Property | Commerce Park NW 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.131 | Property | Lakeview BC Bldg 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.132 | Property | Ft. Lauderdale Industrial II | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.133 | Property | Valley Forge 3 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.134 | Property | Lakeview BC Bldg 7 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.135 | Property | Lakeview BC Bldg 4 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.136 | Property | Lakeview BC Bldg 5 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.137 | Property | Commerce Park SW 5 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.138 | Property | Lakeview BC Bldg 6 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.139 | Property | Valley Forge 4 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.140 | Property | Lakeview BC Bldg 3 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.141 | Property | Lakeview BC Bldg 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 1.142 | Property | Ft. Lauderdale Industrial I | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||
| 2 | Loan | 200 Forest Street | 11.3% | 4/6/2031 | 4/6/2026 | $371,210.07 | $371,210.07 | $4,454,521 | $4,454,521 | Soft | Springing | No | No | 1.74x | 1.74x | 1.72x | 1.72x | 64.0% | 64.0% | 0 | 0 | 6 | L(25), Def(91), O(4) | |||||||||||||||||||||||||
| 3 | Loan | Quaker Bridge Mall | 8.7% | 5/1/2026 | 5/1/2026 | $236,574.08 | $236,574.08 | $2,838,889 | $2,838,889 | Hard | Springing | No | No | 2.39x | 2.39x | 2.29x | 2.29x | 45.0% | 45.0% | 0 | 0 | 1 | L(24), Def(89), O(7) | |||||||||||||||||||||||||
| 4 | Loan | Laurel Corporate Center | 6.3% | 1/6/2026 | 1/6/2026 | $264,076.18 | $210,012.30 | $3,168,914 | $2,520,148 | Springing | Springing | No | No | 1.71x | 2.15x | 1.54x | 1.93x | 74.8% | 65.0% | 0 | 0 | 6 | L(28), D(88), O(4) | |||||||||||||||||||||||||
| 4.1 | Property | 10000 Midlantic Drive | 2.2% | 1.71x | 1.54x | 74.8% | 65.0% | |||||||||||||||||||||||||||||||||||||||||
| 4.2 | Property | 2000 & 4000 Midlantic Drive | 1.7% | 1.71x | 1.54x | 74.8% | 65.0% | |||||||||||||||||||||||||||||||||||||||||
| 4.3 | Property | 15000 Midlantic Drive | 1.0% | 1.71x | 1.54x | 74.8% | 65.0% | |||||||||||||||||||||||||||||||||||||||||
| 4.4 | Property | 9000 Midlantic Drive | 0.8% | 1.71x | 1.54x | 74.8% | 65.0% | |||||||||||||||||||||||||||||||||||||||||
| 4.5 | Property | 1000 Bishops Gate Blvd | 0.6% | 1.71x | 1.54x | 74.8% | 65.0% | |||||||||||||||||||||||||||||||||||||||||
| 5 | Loan | GLP Industrial Portfolio A | 5.6% | 11/6/2025 | 11/6/2025 | $150,202.76 | $150,202.76 | $1,802,433 | $1,802,433 | Hard | Springing | No | CS - B | 4.33x | 4.33x | 3.97x | 3.97x | 30.5% | 30.5% | 0 | 0 | 6 | YM1(113), O(7) | |||||||||||||||||||||||||
| 5.001 | Property | Inland Empire Indian Ave DC | 0.3% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.002 | Property | Centerpointe 4 | 0.3% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.003 | Property | Hofer Ranch IC Bldg 1 | 0.2% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.004 | Property | Denver DC | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.005 | Property | Freeport DC Bldg 4 | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.006 | Property | Ontario Mills DC | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.007 | Property | Hagerstown Distribution Center | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.008 | Property | Beckwith Farms DC | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.009 | Property | Crossroads DC I | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.010 | Property | Centerpointe 6 | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.011 | Property | I-95 DC | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.012 | Property | Chino Spec Forward | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.013 | Property | Bedford Park II | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.014 | Property | Landover DC | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.015 | Property | North Plainfield 8 | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.016 | Property | Sterling DC | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.017 | Property | Clifton DC | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.018 | Property | Beckwith Farms 3 | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.019 | Property | Collington Commerce Center | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.020 | Property | Bedford Park IB | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.021 | Property | Elam Farms DC | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.022 | Property | Champagne DC | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.023 | Property | Bridge Point 1 | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.024 | Property | Center Square DC | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.025 | Property | Park 355 | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.026 | Property | Commerce Farms DC 3 | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.027 | Property | Brandon Woods DC | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.028 | Property | Chantilly DC | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.029 | Property | Bolingbrook CC Bldg 3 | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.030 | Property | Northpoint CC | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.031 | Property | Franklin Square IC I | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.032 | Property | Rock Quarry Building #1 | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.033 | Property | Aurora DC III | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.034 | Property | Washington (DC) Corporate Center | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.035 | Property | Aurora DC 1 | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.036 | Property | Waterfront DC | 0.1% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.037 | Property | Pureland DC I | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.038 | Property | Bedford Park IA | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.039 | Property | Prairie Point Bldg 3 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.040 | Property | Greenwood DC | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.041 | Property | Austin DC III | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.042 | Property | Franklin Square II | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.043 | Property | Pureland DC II | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.044 | Property | Somerset IC | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.045 | Property | Rock Quarry Building #2 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.046 | Property | Brandon Woods DC II | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.047 | Property | Centerpointe 5 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.048 | Property | Industrial Parkway (CA) DC | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.049 | Property | Beckwith Farms 2 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.050 | Property | North Plainfield 2 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.051 | Property | North Plainfield 4 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.052 | Property | North Plainfield 5 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.053 | Property | Somerset IC II Building I | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.054 | Property | BWI Commerce Center II | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.055 | Property | Commerce Farms DC 4 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.056 | Property | Rock Run Bldg 6 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.057 | Property | Bolingbrook CC Bldg 4 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.058 | Property | Bridge Point 2 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.059 | Property | Burleson BP Bldg 3 (Austin DC I) | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.060 | Property | 10th Street Business Park 2 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| A-1-18 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| MORTGAGE LOAN CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Maturity Date |
ARD Loan Stated Maturity Date(10) |
Monthly Debt Service (P&I) |
Monthly Debt Service (IO)(12) |
Annual Debt Service (P&I)(13) |
Annual Debt Service (IO)(13) |
Lockbox Type(14) |
Cash Management Status |
Crossed With Other Loans |
Related- Borrower Loans(15) |
UW NOI DSCR (P&I)(16) |
UW NOI DSCR (IO) |
UW NCF DSCR (P&I)(16) |
UW NCF DSCR (IO) |
Cut-Off Date LTV Ratio(9) |
Maturity Date LTV Ratio(9) | Grace Period to Late Charge (Days) |
Grace Period to Default (Days) |
Due Date | Prepayment Provisions (No. of Payments)(17)(18) | ||||||||||||||||||||||||
| 5.061 | Property | Park 55 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.062 | Property | Valwood West Industrial A | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.063 | Property | Baltimore IC | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.064 | Property | Englewood DC | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.065 | Property | Centerpointe 9 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.066 | Property | Aurora DC 2 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.067 | Property | Redlands Industrial Center IB | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.068 | Property | Somerset IC II Building II | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.069 | Property | Hofer Ranch TRS Building 3 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.070 | Property | BWI Commerce Center I | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.071 | Property | Burleson BP Bldg 1 (Austin DC I) | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.072 | Property | Raceway Crossings IC Bldg 3 (Austin DC II) | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.073 | Property | Freeport DC Bldg 2 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.074 | Property | Concours DC | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.075 | Property | Raceway Crossings IC Bldg 2 (Austin DC II) | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.076 | Property | Hagerstown - Industrial Lane DC | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.077 | Property | Maple Point 1 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.078 | Property | Freeport DC Bldg 1 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.079 | Property | Capital Beltway CC | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.080 | Property | Centerpointe Trailer Lot | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.081 | Property | Randall Crossing DC | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.082 | Property | Burleson BP Bldg 2 (Austin DC I) | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.083 | Property | Maple Point 2 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.084 | Property | Hollins End 6 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.085 | Property | Freeport DC Bldg 3 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.086 | Property | Redlands Industrial Center II | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.087 | Property | Hollins End 1 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.088 | Property | Hollins End 2 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.089 | Property | Valwood West Industrial D | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.090 | Property | Redlands Industrial Center IA | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.091 | Property | Valwood West Industrial C | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.092 | Property | 10th Street Business Park 1 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.093 | Property | Columbia Park IC | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.094 | Property | Valley View BC Bldg 2 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.095 | Property | Valley View BC Bldg 1 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.096 | Property | Crossroads DC III | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.097 | Property | Northpointe DC Bldg 1 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.098 | Property | Park 88 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.099 | Property | Ameriplex | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.100 | Property | Vista Point South 5 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.101 | Property | Hollins End 5 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.102 | Property | Northpointe DC Bldg 2 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.103 | Property | Vista Point South 6 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.104 | Property | Raceway Crossings IC Bldg 1 (Austin DC II) | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.105 | Property | Vista Point South 4 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.106 | Property | Vista Point South 3 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.107 | Property | North Plainfield 3 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.108 | Property | Vista Point South 1 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.109 | Property | Bolingbrook VMF | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.110 | Property | Vista Point South 2 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.111 | Property | Hollins End 3 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.112 | Property | Hollins End 4 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.113 | Property | Freeport DC Bldg 6 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 5.114 | Property | Freeport DC Bldg 5 | 0.0% | 4.33x | 3.97x | 30.5% | 30.5% | |||||||||||||||||||||||||||||||||||||||||
| 6 | Loan | Mission Ridge | 4.9% | 3/6/2026 | 3/6/2026 | $205,642.02 | $164,537.27 | $2,467,704 | $1,974,447 | Soft | Springing | No | No | 1.72x | 2.15x | 1.41x | 1.76x | 55.9% | 51.7% | 0 | 3 | 6 | L(26), Def(90), O(4) | |||||||||||||||||||||||||
| 7 | Loan | Vistas at Seven Bar | 4.3% | 3/6/2026 | 3/6/2026 | $180,432.71 | $143,926.60 | $2,165,193 | $1,727,119 | Soft | Springing | No | No | 1.29x | 1.62x | 1.28x | 1.61x | 72.8% | 63.3% | 0 | 0 | 6 | L(26), Def(89), O(5) | |||||||||||||||||||||||||
| 8 | Loan | Jay Scutti Plaza | 3.3% | 2/6/2026 | 2/6/2026 | $132,681.68 | $103,501.16 | $1,592,180 | $1,242,014 | Hard | Springing | No | No | 1.33x | 1.71x | 1.25x | 1.60x | 69.0% | 60.9% | 0 | 0 | 6 | L(27), Def(89), O(4) | |||||||||||||||||||||||||
| 9 | Loan | West LA Office - 2730 Wilshire | 3.2% | 1/6/2026 | 1/6/2026 | $132,300.87 | $104,735.99 | $1,587,610 | $1,256,832 | Springing | Springing | No | No | 1.24x | 1.57x | 1.21x | 1.53x | 67.7% | 61.3% | 0 | 0 | 6 | L(24), YM1(89), O(7) | |||||||||||||||||||||||||
| 10 | Loan | Starwood Capital Extended Stay Portfolio | 2.6% | 7/6/2020 | 7/6/2020 | $92,877.16 | $67,867.19 | $1,114,526 | $814,406 | Hard | Springing | No | No | 2.51x | 3.44x | 2.26x | 3.10x | 64.3% | 61.3% | 0 | 0 | 6 | L(34), Def or YM1(22), O(4) | |||||||||||||||||||||||||
| 10.01 | Property | Crestwood Suites Denver - Aurora | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.02 | Property | Sun Suites New Orleans (Metairie) | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.03 | Property | Sun Suites New Orleans (Harvey) | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.04 | Property | Sun Suites Hobby (Clearlake) | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.05 | Property | Sun Suites Plano | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.06 | Property | Sun Suites Westchase | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.07 | Property | Crestwood Suites Marietta Roswell Road | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.08 | Property | Sun Suites Sugar Land (Stafford) | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.09 | Property | Sun Suites Raleigh | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.10 | Property | Sun Suites Intercontinental Greenspoint | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.11 | Property | Crestwood Suites Nashville Madison | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.12 | Property | Sun Suites Cumming | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.13 | Property | Crestwood Suites Murfreesboro | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.14 | Property | Sun Suites Smyrna | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.15 | Property | Sun Suites Dallas - Garland | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.16 | Property | Sun Suites DFW Airport - Lewisville | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.17 | Property | Sun Suites Charlotte - Matthews | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.18 | Property | Crestwood Suites Disney Orlando | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.19 | Property | Crestwood Suites Orlando UCF | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.20 | Property | Crestwood Suites Snellville | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.21 | Property | Sun Suites Suwanee | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.22 | Property | Home Towne Suites Kannapolis | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.23 | Property | Sun Suites Corpus Christi | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.24 | Property | Home Towne Suites Tuscaloosa | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.25 | Property | Sun Suites Jacksonville | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.26 | Property | Sun Suites Chesapeake | 0.1% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.27 | Property | Crestwood Suites Fort Myers | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.28 | Property | Crestwood Suites Greensboro Airport | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.29 | Property | Crestwood Suites Austin | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.30 | Property | Sun Suites Gwinnett | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.31 | Property | Crestwood Suites Marietta - Town Center Mall | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.32 | Property | Crestwood Suites Baton Rouge | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.33 | Property | Home Towne Suites Columbus | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.34 | Property | Crestwood Suites NW Houston | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.35 | Property | Home Towne Suites Auburn | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.36 | Property | Sun Suites Stockbridge | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.37 | Property | Home Towne Suites Anderson | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.38 | Property | Crestwood Suites Colorado Springs | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.39 | Property | Home Towne Suites Prattville | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.40 | Property | Crestwood Suites High Point | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.41 | Property | Sun Suites Birmingham | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.42 | Property | Sun Suites Kennesaw Town Center | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.43 | Property | Sun Suites Greensboro | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.44 | Property | Home Towne Suites Greenville | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.45 | Property | Sun Suites Hattiesburg | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| A-1-19 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| MORTGAGE LOAN CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Maturity Date |
ARD Loan Stated Maturity Date(10) |
Monthly Debt Service (P&I) |
Monthly Debt Service (IO)(12) |
Annual Debt Service (P&I)(13) |
Annual Debt Service (IO)(13) |
Lockbox Type(14) |
Cash Management Status |
Crossed With Other Loans |
Related- Borrower Loans(15) |
UW NOI DSCR (P&I)(16) |
UW NOI DSCR (IO) |
UW NCF DSCR (P&I)(16) |
UW NCF DSCR (IO) |
Cut-Off Date LTV Ratio(9) |
Maturity Date LTV Ratio(9) | Grace Period to Late Charge (Days) |
Grace Period to Default (Days) |
Due Date | Prepayment Provisions (No. of Payments)(17)(18) | ||||||||||||||||||||||||
| 10.46 | Property | Home Towne Suites Decatur | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.47 | Property | Home Towne Suites Bowling Green | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.48 | Property | Sun Suites Gulfport Airport | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.49 | Property | Crestwood Suites Newport News | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 10.50 | Property | Home Towne Suites Clarksville | 0.0% | 2.51x | 2.26x | 64.3% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 11 | Loan | Chicago Marriott Southwest at Burr Ridge | 2.6% | 3/6/2021 | 3/6/2021 | $90,405.09 | $90,405.09 | $1,084,861 | $1,084,861 | Hard | Springing | No | No | 2.34x | 2.34x | 1.96x | 1.96x | 56.5% | 56.5% | 0 | 0 | 6 | L(26), Def(30), O(4) | |||||||||||||||||||||||||
| 12 | Loan | Palihouse Santa Monica | 2.5% | 1/6/2026 | 1/6/2026 | $102,178.50 | $1,226,142 | Hard | In Place | No | No | 1.75x | 1.59x | 63.5% | 53.8% | 0 | 0 | 6 | L(35), Def(81), O(4) | |||||||||||||||||||||||||||||
| 13 | Loan | Hilton Cincinnati Airport | 2.1% | 3/6/2021 | 3/6/2021 | $91,681.19 | $1,100,174 | Springing | Springing | No | No | 2.52x | 2.17x | 68.7% | 64.0% | 0 | 0 | 6 | L(26), Def(30), O(4) | |||||||||||||||||||||||||||||
| 14 | Loan | Lofton Place Apartments | 2.0% | 12/6/2025 | 12/6/2025 | $80,103.67 | $61,976.07 | $961,244 | $743,713 | Soft | Springing | No | No | 1.39x | 1.80x | 1.33x | 1.72x | 72.6% | 66.7% | 0 | 0 | 6 | L(29), Def(87), O(4) | |||||||||||||||||||||||||
| 15 | Loan | City Place Apartments | 1.9% | 2/6/2026 | 2/6/2026 | $82,459.32 | $989,512 | Springing | Springing | No | No | 1.41x | 1.33x | 69.2% | 57.5% | 0 | 0 | 6 | L(27), Def(89), O(4) | |||||||||||||||||||||||||||||
| 16 | Loan | The Vue | 1.8% | 11/6/2025 | 11/6/2025 | $71,132.06 | $55,172.03 | $853,585 | $662,064 | Springing | Springing | No | No | 1.35x | 1.74x | 1.30x | 1.68x | 69.6% | 61.4% | 0 | 0 | 6 | L(30), Def(86), O(4) | |||||||||||||||||||||||||
| 17 | Loan | Shadow Lake Apartments | 1.4% | 2/6/2021 | 2/6/2021 | $55,829.45 | $669,953 | Soft | Springing | No | No | 1.46x | 1.36x | 67.9% | 62.9% | 0 | 0 | 6 | L(27), Def(29), O(4) | |||||||||||||||||||||||||||||
| 18 | Loan | Peakview Office Plaza | 1.3% | 5/6/2026 | 5/6/2026 | $54,638.59 | $655,663 | Springing | Springing | No | No | 1.66x | 1.41x | 59.8% | 43.9% | 0 | 0 | 6 | L(24), Def(92), O(4) | |||||||||||||||||||||||||||||
| 19 | Loan | Holiday Inn & Suites Ann Arbor | 1.3% | 4/6/2026 | 4/6/2026 | $62,700.24 | $752,403 | Hard | Springing | No | No | 1.67x | 1.47x | 72.1% | 55.9% | 0 | 0 | 6 | L(25), Def(91), O(4) | |||||||||||||||||||||||||||||
| 20 | Loan | Arbor Hill Apartments | 1.2% | 3/6/2026 | 3/6/2026 | $54,298.12 | $651,577 | Soft | Springing | No | No | 1.42x | 1.33x | 68.7% | 57.6% | 0 | 0 | 6 | L(26), Def(89), O(5) | |||||||||||||||||||||||||||||
| 21 | Loan | Landmark Centre | 1.2% | 2/5/2026 | 2/5/2026 | $50,691.28 | $40,028.33 | $608,295 | $480,340 | Springing | Springing | No | No | 1.44x | 1.82x | 1.29x | 1.63x | 67.5% | 61.1% | 0 | 0 | 5 | L(27), Def(89), O(4) | |||||||||||||||||||||||||
| 22 | Loan | Holiday Inn Express - Little Rock | 1.1% | 2/5/2026 | 2/5/2026 | $46,693.68 | $560,324 | Springing | Springing | No | No | 1.98x | 1.72x | 66.4% | 55.0% | 0 | 0 | 5 | L(27), Def(89), O(4) | |||||||||||||||||||||||||||||
| 23 | Loan | Walnut Street Retail Portfolio | 1.1% | 12/6/2025 | 12/6/2025 | $43,653.31 | $33,899.06 | $523,840 | $406,789 | Springing | Springing | No | MCF - A | 1.50x | 1.94x | 1.41x | 1.82x | 71.3% | 62.9% | 0 | 0 | 6 | L(29), Def(87), O(4) | |||||||||||||||||||||||||
| 24 | Loan | Confederate Point Apartments | 1.0% | 2/6/2026 | 2/6/2026 | $41,288.22 | $32,463.88 | $495,459 | $389,567 | Springing | Springing | No | No | 1.59x | 2.02x | 1.47x | 1.88x | 72.6% | 62.8% | 0 | 0 | 6 | L(27), Def(89), O(4) | |||||||||||||||||||||||||
| 25 | Loan | White Lick Creek Apartments | 1.0% | 3/6/2026 | 3/6/2026 | $39,094.06 | $30,386.25 | $469,129 | $364,635 | Springing | Springing | No | CS - A | 1.38x | 1.78x | 1.34x | 1.73x | 67.3% | 59.4% | 0 | 0 | 6 | L(36), Def(80), O(4) | |||||||||||||||||||||||||
| 26 | Loan | Pebble Creek Collection | 0.9% | 5/5/2026 | 5/5/2026 | $39,937.23 | $479,247 | Springing | Springing | No | No | 1.47x | 1.36x | 72.0% | 59.8% | 0 | 0 | 5 | L(24), Def(92), O(4) | |||||||||||||||||||||||||||||
| 27 | Loan | La Quinta Inn & Suites, Bonita Springs Naples North | 0.8% | 12/6/2025 | 12/6/2025 | $32,772.37 | $393,268 | Hard | Springing | No | No | 2.53x | 2.24x | 68.2% | 56.2% | 0 | 0 | 6 | L(29), Def(87), O(4) | |||||||||||||||||||||||||||||
| 28 | Loan | Antelope Multifamily Portfolio | 0.8% | 11/6/2025 | 11/6/2025 | $32,254.33 | $25,005.88 | $387,052 | $300,071 | Springing | Springing | No | No | 1.54x | 1.99x | 1.41x | 1.82x | 74.8% | 62.9% | 0 | 0 | 6 | L(30), Def(86), O(4) | |||||||||||||||||||||||||
| 28.1 | Property | Ridgewood East | 0.4% | 1.54x | 1.41x | 74.8% | 62.9% | |||||||||||||||||||||||||||||||||||||||||
| 28.2 | Property | Water Valley | 0.1% | 1.54x | 1.41x | 74.8% | 62.9% | |||||||||||||||||||||||||||||||||||||||||
| 28.3 | Property | Senatobia Arms | 0.1% | 1.54x | 1.41x | 74.8% | 62.9% | |||||||||||||||||||||||||||||||||||||||||
| 28.4 | Property | Sardis Gardens | 0.1% | 1.54x | 1.41x | 74.8% | 62.9% | |||||||||||||||||||||||||||||||||||||||||
| 28.5 | Property | Flowers Square | 0.1% | 1.54x | 1.41x | 74.8% | 62.9% | |||||||||||||||||||||||||||||||||||||||||
| 29 | Loan | Chagrin Professional Office | 0.8% | 2/5/2026 | 2/5/2026 | $32,152.24 | $24,945.05 | $385,827 | $299,341 | Springing | Springing | No | No | 1.53x | 1.98x | 1.42x | 1.84x | 73.9% | 63.7% | 0 | 0 | 5 | L(27), Def(89), O(4) | |||||||||||||||||||||||||
| 30 | Loan | Lakes of Ridgecrest Phase III | 0.8% | 1/6/2026 | 1/6/2026 | $30,955.26 | $23,927.78 | $371,463 | $287,133 | Springing | Springing | No | CS - A | 1.36x | 1.76x | 1.33x | 1.72x | 71.4% | 61.5% | 0 | 0 | 6 | L(28), Def(88), O(4) | |||||||||||||||||||||||||
| 31 | Loan | Tuscany Villas Apartments | 0.8% | 9/1/2025 | 9/1/2025 | $31,942.53 | $383,310 | Springing | Springing | No | No | 1.98x | 1.77x | 76.4% | 63.7% | 0 | 0 | 1 | L(32), Def(84), O(4) | |||||||||||||||||||||||||||||
| 32 | Loan | Palmer Super Center | 0.7% | 2/6/2026 | 2/6/2026 | $30,178.69 | $362,144 | Springing | Springing | No | No | 2.04x | 1.85x | 63.8% | 52.3% | 0 | 0 | 6 | L(27), Def(89), O(4) | |||||||||||||||||||||||||||||
| 33 | Loan | Winter Garden Business Park | 0.7% | 3/5/2026 | 3/5/2026 | $29,360.17 | $22,820.48 | $352,322 | $273,846 | Springing | Springing | No | No | 2.19x | 2.82x | 1.89x | 2.43x | 65.0% | 59.8% | 0 | 0 | 5 | L(26), Def(90), O(4) | |||||||||||||||||||||||||
| 34 | Loan | Battery B at The Jeffrey Apartments | 0.7% | 1/5/2026 | 1/5/2026 | $26,980.66 | $20,160.34 | $323,768 | $241,924 | Soft | Springing | No | No | 1.53x | 2.04x | 1.49x | 2.00x | 67.7% | 59.2% | 0 | 0 | 5 | L(28), Def(88), O(4) | |||||||||||||||||||||||||
| 35 | Loan | Taunton Depot Shopping Center | 0.7% | 3/6/2026 | 3/6/2026 | $29,377.43 | $352,529 | Springing | Springing | No | No | 1.54x | 1.44x | 71.2% | 59.0% | 0 | 0 | 6 | L(26), Def(90), O(4) | |||||||||||||||||||||||||||||
| 36 | Loan | Cumberland Pointe | 0.7% | 1/5/2023 | 1/5/2023 | $27,036.07 | $21,071.15 | $324,433 | $252,854 | Soft | Springing | No | No | 1.56x | 2.01x | 1.49x | 1.91x | 69.4% | 62.6% | 0 | 0 | 5 | L(28), Def(52), O(4) | |||||||||||||||||||||||||
| 37 | Loan | Banana Republic | 0.6% | 12/6/2025 | 12/6/2025 | $25,593.05 | $19,874.33 | $307,117 | $238,492 | Springing | Springing | No | MCF - A | 1.47x | 1.89x | 1.39x | 1.80x | 73.5% | 64.8% | 0 | 0 | 6 | L(29), Def(87), O(4) | |||||||||||||||||||||||||
| 38 | Loan | Hawthorne Square | 0.6% | 12/6/2025 | 12/6/2025 | $25,963.25 | $20,484.44 | $311,559 | $245,813 | Springing | Springing | No | MCF - B | 1.31x | 1.66x | 1.25x | 1.59x | 64.7% | 54.7% | 0 | 0 | 6 | L(29), Def(87), O(4) | |||||||||||||||||||||||||
| 39 | Loan | 539 Smith Street | 0.6% | 12/6/2025 | 12/6/2025 | $25,111.45 | $19,365.28 | $301,337 | $232,383 | Springing | Springing | No | No | 1.61x | 2.09x | 1.46x | 1.90x | 69.6% | 61.3% | 0 | 0 | 6 | L(29), Def(87), O(4) | |||||||||||||||||||||||||
| 40 | Loan | The Realty Building | 0.6% | 1/5/2026 | 1/5/2026 | $18,788.38 | $18,788.38 | $225,461 | $225,461 | Springing | Springing | No | No | 2.50x | 2.50x | 2.25x | 2.25x | 57.1% | 57.1% | 0 | 0 | 5 | L(28), Def(88), O(4) | |||||||||||||||||||||||||
| 41 | Loan | Lochaven Apartments | 0.5% | 11/1/2025 | 11/1/2025 | $20,314.97 | $15,275.93 | $243,780 | $183,311 | NAP | NAP | No | No | 2.08x | 2.76x | 1.90x | 2.52x | 48.2% | 42.2% | 5 | 5 | 1 | L(30), Def(86), O(4) | |||||||||||||||||||||||||
| 42 | Loan | 515 Westheimer | 0.5% | 1/6/2026 | 1/6/2026 | $21,790.56 | $261,487 | Springing | Springing | No | MCF - B | 1.29x | 1.23x | 66.4% | 55.0% | 0 | 0 | 6 | L(28), Def(88), O(4) | |||||||||||||||||||||||||||||
| 43 | Loan | Alexander House | 0.5% | 12/6/2025 | 12/6/2025 | $20,685.45 | $248,225 | Springing | Springing | No | No | 2.51x | 2.23x | 46.8% | 38.3% | 0 | 0 | 6 | L(29), Def(84), O(7) | |||||||||||||||||||||||||||||
| 44 | Loan | TopSail Way Shopping Center | 0.5% | 4/5/2026 | 4/5/2026 | $22,678.90 | $272,147 | Springing | Springing | No | No | 1.46x | 1.30x | 74.9% | 62.9% | 0 | 0 | 5 | L(25), Def(91), O(4) | |||||||||||||||||||||||||||||
| 45 | Loan | Aztec Square | 0.4% | 12/6/2025 | 12/6/2025 | $18,478.20 | $221,738 | Springing | Springing | No | No | 1.45x | 1.36x | 73.8% | 61.0% | 0 | 0 | 6 | L(29), Def(87), O(4) | |||||||||||||||||||||||||||||
| 46 | Loan | Homecrest MHC | 0.4% | 1/6/2026 | 1/6/2026 | $15,917.25 | $12,653.33 | $191,007 | $151,840 | NAP | NAP | No | No | 1.40x | 1.76x | 1.38x | 1.73x | 75.0% | 65.1% | 0 | 0 | 6 | L(28), Def(88), O(4) | |||||||||||||||||||||||||
| 47 | Loan | 501 Bath Street | 0.4% | 12/6/2025 | 12/6/2025 | $12,055.14 | $12,055.14 | $144,662 | $144,662 | Springing | Springing | No | No | 2.20x | 2.20x | 2.03x | 2.03x | 42.6% | 42.6% | 0 | 0 | 6 | L(29), Def(87), O(4) | |||||||||||||||||||||||||
| 48 | Loan | 2100 & 2106 N. Orange Avenue | 0.3% | 1/5/2026 | 1/5/2026 | $15,704.72 | $188,457 | Springing | Springing | No | No | 1.57x | 1.44x | 52.4% | 33.9% | 0 | 0 | 5 | L(28), Def(88), O(4) | |||||||||||||||||||||||||||||
| 49 | Loan | Coastal Breeze Apartment Portfolio | 0.3% | 12/6/2025 | 12/6/2025 | $11,428.93 | $8,926.53 | $137,147 | $107,118 | Springing | Springing | No | No | 1.71x | 2.20x | 1.60x | 2.05x | 69.4% | 61.3% | 0 | 0 | 6 | L(29), Def(87), O(4) | |||||||||||||||||||||||||
| 49.1 | Property | Apple | 0.1% | 1.71x | 1.60x | 69.4% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 49.2 | Property | Baltic | 0.1% | 1.71x | 1.60x | 69.4% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 49.3 | Property | Maple | 0.1% | 1.71x | 1.60x | 69.4% | 61.3% | |||||||||||||||||||||||||||||||||||||||||
| 50 | Loan | Gross - Villa MHP | 0.2% | 4/6/2026 | 4/6/2026 | $8,593.30 | $6,418.76 | $103,120 | $77,025 | Springing | Springing | No | No | 1.33x | 1.78x | 1.29x | 1.72x | 74.7% | 61.0% | 0 | 0 | 6 | L(36), Def(80), O(4) | |||||||||||||||||||||||||
| A-1-20 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(19)(20) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Third Most Recent Revenues |
Third Most Recent Expenses |
Third Most Recent NOI |
Third Most Recent NOI Date |
Third Most Recent NOI Debt Yield |
Second Most Recent Revenues |
Second Most Recent Expenses |
Second Most Recent NOI |
Second Most Recent NOI Date |
Second Most Recent NOI Debt Yield |
Most Recent Revenues |
Most Recent Expenses |
Most Recent NOI |
Most Recent NOI Date |
Most Recent NOI Debt Yield |
UW Occupancy |
UW EGI(8) | UW Expenses |
UW NOI(8) | UW NOI Debt Yield |
UW Capital Items |
UW NCF(8) | UW NCF Debt Yield | |||||||||||||||||||||||||||
| 1 | Loan | GLP Industrial Portfolio B | 11.5% | $134,636,713 | $37,531,583 | $97,105,129 | 2014 | 15.4% | $138,452,968 | $38,042,665 | $100,410,302 | 2015 | 16.0% | 94.0% | $157,006,433 | $41,555,299 | $115,451,134 | 18.4% | $9,183,601 | $106,267,532 | 16.9% | |||||||||||||||||||||||||||||||||
| 1.001 | Property | Agave DC | 0.6% | $6,310,564 | $1,713,039 | $4,597,525 | 2014 | $6,513,570 | $1,803,051 | $4,710,519 | 2015 | 100.0% | $7,312,727 | $2,263,251 | $5,049,477 | 18.4% | $443,489 | $4,605,988 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.002 | Property | Lehigh Valley 13 | 0.3% | $4,590,641 | $1,122,524 | $3,468,117 | 2014 | $4,768,539 | $1,249,001 | $3,519,539 | 2015 | 100.0% | $4,738,325 | $1,108,140 | $3,630,185 | 18.4% | $287,875 | $3,342,310 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.003 | Property | Frontier Logistics BTS | 0.3% | 100.0% | $3,570,019 | $873,981 | $2,696,038 | 18.4% | $210,001 | $2,486,037 | 16.9% | |||||||||||||||||||||||||||||||||||||||||||
| 1.004 | Property | Sugarland Interchange DC | 0.3% | $2,144,187 | $808,893 | $1,335,294 | 2014 | $2,198,461 | $717,359 | $1,481,102 | 2015 | 100.0% | $3,414,807 | $738,603 | $2,676,204 | 18.4% | $170,192 | $2,506,012 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.005 | Property | York - Willow Springs | 0.3% | $4,110,983 | $765,091 | $3,345,891 | 2014 | $4,129,145 | $744,062 | $3,385,083 | 2015 | 100.0% | $4,588,687 | $964,952 | $3,623,735 | 18.4% | $218,400 | $3,405,335 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.006 | Property | Atlanta - Liberty DC | 0.2% | $2,746,643 | $388,132 | $2,358,511 | 2014 | $2,820,556 | $470,853 | $2,349,703 | 2015 | 100.0% | $2,772,412 | $411,863 | $2,360,549 | 18.4% | $297,972 | $2,062,577 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.007 | Property | South Bay DC | 0.2% | $124,516 | $515,552 | ($391,036) | 2014 | $124,515 | $535,924 | ($411,409) | 2015 | 100.0% | $2,591,083 | $543,363 | $2,047,719 | 18.4% | $92,904 | $1,954,815 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.008 | Property | Sorensen Industrial | 0.2% | $932,457 | $458,704 | $473,753 | 2014 | $1,850,343 | $477,595 | $1,372,748 | 2015 | 100.0% | $2,660,064 | $503,444 | $2,156,620 | 18.4% | $106,898 | $2,049,723 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.009 | Property | Miramar DC | 0.2% | $2,918,032 | $628,878 | $2,289,154 | 2014 | $2,922,610 | $623,922 | $2,298,689 | 2015 | 100.0% | $3,090,537 | $658,900 | $2,431,637 | 18.4% | $101,255 | $2,330,382 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.010 | Property | York DC II | 0.2% | $2,461,498 | $305,152 | $2,156,347 | 2014 | $2,487,416 | $310,083 | $2,177,333 | 2015 | 100.0% | $2,838,060 | $769,854 | $2,068,207 | 18.4% | $211,050 | $1,857,157 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.011 | Property | Carlisle DC Bldg 1 | 0.2% | $2,707,974 | $607,150 | $2,100,824 | 2014 | $2,631,746 | $551,921 | $2,079,826 | 2015 | 100.0% | $2,807,168 | $650,609 | $2,156,559 | 18.4% | $179,116 | $1,977,443 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.012 | Property | Portside Distribution Center | 0.2% | $2,389,812 | $549,957 | $1,839,856 | 2014 | $2,419,558 | $533,838 | $1,885,720 | 2015 | 100.0% | $2,543,844 | $580,425 | $1,963,419 | 18.4% | $145,618 | $1,817,801 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.013 | Property | Marina West A | 0.2% | $2,441,999 | $448,769 | $1,993,230 | 2014 | $2,489,634 | $464,807 | $2,024,827 | 2015 | 100.0% | $2,576,008 | $549,653 | $2,026,355 | 18.4% | $96,661 | $1,929,694 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.014 | Property | Fremont East Bay DC | 0.2% | $2,166,009 | $436,456 | $1,729,554 | 2014 | $2,196,049 | $434,508 | $1,761,541 | 2015 | 100.0% | $2,329,828 | $456,282 | $1,873,546 | 18.4% | $86,258 | $1,787,289 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.015 | Property | Harbor Gateway DC | 0.2% | $1,439,511 | $407,109 | $1,032,402 | 2014 | $1,460,003 | $396,568 | $1,063,435 | 2015 | 100.0% | $2,071,173 | $436,146 | $1,635,027 | 18.4% | $64,685 | $1,570,342 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.016 | Property | Imperial DC 1 | 0.2% | $744,071 | ($744,071) | 2014 | $900,575 | ($900,575) | 2015 | 100.0% | $2,350,764 | $867,219 | $1,483,545 | 18.4% | $114,807 | $1,368,738 | 16.9% | |||||||||||||||||||||||||||||||||||||
| 1.017 | Property | Westport DC Bldg B | 0.2% | $2,154,286 | $452,509 | $1,701,777 | 2014 | $2,177,576 | $458,376 | $1,719,200 | 2015 | 100.0% | $2,304,353 | $566,283 | $1,738,070 | 18.4% | $143,281 | $1,594,790 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.018 | Property | Westport DC Bldg A | 0.2% | $2,407,854 | $443,731 | $1,964,123 | 2014 | $2,435,112 | $431,139 | $2,003,973 | 2015 | 100.0% | $2,604,097 | $538,936 | $2,065,162 | 18.4% | $122,812 | $1,942,349 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.019 | Property | Auburn DC | 0.1% | $1,688,322 | $405,486 | $1,282,836 | 2014 | $1,784,386 | $408,476 | $1,375,910 | 2015 | 100.0% | $1,783,141 | $457,102 | $1,326,039 | 18.4% | $99,208 | $1,226,831 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.020 | Property | Southaven DC Bldg 2 | 0.1% | $2,230,551 | $421,776 | $1,808,775 | 2014 | $2,298,200 | $524,373 | $1,773,827 | 2015 | 100.0% | $2,354,320 | $482,610 | $1,871,711 | 18.4% | $210,875 | $1,660,836 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.021 | Property | Marina West DC II Bldg 1 | 0.1% | $1,875,262 | $504,214 | $1,371,048 | 2014 | $1,935,573 | $520,810 | $1,414,763 | 2015 | 100.0% | $1,836,823 | $540,851 | $1,295,972 | 18.4% | $70,000 | $1,225,972 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.022 | Property | Buckeye DC Bldg 1 | 0.1% | $1,758,425 | $507,308 | $1,251,117 | 2014 | $1,797,968 | $479,063 | $1,318,905 | 2015 | 100.0% | $1,996,151 | $621,416 | $1,374,736 | 18.4% | $133,199 | $1,241,536 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.023 | Property | York DC III | 0.1% | $1,994,631 | $471,202 | $1,523,430 | 2014 | $2,019,153 | $486,091 | $1,533,062 | 2015 | 100.0% | $2,135,475 | $649,851 | $1,485,624 | 18.4% | $119,756 | $1,365,868 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.024 | Property | Orange County DC | 0.1% | $1,071,793 | $324,799 | $746,995 | 2014 | $1,454,992 | $341,733 | $1,113,259 | 2015 | 100.0% | $1,523,710 | $365,128 | $1,158,582 | 18.4% | $69,396 | $1,089,185 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.025 | Property | Kent Valley DC II | 0.1% | $1,225,656 | $386,499 | $839,157 | 2014 | $1,377,411 | $377,043 | $1,000,368 | 2015 | 100.0% | $1,659,787 | $424,165 | $1,235,623 | 18.4% | $80,117 | $1,155,505 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.026 | Property | Memphis IC III | 0.1% | $2,191,816 | $698,120 | $1,493,697 | 2014 | $2,183,230 | $598,240 | $1,584,990 | 2015 | 100.0% | $2,265,152 | $859,765 | $1,405,388 | 18.4% | $203,734 | $1,201,653 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.027 | Property | Pinole Point Building #1 | 0.1% | $1,158,438 | $400,967 | $757,471 | 2014 | $1,251,105 | $403,101 | $848,004 | 2015 | 100.0% | $1,615,470 | $438,269 | $1,177,201 | 18.4% | $70,000 | $1,107,201 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.028 | Property | Cactus DC II | 0.1% | $1,732,400 | $471,709 | $1,260,691 | 2014 | $4,995 | $521,601 | ($516,606) | 2015 | 0.2% | ($7,500) | $517,790 | ($525,290) | 18.4% | $131,866 | ($657,156) | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.029 | Property | Fairburn DC | 0.1% | $1,118,643 | $218,713 | $899,930 | 2014 | $1,177,286 | $233,341 | $943,945 | 2015 | 100.0% | $1,512,222 | $354,950 | $1,157,273 | 18.4% | $121,178 | $1,036,094 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.030 | Property | Windfern Distribution Center II | 0.1% | $1,789,659 | $583,404 | $1,206,254 | 2014 | $1,817,857 | $618,712 | $1,199,145 | 2015 | 100.0% | $1,842,085 | $589,366 | $1,252,720 | 18.4% | $85,995 | $1,166,725 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.031 | Property | Miami DC | 0.1% | $970,470 | $371,234 | $599,236 | 2014 | $1,450,763 | $467,655 | $983,108 | 2015 | 100.0% | $1,454,700 | $347,339 | $1,107,361 | 18.4% | $64,932 | $1,042,429 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.032 | Property | Southpoint F | 0.1% | $1,325,227 | $339,412 | $985,815 | 2014 | $1,562,351 | $529,483 | $1,032,868 | 2015 | 100.0% | $1,417,631 | $394,600 | $1,023,031 | 18.4% | $125,426 | $897,605 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.033 | Property | Industrial Parkway DC | 0.1% | $788,308 | $554,186 | $234,122 | 2014 | $1,383,406 | $680,913 | $702,493 | 2015 | 100.0% | $1,636,300 | $495,853 | $1,140,447 | 18.4% | $155,330 | $985,117 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.034 | Property | Chickasaw DC | 0.1% | $1,892,719 | $579,981 | $1,312,737 | 2014 | $1,942,996 | $619,344 | $1,323,652 | 2015 | 100.0% | $1,975,095 | $627,381 | $1,347,714 | 18.4% | $153,279 | $1,194,435 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.035 | Property | Valley Crossings | 0.1% | $1,394,393 | $267,406 | $1,126,987 | 2014 | $1,397,319 | $256,813 | $1,140,506 | 2015 | 100.0% | $1,459,665 | $289,393 | $1,170,272 | 18.4% | $94,500 | $1,075,772 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.036 | Property | Buckeye DC Bldg 2 | 0.1% | $1,469,542 | $629,389 | $840,154 | 2014 | $1,439,543 | $626,770 | $812,773 | 2015 | 100.0% | $1,496,583 | $571,183 | $925,400 | 18.4% | $106,223 | $819,176 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.037 | Property | Southpoint B | 0.1% | $1,279,872 | $318,626 | $961,246 | 2014 | $1,267,878 | $287,775 | $980,103 | 2015 | 100.0% | $1,324,407 | $301,735 | $1,022,672 | 18.4% | $103,950 | $918,722 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.038 | Property | Hartman Business Center I | 0.1% | $1,234,897 | $337,478 | $897,419 | 2014 | $1,024,639 | $368,797 | $655,842 | 2015 | 100.0% | $1,448,925 | $351,548 | $1,097,377 | 18.4% | $123,894 | $973,483 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.039 | Property | Artesia DC | 0.1% | $1,119,614 | $274,403 | $845,211 | 2014 | $1,121,856 | $271,369 | $850,488 | 2015 | 100.0% | $1,121,930 | $293,999 | $827,931 | 18.4% | $53,130 | $774,801 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.040 | Property | Bell Gardens Distribution Center #3 | 0.1% | $1,110,381 | $228,690 | $881,690 | 2014 | $1,161,131 | $231,688 | $929,443 | 2015 | 100.0% | $1,210,206 | $259,448 | $950,758 | 18.4% | $58,191 | $892,567 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.041 | Property | Marina West B | 0.1% | $1,160,208 | $271,105 | $889,102 | 2014 | $1,181,074 | $273,347 | $907,727 | 2015 | 100.0% | $1,238,441 | $304,762 | $933,679 | 18.4% | $40,488 | $893,191 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.042 | Property | Renton DC | 0.1% | $1,328,347 | $222,148 | $1,106,199 | 2014 | $1,331,234 | $206,272 | $1,124,963 | 2015 | 100.0% | $1,385,161 | $248,427 | $1,136,734 | 18.4% | $44,331 | $1,092,403 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.043 | Property | Southpoint A | 0.1% | $1,486,287 | $380,503 | $1,105,784 | 2014 | $1,459,705 | $337,526 | $1,122,179 | 2015 | 100.0% | $1,516,055 | $402,145 | $1,113,910 | 18.4% | $76,606 | $1,037,304 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.044 | Property | Westfork A5 | 0.1% | $1,389,842 | $395,330 | $994,512 | 2014 | $1,278,620 | $274,809 | $1,003,811 | 2015 | 61.8% | $869,498 | $310,488 | $559,010 | 18.4% | $110,283 | $448,727 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.045 | Property | Marina West DC II Bldg 2 | 0.1% | $1,068,478 | $272,829 | $795,649 | 2014 | $1,097,052 | $278,958 | $818,094 | 2015 | 100.0% | $1,132,916 | $277,769 | $855,147 | 18.4% | $50,050 | $805,097 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.046 | Property | Pinole Point Building #2 | 0.1% | $1,279,251 | $312,108 | $967,144 | 2014 | $1,312,021 | $316,441 | $995,581 | 2015 | 100.0% | $1,169,052 | $318,559 | $850,493 | 18.4% | $50,138 | $800,356 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.047 | Property | Salt Lake DC II | 0.1% | $1,187,108 | $244,943 | $942,165 | 2014 | $1,206,106 | $251,283 | $954,823 | 2015 | 100.0% | $1,305,449 | $313,102 | $992,346 | 18.4% | $66,500 | $925,846 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.048 | Property | Northwest 8 Industrial Center II | 0.1% | $966,897 | $307,115 | $659,782 | 2014 | $990,237 | $321,294 | $668,943 | 2015 | 61.0% | $780,616 | $333,674 | $446,942 | 18.4% | $34,711 | $412,231 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.049 | Property | Salt Lake DC I | 0.1% | $1,076,731 | $254,453 | $822,278 | 2014 | $1,163,387 | $258,644 | $904,743 | 2015 | 100.0% | $1,221,792 | $282,292 | $939,500 | 18.4% | $66,500 | $873,000 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.050 | Property | Southshore Commerce Center C | 0.1% | $974,148 | $226,120 | $748,028 | 2014 | $977,068 | $236,680 | $740,388 | 2015 | 100.0% | $1,154,067 | $263,769 | $890,298 | 18.4% | $62,810 | $827,488 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.051 | Property | Pinole Point Building #3 | 0.1% | $1,068,650 | $332,208 | $736,441 | 2014 | $1,066,711 | $334,499 | $732,212 | 2015 | 100.0% | $1,286,073 | $358,348 | $927,725 | 18.4% | $46,026 | $881,699 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.052 | Property | Steamboat DC | 0.1% | $1,040,235 | $240,081 | $800,154 | 2014 | $1,029,290 | $236,183 | $793,106 | 2015 | 100.0% | $1,092,154 | $278,177 | $813,977 | 18.4% | $67,606 | $746,371 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.053 | Property | Palo Verde DC | 0.1% | $162,879 | $390,966 | ($228,088) | 2014 | $113,964 | $350,803 | ($236,839) | 2015 | ($9,304) | $329,590 | ($338,894) | 18.4% | $105,924 | ($444,818) | 16.9% | ||||||||||||||||||||||||||||||||||||
| 1.054 | Property | South San Francisco DC II | 0.1% | $458,868 | $189,637 | $269,231 | 2014 | $579,124 | $175,046 | $404,078 | 2015 | 100.0% | $1,000,049 | $187,835 | $812,214 | 18.4% | $30,421 | $781,792 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.055 | Property | Westfork C4 | 0.1% | $350,281 | $262,512 | $87,769 | 2014 | $380,080 | $234,342 | $145,738 | 2015 | 24.9% | $340,975 | $218,336 | $122,639 | 18.4% | $102,298 | $20,341 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.056 | Property | South San Francisco DC | 0.1% | $569,078 | $160,604 | $408,474 | 2014 | $851,376 | $151,953 | $699,423 | 2015 | 100.0% | $879,703 | $171,764 | $707,939 | 18.4% | $30,450 | $677,489 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.057 | Property | Southshore Commerce Center A | 0.1% | $1,073,573 | $240,308 | $833,265 | 2014 | $1,087,203 | $246,866 | $840,337 | 2015 | 100.0% | $1,133,113 | $274,389 | $858,723 | 18.4% | $57,750 | $800,973 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.058 | Property | Kent Valley DC IV | 0.1% | $877,698 | $249,336 | $628,362 | 2014 | $907,692 | $251,086 | $656,606 | 2015 | 100.0% | $968,192 | $238,296 | $729,896 | 18.4% | $40,316 | $689,580 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.059 | Property | Carlisle DC Bldg 2 | 0.1% | $932,999 | $171,872 | $761,128 | 2014 | $925,108 | $154,520 | $770,588 | 2015 | 100.0% | $1,040,596 | $207,949 | $832,647 | 18.4% | $63,697 | $768,951 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.060 | Property | Bluegrass DC Bldg 4 | 0.1% | $743,893 | $128,208 | $615,686 | 2014 | $719,818 | $131,723 | $588,095 | 2015 | 100.0% | $836,433 | $131,449 | $704,984 | 18.4% | $47,683 | $657,301 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.061 | Property | Westfork A4 | 0.1% | $957,855 | $195,642 | $762,213 | 2014 | $936,469 | $188,705 | $747,764 | 2015 | 100.0% | $1,008,634 | $225,461 | $783,173 | 18.4% | $80,002 | $703,172 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.062 | Property | Beltway Crossing DC Bldg 2 | 0.1% | $909,583 | $256,737 | $652,846 | 2014 | $949,314 | $277,525 | $671,789 | 2015 | 100.0% | $1,036,380 | $270,271 | $766,109 | 18.4% | $58,240 | $707,869 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.063 | Property | Ritner DC | 0.1% | $961,463 | $169,758 | $791,705 | 2014 | $982,500 | $162,333 | $820,167 | 2015 | 100.0% | $1,020,746 | $189,853 | $830,893 | 18.4% | $70,700 | $760,193 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.064 | Property | Hartman Business Center II | 0.1% | $1,156,129 | $229,245 | $926,884 | 2014 | $1,161,331 | $233,481 | $927,851 | 2015 | 0.2% | ($3,582) | $244,599 | ($248,181) | 18.4% | $91,630 | ($339,810) | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.065 | Property | Hayward DC | 0.1% | $720,722 | $170,850 | $549,872 | 2014 | $721,774 | $161,357 | $560,417 | 2015 | 100.0% | $734,740 | $179,200 | $555,540 | 18.4% | $35,632 | $519,908 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.066 | Property | Houston DC Bldg 1 | 0.1% | $876,746 | $289,581 | $587,164 | 2014 | $892,083 | $273,113 | $618,971 | 2015 | 100.0% | $890,524 | $274,779 | $615,746 | 18.4% | $76,735 | $539,010 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.067 | Property | Kent Valley DC | 0.1% | $734,455 | $145,077 | $589,379 | 2014 | $710,491 | $146,378 | $564,112 | 2015 | 100.0% | $740,846 | $165,971 | $574,875 | 18.4% | $43,750 | $531,125 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.068 | Property | Lehigh Valley 9 | 0.1% | $524,268 | $322,538 | $201,730 | 2014 | $835,321 | $296,168 | $539,153 | 2015 | 100.0% | $1,022,911 | $267,429 | $755,481 | 18.4% | $53,955 | $701,527 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.069 | Property | Beltway Crossing DC Bldg 3 | 0.1% | $766,924 | $184,914 | $582,009 | 2014 | $775,773 | $188,055 | $587,717 | 2015 | 100.0% | $808,951 | $201,898 | $607,053 | 18.4% | $40,768 | $566,285 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.070 | Property | Southaven DC Bldg 1 | 0.1% | $1,066,651 | $250,665 | $815,986 | 2014 | $1,072,767 | $271,397 | $801,370 | 2015 | 100.0% | $1,030,446 | $253,764 | $776,682 | 18.4% | $86,297 | $690,384 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.071 | Property | Bluegrass DC Bldg 1 | 0.1% | $617,644 | $101,532 | $516,112 | 2014 | $610,259 | $88,191 | $522,068 | 2015 | 100.0% | $756,244 | $122,541 | $633,702 | 18.4% | $39,200 | $594,502 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.072 | Property | Suwanee Point Building 200 | 0.1% | $675,372 | $143,942 | $531,430 | 2014 | $703,341 | $142,386 | $560,955 | 2015 | 100.0% | $796,884 | $145,747 | $651,138 | 18.4% | $37,090 | $614,047 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.073 | Property | Tamarac Business Center I | 0.1% | $719,658 | $199,145 | $520,513 | 2014 | $722,590 | $207,679 | $514,910 | 2015 | 100.0% | $753,548 | $251,038 | $502,510 | 18.4% | $31,500 | $471,010 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.074 | Property | Gwinnett DC Bldg 1 | 0.1% | $609,603 | $179,521 | $430,082 | 2014 | $671,195 | $187,281 | $483,914 | 2015 | 100.0% | $857,887 | $195,370 | $662,517 | 18.4% | $70,504 | $592,013 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.075 | Property | Houston DC Bldg 3 | 0.1% | $959,496 | $305,497 | $654,000 | 2014 | $1,037,168 | $329,612 | $707,556 | 2015 | 100.0% | $909,388 | $327,065 | $582,323 | 18.4% | $67,351 | $514,973 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.076 | Property | Broadway 101 CC Bldg 9 | 0.1% | $969,639 | $171,102 | $798,537 | 2014 | $996,502 | $185,048 | $811,455 | 2015 | 100.0% | $1,031,807 | $212,480 | $819,327 | 18.4% | $34,144 | $785,183 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.077 | Property | Iron Run DC | 0.1% | $790,439 | $242,147 | $548,292 | 2014 | $804,629 | $234,285 | $570,344 | 2015 | 100.0% | $796,583 | $214,779 | $581,803 | 18.4% | $43,750 | $538,053 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.078 | Property | Windfern Distribution Center I | 0.0% | $847,091 | $321,259 | $525,832 | 2014 | $817,553 | $324,010 | $493,543 | 2015 | 100.0% | $895,306 | $315,607 | $579,699 | 18.4% | $44,961 | $534,738 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.079 | Property | Miami DC II | 0.0% | $637,162 | $109,320 | $527,842 | 2014 | $642,825 | $107,566 | $535,259 | 2015 | 100.0% | $661,587 | $136,530 | $525,057 | 18.4% | $24,500 | $500,557 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.080 | Property | Southshore Commerce Center B | 0.0% | $667,766 | $146,150 | $521,616 | 2014 | $482,509 | $156,247 | $326,262 | 2015 | 100.0% | $783,327 | $178,985 | $604,342 | 18.4% | $36,225 | $568,117 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.081 | Property | Suwanee Point Building 100 | 0.0% | $233,631 | $141,118 | $92,513 | 2014 | $234,551 | $156,166 | $78,385 | 2015 | 88.9% | $572,395 | $157,223 | $415,172 | 18.4% | $44,004 | $371,169 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | $661,396 | $188,018 | $473,377 | 2014 | $593,560 | $202,409 | $391,150 | 2015 | 100.0% | $618,890 | $187,348 | $431,542 | 18.4% | $40,768 | $390,774 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.083 | Property | Southshore Commerce Center D | 0.0% | $102,695 | $125,555 | ($22,860) | 2014 | $411,382 | $129,333 | $282,049 | 2015 | 100.0% | $659,513 | $144,744 | $514,769 | 18.4% | $33,813 | $480,956 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | $715,749 | $156,012 | $559,737 | 2014 | $732,550 | $164,177 | $568,373 | 2015 | 100.0% | $797,985 | $181,994 | $615,991 | 18.4% | $37,137 | $578,854 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.085 | Property | Lehigh Valley DC II | 0.0% | $595,993 | $166,703 | $429,290 | 2014 | $613,928 | $177,949 | $435,979 | 2015 | 100.0% | $625,139 | $165,939 | $459,200 | 18.4% | $39,917 | $419,283 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.086 | Property | Memphis IC I | 0.0% | $76,618 | $286,348 | ($209,730) | 2014 | $411,340 | $229,478 | $181,862 | 2015 | 100.0% | $774,158 | $269,478 | $504,680 | 18.4% | $70,000 | $434,680 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | $719,800 | $175,959 | $543,841 | 2014 | $730,867 | $176,558 | $554,309 | 2015 | 100.0% | $782,263 | $165,799 | $616,464 | 18.4% | $33,642 | $582,822 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.088 | Property | Lehigh Valley 10 | 0.0% | $773,173 | $217,425 | $555,747 | 2014 | $687,619 | $209,104 | $478,515 | 2015 | 100.0% | $748,357 | $187,756 | $560,601 | 18.4% | $38,955 | $521,646 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | $638,079 | $219,538 | $418,542 | 2014 | $580,418 | $146,222 | $434,196 | 2015 | 100.0% | $604,405 | $154,446 | $449,959 | 18.4% | $32,032 | $417,927 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.090 | Property | Northwest 8 Industrial Center I | 0.0% | $558,209 | $165,090 | $393,120 | 2014 | $571,122 | $156,525 | $414,596 | 2015 | 100.0% | $620,848 | $172,271 | $448,577 | 18.4% | $14,750 | $433,827 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.091 | Property | Bluegrass DC Bldg 3 | 0.0% | $308,726 | $69,443 | $239,283 | 2014 | $309,312 | $66,313 | $242,999 | 2015 | 100.0% | $491,570 | $85,527 | $406,043 | 18.4% | $25,200 | $380,843 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.092 | Property | Andover DC Bldg A | 0.0% | $548,144 | $159,993 | $388,151 | 2014 | $468,385 | $142,981 | $325,404 | 2015 | 100.0% | $550,924 | $145,742 | $405,182 | 18.4% | $28,429 | $376,753 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.093 | Property | Bluegrass DC Bldg 2 | 0.0% | $295,473 | $64,273 | $231,200 | 2014 | $298,909 | $64,960 | $233,949 | 2015 | 100.0% | $474,537 | $85,619 | $388,918 | 18.4% | $24,150 | $364,768 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.094 | Property | Andover DC Bldg B | 0.0% | $505,870 | $155,432 | $350,439 | 2014 | $505,201 | $142,884 | $362,316 | 2015 | 100.0% | $510,810 | $146,848 | $363,962 | 18.4% | $28,581 | $335,381 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | $661,648 | $152,854 | $508,793 | 2014 | $677,960 | $163,141 | $514,818 | 2015 | 100.0% | $745,386 | $178,081 | $567,305 | 18.4% | $29,937 | $537,369 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | $430,417 | $123,093 | $307,324 | 2014 | $440,533 | $141,491 | $299,042 | 2015 | 73.4% | $483,594 | $120,668 | $362,926 | 18.4% | $23,861 | $339,065 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | $444,515 | $110,114 | $334,401 | 2014 | $507,729 | $116,877 | $390,853 | 2015 | 100.0% | $616,132 | $138,327 | $477,805 | 18.4% | $29,937 | $447,868 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | $555,028 | $116,376 | $438,653 | 2014 | $570,911 | $119,095 | $451,817 | 2015 | 100.0% | $653,549 | $126,933 | $526,615 | 18.4% | $22,859 | $503,757 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.099 | Property | Lehigh Valley 11 | 0.0% | $464,177 | $183,019 | $281,159 | 2014 | $405,658 | $169,135 | $236,522 | 2015 | 100.0% | $572,244 | $145,742 | $426,502 | 18.4% | $35,000 | $391,502 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.100 | Property | Tamarac Commerce Center | 0.0% | $587,001 | $144,317 | $442,684 | 2014 | $488,476 | $136,130 | $352,346 | 2015 | 100.0% | $584,174 | $180,152 | $404,022 | 18.4% | $17,185 | $386,837 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.101 | Property | Houston DC Bldg 2 | 0.0% | $516,889 | $166,937 | $349,952 | 2014 | $545,521 | $180,014 | $365,507 | 2015 | 46.2% | $206,547 | $158,681 | $47,865 | 18.4% | $43,238 | $4,628 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.102 | Property | Marina West DC II Bldg 3 | 0.0% | $634,058 | $168,825 | $465,233 | 2014 | $669,716 | $172,508 | $497,208 | 2015 | ($3,021) | $172,013 | ($175,034) | 18.4% | $20,528 | ($195,562) | 16.9% | ||||||||||||||||||||||||||||||||||||
| 1.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | $701,781 | $114,002 | $587,779 | 2014 | $722,186 | $123,992 | $598,194 | 2015 | 100.0% | $659,391 | $124,585 | $534,807 | 18.4% | $22,859 | $511,948 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.104 | Property | Commerce Park Medical Center | 0.0% | $574,349 | $174,786 | $399,563 | 2014 | $587,543 | $182,002 | $405,541 | 2015 | 100.0% | $572,586 | $152,784 | $419,803 | 18.4% | $18,170 | $401,633 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.105 | Property | Houston IC | 0.0% | $553,017 | $201,197 | $351,820 | 2014 | $561,767 | $192,342 | $369,425 | 2015 | 100.0% | $540,129 | $175,351 | $364,778 | 18.4% | $23,513 | $341,265 | 16.9% | |||||||||||||||||||||||||||||||||||
| A-1-21 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(19)(20) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Third Most Recent Revenues |
Third Most Recent Expenses |
Third Most Recent NOI |
Third Most Recent NOI Date |
Third Most Recent NOI Debt Yield |
Second Most Recent Revenues |
Second Most Recent Expenses |
Second Most Recent NOI |
Second Most Recent NOI Date |
Second Most Recent NOI Debt Yield |
Most Recent Revenues |
Most Recent Expenses |
Most Recent NOI |
Most Recent NOI Date |
Most Recent NOI Debt Yield |
UW Occupancy |
UW EGI(8) | UW Expenses |
UW NOI(8) | UW NOI Debt Yield |
UW Capital Items |
UW NCF(8) | UW NCF Debt Yield | |||||||||||||||||||||||||||
| 1.106 | Property | Gwinnett DC Bldg 2 | 0.0% | $400,389 | $121,064 | $279,326 | 2014 | $398,270 | $116,618 | $281,651 | 2015 | 86.6% | $407,114 | $118,475 | $288,638 | 18.4% | $40,330 | $248,308 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.107 | Property | Weston Business Center | 0.0% | $349,702 | $81,345 | $268,357 | 2014 | $358,124 | $80,633 | $277,491 | 2015 | 100.0% | $376,860 | $92,245 | $284,615 | 18.4% | $12,406 | $272,208 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.108 | Property | Kent Valley DC III | 0.0% | $400,651 | $77,696 | $322,954 | 2014 | $409,450 | $79,117 | $330,333 | 2015 | 100.0% | $436,314 | $90,456 | $345,858 | 18.4% | $17,658 | $328,200 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.109 | Property | Commerce Park SW 2 | 0.0% | $490,149 | $135,379 | $354,770 | 2014 | $495,913 | $133,169 | $362,744 | 2015 | 100.0% | $529,495 | $120,911 | $408,584 | 18.4% | $17,465 | $391,119 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.110 | Property | Commerce Park Westchase 3 | 0.0% | $508,589 | $160,974 | $347,615 | 2014 | $516,632 | $169,649 | $346,983 | 2015 | 100.0% | $534,846 | $171,705 | $363,140 | 18.4% | $21,553 | $341,587 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.111 | Property | Lehigh Valley 12 | 0.0% | $478,832 | $122,968 | $355,864 | 2014 | $475,403 | $113,529 | $361,874 | 2015 | 100.0% | $480,942 | $129,070 | $351,872 | 18.4% | $28,000 | $323,872 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.112 | Property | Houston DC Bldg 4 | 0.0% | $519,344 | $157,955 | $361,389 | 2014 | $532,086 | $158,211 | $373,875 | 2015 | 100.0% | $532,619 | $162,057 | $370,562 | 18.4% | $37,354 | $333,209 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.113 | Property | Valley Forge 1 | 0.0% | $472,386 | $245,423 | $226,964 | 2014 | $508,577 | $233,582 | $274,995 | 2015 | 86.3% | $511,073 | $208,537 | $302,536 | 18.4% | $23,003 | $279,532 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.114 | Property | Valley Forge 2 | 0.0% | $559,334 | $188,685 | $370,649 | 2014 | $525,014 | $160,596 | $364,419 | 2015 | 100.0% | $580,922 | $169,988 | $410,934 | 18.4% | $21,980 | $388,954 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | $344,526 | $81,281 | $263,245 | 2014 | $292,146 | $81,507 | $210,639 | 2015 | 100.0% | $336,824 | $86,481 | $250,343 | 18.4% | $16,989 | $233,354 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.116 | Property | Commerce Park SW 4 | 0.0% | $322,638 | $135,124 | $187,513 | 2014 | $350,499 | $131,035 | $219,464 | 2015 | 100.0% | $422,198 | $113,660 | $308,538 | 18.4% | $14,960 | $293,578 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | $140,814 | $112,206 | $28,608 | 2014 | $233,112 | $126,641 | $106,471 | 2015 | 67.0% | $338,153 | $99,508 | $238,645 | 18.4% | $16,408 | $222,238 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | $289,887 | $74,165 | $215,722 | 2014 | $299,865 | $75,427 | $224,438 | 2015 | 100.0% | $307,551 | $79,124 | $228,427 | 18.4% | $17,010 | $211,417 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.119 | Property | Commerce Park SW 1 | 0.0% | $424,508 | $98,818 | $325,690 | 2014 | $417,145 | $95,008 | $322,137 | 2015 | 93.6% | $429,440 | $94,469 | $334,970 | 18.4% | $14,285 | $320,686 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.120 | Property | Tamarac Business Center II | 0.0% | $258,711 | $80,579 | $178,132 | 2014 | $261,913 | $84,152 | $177,762 | 2015 | 100.0% | $306,351 | $122,911 | $183,441 | 18.4% | $12,250 | $171,191 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | $457,159 | $86,045 | $371,114 | 2014 | $462,211 | $89,396 | $372,815 | 2015 | 78.9% | $431,366 | $96,778 | $334,588 | 18.4% | $15,699 | $318,889 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.122 | Property | Commerce Park Westchase 2 | 0.0% | $450,433 | $124,689 | $325,745 | 2014 | $456,648 | $123,766 | $332,881 | 2015 | 100.0% | $441,641 | $131,125 | $310,516 | 18.4% | $16,869 | $293,647 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.123 | Property | Memphis IC II | 0.0% | $404,337 | $178,078 | $226,260 | 2014 | $406,553 | $143,836 | $262,717 | 2015 | 75.8% | $366,759 | $174,605 | $192,154 | 18.4% | $37,395 | $154,759 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.124 | Property | Commerce Park NW 3 | 0.0% | $408,092 | $133,278 | $274,813 | 2014 | $413,769 | $143,982 | $269,788 | 2015 | 100.0% | $417,739 | $137,277 | $280,461 | 18.4% | $16,608 | $263,854 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.125 | Property | Commerce Park NW 4 | 0.0% | $201,045 | $145,964 | $55,081 | 2014 | $266,731 | $150,084 | $116,647 | 2015 | 50.7% | $206,285 | $142,114 | $64,171 | 18.4% | $16,629 | $47,543 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.126 | Property | Commerce Park SW 3 | 0.0% | $202,119 | $141,285 | $60,835 | 2014 | $327,914 | $136,591 | $191,322 | 2015 | 100.0% | $406,874 | $109,183 | $297,691 | 18.4% | $14,943 | $282,747 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.127 | Property | Commerce Park Westchase 1 | 0.0% | $509,595 | $147,315 | $362,280 | 2014 | $506,575 | $135,572 | $371,002 | 2015 | 100.0% | $503,709 | $134,629 | $369,080 | 18.4% | $16,852 | $352,228 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.128 | Property | Commerce Park NW 2 | 0.0% | $329,548 | $138,533 | $191,015 | 2014 | $362,191 | $134,466 | $227,725 | 2015 | 100.0% | $421,210 | $123,559 | $297,651 | 18.4% | $15,750 | $281,901 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | $91,554 | $70,082 | $21,471 | 2014 | $92,946 | $74,307 | $18,639 | 2015 | 22.6% | $95,987 | $86,070 | $9,917 | 18.4% | $16,466 | ($6,548) | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.130 | Property | Commerce Park NW 1 | 0.0% | $401,589 | $131,799 | $269,791 | 2014 | $406,053 | $140,395 | $265,657 | 2015 | 100.0% | $419,056 | $123,453 | $295,603 | 18.4% | $15,750 | $279,853 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.131 | Property | Lakeview BC Bldg 1 | 0.0% | $88,482 | $107,691 | ($19,209) | 2014 | $186,427 | $104,464 | $81,963 | 2015 | 100.0% | $377,613 | $108,341 | $269,272 | 18.4% | $14,000 | $255,272 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.132 | Property | Ft. Lauderdale Industrial II | 0.0% | $198,458 | $46,653 | $151,805 | 2014 | $48,361 | $43,696 | $4,665 | 2015 | 100.0% | $272,677 | $86,910 | $185,767 | 18.4% | $8,572 | $177,196 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.133 | Property | Valley Forge 3 | 0.0% | $373,770 | $111,906 | $261,865 | 2014 | $370,552 | $102,662 | $267,890 | 2015 | 100.0% | $385,675 | $104,657 | $281,017 | 18.4% | $14,000 | $267,017 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.134 | Property | Lakeview BC Bldg 7 | 0.0% | $365,448 | $96,562 | $268,886 | 2014 | $372,207 | $101,461 | $270,746 | 2015 | 100.0% | $385,059 | $103,149 | $281,910 | 18.4% | $11,024 | $270,886 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.135 | Property | Lakeview BC Bldg 4 | 0.0% | $239,112 | $70,837 | $168,275 | 2014 | $244,274 | $73,683 | $170,591 | 2015 | 100.0% | $269,428 | $79,461 | $189,967 | 18.4% | $10,904 | $179,064 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.136 | Property | Lakeview BC Bldg 5 | 0.0% | $231,810 | $68,683 | $163,127 | 2014 | $330,136 | $72,688 | $257,448 | 2015 | 21.5% | $70,809 | $77,121 | ($6,312) | 18.4% | $10,964 | ($17,277) | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.137 | Property | Commerce Park SW 5 | 0.0% | $7,977 | $121,383 | ($113,406) | 2014 | $50,714 | $117,760 | ($67,046) | 2015 | 100.0% | $290,467 | $86,290 | $204,177 | 18.4% | $10,717 | $193,460 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.138 | Property | Lakeview BC Bldg 6 | 0.0% | $257,678 | $75,870 | $181,808 | 2014 | $264,819 | $78,684 | $186,135 | 2015 | 100.0% | $277,471 | $82,439 | $195,032 | 18.4% | $10,811 | $184,221 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.139 | Property | Valley Forge 4 | 0.0% | $275,370 | $93,025 | $182,345 | 2014 | $271,890 | $87,378 | $184,512 | 2015 | 100.0% | $289,121 | $86,174 | $202,947 | 18.4% | $11,143 | $191,805 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.140 | Property | Lakeview BC Bldg 3 | 0.0% | $263,365 | $71,594 | $191,771 | 2014 | $286,628 | $71,747 | $214,880 | 2015 | 100.0% | $268,402 | $72,900 | $195,502 | 18.4% | $9,480 | $186,021 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.141 | Property | Lakeview BC Bldg 2 | 0.0% | $113,589 | $45,629 | $67,960 | 2014 | $145,696 | $47,800 | $97,896 | 2015 | 100.0% | $177,615 | $48,238 | $129,377 | 18.4% | $6,440 | $122,937 | 16.9% | |||||||||||||||||||||||||||||||||||
| 1.142 | Property | Ft. Lauderdale Industrial I | 0.0% | $117,186 | $26,869 | $90,316 | 2014 | $116,246 | $27,720 | $88,526 | 2015 | 100.0% | $137,834 | $37,045 | $100,789 | 18.4% | $3,500 | $97,289 | 16.9% | |||||||||||||||||||||||||||||||||||
| 2 | Loan | 200 Forest Street | 11.3% | $3,596,867 | $1,964,829 | $1,632,038 | 2014 | 1.9% | $8,924,072 | $4,361,342 | $4,562,730 | 2015 | 5.2% | $9,408,240 | $4,644,912 | $4,763,328 | T12 3/31/2016 | 5.5% | 88.8% | $13,985,209 | $6,231,438 | $7,753,771 | 8.9% | $81,262 | $7,672,509 | 8.8% | ||||||||||||||||||||||||||||
| 3 | Loan | Quaker Bridge Mall | 8.7% | $24,202,450 | $11,399,333 | $12,803,117 | 2014 | 8.5% | $25,189,142 | $11,031,053 | $14,158,089 | 2015 | 9.4% | 92.2% | $26,178,278 | $10,914,624 | $15,263,654 | 10.2% | $641,205 | $14,622,449 | 9.7% | |||||||||||||||||||||||||||||||||
| 4 | Loan | Laurel Corporate Center | 6.3% | $10,773,498 | $5,747,467 | $5,026,031 | 2014 | 10.4% | $10,609,797 | $5,924,028 | $4,685,769 | 2015 | 9.7% | 83.4% | $10,978,855 | $5,562,623 | $5,416,232 | 11.2% | $540,221 | $4,876,011 | 10.1% | |||||||||||||||||||||||||||||||||
| 4.1 | Property | 10000 Midlantic Drive | 2.2% | $3,874,751 | $1,862,889 | $2,011,862 | 2014 | $3,897,527 | $1,920,037 | $1,977,490 | 2015 | 97.8% | $4,114,633 | $1,968,469 | $2,146,164 | 11.2% | $180,270 | $1,965,894 | 10.1% | |||||||||||||||||||||||||||||||||||
| 4.2 | Property | 2000 & 4000 Midlantic Drive | 1.7% | $2,424,732 | $1,565,183 | $859,549 | 2014 | $2,397,271 | $1,731,864 | $665,407 | 2015 | 94.3% | $3,515,014 | $1,572,301 | $1,942,713 | 11.2% | $162,582 | $1,780,130 | 10.1% | |||||||||||||||||||||||||||||||||||
| 4.3 | Property | 15000 Midlantic Drive | 1.0% | $1,838,577 | $903,972 | $934,605 | 2014 | $1,787,051 | $858,433 | $928,618 | 2015 | 52.5% | $814,715 | $687,932 | $126,783 | 11.2% | $81,071 | $45,713 | 10.1% | |||||||||||||||||||||||||||||||||||
| 4.4 | Property | 9000 Midlantic Drive | 0.8% | $1,620,752 | $817,726 | $803,026 | 2014 | $1,803,841 | $825,027 | $978,814 | 2015 | 99.9% | $1,731,566 | $774,556 | $957,010 | 11.2% | $64,909 | $892,101 | 10.1% | |||||||||||||||||||||||||||||||||||
| 4.5 | Property | 1000 Bishops Gate Blvd | 0.6% | $1,014,686 | $597,697 | $416,989 | 2014 | $724,107 | $588,667 | $135,440 | 2015 | 76.1% | $802,927 | $559,365 | $243,562 | 11.2% | $51,389 | $192,173 | 10.1% | |||||||||||||||||||||||||||||||||||
| 5 | Loan | GLP Industrial Portfolio A | 5.6% | $135,777,869 | $37,156,412 | $98,621,458 | 2014 | 15.5% | $140,397,120 | $37,710,832 | $102,686,288 | 2015 | 16.1% | 94.0% | $156,891,953 | $41,005,138 | $115,886,815 | 18.2% | $9,407,572 | $106,479,243 | 16.7% | |||||||||||||||||||||||||||||||||
| 5.001 | Property | Inland Empire Indian Ave DC | 0.3% | $7,524,604 | $1,401,622 | $6,122,981 | 2014 | $7,596,737 | $1,421,545 | $6,175,192 | 2015 | 100.0% | $8,181,277 | $1,639,687 | $6,541,590 | 18.2% | $458,414 | $6,083,176 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.002 | Property | Centerpointe 4 | 0.3% | $4,022,713 | $981,386 | $3,041,327 | 2014 | $5,245,757 | $1,097,894 | $4,147,863 | 2015 | 100.0% | $6,270,014 | $1,479,483 | $4,790,530 | 18.2% | $448,156 | $4,342,374 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.003 | Property | Hofer Ranch IC Bldg 1 | 0.2% | $3,336,310 | $725,684 | $2,610,627 | 2014 | $3,565,748 | $734,843 | $2,830,905 | 2015 | 100.0% | $3,923,083 | $763,147 | $3,159,936 | 18.2% | $214,236 | $2,945,699 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.004 | Property | Denver DC | 0.1% | $4,658,874 | $1,315,899 | $3,342,975 | 2014 | $4,688,973 | $1,332,571 | $3,356,401 | 2015 | 100.0% | $4,731,199 | $1,449,037 | $3,282,162 | 18.2% | $193,815 | $3,088,347 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.005 | Property | Freeport DC Bldg 4 | 0.1% | $4,896,603 | $1,004,340 | $3,892,263 | 2014 | $5,095,550 | $1,272,633 | $3,822,918 | 2015 | 100.0% | $5,367,667 | $1,310,711 | $4,056,956 | 18.2% | $254,628 | $3,802,328 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.006 | Property | Ontario Mills DC | 0.1% | $3,234 | $554,861 | ($551,627) | 2014 | $271,049 | $533,930 | ($262,881) | 2015 | 100.0% | $3,392,164 | $642,283 | $2,749,881 | 18.2% | $182,056 | $2,567,824 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.007 | Property | Hagerstown Distribution Center | 0.1% | $3,843,540 | $551,917 | $3,291,623 | 2014 | $3,909,974 | $569,466 | $3,340,508 | 2015 | 100.0% | $4,116,297 | $717,450 | $3,398,847 | 18.2% | $288,504 | $3,110,343 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.008 | Property | Beckwith Farms DC | 0.1% | $3,700,708 | $750,277 | $2,950,431 | 2014 | $3,705,457 | $725,579 | $2,979,879 | 2015 | 100.0% | $3,998,993 | $709,731 | $3,289,262 | 18.2% | $247,275 | $3,041,987 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.009 | Property | Crossroads DC I | 0.1% | $2,202,301 | $585,884 | $1,616,417 | 2014 | $2,462,804 | $672,606 | $1,790,198 | 2015 | 100.0% | $3,620,413 | $724,218 | $2,896,195 | 18.2% | $159,775 | $2,736,420 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.010 | Property | Centerpointe 6 | 0.1% | $1,349,287 | $703,241 | $646,046 | 2014 | $58,282 | $650,393 | ($592,111) | 2015 | 100.0% | $2,979,799 | $665,037 | $2,314,762 | 18.2% | $186,524 | $2,128,238 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.011 | Property | I-95 DC | 0.1% | $1,050,627 | $86,355 | $964,272 | 2014 | $2,449,354 | $246,592 | $2,202,762 | 2015 | 100.0% | $2,744,400 | $446,957 | $2,297,443 | 18.2% | $157,255 | $2,140,188 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.012 | Property | Chino Spec Forward | 0.1% | $70,926 | $352,059 | ($281,133) | 2014 | $622,646 | $564,163 | $58,483 | 2015 | 100.0% | $2,594,340 | $544,140 | $2,050,199 | 18.2% | $143,476 | $1,906,724 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.013 | Property | Bedford Park II | 0.1% | $2,662,458 | $731,985 | $1,930,473 | 2014 | $2,665,928 | $722,566 | $1,943,362 | 2015 | 100.0% | $3,060,568 | $787,392 | $2,273,176 | 18.2% | $164,556 | $2,108,620 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.014 | Property | Landover DC | 0.1% | $2,754,896 | $525,971 | $2,228,925 | 2014 | $2,821,518 | $568,375 | $2,253,143 | 2015 | 100.0% | $3,040,263 | $771,685 | $2,268,578 | 18.2% | $177,475 | $2,091,103 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.015 | Property | North Plainfield 8 | 0.1% | $2,693,574 | $785,115 | $1,908,459 | 2014 | $2,753,431 | $716,568 | $2,036,863 | 2015 | 100.0% | $2,815,225 | $827,303 | $1,987,922 | 18.2% | $279,334 | $1,708,589 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.016 | Property | Sterling DC | 0.1% | $2,072,760 | $309,726 | $1,763,034 | 2014 | $2,105,390 | $318,118 | $1,787,272 | 2015 | 100.0% | $2,177,857 | $373,225 | $1,804,632 | 18.2% | $105,060 | $1,699,572 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.017 | Property | Clifton DC | 0.1% | $1,855,170 | $497,924 | $1,357,246 | 2014 | $1,842,920 | $482,120 | $1,360,800 | 2015 | 100.0% | $1,975,475 | $527,830 | $1,447,645 | 18.2% | $80,834 | $1,366,812 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.018 | Property | Beckwith Farms 3 | 0.1% | $1,561,605 | $289,178 | $1,272,428 | 2014 | $1,552,182 | $214,282 | $1,337,900 | 2015 | 100.0% | $1,736,204 | $339,554 | $1,396,650 | 18.2% | $168,000 | $1,228,650 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.019 | Property | Collington Commerce Center | 0.1% | $2,166,592 | $281,370 | $1,885,223 | 2014 | $1,893,954 | $312,883 | $1,581,071 | 2015 | 100.0% | $2,176,548 | $443,988 | $1,732,560 | 18.2% | $83,910 | $1,648,650 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.020 | Property | Bedford Park IB | 0.1% | $2,026,651 | $607,837 | $1,418,814 | 2014 | $1,885,310 | $567,467 | $1,317,844 | 2015 | 100.0% | $1,922,313 | $599,822 | $1,322,491 | 18.2% | $95,356 | $1,227,134 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.021 | Property | Elam Farms DC | 0.1% | $2,136,211 | $800,957 | $1,335,253 | 2014 | $2,254,196 | $874,658 | $1,379,537 | 2015 | 100.0% | $2,282,508 | $727,195 | $1,555,313 | 18.2% | $127,225 | $1,428,088 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.022 | Property | Champagne DC | 0.1% | $893,242 | $298,048 | $595,195 | 2014 | $1,237,742 | $297,196 | $940,546 | 2015 | 100.0% | $1,484,489 | $328,172 | $1,156,318 | 18.2% | $92,285 | $1,064,033 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.023 | Property | Bridge Point 1 | 0.1% | $1,387,358 | $459,560 | $927,798 | 2014 | $1,676,347 | $450,416 | $1,225,931 | 2015 | 100.0% | $2,135,121 | $459,388 | $1,675,733 | 18.2% | $92,464 | $1,583,269 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.024 | Property | Center Square DC | 0.1% | $1,946,863 | $339,932 | $1,606,931 | 2014 | $1,967,972 | $343,510 | $1,624,461 | 2015 | 100.0% | $2,036,238 | $389,544 | $1,646,694 | 18.2% | $104,832 | $1,541,862 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.025 | Property | Park 355 | 0.1% | $1,821,796 | $599,601 | $1,222,194 | 2014 | $1,905,301 | $556,692 | $1,348,609 | 2015 | 100.0% | $2,011,738 | $585,036 | $1,426,702 | 18.2% | $89,035 | $1,337,667 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.026 | Property | Commerce Farms DC 3 | 0.1% | $1,729,300 | $574,093 | $1,155,207 | 2014 | $1,825,170 | $629,320 | $1,195,850 | 2015 | 100.0% | $1,733,746 | $492,428 | $1,241,317 | 18.2% | $159,775 | $1,081,542 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.027 | Property | Brandon Woods DC | 0.1% | $1,017,523 | $245,385 | $772,138 | 2014 | $1,289,392 | $253,749 | $1,035,643 | 2015 | 100.0% | $1,565,015 | $301,575 | $1,263,440 | 18.2% | $95,953 | $1,167,487 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.028 | Property | Chantilly DC | 0.1% | $1,453,540 | $354,763 | $1,098,777 | 2014 | $1,514,534 | $338,124 | $1,176,410 | 2015 | 100.0% | $1,594,875 | $375,445 | $1,219,430 | 18.2% | $56,039 | $1,163,391 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.029 | Property | Bolingbrook CC Bldg 3 | 0.1% | $1,645,546 | $457,826 | $1,187,719 | 2014 | $1,652,607 | $490,680 | $1,161,927 | 2015 | 100.0% | $1,736,678 | $544,655 | $1,192,023 | 18.2% | $99,661 | $1,092,361 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.030 | Property | Northpoint CC | 0.1% | $543,503 | $473,441 | $70,062 | 2014 | $1,179,452 | $526,031 | $653,420 | 2015 | 100.0% | $1,691,731 | $580,738 | $1,110,993 | 18.2% | $105,280 | $1,005,713 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.031 | Property | Franklin Square IC I | 0.1% | $1,339,846 | $300,981 | $1,038,865 | 2014 | $1,371,496 | $318,233 | $1,053,263 | 2015 | 100.0% | $1,543,613 | $332,117 | $1,211,496 | 18.2% | $76,486 | $1,135,010 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.032 | Property | Rock Quarry Building #1 | 0.1% | $1,352,459 | $314,909 | $1,037,550 | 2014 | $1,368,528 | $333,268 | $1,035,259 | 2015 | 100.0% | $1,407,033 | $372,681 | $1,034,352 | 18.2% | $113,400 | $920,952 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.033 | Property | Aurora DC III | 0.1% | $1,349,729 | $237,414 | $1,112,315 | 2014 | $1,346,127 | $222,493 | $1,123,634 | 2015 | 100.0% | $1,508,190 | $350,178 | $1,158,012 | 18.2% | $106,569 | $1,051,443 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.034 | Property | Washington (DC) Corporate Center | 0.1% | $1,712,365 | $628,889 | $1,083,476 | 2014 | $1,762,451 | $644,273 | $1,118,178 | 2015 | 100.0% | $1,624,958 | $443,534 | $1,181,425 | 18.2% | $42,948 | $1,138,477 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.035 | Property | Aurora DC 1 | 0.1% | $151,174 | $552,614 | ($401,440) | 2014 | $665,132 | $476,141 | $188,991 | 2015 | 100.0% | $1,405,268 | $360,764 | $1,044,504 | 18.2% | $103,159 | $941,345 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.036 | Property | Waterfront DC | 0.1% | $1,450,872 | $335,097 | $1,115,774 | 2014 | $1,450,529 | $336,952 | $1,113,577 | 2015 | 100.0% | $1,471,032 | $382,746 | $1,088,286 | 18.2% | $58,450 | $1,029,836 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.037 | Property | Pureland DC I | 0.0% | $1,115,406 | $294,121 | $821,285 | 2014 | $1,080,211 | $256,626 | $823,585 | 2015 | 100.0% | $1,401,792 | $326,876 | $1,074,916 | 18.2% | $95,667 | $979,250 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.038 | Property | Bedford Park IA | 0.0% | $648,255 | $223,539 | $424,716 | 2014 | $1,114,598 | $100,179 | $1,014,420 | 2015 | 100.0% | $1,376,297 | $496,928 | $879,369 | 18.2% | $94,776 | $784,593 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.039 | Property | Prairie Point Bldg 3 | 0.0% | $1,107,754 | $236,223 | $871,531 | 2014 | $1,118,488 | $235,149 | $883,339 | 2015 | 100.0% | $1,179,012 | $272,633 | $906,379 | 18.2% | $106,330 | $800,049 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.040 | Property | Greenwood DC | 0.0% | $1,670,257 | $540,799 | $1,129,458 | 2014 | $1,757,538 | $586,830 | $1,170,708 | 2015 | 100.0% | $1,816,278 | $679,834 | $1,136,444 | 18.2% | $157,500 | $978,944 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.041 | Property | Austin DC III | 0.0% | $1,162,049 | $317,868 | $844,181 | 2014 | $1,200,186 | $357,035 | $843,150 | 2015 | 100.0% | $1,206,677 | $346,190 | $860,487 | 18.2% | $60,055 | $800,432 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.042 | Property | Franklin Square II | 0.0% | $15 | ($15) | 2014 | $4,167 | $48,935 | ($44,768) | 2015 | 57.7% | $666,464 | $300,425 | $366,039 | 18.2% | $67,200 | $298,839 | 16.7% | ||||||||||||||||||||||||||||||||||||
| 5.043 | Property | Pureland DC II | 0.0% | $1,378,028 | $289,167 | $1,088,861 | 2014 | $1,395,222 | $290,144 | $1,105,078 | 2015 | 100.0% | $1,473,184 | $328,578 | $1,144,606 | 18.2% | $75,966 | $1,068,640 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.044 | Property | Somerset IC | 0.0% | $1,509,817 | $492,704 | $1,017,114 | 2014 | $1,573,521 | $559,015 | $1,014,506 | 2015 | 100.0% | $1,562,527 | $474,165 | $1,088,362 | 18.2% | $63,141 | $1,025,221 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.045 | Property | Rock Quarry Building #2 | 0.0% | $739,827 | $477,809 | $262,018 | 2014 | $578,169 | $343,441 | $234,728 | 2015 | 100.0% | $1,285,709 | $358,031 | $927,677 | 18.2% | $87,885 | $839,792 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.046 | Property | Brandon Woods DC II | 0.0% | $1,490,817 | $144,726 | $1,346,092 | 2014 | $399,540 | $205,158 | $194,382 | 2015 | ($7,455) | $237,810 | ($245,266) | 18.2% | $77,923 | ($323,188) | 16.7% | ||||||||||||||||||||||||||||||||||||
| 5.047 | Property | Centerpointe 5 | 0.0% | $918,357 | $220,759 | $697,598 | 2014 | $945,573 | $225,973 | $719,599 | 2015 | 100.0% | $980,131 | $249,629 | $730,502 | 18.2% | $63,015 | $667,487 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.048 | Property | Industrial Parkway (CA) DC | 0.0% | $826,312 | $226,981 | $599,331 | 2014 | $823,408 | $223,711 | $599,696 | 2015 | 100.0% | $1,051,507 | $227,078 | $824,429 | 18.2% | $66,926 | $757,503 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.049 | Property | Beckwith Farms 2 | 0.0% | $955,748 | $191,505 | $764,242 | 2014 | $1,020,703 | $197,779 | $822,924 | 2015 | 100.0% | $1,077,884 | $208,313 | $869,572 | 18.2% | $86,625 | $782,947 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.050 | Property | North Plainfield 2 | 0.0% | $1,665,896 | $570,800 | $1,095,095 | 2014 | $998,374 | $516,689 | $481,684 | 2015 | 29.8% | $504,393 | $515,543 | ($11,150) | 18.2% | $155,603 | ($166,753) | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.051 | Property | North Plainfield 4 | 0.0% | $820,233 | $479,907 | $340,327 | 2014 | $982,065 | $425,312 | $556,753 | 2015 | 75.4% | $1,108,869 | $442,646 | $666,223 | 18.2% | $133,523 | $532,701 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.052 | Property | North Plainfield 5 | 0.0% | $1,483,147 | $476,050 | $1,007,097 | 2014 | $1,469,683 | $428,250 | $1,041,433 | 2015 | 100.0% | $1,471,885 | $470,862 | $1,001,024 | 18.2% | $133,515 | $867,509 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.053 | Property | Somerset IC II Building I | 0.0% | $1,045,604 | $306,900 | $738,704 | 2014 | $1,105,132 | $349,965 | $755,167 | 2015 | 100.0% | $1,247,077 | $320,941 | $926,136 | 18.2% | $55,035 | $871,100 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.054 | Property | BWI Commerce Center II | 0.0% | $984,743 | $170,138 | $814,605 | 2014 | $999,706 | $174,761 | $824,946 | 2015 | 100.0% | $1,038,334 | $187,273 | $851,061 | 18.2% | $69,429 | $781,632 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.055 | Property | Commerce Farms DC 4 | 0.0% | $1,051,097 | $273,846 | $777,252 | 2014 | $1,171,542 | $276,247 | $895,295 | 2015 | 100.0% | $1,262,826 | $267,241 | $995,585 | 18.2% | $97,125 | $898,460 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.056 | Property | Rock Run Bldg 6 | 0.0% | $1,209,384 | $374,149 | $835,235 | 2014 | $1,201,529 | $418,366 | $783,163 | 2015 | 100.0% | $1,227,411 | $435,192 | $792,218 | 18.2% | $97,222 | $694,997 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.057 | Property | Bolingbrook CC Bldg 4 | 0.0% | $1,269,362 | $360,647 | $908,715 | 2014 | $1,264,536 | $356,403 | $908,133 | 2015 | ($6,206) | $384,004 | ($390,209) | 18.2% | $79,968 | ($470,177) | 16.7% | ||||||||||||||||||||||||||||||||||||
| 5.058 | Property | Bridge Point 2 | 0.0% | $1,199,293 | $299,338 | $899,956 | 2014 | $1,189,829 | $275,941 | $913,888 | 2015 | 100.0% | $1,219,032 | $288,559 | $930,473 | 18.2% | $41,693 | $888,780 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.059 | Property | Burleson BP Bldg 3 (Austin DC I) | 0.0% | $1,200,494 | $225,345 | $975,150 | 2014 | $1,251,796 | $299,439 | $952,357 | 2015 | 82.9% | $1,298,424 | $336,748 | $961,676 | 18.2% | $38,080 | $923,596 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.060 | Property | 10th Street Business Park 2 | 0.0% | $1,024,773 | $327,675 | $697,099 | 2014 | $1,049,229 | $339,784 | $709,445 | 2015 | 100.0% | $1,059,388 | $345,069 | $714,319 | 18.2% | $52,931 | $661,388 | 16.7% | |||||||||||||||||||||||||||||||||||
| A-1-22 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(19)(20) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Third Most Recent Revenues |
Third Most Recent Expenses |
Third Most Recent NOI |
Third Most Recent NOI Date |
Third Most Recent NOI Debt Yield |
Second Most Recent Revenues |
Second Most Recent Expenses |
Second Most Recent NOI |
Second Most Recent NOI Date |
Second Most Recent NOI Debt Yield |
Most Recent Revenues |
Most Recent Expenses |
Most Recent NOI |
Most Recent NOI Date |
Most Recent NOI Debt Yield |
UW Occupancy |
UW EGI(8) | UW Expenses |
UW NOI(8) | UW NOI Debt Yield |
UW Capital Items |
UW NCF(8) | UW NCF Debt Yield | |||||||||||||||||||||||||||
| 5.061 | Property | Park 55 | 0.0% | $1,077,659 | $328,758 | $748,901 | 2014 | $1,085,531 | $329,427 | $756,103 | 2015 | 32.9% | $367,130 | $329,839 | $37,291 | 18.2% | $50,750 | ($13,459) | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.062 | Property | Valwood West Industrial A | 0.0% | $1,065,184 | $353,795 | $711,389 | 2014 | $1,082,843 | $387,454 | $695,389 | 2015 | 80.4% | $900,140 | $358,575 | $541,565 | 18.2% | $70,474 | $471,091 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.063 | Property | Baltimore IC | 0.0% | $959,378 | $200,342 | $759,036 | 2014 | $971,016 | $203,043 | $767,973 | 2015 | 100.0% | $1,025,001 | $215,710 | $809,291 | 18.2% | $54,879 | $754,412 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.064 | Property | Englewood DC | 0.0% | $847,141 | $184,595 | $662,546 | 2014 | $846,585 | $178,966 | $667,619 | 2015 | 100.0% | $848,966 | $189,103 | $659,863 | 18.2% | $36,050 | $623,813 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.065 | Property | Centerpointe 9 | 0.0% | $541,198 | $154,175 | $387,023 | 2014 | $591,354 | $162,481 | $428,874 | 2015 | 100.0% | $674,260 | $177,616 | $496,644 | 18.2% | $45,501 | $451,143 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.066 | Property | Aurora DC 2 | 0.0% | $681,034 | $256,665 | $424,369 | 2014 | $759,702 | $249,115 | $510,587 | 2015 | 100.0% | $887,467 | $244,285 | $643,182 | 18.2% | $43,714 | $599,468 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.067 | Property | Redlands Industrial Center IB | 0.0% | $769,054 | $181,567 | $587,487 | 2014 | $772,681 | $179,135 | $593,547 | 2015 | 100.0% | $780,781 | $178,309 | $602,472 | 18.2% | $44,849 | $557,622 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.068 | Property | Somerset IC II Building II | 0.0% | $787,391 | $236,290 | $551,101 | 2014 | $856,243 | $294,871 | $561,372 | 2015 | 100.0% | $829,174 | $236,941 | $592,233 | 18.2% | $41,178 | $551,055 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.069 | Property | Hofer Ranch TRS Building 3 | 0.0% | $501,607 | $179,752 | $321,856 | 2014 | $625,423 | $142,706 | $482,717 | 2015 | 100.0% | $665,458 | $161,877 | $503,582 | 18.2% | $36,276 | $467,305 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.070 | Property | BWI Commerce Center I | 0.0% | $684,783 | $133,476 | $551,307 | 2014 | $688,788 | $134,823 | $553,965 | 2015 | 100.0% | $763,991 | $151,138 | $612,853 | 18.2% | $45,080 | $567,773 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.071 | Property | Burleson BP Bldg 1 (Austin DC I) | 0.0% | $623,292 | $198,038 | $425,254 | 2014 | $726,311 | $215,186 | $511,126 | 2015 | 64.3% | $642,691 | $242,750 | $399,941 | 18.2% | $38,080 | $361,861 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.072 | Property | Raceway Crossings IC Bldg 3 (Austin DC II) | 0.0% | $795,694 | $217,405 | $578,289 | 2014 | $811,241 | $221,975 | $589,266 | 2015 | 100.0% | $843,358 | $236,841 | $606,517 | 18.2% | $34,720 | $571,797 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.073 | Property | Freeport DC Bldg 2 | 0.0% | $781,710 | $208,262 | $573,448 | 2014 | $797,364 | $244,259 | $553,104 | 2015 | 100.0% | $838,045 | $257,603 | $580,441 | 18.2% | $50,400 | $530,041 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.074 | Property | Concours DC | 0.0% | $597,026 | $141,937 | $455,090 | 2014 | $382,861 | $148,799 | $234,062 | 2015 | ($3,358) | $142,071 | ($145,429) | 18.2% | $36,007 | ($181,437) | 16.7% | ||||||||||||||||||||||||||||||||||||
| 5.075 | Property | Raceway Crossings IC Bldg 2 (Austin DC II) | 0.0% | $744,632 | $203,827 | $540,805 | 2014 | $779,881 | $214,219 | $565,663 | 2015 | 100.0% | $826,204 | $233,637 | $592,567 | 18.2% | $34,720 | $557,847 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.076 | Property | Hagerstown - Industrial Lane DC | 0.0% | $934,592 | $143,314 | $791,278 | 2014 | $919,867 | $139,652 | $780,215 | 2015 | 92.7% | $935,713 | $160,120 | $775,592 | 18.2% | $59,800 | $715,792 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.077 | Property | Maple Point 1 | 0.0% | $803,438 | $223,057 | $580,381 | 2014 | $802,238 | $213,936 | $588,302 | 2015 | 100.0% | $813,444 | $212,640 | $600,804 | 18.2% | $29,736 | $571,068 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.078 | Property | Freeport DC Bldg 1 | 0.0% | $789,572 | $210,028 | $579,544 | 2014 | $810,143 | $249,010 | $561,133 | 2015 | 100.0% | $860,718 | $252,940 | $607,778 | 18.2% | $49,000 | $558,778 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.079 | Property | Capital Beltway CC | 0.0% | $769,770 | $155,794 | $613,976 | 2014 | $778,495 | $158,769 | $619,726 | 2015 | 100.0% | $775,241 | $146,561 | $628,680 | 18.2% | $39,729 | $588,951 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.080 | Property | Centerpointe Trailer Lot | 0.0% | 100.0% | $586,707 | $196,204 | $390,503 | 18.2% | $0 | $390,503 | 16.7% | |||||||||||||||||||||||||||||||||||||||||||
| 5.081 | Property | Randall Crossing DC | 0.0% | $664,917 | $136,393 | $528,523 | 2014 | $659,479 | $126,312 | $533,166 | 2015 | 100.0% | $695,828 | $155,663 | $540,165 | 18.2% | $35,103 | $505,063 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.082 | Property | Burleson BP Bldg 2 (Austin DC I) | 0.0% | $817,208 | $204,330 | $612,878 | 2014 | $813,324 | $217,387 | $595,937 | 2015 | 19.2% | $228,897 | $226,041 | $2,856 | 18.2% | $38,080 | ($35,224) | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.083 | Property | Maple Point 2 | 0.0% | $789,623 | $207,399 | $582,224 | 2014 | $763,884 | $201,192 | $562,693 | 2015 | 100.0% | $758,547 | $196,676 | $561,870 | 18.2% | $28,554 | $533,316 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.084 | Property | Hollins End 6 | 0.0% | $797,279 | $122,138 | $675,141 | 2014 | $807,692 | $121,754 | $685,939 | 2015 | 100.0% | $832,902 | $146,883 | $686,019 | 18.2% | $42,000 | $644,019 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.085 | Property | Freeport DC Bldg 3 | 0.0% | $683,395 | $189,580 | $493,816 | 2014 | $713,566 | $223,733 | $489,833 | 2015 | 100.0% | $744,216 | $234,887 | $509,328 | 18.2% | $45,588 | $463,741 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.086 | Property | Redlands Industrial Center II | 0.0% | $365,032 | $158,244 | $206,787 | 2014 | $395,293 | $164,513 | $230,780 | 2015 | 100.0% | $563,569 | $156,874 | $406,695 | 18.2% | $34,777 | $371,917 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.087 | Property | Hollins End 1 | 0.0% | $479,501 | $132,371 | $347,130 | 2014 | $587,766 | $115,176 | $472,590 | 2015 | 100.0% | $617,100 | $117,391 | $499,709 | 18.2% | $42,279 | $457,430 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.088 | Property | Hollins End 2 | 0.0% | $735,298 | $124,848 | $610,450 | 2014 | $625,322 | $126,461 | $498,861 | 2015 | 67.9% | $493,744 | $148,900 | $344,844 | 18.2% | $42,109 | $302,735 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.089 | Property | Valwood West Industrial D | 0.0% | $815,827 | $459,754 | $356,073 | 2014 | $699,314 | $257,135 | $442,179 | 2015 | 100.0% | $764,380 | $244,107 | $520,273 | 18.2% | $44,667 | $475,606 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.090 | Property | Redlands Industrial Center IA | 0.0% | $571,042 | $185,236 | $385,806 | 2014 | $579,181 | $202,566 | $376,615 | 2015 | 100.0% | $518,780 | $154,621 | $364,158 | 18.2% | $34,853 | $329,305 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.091 | Property | Valwood West Industrial C | 0.0% | $761,388 | $234,276 | $527,112 | 2014 | $755,287 | $241,958 | $513,329 | 2015 | 100.0% | $796,896 | $246,632 | $550,264 | 18.2% | $46,993 | $503,271 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.092 | Property | 10th Street Business Park 1 | 0.0% | $634,088 | $193,333 | $440,755 | 2014 | $660,600 | $208,594 | $452,007 | 2015 | 100.0% | $682,697 | $214,698 | $467,999 | 18.2% | $35,000 | $432,999 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.093 | Property | Columbia Park IC | 0.0% | $607,727 | $127,812 | $479,915 | 2014 | $620,184 | $130,761 | $489,423 | 2015 | 100.0% | $649,395 | $154,260 | $495,135 | 18.2% | $37,475 | $457,660 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.094 | Property | Valley View BC Bldg 2 | 0.0% | $582,258 | $236,813 | $345,446 | 2014 | $608,345 | $223,168 | $385,177 | 2015 | 100.0% | $625,017 | $261,845 | $363,173 | 18.2% | $40,950 | $322,223 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.095 | Property | Valley View BC Bldg 1 | 0.0% | $672,395 | $203,765 | $468,631 | 2014 | $703,197 | $197,454 | $505,743 | 2015 | 100.0% | $781,232 | $222,576 | $558,656 | 18.2% | $32,086 | $526,570 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.096 | Property | Crossroads DC III | 0.0% | $571,387 | $128,561 | $442,826 | 2014 | $560,409 | $129,787 | $430,622 | 2015 | 100.0% | $601,610 | $151,727 | $449,883 | 18.2% | $17,798 | $432,086 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.097 | Property | Northpointe DC Bldg 1 | 0.0% | $434,023 | $146,191 | $287,832 | 2014 | $456,720 | $157,707 | $299,014 | 2015 | 81.2% | $495,495 | $143,321 | $352,174 | 18.2% | $16,251 | $335,923 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.098 | Property | Park 88 | 0.0% | $414,123 | $177,298 | $236,825 | 2014 | $397,503 | $170,876 | $226,627 | 2015 | 84.0% | $425,754 | $165,632 | $260,122 | 18.2% | $22,917 | $237,205 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.099 | Property | Ameriplex | 0.0% | $635,118 | $300,786 | $334,332 | 2014 | $632,856 | $273,770 | $359,086 | 2015 | 100.0% | $737,385 | $265,386 | $471,999 | 18.2% | $41,650 | $430,349 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.100 | Property | Vista Point South 5 | 0.0% | $631,335 | $177,493 | $453,842 | 2014 | $642,948 | $191,739 | $451,209 | 2015 | 100.0% | $651,412 | $191,977 | $459,435 | 18.2% | $14,428 | $445,007 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.101 | Property | Hollins End 5 | 0.0% | $387,036 | $74,113 | $312,923 | 2014 | $390,630 | $70,685 | $319,945 | 2015 | 100.0% | $406,499 | $83,582 | $322,917 | 18.2% | $28,216 | $294,700 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.102 | Property | Northpointe DC Bldg 2 | 0.0% | $486,401 | $116,744 | $369,657 | 2014 | $480,438 | $110,168 | $370,269 | 2015 | 100.0% | $526,778 | $141,738 | $385,040 | 18.2% | $12,829 | $372,211 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.103 | Property | Vista Point South 6 | 0.0% | $827,480 | $442,561 | $384,919 | 2014 | $589,015 | $170,586 | $418,429 | 2015 | 100.0% | $571,377 | $169,356 | $402,020 | 18.2% | $12,628 | $389,392 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.104 | Property | Raceway Crossings IC Bldg 1 (Austin DC II) | 0.0% | $431,999 | $113,955 | $318,044 | 2014 | $442,980 | $119,942 | $323,038 | 2015 | 100.0% | $476,287 | $133,607 | $342,680 | 18.2% | $17,920 | $324,760 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.105 | Property | Vista Point South 4 | 0.0% | $617,831 | $197,771 | $420,060 | 2014 | $503,697 | $219,078 | $284,620 | 2015 | 33.1% | $191,492 | $164,277 | $27,215 | 18.2% | $12,985 | $14,230 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.106 | Property | Vista Point South 3 | 0.0% | $382,785 | $152,612 | $230,173 | 2014 | $517,499 | $164,116 | $353,383 | 2015 | 100.0% | $529,757 | $167,645 | $362,113 | 18.2% | $12,453 | $349,660 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.107 | Property | North Plainfield 3 | 0.0% | $578,402 | $224,585 | $353,817 | 2014 | $510,903 | $223,257 | $287,646 | 2015 | 49.3% | $258,525 | $190,300 | $68,225 | 18.2% | $43,120 | $25,105 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.108 | Property | Vista Point South 1 | 0.0% | $441,447 | $126,948 | $314,499 | 2014 | $444,355 | $131,749 | $312,606 | 2015 | 100.0% | $445,135 | $135,056 | $310,079 | 18.2% | $9,720 | $300,360 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.109 | Property | Bolingbrook VMF | 0.0% | $453,570 | $93,773 | $359,797 | 2014 | $455,724 | $89,941 | $365,784 | 2015 | 100.0% | $481,489 | $95,101 | $386,389 | 18.2% | $6,760 | $379,629 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.110 | Property | Vista Point South 2 | 0.0% | $195,394 | $149,321 | $46,073 | 2014 | $204,753 | $170,305 | $34,447 | 2015 | 42.0% | $193,159 | $140,587 | $52,572 | 18.2% | $10,570 | $42,002 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.111 | Property | Hollins End 3 | 0.0% | $226,387 | $46,478 | $179,909 | 2014 | $233,291 | $46,720 | $186,571 | 2015 | 100.0% | $240,155 | $56,811 | $183,344 | 18.2% | $15,531 | $167,813 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.112 | Property | Hollins End 4 | 0.0% | $222,644 | $50,843 | $171,801 | 2014 | $246,174 | $60,166 | $186,008 | 2015 | 100.0% | $245,272 | $48,879 | $196,393 | 18.2% | $11,760 | $184,633 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.113 | Property | Freeport DC Bldg 6 | 0.0% | $142,375 | $47,145 | $95,230 | 2014 | $144,375 | $48,598 | $95,777 | 2015 | 100.0% | $128,083 | $30,332 | $97,752 | 18.2% | $4,375 | $93,377 | 16.7% | |||||||||||||||||||||||||||||||||||
| 5.114 | Property | Freeport DC Bldg 5 | 0.0% | $105,585 | $24,714 | $80,871 | 2014 | $107,161 | $28,190 | $78,971 | 2015 | 100.0% | $114,185 | $33,564 | $80,621 | 18.2% | $4,874 | $75,747 | 16.7% | |||||||||||||||||||||||||||||||||||
| 6 | Loan | Mission Ridge | 4.9% | $6,865,129 | $2,845,762 | $4,019,367 | 2014 | 10.7% | $10,960,072 | $3,813,958 | $7,146,114 | 2015 | 19.1% | 94.8% | $11,252,027 | $7,014,785 | $4,237,241 | 11.3% | $761,220 | $3,476,022 | 9.3% | |||||||||||||||||||||||||||||||||
| 7 | Loan | Vistas at Seven Bar | 4.3% | $5,205,654 | $2,477,935 | $2,727,719 | 2014 | 8.3% | $5,266,700 | $2,560,362 | $2,706,338 | 2015 | 8.2% | $5,330,511 | $2,589,748 | $2,740,764 | T12 2/29/2016 | 8.3% | 91.2% | $5,330,511 | $2,528,008 | $2,802,503 | 8.5% | $21,600 | $2,780,903 | 8.4% | ||||||||||||||||||||||||||||
| 8 | Loan | Jay Scutti Plaza | 3.3% | $4,445,920 | $1,084,112 | $3,361,808 | 2014 | 8.1% | $4,326,593 | $1,089,953 | $3,236,640 | 2015 | 7.8% | 95.0% | $4,800,131 | $1,283,181 | $3,516,949 | 8.5% | $225,959 | $3,290,991 | 7.9% | |||||||||||||||||||||||||||||||||
| 9 | Loan | West LA Office - 2730 Wilshire | 3.2% | $2,254,398 | $1,040,198 | $1,214,200 | 2014 | 5.0% | $2,278,144 | $1,040,929 | $1,237,214 | 2015 | 5.1% | 95.0% | $3,058,446 | $1,082,515 | $1,975,931 | 8.1% | $48,637 | $1,927,294 | 7.9% | |||||||||||||||||||||||||||||||||
| 10 | Loan | Starwood Capital Extended Stay Portfolio | 2.6% | $66,610,494 | $39,424,850 | $27,185,644 | 2014 | 13.6% | $68,907,956 | $40,115,425 | $28,792,531 | 2015 | 14.4% | 76.3% | $68,907,956 | $40,932,498 | $27,975,458 | 14.0% | $2,756,318 | $25,219,140 | 12.6% | |||||||||||||||||||||||||||||||||
| 10.01 | Property | Crestwood Suites Denver - Aurora | 0.1% | $2,107,009 | $1,125,819 | $981,190 | 2014 | $2,164,850 | $1,174,087 | $990,763 | 2015 | 79.1% | $2,164,850 | $1,213,155 | $951,695 | 14.0% | $86,594 | $865,101 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.02 | Property | Sun Suites New Orleans (Metairie) | 0.1% | $1,885,189 | $916,306 | $968,883 | 2014 | $1,996,501 | $957,942 | $1,038,560 | 2015 | 84.0% | $1,996,501 | $983,178 | $1,013,323 | 14.0% | $79,860 | $933,463 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.03 | Property | Sun Suites New Orleans (Harvey) | 0.1% | $1,881,183 | $936,982 | $944,201 | 2014 | $1,960,097 | $960,508 | $999,589 | 2015 | 85.3% | $1,960,097 | $982,180 | $977,917 | 14.0% | $78,404 | $899,513 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.04 | Property | Sun Suites Hobby (Clearlake) | 0.1% | $1,744,519 | $874,379 | $870,140 | 2014 | $1,797,194 | $872,340 | $924,854 | 2015 | 91.1% | $1,797,194 | $886,483 | $910,712 | 14.0% | $71,888 | $838,824 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.05 | Property | Sun Suites Plano | 0.1% | $1,492,640 | $696,700 | $795,940 | 2014 | $1,648,923 | $699,697 | $949,226 | 2015 | 91.0% | $1,648,923 | $720,423 | $928,500 | 14.0% | $65,957 | $862,544 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.06 | Property | Sun Suites Westchase | 0.1% | $1,762,403 | $926,097 | $836,306 | 2014 | $1,796,400 | $965,362 | $831,037 | 2015 | 82.0% | $1,796,400 | $981,378 | $815,021 | 14.0% | $71,856 | $743,165 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.07 | Property | Crestwood Suites Marietta Roswell Road | 0.1% | $1,494,394 | $785,179 | $709,215 | 2014 | $1,587,730 | $806,646 | $781,083 | 2015 | 88.8% | $1,587,730 | $822,878 | $764,852 | 14.0% | $63,509 | $701,343 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.08 | Property | Sun Suites Sugar Land (Stafford) | 0.1% | $1,550,933 | $741,419 | $809,514 | 2014 | $1,673,057 | $774,338 | $898,720 | 2015 | 88.3% | $1,673,057 | $793,352 | $879,706 | 14.0% | $66,922 | $812,783 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.09 | Property | Sun Suites Raleigh | 0.1% | $1,293,383 | $820,488 | $472,895 | 2014 | $1,420,076 | $818,524 | $601,552 | 2015 | 79.8% | $1,420,076 | $829,994 | $590,082 | 14.0% | $56,803 | $533,279 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.10 | Property | Sun Suites Intercontinental Greenspoint | 0.1% | $1,443,432 | $743,805 | $699,627 | 2014 | $1,535,377 | $755,660 | $779,717 | 2015 | 88.3% | $1,535,377 | $769,822 | $765,555 | 14.0% | $61,415 | $704,140 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.11 | Property | Crestwood Suites Nashville Madison | 0.1% | $1,568,746 | $945,108 | $623,638 | 2014 | $1,701,782 | $988,692 | $713,089 | 2015 | 90.3% | $1,701,782 | $1,002,957 | $698,825 | 14.0% | $68,071 | $630,753 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.12 | Property | Sun Suites Cumming | 0.1% | $1,385,453 | $694,015 | $691,438 | 2014 | $1,428,206 | $711,151 | $717,055 | 2015 | 75.1% | $1,428,206 | $725,435 | $702,772 | 14.0% | $57,128 | $645,643 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.13 | Property | Crestwood Suites Murfreesboro | 0.1% | $1,567,088 | $878,414 | $688,674 | 2014 | $1,651,835 | $892,659 | $759,175 | 2015 | 83.8% | $1,651,835 | $909,017 | $742,818 | 14.0% | $66,073 | $676,744 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.14 | Property | Sun Suites Smyrna | 0.1% | $1,309,897 | $622,830 | $687,067 | 2014 | $1,415,516 | $632,006 | $783,510 | 2015 | 93.8% | $1,415,516 | $646,714 | $768,803 | 14.0% | $56,621 | $712,182 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.15 | Property | Sun Suites Dallas - Garland | 0.1% | $1,324,574 | $686,573 | $638,001 | 2014 | $1,389,793 | $717,229 | $672,564 | 2015 | 90.8% | $1,389,793 | $732,368 | $657,424 | 14.0% | $55,592 | $601,833 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.16 | Property | Sun Suites DFW Airport - Lewisville | 0.1% | $1,393,739 | $700,704 | $693,035 | 2014 | $1,429,105 | $708,228 | $720,878 | 2015 | 85.4% | $1,429,105 | $719,100 | $710,005 | 14.0% | $57,164 | $652,841 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.17 | Property | Sun Suites Charlotte - Matthews | 0.1% | $1,335,270 | $704,973 | $630,297 | 2014 | $1,368,215 | $698,505 | $669,710 | 2015 | 81.5% | $1,368,215 | $711,801 | $656,414 | 14.0% | $54,729 | $601,686 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.18 | Property | Crestwood Suites Disney Orlando | 0.1% | $1,549,187 | $888,249 | $660,938 | 2014 | $1,598,930 | $875,892 | $723,039 | 2015 | 78.0% | $1,598,930 | $892,977 | $705,953 | 14.0% | $63,957 | $641,996 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.19 | Property | Crestwood Suites Orlando UCF | 0.1% | $1,696,754 | $984,663 | $712,091 | 2014 | $1,724,636 | $931,946 | $792,690 | 2015 | 79.2% | $1,724,636 | $949,831 | $774,805 | 14.0% | $68,985 | $705,819 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.20 | Property | Crestwood Suites Snellville | 0.1% | $1,448,298 | $800,468 | $647,830 | 2014 | $1,560,071 | $847,026 | $713,045 | 2015 | 92.4% | $1,560,071 | $865,106 | $694,965 | 14.0% | $62,403 | $632,562 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.21 | Property | Sun Suites Suwanee | 0.1% | $1,363,276 | $789,423 | $573,853 | 2014 | $1,429,484 | $797,890 | $631,594 | 2015 | 82.6% | $1,429,484 | $815,065 | $614,419 | 14.0% | $57,179 | $557,240 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.22 | Property | Home Towne Suites Kannapolis | 0.1% | $1,148,731 | $665,318 | $483,414 | 2014 | $1,143,550 | $672,150 | $471,399 | 2015 | 74.0% | $1,143,550 | $686,156 | $457,393 | 14.0% | $45,742 | $411,651 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.23 | Property | Sun Suites Corpus Christi | 0.1% | $1,498,002 | $925,187 | $572,815 | 2014 | $1,586,531 | $955,234 | $631,297 | 2015 | 71.6% | $1,586,531 | $973,244 | $613,287 | 14.0% | $63,461 | $549,826 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.24 | Property | Home Towne Suites Tuscaloosa | 0.1% | $1,660,599 | $1,033,930 | $626,668 | 2014 | $1,501,693 | $1,061,762 | $439,931 | 2015 | 53.5% | $1,501,693 | $1,084,650 | $417,043 | 14.0% | $60,068 | $356,975 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.25 | Property | Sun Suites Jacksonville | 0.1% | $1,196,761 | $605,526 | $591,235 | 2014 | $1,187,252 | $618,327 | $568,925 | 2015 | 76.3% | $1,187,252 | $638,263 | $548,989 | 14.0% | $47,490 | $501,499 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.26 | Property | Sun Suites Chesapeake | 0.1% | $1,515,635 | $893,605 | $622,030 | 2014 | $1,494,883 | $935,467 | $559,416 | 2015 | 71.2% | $1,494,883 | $939,874 | $555,009 | 14.0% | $59,795 | $495,213 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.27 | Property | Crestwood Suites Fort Myers | 0.0% | $1,301,941 | $833,247 | $468,694 | 2014 | $1,469,429 | $852,867 | $616,562 | 2015 | 58.5% | $1,469,429 | $873,043 | $596,385 | 14.0% | $58,777 | $537,608 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.28 | Property | Crestwood Suites Greensboro Airport | 0.0% | $1,375,943 | $825,576 | $550,367 | 2014 | $1,357,068 | $829,273 | $527,795 | 2015 | 68.8% | $1,357,068 | $848,161 | $508,907 | 14.0% | $54,283 | $454,624 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.29 | Property | Crestwood Suites Austin | 0.0% | $1,588,162 | $1,066,593 | $521,569 | 2014 | $1,590,105 | $1,107,796 | $482,309 | 2015 | 65.9% | $1,590,105 | $1,123,495 | $466,611 | 14.0% | $63,604 | $403,006 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.30 | Property | Sun Suites Gwinnett | 0.0% | $1,255,962 | $749,885 | $506,077 | 2014 | $1,316,189 | $776,031 | $540,158 | 2015 | 93.0% | $1,316,189 | $790,912 | $525,277 | 14.0% | $52,648 | $472,630 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.31 | Property | Crestwood Suites Marietta - Town Center Mall | 0.0% | $1,315,533 | $815,997 | $499,536 | 2014 | $1,413,208 | $837,760 | $575,448 | 2015 | 80.3% | $1,413,208 | $851,745 | $561,463 | 14.0% | $56,528 | $504,934 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.32 | Property | Crestwood Suites Baton Rouge | 0.0% | $1,472,153 | $951,487 | $520,666 | 2014 | $1,541,650 | $953,299 | $588,350 | 2015 | 77.6% | $1,541,650 | $972,975 | $568,675 | 14.0% | $61,666 | $507,009 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.33 | Property | Home Towne Suites Columbus | 0.0% | $1,187,552 | $841,311 | $346,241 | 2014 | $1,168,963 | $842,036 | $326,928 | 2015 | 69.2% | $1,168,963 | $861,757 | $307,207 | 14.0% | $46,759 | $260,448 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.34 | Property | Crestwood Suites NW Houston | 0.0% | $1,574,644 | $1,001,693 | $572,951 | 2014 | $1,478,417 | $1,000,386 | $478,031 | 2015 | 68.8% | $1,478,417 | $1,014,742 | $463,674 | 14.0% | $59,137 | $404,538 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.35 | Property | Home Towne Suites Auburn | 0.0% | $917,706 | $596,742 | $320,964 | 2014 | $1,032,986 | $606,454 | $426,532 | 2015 | 79.8% | $1,032,986 | $620,491 | $412,495 | 14.0% | $41,319 | $371,176 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.36 | Property | Sun Suites Stockbridge | 0.0% | $1,127,245 | $646,812 | $480,433 | 2014 | $1,239,807 | $682,381 | $557,426 | 2015 | 90.4% | $1,239,807 | $694,601 | $545,205 | 14.0% | $49,592 | $495,613 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.37 | Property | Home Towne Suites Anderson | 0.0% | $1,004,428 | $676,620 | $327,808 | 2014 | $1,021,415 | $676,253 | $345,162 | 2015 | 64.8% | $1,021,415 | $689,224 | $332,191 | 14.0% | $40,857 | $291,334 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.38 | Property | Crestwood Suites Colorado Springs | 0.0% | $1,170,470 | $776,315 | $394,155 | 2014 | $1,291,772 | $826,541 | $465,231 | 2015 | 51.7% | $1,291,772 | $846,750 | $445,021 | 14.0% | $51,671 | $393,350 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.39 | Property | Home Towne Suites Prattville | 0.0% | $813,298 | $550,454 | $262,844 | 2014 | $833,510 | $548,028 | $285,481 | 2015 | 69.8% | $833,510 | $558,992 | $274,517 | 14.0% | $33,340 | $241,177 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.40 | Property | Crestwood Suites High Point | 0.0% | $1,242,087 | $855,784 | $386,303 | 2014 | $1,291,814 | $860,618 | $431,196 | 2015 | 61.8% | $1,291,814 | $880,936 | $410,878 | 14.0% | $51,673 | $359,205 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.41 | Property | Sun Suites Birmingham | 0.0% | $1,113,458 | $764,472 | $348,986 | 2014 | $1,088,283 | $697,017 | $391,266 | 2015 | 72.6% | $1,088,283 | $720,656 | $367,627 | 14.0% | $43,531 | $324,095 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.42 | Property | Sun Suites Kennesaw Town Center | 0.0% | $934,772 | $557,066 | $377,706 | 2014 | $977,237 | $563,371 | $413,866 | 2015 | 88.1% | $977,237 | $579,578 | $397,658 | 14.0% | $39,089 | $358,569 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.43 | Property | Sun Suites Greensboro | 0.0% | $1,231,492 | $845,928 | $385,564 | 2014 | $1,263,913 | $878,917 | $384,996 | 2015 | 67.6% | $1,263,913 | $891,122 | $372,791 | 14.0% | $50,557 | $322,235 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.44 | Property | Home Towne Suites Greenville | 0.0% | $818,052 | $620,163 | $197,889 | 2014 | $880,923 | $628,170 | $252,753 | 2015 | 67.5% | $880,923 | $641,827 | $239,096 | 14.0% | $35,237 | $203,859 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.45 | Property | Sun Suites Hattiesburg | 0.0% | $832,487 | $603,296 | $229,191 | 2014 | $798,873 | $590,982 | $207,891 | 2015 | 55.9% | $798,873 | $602,632 | $196,241 | 14.0% | $31,955 | $164,286 | 12.6% | |||||||||||||||||||||||||||||||||||
| A-1-23 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(19)(20) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Third Most Recent Revenues |
Third Most Recent Expenses |
Third Most Recent NOI |
Third Most Recent NOI Date |
Third Most Recent NOI Debt Yield |
Second Most Recent Revenues |
Second Most Recent Expenses |
Second Most Recent NOI |
Second Most Recent NOI Date |
Second Most Recent NOI Debt Yield |
Most Recent Revenues |
Most Recent Expenses |
Most Recent NOI |
Most Recent NOI Date |
Most Recent NOI Debt Yield |
UW Occupancy |
UW EGI(8) | UW Expenses |
UW NOI(8) | UW NOI Debt Yield |
UW Capital Items |
UW NCF(8) | UW NCF Debt Yield | |||||||||||||||||||||||||||
| 10.46 | Property | Home Towne Suites Decatur | 0.0% | $805,554 | $552,560 | $252,994 | 2014 | $733,335 | $549,731 | $183,604 | 2015 | 53.4% | $733,335 | $560,851 | $172,484 | 14.0% | $29,333 | $143,150 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.47 | Property | Home Towne Suites Bowling Green | 0.0% | $973,043 | $780,204 | $192,839 | 2014 | $1,064,641 | $812,898 | $251,744 | 2015 | 56.2% | $1,064,641 | $826,398 | $238,244 | 14.0% | $42,586 | $195,658 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.48 | Property | Sun Suites Gulfport Airport | 0.0% | $1,037,454 | $745,324 | $292,130 | 2014 | $1,086,399 | $784,757 | $301,643 | 2015 | 62.9% | $1,086,399 | $795,084 | $291,316 | 14.0% | $43,456 | $247,860 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.49 | Property | Crestwood Suites Newport News | 0.0% | $1,042,249 | $756,084 | $286,165 | 2014 | $978,983 | $778,697 | $200,286 | 2015 | 61.1% | $978,983 | $799,225 | $179,758 | 14.0% | $39,159 | $140,599 | 12.6% | |||||||||||||||||||||||||||||||||||
| 10.50 | Property | Home Towne Suites Clarksville | 0.0% | $857,714 | $625,077 | $232,636 | 2014 | $797,349 | $601,896 | $195,453 | 2015 | 64.2% | $797,349 | $611,898 | $185,451 | 14.0% | $31,894 | $153,557 | 12.6% | |||||||||||||||||||||||||||||||||||
| 11 | Loan | Chicago Marriott Southwest at Burr Ridge | 2.6% | $10,333,591 | $7,388,515 | $2,945,076 | 2014 | 14.7% | $10,093,895 | $7,485,482 | $2,608,413 | 2015 | 13.0% | 69.7% | $10,093,895 | $7,560,510 | $2,533,385 | 12.7% | $403,756 | $2,129,629 | 10.6% | |||||||||||||||||||||||||||||||||
| 12 | Loan | Palihouse Santa Monica | 2.5% | $4,205,871 | $2,223,899 | $1,981,972 | 2014 | 10.2% | $4,608,112 | $2,289,002 | $2,319,110 | 2015 | 11.9% | 88.1% | $4,851,219 | $2,702,063 | $2,149,156 | 11.1% | $194,049 | $1,955,107 | 10.1% | |||||||||||||||||||||||||||||||||
| 13 | Loan | Hilton Cincinnati Airport | 2.1% | $8,751,631 | $6,590,999 | $2,160,632 | 2014 | 13.5% | $9,487,825 | $6,899,054 | $2,588,771 | 2015 | 16.2% | 78.3% | $9,487,825 | $6,716,659 | $2,771,166 | 17.4% | $379,513 | $2,391,653 | 15.0% | |||||||||||||||||||||||||||||||||
| 14 | Loan | Lofton Place Apartments | 2.0% | $2,302,672 | $1,018,133 | $1,284,539 | 2014 | 8.4% | $2,471,987 | $1,024,985 | $1,447,002 | 2015 | 9.5% | 90.5% | $2,459,911 | $1,119,210 | $1,340,701 | 8.8% | $64,500 | $1,276,201 | 8.4% | |||||||||||||||||||||||||||||||||
| 15 | Loan | City Place Apartments | 1.9% | $1,918,618 | $1,217,957 | $700,661 | 2015 | 4.7% | $2,213,788 | $1,159,414 | $1,054,374 | T12 4/30/2016 | 7.1% | 87.3% | $2,643,721 | $1,252,500 | $1,391,221 | 9.3% | $80,000 | $1,311,221 | 8.8% | |||||||||||||||||||||||||||||||||
| 16 | Loan | The Vue | 1.8% | $1,563,851 | $725,782 | $838,069 | 2014 | 6.2% | $1,846,643 | $758,968 | $1,087,675 | 2015 | 8.1% | $1,875,209 | $781,102 | $1,094,107 | T12 3/31/2016 | 8.1% | 93.6% | $1,897,974 | $745,545 | $1,152,429 | 8.5% | $39,000 | $1,113,429 | 8.2% | ||||||||||||||||||||||||||||
| 17 | Loan | Shadow Lake Apartments | 1.4% | $1,892,272 | $1,158,742 | $733,530 | 2014 | 7.1% | $2,156,707 | $1,193,665 | $963,041 | 2015 | 9.3% | 95.0% | $2,155,826 | $1,177,117 | $978,708 | 9.4% | $68,400 | $910,308 | 8.8% | |||||||||||||||||||||||||||||||||
| 18 | Loan | Peakview Office Plaza | 1.3% | $1,915,651 | $1,058,920 | $856,731 | 2014 | 8.7% | $1,925,555 | $1,053,237 | $872,318 | 2015 | 8.9% | 88.8% | $2,199,845 | $1,111,217 | $1,088,628 | 11.1% | $165,403 | $923,225 | 9.4% | |||||||||||||||||||||||||||||||||
| 19 | Loan | Holiday Inn & Suites Ann Arbor | 1.3% | $3,550,550 | $2,476,971 | $1,073,579 | 2014 | 11.0% | $3,628,874 | $2,377,415 | $1,251,459 | 2015 | 12.9% | 67.4% | $3,633,182 | $2,378,477 | $1,254,705 | 12.9% | $145,327 | $1,109,377 | 11.4% | |||||||||||||||||||||||||||||||||
| 20 | Loan | Arbor Hill Apartments | 1.2% | $1,484,766 | $1,000,920 | $483,846 | 2014 | 5.1% | $1,845,592 | $1,071,317 | $774,275 | 2015 | 8.2% | 91.4% | $1,942,420 | $1,014,610 | $927,810 | 9.8% | $63,237 | $864,573 | 9.1% | |||||||||||||||||||||||||||||||||
| 21 | Loan | Landmark Centre | 1.2% | $1,345,549 | $757,623 | $587,926 | 2014 | 6.3% | $1,286,486 | $646,090 | $640,396 | 2015 | 6.8% | 90.0% | $1,574,019 | $698,991 | $875,028 | 9.3% | $92,822 | $782,206 | 8.3% | |||||||||||||||||||||||||||||||||
| 22 | Loan | Holiday Inn Express - Little Rock | 1.1% | $3,507,299 | $2,416,694 | $1,090,605 | 2014 | 12.7% | $3,593,514 | $2,421,200 | $1,172,314 | 2015 | 13.7% | 72.1% | $3,593,514 | $2,485,722 | $1,107,792 | 12.9% | $143,741 | $964,051 | 11.2% | |||||||||||||||||||||||||||||||||
| 23 | Loan | Walnut Street Retail Portfolio | 1.1% | $1,168,440 | $281,229 | $887,211 | 2014 | 10.7% | $1,099,247 | $311,480 | $787,767 | 2015 | 9.5% | $1,128,211 | $236,117 | $892,094 | T12 3/31/2016 | 10.8% | 95.0% | $1,106,875 | $318,878 | $787,997 | 9.5% | $48,368 | $739,629 | 8.9% | ||||||||||||||||||||||||||||
| 24 | Loan | Confederate Point Apartments | 1.0% | $1,248,700 | $939,021 | $309,679 | 2014 | 4.0% | $1,752,416 | $1,034,410 | $718,006 | 2015 | 9.3% | 94.0% | $1,778,881 | $990,622 | $788,259 | 10.2% | $57,474 | $730,785 | 9.5% | |||||||||||||||||||||||||||||||||
| 25 | Loan | White Lick Creek Apartments | 1.0% | $209,745 | $437,965 | ($228,220) | 2014 | -3.1% | $842,557 | $431,026 | $411,531 | 2015 | 5.6% | $826,708 | $418,146 | $408,562 | T12 1/11/2016 | 5.5% | 88.8% | $1,039,445 | $391,481 | $647,964 | 8.8% | $18,250 | $629,714 | 8.5% | ||||||||||||||||||||||||||||
| 26 | Loan | Pebble Creek Collection | 0.9% | $987,610 | $326,800 | $660,810 | 2014 | 9.2% | $1,023,840 | $309,928 | $713,912 | 2015 | 9.9% | 90.0% | $1,002,119 | $297,865 | $704,254 | 9.8% | $53,009 | $651,245 | 9.0% | |||||||||||||||||||||||||||||||||
| 27 | Loan | La Quinta Inn & Suites, Bonita Springs Naples North | 0.8% | $2,262,947 | $1,515,455 | $747,492 | 2014 | 12.2% | $2,811,801 | $1,809,080 | $1,002,721 | 2015 | 16.3% | $2,812,954 | $1,815,179 | $997,775 | T12 2/29/2016 | 16.3% | 80.8% | $2,812,954 | $1,819,073 | $993,881 | 16.2% | $112,518 | $881,363 | 14.4% | ||||||||||||||||||||||||||||
| 28 | Loan | Antelope Multifamily Portfolio | 0.8% | $1,087,842 | $606,793 | $481,049 | 2014 | 7.9% | $1,195,948 | $593,910 | $602,038 | 2015 | 9.8% | $1,197,451 | $612,754 | $584,697 | T12 1/31/2016 | 9.5% | 95.0% | $1,194,868 | $598,378 | $596,490 | 9.7% | $51,000 | $545,490 | 8.9% | ||||||||||||||||||||||||||||
| 28.1 | Property | Ridgewood East | 0.4% | $540,255 | $275,104 | $265,151 | 2014 | $574,375 | $283,802 | $290,573 | 2015 | $576,341 | $291,503 | $284,839 | T12 1/31/2016 | 95.0% | $560,176 | $287,500 | $272,676 | 9.7% | $21,600 | $251,076 | 8.9% | |||||||||||||||||||||||||||||||
| 28.2 | Property | Water Valley | 0.1% | $176,989 | $99,257 | $77,732 | 2014 | $196,361 | $93,678 | $102,683 | 2015 | $194,025 | $93,643 | $100,382 | T12 1/31/2016 | 95.0% | $204,780 | $94,273 | $110,507 | 9.7% | $9,600 | $100,907 | 8.9% | |||||||||||||||||||||||||||||||
| 28.3 | Property | Senatobia Arms | 0.1% | $133,860 | $92,044 | $41,816 | 2014 | $153,699 | $90,152 | $63,547 | 2015 | $154,572 | $94,660 | $59,912 | T12 1/31/2016 | 95.0% | $158,790 | $87,679 | $71,111 | 9.7% | $7,200 | $63,911 | 8.9% | |||||||||||||||||||||||||||||||
| 28.4 | Property | Sardis Gardens | 0.1% | $122,789 | $76,052 | $46,737 | 2014 | $140,336 | $71,282 | $69,054 | 2015 | $141,750 | $74,496 | $67,255 | T12 1/31/2016 | 95.0% | $143,535 | $74,879 | $68,656 | 9.7% | $6,600 | $62,056 | 8.9% | |||||||||||||||||||||||||||||||
| 28.5 | Property | Flowers Square | 0.1% | $113,950 | $64,335 | $49,615 | 2014 | $131,178 | $54,997 | $76,181 | 2015 | $130,763 | $58,452 | $72,311 | T12 1/31/2016 | 95.0% | $127,587 | $54,046 | $73,540 | 9.7% | $6,000 | $67,540 | 8.9% | |||||||||||||||||||||||||||||||
| 29 | Loan | Chagrin Professional Office | 0.8% | $972,567 | $298,701 | $673,866 | 2014 | 11.0% | $917,488 | $325,072 | $592,416 | 2015 | 9.7% | 90.0% | $935,813 | $344,021 | $591,793 | 9.7% | $42,193 | $549,600 | 9.0% | |||||||||||||||||||||||||||||||||
| 30 | Loan | Lakes of Ridgecrest Phase III | 0.8% | $492,094 | $269,534 | $222,560 | 2015 | 3.8% | 93.3% | $791,457 | $285,931 | $505,526 | 8.6% | $12,750 | $492,776 | 8.4% | ||||||||||||||||||||||||||||||||||||||
| 31 | Loan | Tuscany Villas Apartments | 0.8% | $1,133,600 | $461,184 | $672,416 | 2014 | 11.6% | $1,130,424 | $282,186 | $848,238 | 2015 | 14.6% | 90.7% | $1,318,862 | $561,313 | $757,550 | 13.1% | $80,065 | $677,485 | 11.7% | |||||||||||||||||||||||||||||||||
| 32 | Loan | Palmer Super Center | 0.7% | $952,827 | $264,937 | $687,891 | 2014 | 12.0% | $975,850 | $269,746 | $706,104 | 2015 | 12.3% | $886,454 | $369,355 | $517,099 | T12 3/31/2016 | 9.0% | 79.6% | $1,160,285 | $422,939 | $737,346 | 12.9% | $68,945 | $668,401 | 11.7% | ||||||||||||||||||||||||||||
| 33 | Loan | Winter Garden Business Park | 0.7% | $937,636 | $341,030 | $596,606 | 2014 | 10.7% | $938,649 | $338,783 | $599,866 | 2015 | 10.8% | 92.0% | $1,142,497 | $370,583 | $771,914 | 13.9% | $105,494 | $666,420 | 12.0% | |||||||||||||||||||||||||||||||||
| 34 | Loan | Battery B at The Jeffrey Apartments | 0.7% | $323,235 | $142,754 | $180,482 | 2015 | 3.4% | 95.0% | $724,366 | $229,888 | $494,479 | 9.2% | $11,200 | $483,279 | 9.0% | ||||||||||||||||||||||||||||||||||||||
| 35 | Loan | Taunton Depot Shopping Center | 0.7% | $804,966 | $241,963 | $563,003 | 2014 | 10.5% | $809,194 | $253,531 | $555,663 | 2015 | 10.4% | 88.0% | $817,678 | $275,751 | $541,927 | 10.2% | $32,758 | $509,169 | 9.5% | |||||||||||||||||||||||||||||||||
| 36 | Loan | Cumberland Pointe | 0.7% | $793,813 | $237,498 | $556,314 | 2014 | 10.9% | $716,660 | $316,497 | $400,163 | 2015 | 7.8% | 93.7% | $824,127 | $316,780 | $507,347 | 9.9% | $24,807 | $482,540 | 9.5% | |||||||||||||||||||||||||||||||||
| 37 | Loan | Banana Republic | 0.6% | $453,600 | $3,837 | $449,763 | 2014 | 9.3% | $490,246 | $6,977 | $483,269 | 2015 | 10.0% | $497,576 | $8,843 | $488,733 | T12 3/31/2016 | 10.1% | 95.0% | $521,736 | $70,985 | $450,751 | 9.3% | $22,506 | $428,245 | 8.8% | ||||||||||||||||||||||||||||
| 38 | Loan | Hawthorne Square | 0.6% | $450,498 | $193,494 | $257,004 | 2014 | 5.3% | $430,479 | $208,687 | $221,792 | 2015 | 4.6% | $482,764 | $176,805 | $305,959 | T12 3/31/2016 | 6.3% | 95.0% | $619,993 | $212,077 | $407,916 | 8.5% | $17,710 | $390,206 | 8.1% | ||||||||||||||||||||||||||||
| 39 | Loan | 539 Smith Street | 0.6% | $741,474 | $240,205 | $501,269 | 2014 | 10.4% | $749,470 | $256,208 | $493,262 | 2015 | 10.3% | 94.2% | $775,061 | $290,107 | $484,954 | 10.1% | $44,101 | $440,853 | 9.2% | |||||||||||||||||||||||||||||||||
| 40 | Loan | The Realty Building | 0.6% | $635,022 | $484,967 | $150,055 | 2014 | 3.1% | $918,683 | $440,883 | $477,800 | 2015 | 10.0% | 92.1% | $1,017,949 | $454,932 | $563,017 | 11.7% | $56,114 | $506,903 | 10.6% | |||||||||||||||||||||||||||||||||
| 41 | Loan | Lochaven Apartments | 0.5% | $1,381,864 | $996,488 | $385,377 | 2014 | 9.6% | $1,451,988 | $1,026,986 | $425,002 | 2015 | 10.6% | 85.0% | $1,575,323 | $1,068,630 | $506,693 | 12.7% | $43,920 | $462,773 | 11.6% | |||||||||||||||||||||||||||||||||
| 42 | Loan | 515 Westheimer | 0.5% | $496,103 | $154,645 | $341,458 | 2014 | 8.6% | $422,007 | $146,788 | $275,219 | 2015 | 6.9% | 95.0% | $529,192 | $191,296 | $337,896 | 8.5% | $15,538 | $322,358 | 8.1% | |||||||||||||||||||||||||||||||||
| 43 | Loan | Alexander House | 0.5% | $1,761,640 | $1,123,835 | $637,805 | 2014 | 16.0% | $1,875,129 | $1,240,232 | $634,897 | 2015 | 16.0% | 93.8% | $1,809,221 | $1,185,893 | $623,327 | 15.7% | $70,800 | $552,527 | 13.9% | |||||||||||||||||||||||||||||||||
| 44 | Loan | TopSail Way Shopping Center | 0.5% | $510,444 | $97,962 | $412,482 | 2014 | 10.5% | $506,390 | $111,107 | $395,283 | 2015 | 10.0% | 93.2% | $508,142 | $111,729 | $396,413 | 10.1% | $41,439 | $354,974 | 9.0% | |||||||||||||||||||||||||||||||||
| 45 | Loan | Aztec Square | 0.4% | $426,680 | $124,126 | $302,554 | 2014 | 8.8% | $479,662 | $144,200 | $335,463 | 2015 | 9.8% | 90.9% | $462,865 | $141,082 | $321,783 | 9.4% | $21,014 | $300,769 | 8.8% | |||||||||||||||||||||||||||||||||
| 46 | Loan | Homecrest MHC | 0.4% | $437,469 | $184,107 | $253,362 | 2014 | 8.7% | $455,774 | $212,056 | $243,718 | 2015 | 8.3% | 95.0% | $460,117 | $192,235 | $267,883 | 9.2% | $4,700 | $263,183 | 9.0% | |||||||||||||||||||||||||||||||||
| 47 | Loan | 501 Bath Street | 0.4% | $518,648 | $159,771 | $358,877 | 2014 | 12.4% | $535,808 | $182,653 | $353,155 | 2015 | 12.2% | 95.0% | $496,757 | $178,873 | $317,884 | 11.0% | $23,954 | $293,930 | 10.1% | |||||||||||||||||||||||||||||||||
| 48 | Loan | 2100 & 2106 N. Orange Avenue | 0.3% | $217,353 | $217,353 | 2014 | 9.5% | $333,071 | $333,071 | 2015 | 14.6% | 95.0% | $440,092 | $144,867 | $295,225 | 13.0% | $23,015 | $272,210 | 11.9% | |||||||||||||||||||||||||||||||||||
| 49 | Loan | Coastal Breeze Apartment Portfolio | 0.3% | $448,316 | $229,349 | $218,967 | 2014 | 10.2% | $465,417 | $238,966 | $226,451 | 2015 | 10.5% | $463,183 | $245,954 | $217,229 | T11 3/31/2016 Annualized | 10.1% | 89.4% | $463,183 | $227,987 | $235,196 | 10.9% | $15,300 | $219,896 | 10.2% | ||||||||||||||||||||||||||||
| 49.1 | Property | Apple | 0.1% | $210,077 | $110,517 | $99,560 | 2014 | $220,836 | $112,822 | $108,014 | 2015 | $220,975 | $112,793 | $108,182 | T11 3/31/2016 Annualized | 92.5% | $220,975 | $103,431 | $117,544 | 10.9% | $7,200 | $110,344 | 10.2% | |||||||||||||||||||||||||||||||
| 49.2 | Property | Baltic | 0.1% | $123,500 | $54,820 | $68,680 | 2014 | $125,260 | $59,567 | $65,693 | 2015 | $120,592 | $68,423 | $52,169 | T11 3/31/2016 Annualized | 87.9% | $120,592 | $63,859 | $56,733 | 10.9% | $4,500 | $52,233 | 10.2% | |||||||||||||||||||||||||||||||
| 49.3 | Property | Maple | 0.1% | $114,739 | $64,012 | $50,727 | 2014 | $119,321 | $66,577 | $52,744 | 2015 | $121,616 | $64,738 | $56,878 | T11 3/31/2016 Annualized | 85.5% | $121,616 | $60,697 | $60,919 | 10.9% | $3,600 | $57,319 | 10.2% | |||||||||||||||||||||||||||||||
| 50 | Loan | Gross - Villa MHP | 0.2% | $202,705 | $65,208 | $137,497 | 2014 | 9.7% | $201,351 | $58,875 | $142,475 | 2015 | 10.0% | 90.2% | $207,746 | $70,919 | $136,827 | 9.6% | $4,100 | $132,727 | 9.3% | |||||||||||||||||||||||||||||||||
| A-1-24 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| LARGEST TENANT INFORMATION(20)(21)(22)(23) | 2ND LARGEST TENANT INFORMATION(20)(21)(22)(23) | 3RD LARGEST TENANT INFORMATION(20)(21)(22)(23) | 4TH LARGEST TENANT INFORMATION(20)(21)(22)(23) | |||||||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Largest Tenant(7)(8) | Largest Tenant Lease Expiration |
Largest Tenant NSF |
Largest Tenant % of NSF |
2nd Largest Tenant(7)(8) | 2nd Largest Tenant Lease Expiration |
2nd Largest Tenant NSF |
2nd Largest Tenant % of NSF |
3rd Largest Tenant(8) | 3rd Largest Tenant Lease Expiration |
3rd Largest Tenant NSF |
3rd Largest Tenant % of NSF |
4th Largest Tenant(8) | 4th Largest Tenant Lease Expiration |
4th Largest Tenant NSF |
4th Largest Tenant % of NSF | ||||||||||||||||||||
| 1 | Loan | GLP Industrial Portfolio B | 11.5% | |||||||||||||||||||||||||||||||||||||
| 1.001 | Property | Agave DC | 0.6% | Amazon.com, LLC | 7/31/2022 | 1,267,110 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.002 | Property | Lehigh Valley 13 | 0.3% | Home Depot USA Inc | 6/30/2018 | 822,500 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.003 | Property | Frontier Logistics BTS | 0.3% | Frontier Logistics | 6/30/2025 | 600,004 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.004 | Property | Sugarland Interchange DC | 0.3% | Fairfield Industries Inc. | 1/31/2019 | 266,663 | 54.8% | Pro Pack | 7/31/2020 | 171,000 | 35.2% | Woodfield Distribution | 11/30/2025 | 48,600 | 10.0% | |||||||||||||||||||||||||
| 1.005 | Property | York - Willow Springs | 0.3% | GSK Consumer Healthcare | 12/31/2022 | 624,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.006 | Property | Atlanta - Liberty DC | 0.2% | Phillips-Van Heusen | 8/31/2030 | 851,349 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.007 | Property | South Bay DC | 0.2% | NYX, Los Angeles, LLC | 11/30/2020 | 265,440 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.008 | Property | Sorensen Industrial | 0.2% | Phoenix | 11/30/2020 | 305,422 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.009 | Property | Miramar DC | 0.2% | Edward Don & Company | 9/30/2021 | 160,100 | 55.3% | Firestone Building Produc | 9/30/2019 | 65,400 | 22.6% | Delta Apparel, Inc. | 4/30/2017 | 63,800 | 22.1% | |||||||||||||||||||||||||
| 1.010 | Property | York DC II | 0.2% | Ollie’s Bargain Outlet, Inc. | 3/31/2028 | 603,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.011 | Property | Carlisle DC Bldg 1 | 0.2% | S.C. Johnson & Son, Inc. | 12/31/2019 | 511,760 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.012 | Property | Portside Distribution Center | 0.2% | Solo Cup (Dart) | 12/31/2018 | 297,446 | 71.5% | Chihuly, Inc. | 12/31/2023 | 118,604 | 28.5% | |||||||||||||||||||||||||||||
| 1.013 | Property | Marina West A | 0.2% | Watson Laboratories, | 6/30/2016 | 276,175 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.014 | Property | Fremont East Bay DC | 0.2% | Super Micro Computer | 7/31/2020 | 246,450 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.015 | Property | Harbor Gateway DC | 0.2% | DFS Group | 6/30/2022 | 184,815 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.016 | Property | Imperial DC 1 | 0.2% | CVS | 7/31/2023 | 328,020 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.017 | Property | Westport DC Bldg B | 0.2% | The Sun Products Corporations | 6/30/2016 | 409,374 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.018 | Property | Westport DC Bldg A | 0.2% | Sephora USA Inc | 8/31/2018 | 350,892 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.019 | Property | Auburn DC | 0.1% | ULINE, INC | 1/31/2018 | 157,414 | 55.5% | American Tire Distributors | 8/31/2021 | 126,036 | 44.5% | |||||||||||||||||||||||||||||
| 1.020 | Property | Southaven DC Bldg 2 | 0.1% | Priority Fulfillment Services | 4/30/2018 | 434,900 | 72.2% | StyleCraft Home Collectio | 3/31/2023 | 167,600 | 27.8% | |||||||||||||||||||||||||||||
| 1.021 | Property | Marina West DC II Bldg 1 | 0.1% | Sears Logistics Services | 12/31/2020 | 83,833 | 41.9% | LZBFG of South Florida | 9/30/2020 | 81,984 | 41.0% | Spohn Enterprises | 10/31/2016 | 34,183 | 17.1% | |||||||||||||||||||||||||
| 1.022 | Property | Buckeye DC Bldg 1 | 0.1% | HD Supply Facilities | 10/31/2016 | 174,769 | 45.9% | Mor Furniture for Less, Inc | 10/31/2021 | 106,150 | 27.9% | Victory Packaging, L.P. | 3/31/2019 | 99,650 | 26.2% | |||||||||||||||||||||||||
| 1.023 | Property | York DC III | 0.1% | Crane | 12/31/2017 | 168,510 | 49.2% | LKQ | 10/31/2021 | 108,160 | 31.6% | Crane | 12/31/2017 | 65,490 | 19.1% | |||||||||||||||||||||||||
| 1.024 | Property | Orange County DC | 0.1% | Arlon Graphics | 5/31/2024 | 198,275 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.025 | Property | Kent Valley DC II | 0.1% | (Clarsonic) Pacific B | 12/31/2018 | 228,907 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.026 | Property | Memphis IC III | 0.1% | Daimler Trucks North America | 3/31/2016 | 341,049 | 58.6% | Appleton Grp, LLC | 8/31/2017 | 241,049 | 41.4% | |||||||||||||||||||||||||||||
| 1.027 | Property | Pinole Point Building #1 | 0.1% | Restoration Hardware | 9/30/2022 | 200,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.028 | Property | Cactus DC II | 0.1% | |||||||||||||||||||||||||||||||||||||
| 1.029 | Property | Fairburn DC | 0.1% | New Breed | 4/30/2022 | 346,224 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.030 | Property | Windfern Distribution Center II | 0.1% | Core Laboratories, LP | 11/30/2022 | 188,028 | 76.5% | Specialty Rolled Metals | 4/30/2016 | 32,787 | 13.3% | West Lake Foods | 9/30/2019 | 24,885 | 10.1% | |||||||||||||||||||||||||
| 1.031 | Property | Miami DC | 0.1% | OHL | 1/31/2019 | 185,520 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.032 | Property | Southpoint F | 0.1% | Ozark Automotive Distributors | 10/31/2024 | 358,360 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.033 | Property | Industrial Parkway DC | 0.1% | MaschioPack North America, LLC | 10/31/2024 | 301,500 | 67.9% | HD Supply Facilities | 1/31/2022 | 142,300 | 32.1% | |||||||||||||||||||||||||||||
| 1.034 | Property | Chickasaw DC | 0.1% | Flextronics International | MTM | 437,940 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.035 | Property | Valley Crossings | 0.1% | The Lehigh Group | 9/30/2018 | 270,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.036 | Property | Buckeye DC Bldg 2 | 0.1% | Philosophy, Inc | 5/31/2016 | 216,845 | 71.4% | Kellogg Sales Company | 11/30/2017 | 86,650 | 28.6% | |||||||||||||||||||||||||||||
| 1.037 | Property | Southpoint B | 0.1% | Sanofi Aventis US LLC | 9/30/2023 | 297,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.038 | Property | Hartman Business Center I | 0.1% | Mars | 4/30/2016 | 157,592 | 44.5% | Inmark, Inc. | 9/30/2024 | 131,132 | 37.0% | Graphic Dimensions, Inc. | 8/31/2021 | 65,259 | 18.4% | |||||||||||||||||||||||||
| 1.039 | Property | Artesia DC | 0.1% | Ralphs Grocery Co | 4/30/2017 | 151,800 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.040 | Property | Bell Gardens Distribution Center #3 | 0.1% | Konoike General, Inc. | 10/31/2017 | 98,283 | 59.1% | Kiwi Distributing | 9/30/2017 | 67,978 | 40.9% | |||||||||||||||||||||||||||||
| 1.041 | Property | Marina West B | 0.1% | Actavis South Atlantic LL | 6/30/2018 | 55,313 | 47.8% | Ducool USA, Inc | 11/30/2019 | 40,367 | 34.9% | Schindler Elevator Corpor | 8/31/2018 | 20,000 | 17.3% | |||||||||||||||||||||||||
| 1.042 | Property | Renton DC | 0.1% | DHL Global Forwarding | 10/31/2020 | 126,660 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.043 | Property | Southpoint A | 0.1% | Global Mail, Inc. | 3/31/2018 | 75,375 | 34.4% | Central Shared Services, LLC | 2/29/2020 | 62,500 | 28.6% | Qwest Communications Co. LLC (CenturyLink) | 4/30/2025 | 40,500 | 18.5% | Atlanta Gas Light Company | 12/31/2016 | 40,500 | 18.5% | |||||||||||||||||||||
| 1.044 | Property | Westfork A5 | 0.1% | Global Experience Spe | 9/30/2020 | 199,505 | 63.3% | |||||||||||||||||||||||||||||||||
| 1.045 | Property | Marina West DC II Bldg 2 | 0.1% | Owens & Minor Distribution, Inc | 12/31/2017 | 143,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.046 | Property | Pinole Point Building #2 | 0.1% | BIO-RAD Laboratories, Inc. | 12/31/2018 | 116,250 | 81.2% | Serena & Lily, Inc. | 3/31/2016 | 27,000 | 18.8% | |||||||||||||||||||||||||||||
| 1.047 | Property | Salt Lake DC II | 0.1% | Express Messenger | 10/31/2017 | 106,893 | 56.3% | Boart Longyear | 6/30/2017 | 83,107 | 43.7% | |||||||||||||||||||||||||||||
| 1.048 | Property | Northwest 8 Industrial Center II | 0.1% | Schlumberger Technology Corpor | 9/30/2024 | 60,711 | 61.2% | |||||||||||||||||||||||||||||||||
| 1.049 | Property | Salt Lake DC I | 0.1% | Bunzl Distribution | 9/30/2018 | 83,107 | 43.7% | JW Pepper & Son, Inc. | 2/28/2017 | 47,081 | 24.8% | A and L Valve And Fitting | 12/31/2016 | 36,031 | 19.0% | General Dynamics | 6/30/2016 | 23,781 | 12.5% | |||||||||||||||||||||
| 1.050 | Property | Southshore Commerce Center C | 0.1% | Spicers Paper Inc. | 12/31/2017 | 89,457 | 49.8% | Capsa | 3/31/2020 | 60,000 | 33.4% | Macy’s | 10/31/2019 | 30,000 | 16.7% | |||||||||||||||||||||||||
| 1.051 | Property | Pinole Point Building #3 | 0.1% | Serena & Lily, Inc. | 3/31/2016 | 54,896 | 41.7% | International Delicacies | 2/28/2018 | 43,776 | 33.3% | Broadline Medical Systems | 1/31/2019 | 32,832 | 25.0% | |||||||||||||||||||||||||
| 1.052 | Property | Steamboat DC | 0.1% | SalonCentric, Inc. | 12/31/2024 | 193,160 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.053 | Property | Palo Verde DC | 0.1% | |||||||||||||||||||||||||||||||||||||
| 1.054 | Property | South San Francisco DC II | 0.1% | CORT Business Service | 4/30/2022 | 33,833 | 38.9% | Manning Trading Co., | 5/31/2017 | 32,964 | 37.9% | Borg Trucking | 8/31/2019 | 20,121 | 23.1% | |||||||||||||||||||||||||
| 1.055 | Property | Westfork C4 | 0.1% | GRM Information Manag | 3/31/2017 | 68,675 | 23.5% | |||||||||||||||||||||||||||||||||
| 1.056 | Property | South San Francisco DC | 0.1% | LeeMAH | 5/31/2024 | 87,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.057 | Property | Southshore Commerce Center A | 0.1% | Celestica Oregon LLC. | 3/31/2016 | 165,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.058 | Property | Kent Valley DC IV | 0.1% | Guardian Fall Protection | 12/31/2018 | 79,700 | 69.2% | TMS Services Corporation | 2/28/2021 | 35,489 | 30.8% | |||||||||||||||||||||||||||||
| 1.059 | Property | Carlisle DC Bldg 2 | 0.1% | Schenker Logistics, Inc. | 1/31/2019 | 181,990 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.060 | Property | Bluegrass DC Bldg 4 | 0.1% | AGS Acquisitions Corp | 1/31/2022 | 57,808 | 42.4% | Lummus Supply Company | MTM | 40,000 | 29.4% | I-Blason | 7/31/2018 | 25,200 | 18.5% | WESCO | 7/31/2019 | 13,230 | 9.7% | |||||||||||||||||||||
| 1.061 | Property | Westfork A4 | 0.1% | Bunzl Distribution | 6/30/2018 | 228,576 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.062 | Property | Beltway Crossing DC Bldg 2 | 0.1% | Charming Charlie, Inc. | 4/30/2018 | 141,440 | 85.0% | Johnson Storage & Moving Co. H | 12/31/2016 | 24,960 | 15.0% | |||||||||||||||||||||||||||||
| 1.063 | Property | Ritner DC | 0.1% | Andersen Distribution, I | 4/30/2017 | 202,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.064 | Property | Hartman Business Center II | 0.1% | |||||||||||||||||||||||||||||||||||||
| 1.065 | Property | Hayward DC | 0.1% | Stanley G. Alexander, Inc. | 9/30/2016 | 101,805 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.066 | Property | Houston DC Bldg 1 | 0.1% | Adams Distribution Cente | 9/30/2016 | 145,376 | 66.3% | Fluoro-Seal, Inc. | 6/30/2019 | 40,067 | 18.3% | Schumacher Cargo Logisti | 12/31/2018 | 33,800 | 15.4% | |||||||||||||||||||||||||
| 1.067 | Property | Kent Valley DC | 0.1% | Tiger Mountain Transp | 5/31/2018 | 125,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.068 | Property | Lehigh Valley 9 | 0.1% | Westport Axle | 12/31/2019 | 66,700 | 43.3% | Supply Technologies LLC | 4/30/2016 | 43,755 | 28.4% | Card Personalization Sol | 3/31/2016 | 24,887 | 16.1% | Kelchner Food Products | 6/30/2019 | 18,814 | 12.2% | |||||||||||||||||||||
| 1.069 | Property | Beltway Crossing DC Bldg 3 | 0.1% | American Tire Distributors | 6/30/2023 | 116,480 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.070 | Property | Southaven DC Bldg 1 | 0.1% | Bound Tree Medical, LLC | 8/31/2017 | 96,282 | 39.0% | Bunzl Distribution | 7/31/2016 | 96,039 | 39.0% | WPG Americas, Inc. | 7/31/2016 | 54,243 | 22.0% | |||||||||||||||||||||||||
| 1.071 | Property | Bluegrass DC Bldg 1 | 0.1% | Benchmark Technology Group, In | 8/31/2019 | 48,665 | 43.5% | Hansgrohe, Inc. | 8/31/2023 | 39,335 | 35.1% | Summit Rigging, Inc. | MTM | 24,000 | 21.4% | |||||||||||||||||||||||||
| 1.072 | Property | Suwanee Point Building 200 | 0.1% | Tatitlek Support Services, Inc | MTM | 28,733 | 27.1% | Source Support Services, Inc. | MTM | 15,199 | 14.3% | KGI Trading GA, Inc. | 9/30/2018 | 14,654 | 13.8% | Greenline Express Transport | 10/31/2017 | 13,161 | 12.4% | |||||||||||||||||||||
| 1.073 | Property | Tamarac Business Center I | 0.1% | Richline Group, Inc. | 1/31/2024 | 90,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.074 | Property | Gwinnett DC Bldg 1 | 0.1% | CORT Business Service | 5/31/2023 | 80,000 | 39.7% | Global Beauty Corp. | 6/30/2016 | 57,440 | 28.5% | Atosa Catering | 8/31/2020 | 40,000 | 19.9% | Aura Enterprises, Inc | 4/30/2016 | 24,000 | 11.9% | |||||||||||||||||||||
| 1.075 | Property | Houston DC Bldg 3 | 0.1% | McCoy Inc. | 9/30/2017 | 124,220 | 64.6% | Wilsonart International | 4/30/2022 | 68,210 | 35.4% | |||||||||||||||||||||||||||||
| 1.076 | Property | Broadway 101 CC Bldg 9 | 0.1% | PCT Intl | 3/31/2021 | 97,554 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.077 | Property | Iron Run DC | 0.1% | Continental Automotive Systems | 12/31/2017 | 125,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.078 | Property | Windfern Distribution Center I | 0.0% | Bayou Packaging, Inc. | 5/31/2020 | 48,675 | 37.9% | Electrical Distributors, LLC | 6/30/2018 | 34,763 | 27.1% | All-Tex | 7/31/2020 | 29,475 | 22.9% | Sunbelt Stud Welding, Inc | 11/30/2018 | 15,189 | 11.8% | |||||||||||||||||||||
| 1.079 | Property | Miami DC II | 0.0% | JAS Forwarding (USA), Inc | 10/31/2017 | 70,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.080 | Property | Southshore Commerce Center B | 0.0% | FUJIFILM North America | 3/31/2018 | 71,872 | 69.4% | Geary Pacific | 7/31/2020 | 31,628 | 30.6% | |||||||||||||||||||||||||||||
| 1.081 | Property | Suwanee Point Building 100 | 0.0% | GA Pack & Load | 5/31/2021 | 53,832 | 42.8% | Rugby IPD | 11/30/2018 | 32,380 | 25.8% | St. Charles Trading, Inc. | 10/31/2018 | 13,021 | 10.4% | Potter Roemer | 4/30/2018 | 13,021 | 10.4% | |||||||||||||||||||||
| 1.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | Men’s Wearhouse | 6/30/2017 | 96,460 | 82.8% | Mission Foods | 3/31/2018 | 20,020 | 17.2% | |||||||||||||||||||||||||||||
| 1.083 | Property | Southshore Commerce Center D | 0.0% | Kinco, LLC | 12/31/2021 | 68,019 | 70.4% | Rose City Printing | 8/31/2017 | 28,589 | 29.6% | |||||||||||||||||||||||||||||
| 1.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | Coyote Portable Storage | 12/31/2017 | 67,949 | 64.0% | Mitel Networks | 3/31/2018 | 38,157 | 36.0% | |||||||||||||||||||||||||||||
| 1.085 | Property | Lehigh Valley DC II | 0.0% | Dayton Superior Corporation | 4/30/2020 | 114,049 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.086 | Property | Memphis IC I | 0.0% | Anixter | 3/31/2022 | 100,000 | 50.0% | Greatwide Distribution | 8/31/2017 | 100,000 | 50.0% | |||||||||||||||||||||||||||||
| 1.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | Elliott Auto Supply | 6/30/2017 | 34,913 | 36.3% | Superior Pool Products | 10/31/2017 | 34,908 | 36.3% | World Wide Tech | 12/31/2017 | 26,299 | 27.4% | |||||||||||||||||||||||||
| 1.088 | Property | Lehigh Valley 10 | 0.0% | Rite Pack, Inc. | 8/31/2016 | 69,676 | 62.6% | DHL Express | 5/31/2020 | 17,276 | 15.5% | Kloss MFG. Company, Inc. | 9/30/2020 | 13,208 | 11.9% | Andalusia Wholesale Supp | 1/31/2017 | 11,140 | 10.0% | |||||||||||||||||||||
| 1.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | Red Smith Sales, Inc. | 6/30/2020 | 70,720 | 77.3% | UniFirst Corporation | 1/31/2019 | 20,800 | 22.7% | |||||||||||||||||||||||||||||
| 1.090 | Property | Northwest 8 Industrial Center I | 0.0% | Empirica, LLC | 10/31/2019 | 28,250 | 67.0% | Concentra Health Services, Inc | 10/31/2021 | 13,893 | 33.0% | |||||||||||||||||||||||||||||
| 1.091 | Property | Bluegrass DC Bldg 3 | 0.0% | Hansgrohe, Inc. | 8/31/2023 | 72,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.092 | Property | Andover DC Bldg A | 0.0% | Atkore International, Inc. | 11/30/2017 | 41,225 | 50.8% | ISN | 9/14/2020 | 20,000 | 24.6% | The City of Tukwila | 12/31/2020 | 10,000 | 12.3% | Best Kitchen Cabinet & Granite | 5/31/2018 | 10,000 | 12.3% | |||||||||||||||||||||
| 1.093 | Property | Bluegrass DC Bldg 2 | 0.0% | Hansgrohe, Inc. | 8/31/2023 | 69,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.094 | Property | Andover DC Bldg B | 0.0% | Macy’s | 5/31/2018 | 61,660 | 75.5% | Pacific Insulated Panel, LLC | 2/28/2017 | 20,000 | 24.5% | |||||||||||||||||||||||||||||
| 1.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | Aviall Service | 11/30/2016 | 23,974 | 28.0% | AccuTech | 4/30/2017 | 22,972 | 26.9% | Siemens | 7/31/2017 | 19,527 | 22.8% | Norwood Furniture | 3/31/2016 | 19,060 | 22.3% | |||||||||||||||||||||
| 1.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | Braun Corporation | 11/30/2020 | 13,703 | 20.1% | Rightway Nutrition | 10/31/2017 | 13,571 | 19.9% | California Cheerleading | 8/31/2020 | 6,815 | 10.0% | Arizona Badminton | 9/30/2020 | 6,813 | 10.0% | |||||||||||||||||||||
| 1.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | World Wide Tech | 12/31/2017 | 85,533 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | Aviall Service | 11/30/2016 | 19,607 | 30.0% | Wasauna | 7/31/2016 | 19,548 | 29.9% | Baker Distributing | 5/31/2017 | 13,123 | 20.1% | Norman International | 12/31/2018 | 6,516 | 10.0% | |||||||||||||||||||||
| 1.099 | Property | Lehigh Valley 11 | 0.0% | Delta Industries Interna | 7/31/2016 | 40,000 | 40.0% | K&W Tire | 1/31/2022 | 30,000 | 30.0% | Consolidated Container Company | 11/30/2018 | 30,000 | 30.0% | |||||||||||||||||||||||||
| 1.100 | Property | Tamarac Commerce Center | 0.0% | The Sun Sentinel Company | 5/31/2018 | 37,500 | 76.4% | New Blue Aerospace, LLC | MTM | 11,600 | 23.6% | |||||||||||||||||||||||||||||
| 1.101 | Property | Houston DC Bldg 2 | 0.0% | Buffalo Industries, LLC | 7/31/2017 | 31,792 | 25.7% | Universal Minerals, Inc. | MTM | 21,504 | 17.4% | Halco Lighting Corp. | 3/31/2017 | 21,000 | 17.0% | |||||||||||||||||||||||||
| 1.102 | Property | Marina West DC II Bldg 3 | 0.0% | |||||||||||||||||||||||||||||||||||||
| 1.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | Aviall Service | 11/30/2016 | 65,310 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.104 | Property | Commerce Park Medical Center | 0.0% | The Care Group of TX, L.P. | 8/31/2020 | 11,911 | 22.9% | Pevco Systems | 1/31/2019 | 7,853 | 15.1% | Concentra Health Services, Inc | 3/31/2018 | 6,874 | 13.2% | Accredo Therapeutics, Inc. | 12/31/2016 | 5,725 | 11.0% | |||||||||||||||||||||
| 1.105 | Property | Houston IC | 0.0% | Tejas Testing & Inspecti | MTM | 8,700 | 13.0% | Floral Marketing Interna | 4/30/2017 | 7,391 | 11.0% | Flow-Tech Industries, In | 6/30/2018 | 6,000 | 8.9% | Interstor Design Associa | 11/30/2017 | 5,840 | 8.7% | |||||||||||||||||||||
| A-1-25 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| LARGEST TENANT INFORMATION(20)(21)(22)(23) | 2ND LARGEST TENANT INFORMATION(20)(21)(22)(23) | 3RD LARGEST TENANT INFORMATION(20)(21)(22)(23) | 4TH LARGEST TENANT INFORMATION(20)(21)(22)(23) | |||||||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Largest Tenant(7)(8) | Largest Tenant Lease Expiration |
Largest Tenant NSF |
Largest Tenant % of NSF |
2nd Largest Tenant(7)(8) | 2nd Largest Tenant Lease Expiration |
2nd Largest Tenant NSF |
2nd Largest Tenant % of NSF |
3rd Largest Tenant(8) | 3rd Largest Tenant Lease Expiration |
3rd Largest Tenant NSF |
3rd Largest Tenant % of NSF |
4th Largest Tenant(8) | 4th Largest Tenant Lease Expiration |
4th Largest Tenant NSF |
4th Largest Tenant % of NSF | ||||||||||||||||||||
| 1.106 | Property | Gwinnett DC Bldg 2 | 0.0% | GF Health Products, I | 9/30/2025 | 103,162 | 89.5% | |||||||||||||||||||||||||||||||||
| 1.107 | Property | Weston Business Center | 0.0% | Louis Poulsen USA, Inc. | 6/30/2022 | 35,447 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.108 | Property | Kent Valley DC III | 0.0% | Classic Accessories, Inc | 12/31/2017 | 50,450 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.109 | Property | Commerce Park SW 2 | 0.0% | Gateway Printing & Office Supp | 5/31/2018 | 10,136 | 20.3% | Innovative Electronics | MTM | 6,961 | 13.9% | Groundwater & Environmental | 4/30/2018 | 5,778 | 11.6% | Radley Management, LLC | 6/30/2018 | 5,194 | 10.4% | |||||||||||||||||||||
| 1.110 | Property | Commerce Park Westchase 3 | 0.0% | Foscam Digital Technologies | 11/30/2017 | 20,222 | 32.8% | Solofill, Inc. | 8/31/2016 | 17,942 | 29.1% | Evans Hamilton | 6/30/2020 | 15,228 | 24.7% | Falls Tech, Inc. | 7/31/2018 | 8,188 | 13.3% | |||||||||||||||||||||
| 1.111 | Property | Lehigh Valley 12 | 0.0% | Consolidated Container Company | 11/30/2018 | 80,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.112 | Property | Houston DC Bldg 4 | 0.0% | Raw Materials Corporatio | 7/31/2017 | 39,601 | 37.1% | Wheel Mart Houston, Inc. | 9/30/2017 | 35,640 | 33.4% | Great Southwest Events | 3/31/2018 | 17,624 | 16.5% | Custom Manufacturing Sou | 10/31/2019 | 13,860 | 13.0% | |||||||||||||||||||||
| 1.113 | Property | Valley Forge 1 | 0.0% | Quench USA, Inc. | 9/30/2016 | 23,600 | 35.9% | TLC Direct + | 4/30/2017 | 9,000 | 13.7% | Fallen Cosmeceuticals | 2/29/2020 | 8,721 | 13.3% | Window Nation | 6/30/2017 | 6,643 | 10.1% | |||||||||||||||||||||
| 1.114 | Property | Valley Forge 2 | 0.0% | Solar City | 8/1/2020 | 20,800 | 33.1% | Compass Group | 1/31/2020 | 19,800 | 31.5% | Construction Hardware, I | 11/30/2018 | 13,200 | 21.0% | Flowers Baking Co. of Ly | 5/31/2017 | 9,000 | 14.3% | |||||||||||||||||||||
| 1.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | HBD/Thermoid | 3/31/2020 | 35,892 | 73.9% | Carbon Supply | 1/31/2020 | 12,649 | 26.1% | |||||||||||||||||||||||||||||
| 1.116 | Property | Commerce Park SW 4 | 0.0% | AI United | 2/28/2017 | 9,050 | 21.2% | Nimbic Systems, Inc. | 7/31/2018 | 8,812 | 20.6% | Moziano Group, LLC | 9/30/2018 | 7,590 | 17.8% | Health Connector, LLC | 7/31/2020 | 6,310 | 14.8% | |||||||||||||||||||||
| 1.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | United Respiratory Services | 6/30/2021 | 11,762 | 25.1% | Genuine Parts | 3/31/2017 | 7,863 | 16.8% | Heartland Health | 6/30/2022 | 7,792 | 16.6% | |||||||||||||||||||||||||
| 1.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | CWH Wholesale, Inc. | 5/31/2017 | 48,600 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.119 | Property | Commerce Park SW 1 | 0.0% | Complete Piano Service | 1/31/2023 | 22,715 | 55.7% | Sign-A-Rama of Sugar Land | 2/28/2018 | 4,373 | 10.7% | Tradesmen International | 9/30/2018 | 2,235 | 5.5% | Health Connector, LLC | 8/31/2017 | 1,995 | 4.9% | |||||||||||||||||||||
| 1.120 | Property | Tamarac Business Center II | 0.0% | MSK Precision Products, I | 8/31/2017 | 35,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | Patterson Dental | 6/30/2017 | 13,551 | 30.2% | American Vision | 1/31/2021 | 9,050 | 20.2% | Appliance Parts | 12/31/2018 | 8,801 | 19.6% | |||||||||||||||||||||||||
| 1.122 | Property | Commerce Park Westchase 2 | 0.0% | DE Harvey Builders | 10/31/2019 | 26,788 | 55.6% | ALCESP LLC | 4/30/2018 | 16,764 | 34.8% | Cardno, Inc. | 4/30/2016 | 4,645 | 9.6% | |||||||||||||||||||||||||
| 1.123 | Property | Memphis IC II | 0.0% | Black Horse Carrier | 8/31/2019 | 33,600 | 31.4% | JB Hunt | MTM | 17,075 | 16.0% | Piedmont Plastics | 9/30/2019 | 16,800 | 15.7% | Floorserve MS LLC | 12/31/2015 | 11,147 | 10.4% | |||||||||||||||||||||
| 1.124 | Property | Commerce Park NW 3 | 0.0% | TD Industries, Inc. | 1/31/2017 | 33,516 | 70.6% | Airabella, L.L.C. | 9/30/2017 | 13,934 | 29.4% | |||||||||||||||||||||||||||||
| 1.125 | Property | Commerce Park NW 4 | 0.0% | Molander Group | 8/31/2019 | 9,266 | 19.5% | Music & Arts | 3/31/2020 | 7,703 | 16.2% | Stop Hunger Now | 6/30/2017 | 5,902 | 12.4% | |||||||||||||||||||||||||
| 1.126 | Property | Commerce Park SW 3 | 0.0% | Phoenix Design Group | 8/31/2019 | 14,195 | 33.2% | SBA Network Services | 11/30/2017 | 9,800 | 23.0% | Sunbelt Supply | 11/30/2019 | 8,180 | 19.2% | American Caging, Inc. | 10/31/2015 | 5,283 | 12.4% | |||||||||||||||||||||
| 1.127 | Property | Commerce Park Westchase 1 | 0.0% | Clean Harbors | 6/30/2020 | 17,040 | 35.4% | Raba Kistner Consultants | 12/31/2016 | 12,635 | 26.2% | Natali’s Catering LLC | 2/28/2019 | 9,496 | 19.7% | ATC Group Services, Inc. | 4/30/2016 | 8,977 | 18.6% | |||||||||||||||||||||
| 1.128 | Property | Commerce Park NW 2 | 0.0% | Monolithic | 10/31/2017 | 10,800 | 24.0% | Johnson & Powell Doors & Hardw | 9/30/2017 | 9,000 | 20.0% | Willowbrook Air Conditioning | 1/31/2019 | 7,200 | 16.0% | American Embossing, Inc. | 7/31/2016 | 6,000 | 13.3% | |||||||||||||||||||||
| 1.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | Handicap Vehicle Specialist | 12/31/2017 | 7,964 | 16.9% | |||||||||||||||||||||||||||||||||
| 1.130 | Property | Commerce Park NW 1 | 0.0% | SMAR International, Inc. | 5/31/2016 | 9,606 | 21.3% | R. S. Hughes Company, Inc. | 6/30/2016 | 7,800 | 17.3% | Technifax Office Solutions | 1/31/2017 | 6,594 | 14.7% | Icon Electric | 2/28/2018 | 6,000 | 13.3% | |||||||||||||||||||||
| 1.131 | Property | Lakeview BC Bldg 1 | 0.0% | Lagaci, Inc. | 10/31/2017 | 20,000 | 50.0% | Valencia Coverings | 7/31/2018 | 14,000 | 35.0% | 1553 Powerline Realty LLC | 5/31/2018 | 6,000 | 15.0% | |||||||||||||||||||||||||
| 1.132 | Property | Ft. Lauderdale Industrial II | 0.0% | MOR Printing | 7/31/2025 | 24,490 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.133 | Property | Valley Forge 3 | 0.0% | TXR Global Technology Sr | MTM | 40,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.134 | Property | Lakeview BC Bldg 7 | 0.0% | Oil Spill Response (Americas) | 11/30/2016 | 18,660 | 59.2% | Camera Service Center, Inc. | 8/31/2016 | 12,837 | 40.8% | |||||||||||||||||||||||||||||
| 1.135 | Property | Lakeview BC Bldg 4 | 0.0% | Ryder Integrated Logistics, In | 11/30/2017 | 15,569 | 50.0% | Advanced Electronic Manufactur | MTM | 8,491 | 27.3% | Rosso’s International LLC | 1/31/2017 | 7,093 | 22.8% | |||||||||||||||||||||||||
| 1.136 | Property | Lakeview BC Bldg 5 | 0.0% | Safety Guys | 9/30/2018 | 7,341 | 23.4% | |||||||||||||||||||||||||||||||||
| 1.137 | Property | Commerce Park SW 5 | 0.0% | Truerock, LLC | 12/31/2019 | 12,990 | 42.4% | Silk Worldwide | 11/30/2020 | 10,150 | 33.1% | HMA Consulting | 6/30/2022 | 7,480 | 24.4% | |||||||||||||||||||||||||
| 1.138 | Property | Lakeview BC Bldg 6 | 0.0% | Certex USA, Inc. | 9/30/2016 | 15,295 | 49.5% | FinishMaster, Inc. | 2/28/2019 | 8,327 | 27.0% | Dora Industries, Inc. | 2/28/2017 | 7,266 | 23.5% | |||||||||||||||||||||||||
| 1.139 | Property | Valley Forge 4 | 0.0% | Pierce-Phelps, Inc. | 4/30/2018 | 31,836 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.140 | Property | Lakeview BC Bldg 3 | 0.0% | OTB Architectural Elements | 6/30/2018 | 10,786 | 39.8% | Oracle Elevator Company | 3/31/2020 | 8,200 | 30.3% | Design Appeal, Inc. | 7/31/2018 | 8,100 | 29.9% | |||||||||||||||||||||||||
| 1.141 | Property | Lakeview BC Bldg 2 | 0.0% | Ferretti Group | 12/31/2019 | 18,400 | 100.0% | |||||||||||||||||||||||||||||||||
| 1.142 | Property | Ft. Lauderdale Industrial I | 0.0% | Sunny Morning Foods | 8/31/2017 | 10,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 2 | Loan | 200 Forest Street | 11.3% | GE Healthcare | 4/30/2030 | 243,455 | 44.9% | Quest Diagnostics | 5/31/2029 | 235,638 | 43.5% | |||||||||||||||||||||||||||||
| 3 | Loan | Quaker Bridge Mall | 8.7% | Forever 21 | 1/31/2023 | 26,902 | 7.5% | Old Navy | 3/31/2022 | 18,295 | 5.1% | H&M | 1/31/2023 | 17,418 | 4.9% | Victoria’s Secret | 1/31/2023 | 12,149 | 3.4% | |||||||||||||||||||||
| 4 | Loan | Laurel Corporate Center | 6.3% | |||||||||||||||||||||||||||||||||||||
| 4.1 | Property | 10000 Midlantic Drive | 2.2% | Towers Watson Delaware | 2/1/2024 | 60,423 | 32.3% | Qad in. | 3/1/2019 | 35,048 | 18.8% | American Financial Resource | 4/1/2022 | 10,156 | 5.4% | EverBank Commercial Finance | 11/1/2019 | 9,936 | 5.3% | |||||||||||||||||||||
| 4.2 | Property | 2000 & 4000 Midlantic Drive | 1.7% | Speedy Title & Appraisal | 9/1/2018 | 47,100 | 27.9% | Gallagher Benefit & Services - New Tenant | 12/31/2026 | 34,868 | 20.7% | Lockheed Martin Corporation | 5/1/2017 | 23,946 | 14.2% | Maser Consulting | 5/1/2022 | 16,756 | 9.9% | |||||||||||||||||||||
| 4.3 | Property | 15000 Midlantic Drive | 1.0% | Delaware Valley Urology | 10/1/2019 | 14,986 | 17.8% | Mt. Laurel Endoscopy Center | 3/1/2022 | 7,653 | 9.1% | RA Pain Service | 1/1/2022 | 7,067 | 8.4% | The Renfrew Center of NJ LLC | 4/1/2022 | 4,299 | 5.1% | |||||||||||||||||||||
| 4.4 | Property | 9000 Midlantic Drive | 0.8% | Parker McCay | 9/1/2021 | 49,916 | 74.2% | Liberty Mutual | 4/1/2019 | 7,519 | 11.2% | Bolton Partners - New Tenant | 12/31/2022 | 3,676 | 5.5% | Pringle Quinn Anzano | 8/1/2023 | 3,124 | 4.6% | |||||||||||||||||||||
| 4.5 | Property | 1000 Bishops Gate Blvd | 0.6% | Homeward Residential | 10/1/2019 | 14,298 | 26.8% | Insurance Services Office | 10/1/2022 | 10,912 | 20.5% | Amica Mutual Insurance Co. | 6/30/2021 | 6,679 | 12.5% | KS Engineers, P.C. | 8/1/2016 | 2,525 | 4.7% | |||||||||||||||||||||
| 5 | Loan | GLP Industrial Portfolio A | 5.6% | |||||||||||||||||||||||||||||||||||||
| 5.001 | Property | Inland Empire Indian Ave DC | 0.3% | HanesBrands, Inc. | 10/31/2018 | 1,309,754 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.002 | Property | Centerpointe 4 | 0.3% | Harbor Freight Tools | 9/30/2034 | 1,280,446 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.003 | Property | Hofer Ranch IC Bldg 1 | 0.2% | Samsung Electronics | 9/30/2019 | 612,104 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.004 | Property | Denver DC | 0.1% | United Natural Foods, Inc. | 10/31/2028 | 553,757 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.005 | Property | Freeport DC Bldg 4 | 0.1% | Lineage Logistics ICM, LLC | 7/31/2017 | 355,577 | 48.9% | Glazier Food Company | 5/31/2025 | 281,813 | 38.7% | Schneider Resources | 12/31/2016 | 90,118 | 12.4% | |||||||||||||||||||||||||
| 5.006 | Property | Ontario Mills DC | 0.1% | Owens & Minor Distribution, Inc | 12/31/2024 | 520,161 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.007 | Property | Hagerstown Distribution Center | 0.1% | Home Depot USA Inc | 9/30/2016 | 824,298 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.008 | Property | Beckwith Farms DC | 0.1% | CEVA | 9/30/2020 | 706,500 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.009 | Property | Crossroads DC I | 0.1% | Carrier Enterprise | 1/31/2022 | 180,299 | 39.5% | Bunzl Distribution | 12/31/2018 | 164,841 | 36.1% | Lagasse, Inc | 10/31/2016 | 111,360 | 24.4% | |||||||||||||||||||||||||
| 5.010 | Property | Centerpointe 6 | 0.1% | Serta | 3/31/2026 | 532,926 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.011 | Property | I-95 DC | 0.1% | Reliable Churchill | 8/31/2029 | 449,299 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.012 | Property | Chino Spec Forward | 0.1% | AFC Cable Systems | 4/30/2025 | 265,975 | 64.9% | KeHe Distributors, Inc. | 2/28/2020 | 143,955 | 35.1% | |||||||||||||||||||||||||||||
| 5.013 | Property | Bedford Park II | 0.1% | Packaging Corp of America | 9/30/2025 | 470,160 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.014 | Property | Landover DC | 0.1% | MDV SpartanNash | 1/31/2028 | 368,088 | 72.6% | AAA Mid Atlantic | 3/31/2019 | 55,933 | 11.0% | Zip Mailing Services | 6/30/2018 | 48,511 | 9.6% | SMK, Inc | 6/30/2022 | 34,540 | 6.8% | |||||||||||||||||||||
| 5.015 | Property | North Plainfield 8 | 0.1% | Belkin Corporation | 11/30/2019 | 798,096 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.016 | Property | Sterling DC | 0.1% | Bodega Latina | 4/30/2020 | 300,172 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.017 | Property | Clifton DC | 0.1% | International Paper Company | 10/31/2019 | 230,953 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.018 | Property | Beckwith Farms 3 | 0.1% | CEVA | 7/31/2018 | 480,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.019 | Property | Collington Commerce Center | 0.1% | Nordstrom | 6/30/2025 | 239,742 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.020 | Property | Bedford Park IB | 0.1% | Federal Express Corp | 9/30/2021 | 272,446 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.021 | Property | Elam Farms DC | 0.1% | Intermetro Industries Corporation | 6/30/2019 | 275,000 | 75.7% | United States of America | 7/31/2032 | 88,500 | 24.3% | |||||||||||||||||||||||||||||
| 5.022 | Property | Champagne DC | 0.1% | Genco | 2/28/2018 | 263,670 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.023 | Property | Bridge Point 1 | 0.1% | Paramont | 4/30/2019 | 79,102 | 29.9% | Navistar, Inc | 4/30/2022 | 65,531 | 24.8% | Consolidated Distribution Corp | 10/31/2015 | 47,456 | 18.0% | Christie Lites | 11/30/2021 | 46,413 | 17.6% | |||||||||||||||||||||
| 5.024 | Property | Center Square DC | 0.1% | Home Depot USA Inc | 8/31/2017 | 299,520 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.025 | Property | Park 355 | 0.1% | AceHardware Corporation | 11/30/2024 | 72,217 | 28.4% | Clark Distribution Systems | 5/31/2016 | 57,525 | 22.6% | TricorBraun | 4/30/2017 | 48,005 | 18.9% | American Furniture Rentals, In | 6/30/2018 | 38,543 | 15.2% | |||||||||||||||||||||
| 5.026 | Property | Commerce Farms DC 3 | 0.1% | Bridgestone Americas Tire | 5/31/2018 | 332,000 | 72.7% | PrimeSource Building Prod | 2/28/2022 | 124,500 | 27.3% | |||||||||||||||||||||||||||||
| 5.027 | Property | Brandon Woods DC | 0.1% | Barrett Distribution | 10/31/2018 | 274,152 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.028 | Property | Chantilly DC | 0.1% | East West Marble Company, LLC | 10/31/2019 | 72,569 | 45.3% | NB Handy Company | 6/30/2018 | 55,322 | 34.6% | Total Filtration Services, Inc | 6/30/2016 | 21,454 | 13.4% | Next Day Cabinets, LLC | 10/31/2016 | 10,766 | 6.7% | |||||||||||||||||||||
| 5.029 | Property | Bolingbrook CC Bldg 3 | 0.1% | Vistar Corporation | 12/31/2021 | 198,100 | 69.6% | The Lincoln Electric Company | 10/31/2016 | 86,647 | 30.4% | |||||||||||||||||||||||||||||
| 5.030 | Property | Northpoint CC | 0.1% | American Building Supply | 10/31/2024 | 300,800 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.031 | Property | Franklin Square IC I | 0.1% | TKO Installations, LLC | 3/31/2020 | 87,109 | 39.9% | BP Packaging, Inc. | 11/30/2019 | 63,417 | 29.0% | C&J Graphics, Inc. | 4/30/2021 | 40,806 | 18.7% | Creative Touch Interiors, Inc. | 10/30/2019 | 27,200 | 12.4% | |||||||||||||||||||||
| 5.032 | Property | Rock Quarry Building #1 | 0.1% | Tree of Life | 2/28/2018 | 324,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.033 | Property | Aurora DC III | 0.1% | Jel Sert | 10/31/2022 | 304,482 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.034 | Property | Washington (DC) Corporate Center | 0.1% | DC MPD | 3/31/2026 | 98,286 | 80.1% | DC DPW | 11/30/2015 | 24,422 | 19.9% | |||||||||||||||||||||||||||||
| 5.035 | Property | Aurora DC 1 | 0.1% | Casio America | 4/30/2022 | 147,625 | 50.1% | UTI Integrated Logistics | 11/30/2017 | 147,115 | 49.9% | |||||||||||||||||||||||||||||
| 5.036 | Property | Waterfront DC | 0.1% | DG3 Group | 3/31/2016 | 167,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.037 | Property | Pureland DC I | 0.0% | Engineering Arresting Systems | 12/31/2018 | 273,333 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.038 | Property | Bedford Park IA | 0.0% | Assemblers, Inc. | 5/31/2019 | 270,789 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.039 | Property | Prairie Point Bldg 3 | 0.0% | JBS Logistics, Inc. | 4/30/2022 | 303,800 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.040 | Property | Greenwood DC | 0.0% | Genco | 1/31/2017 | 292,500 | 65.0% | Celadon | 2/28/2018 | 157,500 | 35.0% | |||||||||||||||||||||||||||||
| 5.041 | Property | Austin DC III | 0.0% | Owens & Minor Distribution, Inc | 11/30/2016 | 84,000 | 49.0% | The American Bottling Company | 9/30/2020 | 42,411 | 24.7% | Teksavers, Inc. | 7/31/2017 | 24,000 | 14.0% | X-Press Micro, Inc. | 12/31/2017 | 21,175 | 12.3% | |||||||||||||||||||||
| 5.042 | Property | Franklin Square II | 0.0% | Pall Corp | 10/31/2020 | 96,000 | 50.0% | |||||||||||||||||||||||||||||||||
| 5.043 | Property | Pureland DC II | 0.0% | U.S. Foodservice, Inc. | 6/30/2021 | 217,047 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.044 | Property | Somerset IC | 0.0% | PIM Brands LLC | 5/31/2019 | 90,091 | 49.9% | Via Data & Marketing Se | 5/31/2020 | 37,234 | 20.6% | Energy Sciences, Inc. | 9/30/2016 | 35,843 | 19.9% | Advantech International | 12/31/2015 | 17,234 | 9.6% | |||||||||||||||||||||
| 5.045 | Property | Rock Quarry Building #2 | 0.0% | Menlo Logistics | 4/30/2020 | 150,660 | 60.0% | Berlin Packaging | 2/28/2019 | 100,440 | 40.0% | |||||||||||||||||||||||||||||
| 5.046 | Property | Brandon Woods DC II | 0.0% | |||||||||||||||||||||||||||||||||||||
| 5.047 | Property | Centerpointe 5 | 0.0% | Frazee Industries, Inc | 4/30/2020 | 180,043 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.048 | Property | Industrial Parkway (CA) DC | 0.0% | FTDI West, Inc | 2/28/2019 | 191,216 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.049 | Property | Beckwith Farms 2 | 0.0% | CEVA | 8/31/2019 | 247,500 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.050 | Property | North Plainfield 2 | 0.0% | Westcon Group North Ameri | 11/30/2020 | 128,350 | 28.9% | |||||||||||||||||||||||||||||||||
| 5.051 | Property | North Plainfield 4 | 0.0% | Smart Warehousing | 1/31/2019 | 190,440 | 49.9% | DSG Indiana | 10/31/2019 | 95,526 | 25.0% | |||||||||||||||||||||||||||||
| 5.052 | Property | North Plainfield 5 | 0.0% | Meritor Heavy Vehicle Systems | 12/31/2018 | 275,327 | 72.2% | Keystone Automotive Indus | 8/31/2019 | 106,145 | 27.8% | |||||||||||||||||||||||||||||
| 5.053 | Property | Somerset IC II Building I | 0.0% | Pacon Manufacturing | 9/30/2020 | 157,244 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.054 | Property | BWI Commerce Center II | 0.0% | Fabrication Design Inc | 12/31/2021 | 146,104 | 73.7% | Stag Parkway | 2/1/2017 | 52,265 | 26.3% | |||||||||||||||||||||||||||||
| 5.055 | Property | Commerce Farms DC 4 | 0.0% | Communications Test Desig | 11/30/2018 | 142,500 | 51.4% | Jacobson Warehouse Compan | 6/30/2019 | 135,000 | 48.6% | |||||||||||||||||||||||||||||
| 5.056 | Property | Rock Run Bldg 6 | 0.0% | Petco Animal Supplies Store, I | 12/31/2017 | 156,326 | 56.3% | A&R Logistics, Inc. | 3/31/2017 | 121,450 | 43.7% | |||||||||||||||||||||||||||||
| 5.057 | Property | Bolingbrook CC Bldg 4 | 0.0% | |||||||||||||||||||||||||||||||||||||
| 5.058 | Property | Bridge Point 2 | 0.0% | Flowserve US Inc. | 5/31/2021 | 32,886 | 27.6% | McDavid, Inc. | 3/31/2016 | 20,373 | 17.1% | Rite Rug Company, Inc. | 11/30/2017 | 18,380 | 15.4% | Harrington Industrial Plastic | 9/30/2019 | 17,193 | 14.4% | |||||||||||||||||||||
| 5.059 | Property | Burleson BP Bldg 3 (Austin DC I) | 0.0% | Ultra Electronics | 1/31/2021 | 76,800 | 70.6% | Lanvera Ltd | 12/31/2018 | 12,845 | 11.8% | |||||||||||||||||||||||||||||
| 5.060 | Property | 10th Street Business Park 2 | 0.0% | Intertek | 9/30/2024 | 94,600 | 62.6% | True Brew Enterprises, LLC | 5/31/2017 | 56,632 | 37.4% | |||||||||||||||||||||||||||||
| A-1-26 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| LARGEST TENANT INFORMATION(20)(21)(22)(23) | 2ND LARGEST TENANT INFORMATION(20)(21)(22)(23) | 3RD LARGEST TENANT INFORMATION(20)(21)(22)(23) | 4TH LARGEST TENANT INFORMATION(20)(21)(22)(23) | |||||||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Largest Tenant(7)(8) | Largest Tenant Lease Expiration |
Largest Tenant NSF |
Largest Tenant % of NSF |
2nd Largest Tenant(7)(8) | 2nd Largest Tenant Lease Expiration |
2nd Largest Tenant NSF |
2nd Largest Tenant % of NSF |
3rd Largest Tenant(8) | 3rd Largest Tenant Lease Expiration |
3rd Largest Tenant NSF |
3rd Largest Tenant % of NSF |
4th Largest Tenant(8) | 4th Largest Tenant Lease Expiration |
4th Largest Tenant NSF |
4th Largest Tenant % of NSF | ||||||||||||||||||||
| 5.061 | Property | Park 55 | 0.0% | Walgreens Company | 2/28/2022 | 45,000 | 31.0% | |||||||||||||||||||||||||||||||||
| 5.062 | Property | Valwood West Industrial A | 0.0% | Tidel Engineering, LP | 12/31/2016 | 74,917 | 37.2% | Global Industries, Inc. | 9/30/2019 | 63,010 | 31.3% | Jack Black, LLC | 2/28/2019 | 27,000 | 13.4% | |||||||||||||||||||||||||
| 5.063 | Property | Baltimore IC | 0.0% | Crown Beverage Packaging, LLC | 9/30/2017 | 156,797 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.064 | Property | Englewood DC | 0.0% | Sultan Healthcare | 10/31/2016 | 103,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.065 | Property | Centerpointe 9 | 0.0% | ResMed Corporation | 10/31/2017 | 130,002 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.066 | Property | Aurora DC 2 | 0.0% | Victaulic Company | 4/30/2019 | 61,897 | 49.6% | Thermamax Inc. | 11/30/2019 | 26,490 | 21.2% | Planes Moving & Storage of Chi | 1/31/2017 | 23,975 | 19.2% | Natural Direct LLC | 8/31/2021 | 12,535 | 10.0% | |||||||||||||||||||||
| 5.067 | Property | Redlands Industrial Center IB | 0.0% | Iron Mountain | 1/31/2019 | 128,141 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.068 | Property | Somerset IC II Building II | 0.0% | Ivoclar Vivadent | 3/31/2023 | 64,225 | 54.6% | Nissan North America | 2/28/2022 | 31,587 | 26.8% | Ralph Libonati Co. | 11/30/2020 | 21,839 | 18.6% | |||||||||||||||||||||||||
| 5.069 | Property | Hofer Ranch TRS Building 3 | 0.0% | New Flyer | 9/30/2019 | 103,646 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.070 | Property | BWI Commerce Center I | 0.0% | Berry Plastics | 10/31/2023 | 128,800 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.071 | Property | Burleson BP Bldg 1 (Austin DC I) | 0.0% | Stone Systems | 10/31/2024 | 51,200 | 47.1% | Southwest Installation Service | 1/31/2018 | 32,000 | 29.4% | |||||||||||||||||||||||||||||
| 5.072 | Property | Raceway Crossings IC Bldg 3 (Austin DC II) | 0.0% | Flare | 8/31/2021 | 84,649 | 85.3% | Used Equipment Sales | 9/30/2017 | 14,551 | 14.7% | |||||||||||||||||||||||||||||
| 5.073 | Property | Freeport DC Bldg 2 | 0.0% | Omni Logistics Inc. | 10/31/2020 | 84,000 | 58.3% | Dyncorp International LLC | 6/30/2016 | 60,000 | 41.7% | |||||||||||||||||||||||||||||
| 5.074 | Property | Concours DC | 0.0% | |||||||||||||||||||||||||||||||||||||
| 5.075 | Property | Raceway Crossings IC Bldg 2 (Austin DC II) | 0.0% | Waste & Recycling Plastic Cont | 9/30/2020 | 65,600 | 66.1% | Abrams and Company Publishers | 9/30/2016 | 33,600 | 33.9% | |||||||||||||||||||||||||||||
| 5.076 | Property | Hagerstown - Industrial Lane DC | 0.0% | Rust-Oleum Corporatio | 9/30/2016 | 100,000 | 58.5% | Rust-Oleum Corporatio | 8/31/2017 | 62,058 | 36.3% | |||||||||||||||||||||||||||||
| 5.077 | Property | Maple Point 1 | 0.0% | Nestle Waters North America In | 9/30/2018 | 69,424 | 81.7% | Roush Industries, Inc. | 1/31/2016 | 15,536 | 18.3% | |||||||||||||||||||||||||||||
| 5.078 | Property | Freeport DC Bldg 1 | 0.0% | Jason Pharmaceuticals, Inc. | 5/31/2018 | 70,000 | 50.0% | Kuehne & Nagel, Inc. | 10/31/2017 | 70,000 | 50.0% | |||||||||||||||||||||||||||||
| 5.079 | Property | Capital Beltway CC | 0.0% | B.K. Miller | 10/31/2018 | 79,062 | 69.7% | Compass Group | 4/30/2017 | 34,450 | 30.3% | |||||||||||||||||||||||||||||
| 5.080 | Property | Centerpointe Trailer Lot | 0.0% | Harbor Freight Tools | 9/30/2034 | 0 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.081 | Property | Randall Crossing DC | 0.0% | Iron Mountain | 5/31/2019 | 100,294 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.082 | Property | Burleson BP Bldg 2 (Austin DC I) | 0.0% | Move Solutions | 12/31/2022 | 38,400 | 35.3% | |||||||||||||||||||||||||||||||||
| 5.083 | Property | Maple Point 2 | 0.0% | Components Express | 11/30/2022 | 23,838 | 29.2% | The Goodyear Tire & Rubber Co | 6/30/2017 | 18,735 | 23.0% | Midwest Office Interiors | 8/31/2020 | 15,548 | 19.1% | AH Tensor International, LLC | 10/31/2019 | 12,029 | 14.7% | |||||||||||||||||||||
| 5.084 | Property | Hollins End 6 | 0.0% | Northrop Grumman | 1/31/2016 | 120,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.085 | Property | Freeport DC Bldg 3 | 0.0% | Beavex Incorporated | 4/30/2017 | 60,380 | 46.4% | KW (TX), Inc. | 1/31/2016 | 36,870 | 28.3% | Omni Logistics Inc. | 2/29/2016 | 33,000 | 25.3% | |||||||||||||||||||||||||
| 5.086 | Property | Redlands Industrial Center II | 0.0% | Polaris | 6/30/2020 | 99,363 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.087 | Property | Hollins End 1 | 0.0% | Free State Books, LLC | 9/30/2016 | 64,233 | 53.2% | Action Pak | 1/31/2017 | 56,563 | 46.8% | |||||||||||||||||||||||||||||
| 5.088 | Property | Hollins End 2 | 0.0% | Shepard Exposition Services, I | 12/31/2015 | 56,182 | 46.7% | Jason Pharmaceuticals, Inc. | 5/31/2018 | 24,130 | 20.1% | |||||||||||||||||||||||||||||
| 5.089 | Property | Valwood West Industrial D | 0.0% | Hugh M. Cunningham, Inc. | 7/31/2024 | 76,610 | 60.0% | Group O | 11/30/2016 | 51,010 | 40.0% | |||||||||||||||||||||||||||||
| 5.090 | Property | Redlands Industrial Center IA | 0.0% | Stater Brothers | 1/31/2019 | 65,520 | 65.8% | Design It | 9/30/2015 | 34,060 | 34.2% | |||||||||||||||||||||||||||||
| 5.091 | Property | Valwood West Industrial C | 0.0% | Snap Drape International | 1/31/2018 | 57,439 | 42.8% | Exel, Inc. | 9/30/2016 | 34,899 | 26.0% | Valmont Industries, Inc. | 10/31/2019 | 21,238 | 15.8% | GLC | 11/30/2018 | 20,690 | 15.4% | |||||||||||||||||||||
| 5.092 | Property | 10th Street Business Park 1 | 0.0% | Telect, Inc. | 11/30/2020 | 100,000 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.093 | Property | Columbia Park IC | 0.0% | Natural Animal Nutrition | 3/31/2016 | 69,100 | 64.5% | Goodman Distribution, Inc | 11/30/2017 | 23,605 | 22.0% | MD Stone Source, Inc | 10/31/2016 | 14,365 | 13.4% | |||||||||||||||||||||||||
| 5.094 | Property | Valley View BC Bldg 2 | 0.0% | Continental Concession Supplie | 6/30/2017 | 63,000 | 53.8% | Karndean International, LLC | 1/31/2018 | 54,000 | 46.2% | |||||||||||||||||||||||||||||
| 5.095 | Property | Valley View BC Bldg 1 | 0.0% | ANEW Business Solutions, Inc. | 1/31/2020 | 42,954 | 46.9% | Panini America, Inc. | 3/31/2021 | 34,883 | 38.1% | The Chamberlain Group, Inc. | 9/30/2017 | 13,837 | 15.1% | |||||||||||||||||||||||||
| 5.096 | Property | Crossroads DC III | 0.0% | Eaton Corporation | 5/31/2017 | 50,850 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.097 | Property | Northpointe DC Bldg 1 | 0.0% | Home Design Outlet Center Virg | 7/31/2017 | 13,003 | 28.0% | Nest Technologies Corp. | 6/30/2016 | 9,111 | 19.6% | Euro USA VA, Inc. | 2/28/2018 | 7,955 | 17.1% | E-Cell Technologies, Inc. | 6/30/2016 | 5,546 | 11.9% | |||||||||||||||||||||
| 5.098 | Property | Park 88 | 0.0% | Dupage County Election Commiss | 1/31/2020 | 28,414 | 43.4% | Spraying Systems Co. | 8/31/2016 | 11,622 | 17.7% | Fuel Tech | 12/31/2020 | 10,930 | 16.7% | |||||||||||||||||||||||||
| 5.099 | Property | Ameriplex | 0.0% | LH Express, LLC | 8/31/2018 | 68,800 | 57.8% | GTECH Corporation | 7/31/2023 | 50,200 | 42.2% | |||||||||||||||||||||||||||||
| 5.100 | Property | Vista Point South 5 | 0.0% | Paragon Global Resources, Inc | 11/30/2018 | 22,313 | 54.1% | Palm Beach Tan, Inc. | 9/30/2017 | 18,910 | 45.9% | |||||||||||||||||||||||||||||
| 5.101 | Property | Hollins End 5 | 0.0% | National Delivery Systems | 7/31/2016 | 80,618 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.102 | Property | Northpointe DC Bldg 2 | 0.0% | The Richards Corporation | 10/31/2022 | 36,654 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.103 | Property | Vista Point South 6 | 0.0% | Primary Health, Inc. | 12/31/2018 | 36,080 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.104 | Property | Raceway Crossings IC Bldg 1 (Austin DC II) | 0.0% | Control Panels USA Inc | 6/30/2019 | 25,600 | 50.0% | Austin Wearhouse | 12/31/2018 | 25,600 | 50.0% | |||||||||||||||||||||||||||||
| 5.105 | Property | Vista Point South 4 | 0.0% | RL National Roofing Partners | 4/30/2024 | 11,731 | 31.6% | |||||||||||||||||||||||||||||||||
| 5.106 | Property | Vista Point South 3 | 0.0% | Coriant USA, Inc. | 6/30/2024 | 24,986 | 70.2% | Southwest Sales, LP | 9/30/2016 | 10,594 | 29.8% | |||||||||||||||||||||||||||||
| 5.107 | Property | North Plainfield 3 | 0.0% | Inter-Continental Gear & | 5/31/2018 | 17,600 | 14.3% | Panalpina, Inc. | 1/31/2017 | 17,600 | 14.3% | United Suppliers, Inc. | 9/30/2016 | 17,600 | 14.3% | |||||||||||||||||||||||||
| 5.108 | Property | Vista Point South 1 | 0.0% | Gulf States Toyota, Inc. | 12/31/2016 | 27,770 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.109 | Property | Bolingbrook VMF | 0.0% | Navistar, Inc | 4/30/2019 | 19,314 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.110 | Property | Vista Point South 2 | 0.0% | Toyota Motor Sales, USA, Inc. | 11/30/2016 | 12,765 | 42.3% | |||||||||||||||||||||||||||||||||
| 5.111 | Property | Hollins End 3 | 0.0% | Carroll’s LLC | 12/31/2020 | 44,374 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.112 | Property | Hollins End 4 | 0.0% | Star Sales-Baltimore, Inc | 5/31/2017 | 16,880 | 50.2% | Lamberts Cable | 3/31/2019 | 16,720 | 49.8% | |||||||||||||||||||||||||||||
| 5.113 | Property | Freeport DC Bldg 6 | 0.0% | Glazier Food Company | 5/31/2025 | 12,500 | 100.0% | |||||||||||||||||||||||||||||||||
| 5.114 | Property | Freeport DC Bldg 5 | 0.0% | Pat Salmon & Sons, Inc. | 10/31/2017 | 13,927 | 100.0% | |||||||||||||||||||||||||||||||||
| 6 | Loan | Mission Ridge | 4.9% | Federal Bureau of Investigation | 05/15/2023 | 175,000 | 56.3% | INTEGRITY APPLICATIONS INCORPORATED | 04/30/2022 | 89,034 | 28.7% | BALL AEROSPACE TECHNOLOGIES, CORP. | 06/30/2019 | 18,044 | 5.8% | TECOLOTE RESEARCH INC | 08/31/2022 | 7,069 | 2.3% | |||||||||||||||||||||
| 7 | Loan | Vistas at Seven Bar | 4.3% | |||||||||||||||||||||||||||||||||||||
| 8 | Loan | Jay Scutti Plaza | 3.3% | Value City Furniture | 2/28/2022 | 50,000 | 17.3% | Toys “R” Us | 1/31/2023 | 46,719 | 16.2% | AC Moore | 7/31/2021 | 23,149 | 8.0% | Maines Food & Party Warehouse | 8/28/2026 | 21,455 | 7.4% | |||||||||||||||||||||
| 9 | Loan | West LA Office - 2730 Wilshire | 3.2% | Schaffell Development Co. | 8/31/2017 | 10,091 | 17.3% | B. Daniel Shabani, PHD | 11/30/2017 | 3,777 | 6.5% | Brett P. Lent and Tricia S. Feist Dental Corporation | 5/31/2023 | 3,652 | 6.3% | LSG Imaging | 5/31/2023 | 2,854 | 4.9% | |||||||||||||||||||||
| 10 | Loan | Starwood Capital Extended Stay Portfolio | 2.6% | |||||||||||||||||||||||||||||||||||||
| 10.01 | Property | Crestwood Suites Denver - Aurora | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.02 | Property | Sun Suites New Orleans (Metairie) | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.03 | Property | Sun Suites New Orleans (Harvey) | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.04 | Property | Sun Suites Hobby (Clearlake) | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.05 | Property | Sun Suites Plano | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.06 | Property | Sun Suites Westchase | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.07 | Property | Crestwood Suites Marietta Roswell Road | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.08 | Property | Sun Suites Sugar Land (Stafford) | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.09 | Property | Sun Suites Raleigh | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.10 | Property | Sun Suites Intercontinental Greenspoint | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.11 | Property | Crestwood Suites Nashville Madison | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.12 | Property | Sun Suites Cumming | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.13 | Property | Crestwood Suites Murfreesboro | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.14 | Property | Sun Suites Smyrna | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.15 | Property | Sun Suites Dallas - Garland | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.16 | Property | Sun Suites DFW Airport - Lewisville | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.17 | Property | Sun Suites Charlotte - Matthews | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.18 | Property | Crestwood Suites Disney Orlando | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.19 | Property | Crestwood Suites Orlando UCF | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.20 | Property | Crestwood Suites Snellville | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.21 | Property | Sun Suites Suwanee | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.22 | Property | Home Towne Suites Kannapolis | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.23 | Property | Sun Suites Corpus Christi | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.24 | Property | Home Towne Suites Tuscaloosa | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.25 | Property | Sun Suites Jacksonville | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.26 | Property | Sun Suites Chesapeake | 0.1% | |||||||||||||||||||||||||||||||||||||
| 10.27 | Property | Crestwood Suites Fort Myers | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.28 | Property | Crestwood Suites Greensboro Airport | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.29 | Property | Crestwood Suites Austin | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.30 | Property | Sun Suites Gwinnett | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.31 | Property | Crestwood Suites Marietta - Town Center Mall | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.32 | Property | Crestwood Suites Baton Rouge | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.33 | Property | Home Towne Suites Columbus | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.34 | Property | Crestwood Suites NW Houston | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.35 | Property | Home Towne Suites Auburn | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.36 | Property | Sun Suites Stockbridge | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.37 | Property | Home Towne Suites Anderson | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.38 | Property | Crestwood Suites Colorado Springs | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.39 | Property | Home Towne Suites Prattville | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.40 | Property | Crestwood Suites High Point | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.41 | Property | Sun Suites Birmingham | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.42 | Property | Sun Suites Kennesaw Town Center | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.43 | Property | Sun Suites Greensboro | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.44 | Property | Home Towne Suites Greenville | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.45 | Property | Sun Suites Hattiesburg | 0.0% | |||||||||||||||||||||||||||||||||||||
| A-1-27 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| LARGEST TENANT INFORMATION(20)(21)(22)(23) | 2ND LARGEST TENANT INFORMATION(20)(21)(22)(23) | 3RD LARGEST TENANT INFORMATION(20)(21)(22)(23) | 4TH LARGEST TENANT INFORMATION(20)(21)(22)(23) | |||||||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Largest Tenant(7)(8) | Largest Tenant Lease Expiration |
Largest Tenant NSF |
Largest Tenant % of NSF |
2nd Largest Tenant(7)(8) | 2nd Largest Tenant Lease Expiration |
2nd Largest Tenant NSF |
2nd Largest Tenant % of NSF |
3rd Largest Tenant(8) | 3rd Largest Tenant Lease Expiration |
3rd Largest Tenant NSF |
3rd Largest Tenant % of NSF |
4th Largest Tenant(8) | 4th Largest Tenant Lease Expiration |
4th Largest Tenant NSF |
4th Largest Tenant % of NSF | ||||||||||||||||||||
| 10.46 | Property | Home Towne Suites Decatur | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.47 | Property | Home Towne Suites Bowling Green | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.48 | Property | Sun Suites Gulfport Airport | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.49 | Property | Crestwood Suites Newport News | 0.0% | |||||||||||||||||||||||||||||||||||||
| 10.50 | Property | Home Towne Suites Clarksville | 0.0% | |||||||||||||||||||||||||||||||||||||
| 11 | Loan | Chicago Marriott Southwest at Burr Ridge | 2.6% | |||||||||||||||||||||||||||||||||||||
| 12 | Loan | Palihouse Santa Monica | 2.5% | |||||||||||||||||||||||||||||||||||||
| 13 | Loan | Hilton Cincinnati Airport | 2.1% | |||||||||||||||||||||||||||||||||||||
| 14 | Loan | Lofton Place Apartments | 2.0% | |||||||||||||||||||||||||||||||||||||
| 15 | Loan | City Place Apartments | 1.9% | |||||||||||||||||||||||||||||||||||||
| 16 | Loan | The Vue | 1.8% | |||||||||||||||||||||||||||||||||||||
| 17 | Loan | Shadow Lake Apartments | 1.4% | |||||||||||||||||||||||||||||||||||||
| 18 | Loan | Peakview Office Plaza | 1.3% | National Valuation Consultants, Inc. | 9/30/2022 | 24,086 | 26.4% | KB Home Colorado, Inc. | 3/31/2017 | 20,145 | 22.1% | GCG Financial, Inc | 11/30/2017 | 11,468 | 12.6% | Aurora Commercial Corp. | 12/31/2016 | 9,867 | 10.8% | |||||||||||||||||||||
| 19 | Loan | Holiday Inn & Suites Ann Arbor | 1.3% | |||||||||||||||||||||||||||||||||||||
| 20 | Loan | Arbor Hill Apartments | 1.2% | |||||||||||||||||||||||||||||||||||||
| 21 | Loan | Landmark Centre | 1.2% | Englewood Mortgage | 4/30/2023 | 10,197 | 13.4% | T-Mobile West | 1/31/2017 | 8,948 | 11.8% | Puckett Energy Company | 10/31/2021 | 7,478 | 9.8% | RG Fowler | 3/31/2021 | 4,688 | 6.2% | |||||||||||||||||||||
| 22 | Loan | Holiday Inn Express - Little Rock | 1.1% | |||||||||||||||||||||||||||||||||||||
| 23 | Loan | Walnut Street Retail Portfolio | 1.1% | Walnut Capital Management | 9/30/2025 | 7,043 | 19.8% | Shady Grove Shadyside, LLC | 1/31/2025 | 4,003 | 11.3% | Lululemon | 10/31/2021 | 3,593 | 10.1% | Toadflax, Inc. | 7/31/2018 | 3,458 | 9.7% | |||||||||||||||||||||
| 24 | Loan | Confederate Point Apartments | 1.0% | |||||||||||||||||||||||||||||||||||||
| 25 | Loan | White Lick Creek Apartments | 1.0% | |||||||||||||||||||||||||||||||||||||
| 26 | Loan | Pebble Creek Collection | 0.9% | Kobe Steakhouse | 8/31/2021 | 6,950 | 15.5% | Century 21 | 2/28/2019 | 3,600 | 8.0% | Once Upon A Child | 6/1/2018 | 3,050 | 6.8% | Partyscene | 1/1/2017 | 2,750 | 6.1% | |||||||||||||||||||||
| 27 | Loan | La Quinta Inn & Suites, Bonita Springs Naples North | 0.8% | |||||||||||||||||||||||||||||||||||||
| 28 | Loan | Antelope Multifamily Portfolio | 0.8% | |||||||||||||||||||||||||||||||||||||
| 28.1 | Property | Ridgewood East | 0.4% | |||||||||||||||||||||||||||||||||||||
| 28.2 | Property | Water Valley | 0.1% | |||||||||||||||||||||||||||||||||||||
| 28.3 | Property | Senatobia Arms | 0.1% | |||||||||||||||||||||||||||||||||||||
| 28.4 | Property | Sardis Gardens | 0.1% | |||||||||||||||||||||||||||||||||||||
| 28.5 | Property | Flowers Square | 0.1% | |||||||||||||||||||||||||||||||||||||
| 29 | Loan | Chagrin Professional Office | 0.8% | Carlisle, McNellie, Rini CPA | 5/31/2022 | 18,900 | 39.4% | KinderCare | 1/31/2028 | 9,739 | 20.3% | Dr. Mitchell | 11/30/2023 | 3,577 | 7.5% | Dr. Faber, PHD | 1/30/2017 | 1,670 | 3.5% | |||||||||||||||||||||
| 30 | Loan | Lakes of Ridgecrest Phase III | 0.8% | |||||||||||||||||||||||||||||||||||||
| 31 | Loan | Tuscany Villas Apartments | 0.8% | |||||||||||||||||||||||||||||||||||||
| 32 | Loan | Palmer Super Center | 0.7% | Redner’s Market | 9/30/2031 | 69,135 | 68.7% | Hibachi Grill & Century Buffet | 1/31/2022 | 10,361 | 10.3% | Marinelli Pizza | 10/31/2019 | 2,400 | 2.4% | Dr. Karla Stanz (Dentist) | 5/31/2016 | 1,644 | 1.6% | |||||||||||||||||||||
| 33 | Loan | Winter Garden Business Park | 0.7% | CB & I | 11/30/2016 | 10,000 | 10.9% | Angel & Avery Enterprises, Inc | 6/30/2020 | 10,000 | 10.9% | PrismOne Group, Inc. | 2/28/2021 | 7,022 | 7.7% | Garage Mama Fitness LLC | 7/31/2018 | 6,700 | 7.3% | |||||||||||||||||||||
| 34 | Loan | Battery B at The Jeffrey Apartments | 0.7% | |||||||||||||||||||||||||||||||||||||
| 35 | Loan | Taunton Depot Shopping Center | 0.7% | Petco | 1/31/2025 | 15,482 | 55.2% | Papa Gino’s | 4/30/2018 | 3,160 | 11.3% | Verizon | 5/31/2016 | 2,500 | 8.9% | Supercuts | 3/31/2018 | 1,500 | 5.3% | |||||||||||||||||||||
| 36 | Loan | Cumberland Pointe | 0.7% | PNC Bank | 9/30/2020 | 3,500 | 21.0% | Cumberland Eye Clinic | 1/31/2022 | 3,384 | 20.3% | Shane’s Rib Shack | 7/31/2025 | 2,987 | 17.9% | Moe’s Southwest Grill | 9/30/2025 | 2,522 | 15.1% | |||||||||||||||||||||
| 37 | Loan | Banana Republic | 0.6% | Banana Republic | 3/31/2025 | 14,853 | 100.0% | |||||||||||||||||||||||||||||||||
| 38 | Loan | Hawthorne Square | 0.6% | Yucatan Taco Stand | 9/30/2025 | 3,500 | 24.4% | Molly’s Mutt House | 5/31/2019 | 2,210 | 15.4% | Einstein & Noah Bagel | 10/31/2019 | 2,200 | 15.3% | Montrose Advanced Dentistry | 6/30/2025 | 2,004 | 14.0% | |||||||||||||||||||||
| 39 | Loan | 539 Smith Street | 0.6% | Aldi | 11/30/2023 | 17,977 | 46.0% | Family Dollar | 1/31/2017 | 8,400 | 21.5% | Advance Auto | 7/31/2029 | 6,124 | 15.7% | Popeye’s | 12/31/2020 | 2,400 | 6.1% | |||||||||||||||||||||
| 40 | Loan | The Realty Building | 0.6% | Ameris Bancorp | 11/30/2024 | 8,374 | 16.4% | Gray & Parnell | 7/31/2018 | 5,604 | 11.0% | JE Dunn | 7/31/2020 | 5,400 | 10.6% | Hansen Architects | 7/31/2016 | 5,103 | 10.0% | |||||||||||||||||||||
| 41 | Loan | Lochaven Apartments | 0.5% | |||||||||||||||||||||||||||||||||||||
| 42 | Loan | 515 Westheimer | 0.5% | Osaka Japanese Restaurant | 12/31/2021 | 3,544 | 27.0% | Subway Real Estate | 10/14/2017 | 1,400 | 10.7% | Kold Cryotherapy | 10/31/2020 | 1,378 | 10.5% | Dr. Patel (Optometrist) | 3/20/2026 | 1,368 | 10.4% | |||||||||||||||||||||
| 43 | Loan | Alexander House | 0.5% | |||||||||||||||||||||||||||||||||||||
| 44 | Loan | TopSail Way Shopping Center | 0.5% | Food Lion, Inc. | 12/31/2025 | 33,800 | 53.0% | Variety Wholesalers, Inc. Store | 10/28/2021 | 14,300 | 22.4% | Advance Auto Parts #5777 | 8/31/2024 | 8,450 | 13.3% | Pizza City USA, Inc. | 6/30/2018 | 1,600 | 2.5% | |||||||||||||||||||||
| 45 | Loan | Aztec Square | 0.4% | United States Postal Service | 11/30/2019 | 7,148 | 27.6% | Rent-A-Center | 7/31/2019 | 3,444 | 13.3% | Pizza Hut | 2/28/2019 | 2,863 | 11.1% | Wells Fargo Bank | 12/31/2017 | 2,000 | 7.7% | |||||||||||||||||||||
| 46 | Loan | Homecrest MHC | 0.4% | |||||||||||||||||||||||||||||||||||||
| 47 | Loan | 501 Bath Street | 0.4% | Alta Orthopaedic Medical Group, Inc. | 11/30/2030 | 10,618 | 65.6% | Westpac Investments, Inc. | 11/30/2030 | 5,580 | 34.4% | |||||||||||||||||||||||||||||
| 48 | Loan | 2100 & 2106 N. Orange Avenue | 0.3% | Orange Ave Consulting, LLC | 12/31/2016 | 4,444 | 39.5% | Walgreens Co. (Store #15300) | 9/30/2025 | 3,400 | 30.2% | Integrative Physical Medicine Marketing and Staffing, LLC | 7/31/2017 | 1,750 | 15.6% | |||||||||||||||||||||||||
| 49 | Loan | Coastal Breeze Apartment Portfolio | 0.3% | |||||||||||||||||||||||||||||||||||||
| 49.1 | Property | Apple | 0.1% | |||||||||||||||||||||||||||||||||||||
| 49.2 | Property | Baltic | 0.1% | |||||||||||||||||||||||||||||||||||||
| 49.3 | Property | Maple | 0.1% | |||||||||||||||||||||||||||||||||||||
| 50 | Loan | Gross - Villa MHP | 0.2% | |||||||||||||||||||||||||||||||||||||
| A-1-28 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| 5TH LARGEST TENANT INFORMATION(20)(21)(22)(23) | MORTGAGE LOAN RESERVE INFORMATION(24)(25)(26)(27)(28) | ||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
5th Largest Tenant(8) | 5th Largest Tenant Lease Expiration |
5th Largest Tenant NSF |
5th Largest Tenant % of NSF |
Upfront Replacement Reserves |
Monthly Replacement Reserves |
Replacement Reserve Cap |
Upfront TI/LC Reserves |
Monthly TI/LC Reserves | ||||||||||||
| 1 | Loan | GLP Industrial Portfolio B | 11.5% | Springing | 1/12th of $0.10 times the aggregate number of rentable square feet then contained in the properties | Springing | |||||||||||||||||||
| 1.001 | Property | Agave DC | 0.6% | ||||||||||||||||||||||
| 1.002 | Property | Lehigh Valley 13 | 0.3% | ||||||||||||||||||||||
| 1.003 | Property | Frontier Logistics BTS | 0.3% | ||||||||||||||||||||||
| 1.004 | Property | Sugarland Interchange DC | 0.3% | ||||||||||||||||||||||
| 1.005 | Property | York - Willow Springs | 0.3% | ||||||||||||||||||||||
| 1.006 | Property | Atlanta - Liberty DC | 0.2% | ||||||||||||||||||||||
| 1.007 | Property | South Bay DC | 0.2% | ||||||||||||||||||||||
| 1.008 | Property | Sorensen Industrial | 0.2% | ||||||||||||||||||||||
| 1.009 | Property | Miramar DC | 0.2% | ||||||||||||||||||||||
| 1.010 | Property | York DC II | 0.2% | ||||||||||||||||||||||
| 1.011 | Property | Carlisle DC Bldg 1 | 0.2% | ||||||||||||||||||||||
| 1.012 | Property | Portside Distribution Center | 0.2% | ||||||||||||||||||||||
| 1.013 | Property | Marina West A | 0.2% | ||||||||||||||||||||||
| 1.014 | Property | Fremont East Bay DC | 0.2% | ||||||||||||||||||||||
| 1.015 | Property | Harbor Gateway DC | 0.2% | ||||||||||||||||||||||
| 1.016 | Property | Imperial DC 1 | 0.2% | ||||||||||||||||||||||
| 1.017 | Property | Westport DC Bldg B | 0.2% | ||||||||||||||||||||||
| 1.018 | Property | Westport DC Bldg A | 0.2% | ||||||||||||||||||||||
| 1.019 | Property | Auburn DC | 0.1% | ||||||||||||||||||||||
| 1.020 | Property | Southaven DC Bldg 2 | 0.1% | ||||||||||||||||||||||
| 1.021 | Property | Marina West DC II Bldg 1 | 0.1% | ||||||||||||||||||||||
| 1.022 | Property | Buckeye DC Bldg 1 | 0.1% | ||||||||||||||||||||||
| 1.023 | Property | York DC III | 0.1% | ||||||||||||||||||||||
| 1.024 | Property | Orange County DC | 0.1% | ||||||||||||||||||||||
| 1.025 | Property | Kent Valley DC II | 0.1% | ||||||||||||||||||||||
| 1.026 | Property | Memphis IC III | 0.1% | ||||||||||||||||||||||
| 1.027 | Property | Pinole Point Building #1 | 0.1% | ||||||||||||||||||||||
| 1.028 | Property | Cactus DC II | 0.1% | ||||||||||||||||||||||
| 1.029 | Property | Fairburn DC | 0.1% | ||||||||||||||||||||||
| 1.030 | Property | Windfern Distribution Center II | 0.1% | ||||||||||||||||||||||
| 1.031 | Property | Miami DC | 0.1% | ||||||||||||||||||||||
| 1.032 | Property | Southpoint F | 0.1% | ||||||||||||||||||||||
| 1.033 | Property | Industrial Parkway DC | 0.1% | ||||||||||||||||||||||
| 1.034 | Property | Chickasaw DC | 0.1% | ||||||||||||||||||||||
| 1.035 | Property | Valley Crossings | 0.1% | ||||||||||||||||||||||
| 1.036 | Property | Buckeye DC Bldg 2 | 0.1% | ||||||||||||||||||||||
| 1.037 | Property | Southpoint B | 0.1% | ||||||||||||||||||||||
| 1.038 | Property | Hartman Business Center I | 0.1% | ||||||||||||||||||||||
| 1.039 | Property | Artesia DC | 0.1% | ||||||||||||||||||||||
| 1.040 | Property | Bell Gardens Distribution Center #3 | 0.1% | ||||||||||||||||||||||
| 1.041 | Property | Marina West B | 0.1% | ||||||||||||||||||||||
| 1.042 | Property | Renton DC | 0.1% | ||||||||||||||||||||||
| 1.043 | Property | Southpoint A | 0.1% | ||||||||||||||||||||||
| 1.044 | Property | Westfork A5 | 0.1% | ||||||||||||||||||||||
| 1.045 | Property | Marina West DC II Bldg 2 | 0.1% | ||||||||||||||||||||||
| 1.046 | Property | Pinole Point Building #2 | 0.1% | ||||||||||||||||||||||
| 1.047 | Property | Salt Lake DC II | 0.1% | ||||||||||||||||||||||
| 1.048 | Property | Northwest 8 Industrial Center II | 0.1% | ||||||||||||||||||||||
| 1.049 | Property | Salt Lake DC I | 0.1% | ||||||||||||||||||||||
| 1.050 | Property | Southshore Commerce Center C | 0.1% | ||||||||||||||||||||||
| 1.051 | Property | Pinole Point Building #3 | 0.1% | ||||||||||||||||||||||
| 1.052 | Property | Steamboat DC | 0.1% | ||||||||||||||||||||||
| 1.053 | Property | Palo Verde DC | 0.1% | ||||||||||||||||||||||
| 1.054 | Property | South San Francisco DC II | 0.1% | ||||||||||||||||||||||
| 1.055 | Property | Westfork C4 | 0.1% | ||||||||||||||||||||||
| 1.056 | Property | South San Francisco DC | 0.1% | ||||||||||||||||||||||
| 1.057 | Property | Southshore Commerce Center A | 0.1% | ||||||||||||||||||||||
| 1.058 | Property | Kent Valley DC IV | 0.1% | ||||||||||||||||||||||
| 1.059 | Property | Carlisle DC Bldg 2 | 0.1% | ||||||||||||||||||||||
| 1.060 | Property | Bluegrass DC Bldg 4 | 0.1% | ||||||||||||||||||||||
| 1.061 | Property | Westfork A4 | 0.1% | ||||||||||||||||||||||
| 1.062 | Property | Beltway Crossing DC Bldg 2 | 0.1% | ||||||||||||||||||||||
| 1.063 | Property | Ritner DC | 0.1% | ||||||||||||||||||||||
| 1.064 | Property | Hartman Business Center II | 0.1% | ||||||||||||||||||||||
| 1.065 | Property | Hayward DC | 0.1% | ||||||||||||||||||||||
| 1.066 | Property | Houston DC Bldg 1 | 0.1% | ||||||||||||||||||||||
| 1.067 | Property | Kent Valley DC | 0.1% | ||||||||||||||||||||||
| 1.068 | Property | Lehigh Valley 9 | 0.1% | ||||||||||||||||||||||
| 1.069 | Property | Beltway Crossing DC Bldg 3 | 0.1% | ||||||||||||||||||||||
| 1.070 | Property | Southaven DC Bldg 1 | 0.1% | ||||||||||||||||||||||
| 1.071 | Property | Bluegrass DC Bldg 1 | 0.1% | ||||||||||||||||||||||
| 1.072 | Property | Suwanee Point Building 200 | 0.1% | Score Promotions Inc. | 7/31/2016 | 12,973 | 12.2% | ||||||||||||||||||
| 1.073 | Property | Tamarac Business Center I | 0.1% | ||||||||||||||||||||||
| 1.074 | Property | Gwinnett DC Bldg 1 | 0.1% | ||||||||||||||||||||||
| 1.075 | Property | Houston DC Bldg 3 | 0.1% | ||||||||||||||||||||||
| 1.076 | Property | Broadway 101 CC Bldg 9 | 0.1% | ||||||||||||||||||||||
| 1.077 | Property | Iron Run DC | 0.1% | ||||||||||||||||||||||
| 1.078 | Property | Windfern Distribution Center I | 0.0% | Fire Closet | 3/31/2040 | 358 | 0.3% | ||||||||||||||||||
| 1.079 | Property | Miami DC II | 0.0% | ||||||||||||||||||||||
| 1.080 | Property | Southshore Commerce Center B | 0.0% | ||||||||||||||||||||||
| 1.081 | Property | Suwanee Point Building 100 | 0.0% | ||||||||||||||||||||||
| 1.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | ||||||||||||||||||||||
| 1.083 | Property | Southshore Commerce Center D | 0.0% | ||||||||||||||||||||||
| 1.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | ||||||||||||||||||||||
| 1.085 | Property | Lehigh Valley DC II | 0.0% | ||||||||||||||||||||||
| 1.086 | Property | Memphis IC I | 0.0% | ||||||||||||||||||||||
| 1.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | ||||||||||||||||||||||
| 1.088 | Property | Lehigh Valley 10 | 0.0% | ||||||||||||||||||||||
| 1.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | ||||||||||||||||||||||
| 1.090 | Property | Northwest 8 Industrial Center I | 0.0% | ||||||||||||||||||||||
| 1.091 | Property | Bluegrass DC Bldg 3 | 0.0% | ||||||||||||||||||||||
| 1.092 | Property | Andover DC Bldg A | 0.0% | ||||||||||||||||||||||
| 1.093 | Property | Bluegrass DC Bldg 2 | 0.0% | ||||||||||||||||||||||
| 1.094 | Property | Andover DC Bldg B | 0.0% | ||||||||||||||||||||||
| 1.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | ||||||||||||||||||||||
| 1.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | Focus Climbing | 5/31/2018 | 6,813 | 10.0% | ||||||||||||||||||
| 1.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | ||||||||||||||||||||||
| 1.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | DND Enterprises | MTM | 6,516 | 10.0% | ||||||||||||||||||
| 1.099 | Property | Lehigh Valley 11 | 0.0% | ||||||||||||||||||||||
| 1.100 | Property | Tamarac Commerce Center | 0.0% | ||||||||||||||||||||||
| 1.101 | Property | Houston DC Bldg 2 | 0.0% | ||||||||||||||||||||||
| 1.102 | Property | Marina West DC II Bldg 3 | 0.0% | ||||||||||||||||||||||
| 1.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | ||||||||||||||||||||||
| 1.104 | Property | Commerce Park Medical Center | 0.0% | Competitive Choice | 1/31/2017 | 5,496 | 10.6% | ||||||||||||||||||
| 1.105 | Property | Houston IC | 0.0% | Controlled Products Syst | 10/31/2016 | 5,490 | 8.2% | ||||||||||||||||||
| A-1-29 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| 5TH LARGEST TENANT INFORMATION(20)(21)(22)(23) | MORTGAGE LOAN RESERVE INFORMATION(24)(25)(26)(27)(28) | ||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
5th Largest Tenant(8) | 5th Largest Tenant Lease Expiration |
5th Largest Tenant NSF |
5th Largest Tenant % of NSF |
Upfront Replacement Reserves |
Monthly Replacement Reserves |
Replacement Reserve Cap |
Upfront TI/LC Reserves |
Monthly TI/LC Reserves | ||||||||||||
| 1.106 | Property | Gwinnett DC Bldg 2 | 0.0% | ||||||||||||||||||||||
| 1.107 | Property | Weston Business Center | 0.0% | ||||||||||||||||||||||
| 1.108 | Property | Kent Valley DC III | 0.0% | ||||||||||||||||||||||
| 1.109 | Property | Commerce Park SW 2 | 0.0% | The Design Firm, Inc. | 4/30/2018 | 4,881 | 9.8% | ||||||||||||||||||
| 1.110 | Property | Commerce Park Westchase 3 | 0.0% | ||||||||||||||||||||||
| 1.111 | Property | Lehigh Valley 12 | 0.0% | ||||||||||||||||||||||
| 1.112 | Property | Houston DC Bldg 4 | 0.0% | ||||||||||||||||||||||
| 1.113 | Property | Valley Forge 1 | 0.0% | Tesla Motors PA, Inc. | MTM | 4,180 | 6.4% | ||||||||||||||||||
| 1.114 | Property | Valley Forge 2 | 0.0% | ||||||||||||||||||||||
| 1.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | ||||||||||||||||||||||
| 1.116 | Property | Commerce Park SW 4 | 0.0% | American Wires Corporation | 11/30/2020 | 5,987 | 14.0% | ||||||||||||||||||
| 1.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | ||||||||||||||||||||||
| 1.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | ||||||||||||||||||||||
| 1.119 | Property | Commerce Park SW 1 | 0.0% | Universal Dialysis | 8/31/2018 | 1,955 | 4.8% | ||||||||||||||||||
| 1.120 | Property | Tamarac Business Center II | 0.0% | ||||||||||||||||||||||
| 1.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | ||||||||||||||||||||||
| 1.122 | Property | Commerce Park Westchase 2 | 0.0% | ||||||||||||||||||||||
| 1.123 | Property | Memphis IC II | 0.0% | ||||||||||||||||||||||
| 1.124 | Property | Commerce Park NW 3 | 0.0% | ||||||||||||||||||||||
| 1.125 | Property | Commerce Park NW 4 | 0.0% | ||||||||||||||||||||||
| 1.126 | Property | Commerce Park SW 3 | 0.0% | Folz Vending, Inc. | 4/30/2017 | 5,237 | 12.3% | ||||||||||||||||||
| 1.127 | Property | Commerce Park Westchase 1 | 0.0% | ||||||||||||||||||||||
| 1.128 | Property | Commerce Park NW 2 | 0.0% | Kosun Solids Control Equip. | 4/30/2017 | 6,000 | 13.3% | ||||||||||||||||||
| 1.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | ||||||||||||||||||||||
| 1.130 | Property | Commerce Park NW 1 | 0.0% | Industrial Electronic Supply | 1/31/2018 | 6,000 | 13.3% | ||||||||||||||||||
| 1.131 | Property | Lakeview BC Bldg 1 | 0.0% | ||||||||||||||||||||||
| 1.132 | Property | Ft. Lauderdale Industrial II | 0.0% | ||||||||||||||||||||||
| 1.133 | Property | Valley Forge 3 | 0.0% | ||||||||||||||||||||||
| 1.134 | Property | Lakeview BC Bldg 7 | 0.0% | ||||||||||||||||||||||
| 1.135 | Property | Lakeview BC Bldg 4 | 0.0% | ||||||||||||||||||||||
| 1.136 | Property | Lakeview BC Bldg 5 | 0.0% | ||||||||||||||||||||||
| 1.137 | Property | Commerce Park SW 5 | 0.0% | ||||||||||||||||||||||
| 1.138 | Property | Lakeview BC Bldg 6 | 0.0% | ||||||||||||||||||||||
| 1.139 | Property | Valley Forge 4 | 0.0% | ||||||||||||||||||||||
| 1.140 | Property | Lakeview BC Bldg 3 | 0.0% | ||||||||||||||||||||||
| 1.141 | Property | Lakeview BC Bldg 2 | 0.0% | ||||||||||||||||||||||
| 1.142 | Property | Ft. Lauderdale Industrial I | 0.0% | ||||||||||||||||||||||
| 2 | Loan | 200 Forest Street | 11.3% | $6,772 | Springing | ||||||||||||||||||||
| 3 | Loan | Quaker Bridge Mall | 8.7% | New York & Company | 1/31/2017 | 11,015 | 3.1% | Springing | $214,345 | $38,699 | $38,699 | ||||||||||||||
| 4 | Loan | Laurel Corporate Center | 6.3% | $1,947,494 | $11,671 | $3,592,892 | Springing | ||||||||||||||||||
| 4.1 | Property | 10000 Midlantic Drive | 2.2% | Kisler-Tiffany | 10/1/2019 | 8,797 | 4.7% | ||||||||||||||||||
| 4.2 | Property | 2000 & 4000 Midlantic Drive | 1.7% | Future Technologies | 8/1/2019 | 7,830 | 4.6% | ||||||||||||||||||
| 4.3 | Property | 15000 Midlantic Drive | 1.0% | ||||||||||||||||||||||
| 4.4 | Property | 9000 Midlantic Drive | 0.8% | CenterPoint Group | 1/1/2021 | 2,903 | 4.3% | ||||||||||||||||||
| 4.5 | Property | 1000 Bishops Gate Blvd | 0.6% | ||||||||||||||||||||||
| 5 | Loan | GLP Industrial Portfolio A | 5.6% | Springing | 1/12th of $0.10 times the aggregate number of rentable square feet then contained in the properties | Springing | |||||||||||||||||||
| 5.001 | Property | Inland Empire Indian Ave DC | 0.3% | ||||||||||||||||||||||
| 5.002 | Property | Centerpointe 4 | 0.3% | ||||||||||||||||||||||
| 5.003 | Property | Hofer Ranch IC Bldg 1 | 0.2% | ||||||||||||||||||||||
| 5.004 | Property | Denver DC | 0.1% | ||||||||||||||||||||||
| 5.005 | Property | Freeport DC Bldg 4 | 0.1% | ||||||||||||||||||||||
| 5.006 | Property | Ontario Mills DC | 0.1% | ||||||||||||||||||||||
| 5.007 | Property | Hagerstown Distribution Center | 0.1% | ||||||||||||||||||||||
| 5.008 | Property | Beckwith Farms DC | 0.1% | ||||||||||||||||||||||
| 5.009 | Property | Crossroads DC I | 0.1% | ||||||||||||||||||||||
| 5.010 | Property | Centerpointe 6 | 0.1% | ||||||||||||||||||||||
| 5.011 | Property | I-95 DC | 0.1% | ||||||||||||||||||||||
| 5.012 | Property | Chino Spec Forward | 0.1% | ||||||||||||||||||||||
| 5.013 | Property | Bedford Park II | 0.1% | ||||||||||||||||||||||
| 5.014 | Property | Landover DC | 0.1% | ||||||||||||||||||||||
| 5.015 | Property | North Plainfield 8 | 0.1% | ||||||||||||||||||||||
| 5.016 | Property | Sterling DC | 0.1% | ||||||||||||||||||||||
| 5.017 | Property | Clifton DC | 0.1% | ||||||||||||||||||||||
| 5.018 | Property | Beckwith Farms 3 | 0.1% | ||||||||||||||||||||||
| 5.019 | Property | Collington Commerce Center | 0.1% | ||||||||||||||||||||||
| 5.020 | Property | Bedford Park IB | 0.1% | ||||||||||||||||||||||
| 5.021 | Property | Elam Farms DC | 0.1% | ||||||||||||||||||||||
| 5.022 | Property | Champagne DC | 0.1% | ||||||||||||||||||||||
| 5.023 | Property | Bridge Point 1 | 0.1% | SVBC, Inc. | 6/30/2016 | 25,681 | 9.7% | ||||||||||||||||||
| 5.024 | Property | Center Square DC | 0.1% | ||||||||||||||||||||||
| 5.025 | Property | Park 355 | 0.1% | Vynera Transportation | 10/31/2016 | 28,436 | 11.2% | ||||||||||||||||||
| 5.026 | Property | Commerce Farms DC 3 | 0.1% | ||||||||||||||||||||||
| 5.027 | Property | Brandon Woods DC | 0.1% | ||||||||||||||||||||||
| 5.028 | Property | Chantilly DC | 0.1% | ||||||||||||||||||||||
| 5.029 | Property | Bolingbrook CC Bldg 3 | 0.1% | ||||||||||||||||||||||
| 5.030 | Property | Northpoint CC | 0.1% | ||||||||||||||||||||||
| 5.031 | Property | Franklin Square IC I | 0.1% | ||||||||||||||||||||||
| 5.032 | Property | Rock Quarry Building #1 | 0.1% | ||||||||||||||||||||||
| 5.033 | Property | Aurora DC III | 0.1% | ||||||||||||||||||||||
| 5.034 | Property | Washington (DC) Corporate Center | 0.1% | ||||||||||||||||||||||
| 5.035 | Property | Aurora DC 1 | 0.1% | ||||||||||||||||||||||
| 5.036 | Property | Waterfront DC | 0.1% | ||||||||||||||||||||||
| 5.037 | Property | Pureland DC I | 0.0% | ||||||||||||||||||||||
| 5.038 | Property | Bedford Park IA | 0.0% | ||||||||||||||||||||||
| 5.039 | Property | Prairie Point Bldg 3 | 0.0% | ||||||||||||||||||||||
| 5.040 | Property | Greenwood DC | 0.0% | ||||||||||||||||||||||
| 5.041 | Property | Austin DC III | 0.0% | ||||||||||||||||||||||
| 5.042 | Property | Franklin Square II | 0.0% | ||||||||||||||||||||||
| 5.043 | Property | Pureland DC II | 0.0% | ||||||||||||||||||||||
| 5.044 | Property | Somerset IC | 0.0% | ||||||||||||||||||||||
| 5.045 | Property | Rock Quarry Building #2 | 0.0% | ||||||||||||||||||||||
| 5.046 | Property | Brandon Woods DC II | 0.0% | ||||||||||||||||||||||
| 5.047 | Property | Centerpointe 5 | 0.0% | ||||||||||||||||||||||
| 5.048 | Property | Industrial Parkway (CA) DC | 0.0% | ||||||||||||||||||||||
| 5.049 | Property | Beckwith Farms 2 | 0.0% | ||||||||||||||||||||||
| 5.050 | Property | North Plainfield 2 | 0.0% | ||||||||||||||||||||||
| 5.051 | Property | North Plainfield 4 | 0.0% | ||||||||||||||||||||||
| 5.052 | Property | North Plainfield 5 | 0.0% | ||||||||||||||||||||||
| 5.053 | Property | Somerset IC II Building I | 0.0% | ||||||||||||||||||||||
| 5.054 | Property | BWI Commerce Center II | 0.0% | ||||||||||||||||||||||
| 5.055 | Property | Commerce Farms DC 4 | 0.0% | ||||||||||||||||||||||
| 5.056 | Property | Rock Run Bldg 6 | 0.0% | ||||||||||||||||||||||
| 5.057 | Property | Bolingbrook CC Bldg 4 | 0.0% | ||||||||||||||||||||||
| 5.058 | Property | Bridge Point 2 | 0.0% | BEST Transportation Services | 9/30/2021 | 16,892 | 14.2% | ||||||||||||||||||
| 5.059 | Property | Burleson BP Bldg 3 (Austin DC I) | 0.0% | ||||||||||||||||||||||
| 5.060 | Property | 10th Street Business Park 2 | 0.0% | ||||||||||||||||||||||
| A-1-30 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| 5TH LARGEST TENANT INFORMATION(20)(21)(22)(23) | MORTGAGE LOAN RESERVE INFORMATION(24)(25)(26)(27)(28) | ||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
5th Largest Tenant(8) | 5th Largest Tenant Lease Expiration |
5th Largest Tenant NSF |
5th Largest Tenant % of NSF |
Upfront Replacement Reserves |
Monthly Replacement Reserves |
Replacement Reserve Cap |
Upfront TI/LC Reserves |
Monthly TI/LC Reserves | ||||||||||||
| 5.061 | Property | Park 55 | 0.0% | ||||||||||||||||||||||
| 5.062 | Property | Valwood West Industrial A | 0.0% | ||||||||||||||||||||||
| 5.063 | Property | Baltimore IC | 0.0% | ||||||||||||||||||||||
| 5.064 | Property | Englewood DC | 0.0% | ||||||||||||||||||||||
| 5.065 | Property | Centerpointe 9 | 0.0% | ||||||||||||||||||||||
| 5.066 | Property | Aurora DC 2 | 0.0% | ||||||||||||||||||||||
| 5.067 | Property | Redlands Industrial Center IB | 0.0% | ||||||||||||||||||||||
| 5.068 | Property | Somerset IC II Building II | 0.0% | ||||||||||||||||||||||
| 5.069 | Property | Hofer Ranch TRS Building 3 | 0.0% | ||||||||||||||||||||||
| 5.070 | Property | BWI Commerce Center I | 0.0% | ||||||||||||||||||||||
| 5.071 | Property | Burleson BP Bldg 1 (Austin DC I) | 0.0% | ||||||||||||||||||||||
| 5.072 | Property | Raceway Crossings IC Bldg 3 (Austin DC II) | 0.0% | ||||||||||||||||||||||
| 5.073 | Property | Freeport DC Bldg 2 | 0.0% | ||||||||||||||||||||||
| 5.074 | Property | Concours DC | 0.0% | ||||||||||||||||||||||
| 5.075 | Property | Raceway Crossings IC Bldg 2 (Austin DC II) | 0.0% | ||||||||||||||||||||||
| 5.076 | Property | Hagerstown - Industrial Lane DC | 0.0% | ||||||||||||||||||||||
| 5.077 | Property | Maple Point 1 | 0.0% | ||||||||||||||||||||||
| 5.078 | Property | Freeport DC Bldg 1 | 0.0% | ||||||||||||||||||||||
| 5.079 | Property | Capital Beltway CC | 0.0% | ||||||||||||||||||||||
| 5.080 | Property | Centerpointe Trailer Lot | 0.0% | ||||||||||||||||||||||
| 5.081 | Property | Randall Crossing DC | 0.0% | ||||||||||||||||||||||
| 5.082 | Property | Burleson BP Bldg 2 (Austin DC I) | 0.0% | ||||||||||||||||||||||
| 5.083 | Property | Maple Point 2 | 0.0% | ForTec Medical | 8/31/2016 | 11,433 | 14.0% | ||||||||||||||||||
| 5.084 | Property | Hollins End 6 | 0.0% | ||||||||||||||||||||||
| 5.085 | Property | Freeport DC Bldg 3 | 0.0% | ||||||||||||||||||||||
| 5.086 | Property | Redlands Industrial Center II | 0.0% | ||||||||||||||||||||||
| 5.087 | Property | Hollins End 1 | 0.0% | ||||||||||||||||||||||
| 5.088 | Property | Hollins End 2 | 0.0% | ||||||||||||||||||||||
| 5.089 | Property | Valwood West Industrial D | 0.0% | ||||||||||||||||||||||
| 5.090 | Property | Redlands Industrial Center IA | 0.0% | ||||||||||||||||||||||
| 5.091 | Property | Valwood West Industrial C | 0.0% | ||||||||||||||||||||||
| 5.092 | Property | 10th Street Business Park 1 | 0.0% | ||||||||||||||||||||||
| 5.093 | Property | Columbia Park IC | 0.0% | ||||||||||||||||||||||
| 5.094 | Property | Valley View BC Bldg 2 | 0.0% | ||||||||||||||||||||||
| 5.095 | Property | Valley View BC Bldg 1 | 0.0% | ||||||||||||||||||||||
| 5.096 | Property | Crossroads DC III | 0.0% | ||||||||||||||||||||||
| 5.097 | Property | Northpointe DC Bldg 1 | 0.0% | Controlled Technology | 12/31/2020 | 3,395 | 7.3% | ||||||||||||||||||
| 5.098 | Property | Park 88 | 0.0% | ||||||||||||||||||||||
| 5.099 | Property | Ameriplex | 0.0% | ||||||||||||||||||||||
| 5.100 | Property | Vista Point South 5 | 0.0% | ||||||||||||||||||||||
| 5.101 | Property | Hollins End 5 | 0.0% | ||||||||||||||||||||||
| 5.102 | Property | Northpointe DC Bldg 2 | 0.0% | ||||||||||||||||||||||
| 5.103 | Property | Vista Point South 6 | 0.0% | ||||||||||||||||||||||
| 5.104 | Property | Raceway Crossings IC Bldg 1 (Austin DC II) | 0.0% | ||||||||||||||||||||||
| 5.105 | Property | Vista Point South 4 | 0.0% | ||||||||||||||||||||||
| 5.106 | Property | Vista Point South 3 | 0.0% | ||||||||||||||||||||||
| 5.107 | Property | North Plainfield 3 | 0.0% | ||||||||||||||||||||||
| 5.108 | Property | Vista Point South 1 | 0.0% | ||||||||||||||||||||||
| 5.109 | Property | Bolingbrook VMF | 0.0% | ||||||||||||||||||||||
| 5.110 | Property | Vista Point South 2 | 0.0% | ||||||||||||||||||||||
| 5.111 | Property | Hollins End 3 | 0.0% | ||||||||||||||||||||||
| 5.112 | Property | Hollins End 4 | 0.0% | ||||||||||||||||||||||
| 5.113 | Property | Freeport DC Bldg 6 | 0.0% | ||||||||||||||||||||||
| 5.114 | Property | Freeport DC Bldg 5 | 0.0% | ||||||||||||||||||||||
| 6 | Loan | Mission Ridge | 4.9% | ANAVATION | 12/31/2018 | 1,791 | 0.6% | $5,138 | $38,838 | ||||||||||||||||
| 7 | Loan | Vistas at Seven Bar | 4.3% | $1,500,000 | $14,300 | ||||||||||||||||||||
| 8 | Loan | Jay Scutti Plaza | 3.3% | PetCo | 1/31/2021 | 14,760 | 5.1% | $5,057 | $139,360 | $16,667 | |||||||||||||||
| 9 | Loan | West LA Office - 2730 Wilshire | 3.2% | Skin By Lovely, a Medical Corp. | 12/31/2019 | 2,802 | 4.8% | $1,411 | $50,796 | $395,000 | $6,080 | ||||||||||||||
| 10 | Loan | Starwood Capital Extended Stay Portfolio | 2.6% | $244,725 | 4% of gross income from operations for the calendar month which is 2 months prior to the applicable payment date | ||||||||||||||||||||
| 10.01 | Property | Crestwood Suites Denver - Aurora | 0.1% | ||||||||||||||||||||||
| 10.02 | Property | Sun Suites New Orleans (Metairie) | 0.1% | ||||||||||||||||||||||
| 10.03 | Property | Sun Suites New Orleans (Harvey) | 0.1% | ||||||||||||||||||||||
| 10.04 | Property | Sun Suites Hobby (Clearlake) | 0.1% | ||||||||||||||||||||||
| 10.05 | Property | Sun Suites Plano | 0.1% | ||||||||||||||||||||||
| 10.06 | Property | Sun Suites Westchase | 0.1% | ||||||||||||||||||||||
| 10.07 | Property | Crestwood Suites Marietta Roswell Road | 0.1% | ||||||||||||||||||||||
| 10.08 | Property | Sun Suites Sugar Land (Stafford) | 0.1% | ||||||||||||||||||||||
| 10.09 | Property | Sun Suites Raleigh | 0.1% | ||||||||||||||||||||||
| 10.10 | Property | Sun Suites Intercontinental Greenspoint | 0.1% | ||||||||||||||||||||||
| 10.11 | Property | Crestwood Suites Nashville Madison | 0.1% | ||||||||||||||||||||||
| 10.12 | Property | Sun Suites Cumming | 0.1% | ||||||||||||||||||||||
| 10.13 | Property | Crestwood Suites Murfreesboro | 0.1% | ||||||||||||||||||||||
| 10.14 | Property | Sun Suites Smyrna | 0.1% | ||||||||||||||||||||||
| 10.15 | Property | Sun Suites Dallas - Garland | 0.1% | ||||||||||||||||||||||
| 10.16 | Property | Sun Suites DFW Airport - Lewisville | 0.1% | ||||||||||||||||||||||
| 10.17 | Property | Sun Suites Charlotte - Matthews | 0.1% | ||||||||||||||||||||||
| 10.18 | Property | Crestwood Suites Disney Orlando | 0.1% | ||||||||||||||||||||||
| 10.19 | Property | Crestwood Suites Orlando UCF | 0.1% | ||||||||||||||||||||||
| 10.20 | Property | Crestwood Suites Snellville | 0.1% | ||||||||||||||||||||||
| 10.21 | Property | Sun Suites Suwanee | 0.1% | ||||||||||||||||||||||
| 10.22 | Property | Home Towne Suites Kannapolis | 0.1% | ||||||||||||||||||||||
| 10.23 | Property | Sun Suites Corpus Christi | 0.1% | ||||||||||||||||||||||
| 10.24 | Property | Home Towne Suites Tuscaloosa | 0.1% | ||||||||||||||||||||||
| 10.25 | Property | Sun Suites Jacksonville | 0.1% | ||||||||||||||||||||||
| 10.26 | Property | Sun Suites Chesapeake | 0.1% | ||||||||||||||||||||||
| 10.27 | Property | Crestwood Suites Fort Myers | 0.0% | ||||||||||||||||||||||
| 10.28 | Property | Crestwood Suites Greensboro Airport | 0.0% | ||||||||||||||||||||||
| 10.29 | Property | Crestwood Suites Austin | 0.0% | ||||||||||||||||||||||
| 10.30 | Property | Sun Suites Gwinnett | 0.0% | ||||||||||||||||||||||
| 10.31 | Property | Crestwood Suites Marietta - Town Center Mall | 0.0% | ||||||||||||||||||||||
| 10.32 | Property | Crestwood Suites Baton Rouge | 0.0% | ||||||||||||||||||||||
| 10.33 | Property | Home Towne Suites Columbus | 0.0% | ||||||||||||||||||||||
| 10.34 | Property | Crestwood Suites NW Houston | 0.0% | ||||||||||||||||||||||
| 10.35 | Property | Home Towne Suites Auburn | 0.0% | ||||||||||||||||||||||
| 10.36 | Property | Sun Suites Stockbridge | 0.0% | ||||||||||||||||||||||
| 10.37 | Property | Home Towne Suites Anderson | 0.0% | ||||||||||||||||||||||
| 10.38 | Property | Crestwood Suites Colorado Springs | 0.0% | ||||||||||||||||||||||
| 10.39 | Property | Home Towne Suites Prattville | 0.0% | ||||||||||||||||||||||
| 10.40 | Property | Crestwood Suites High Point | 0.0% | ||||||||||||||||||||||
| 10.41 | Property | Sun Suites Birmingham | 0.0% | ||||||||||||||||||||||
| 10.42 | Property | Sun Suites Kennesaw Town Center | 0.0% | ||||||||||||||||||||||
| 10.43 | Property | Sun Suites Greensboro | 0.0% | ||||||||||||||||||||||
| 10.44 | Property | Home Towne Suites Greenville | 0.0% | ||||||||||||||||||||||
| 10.45 | Property | Sun Suites Hattiesburg | 0.0% | ||||||||||||||||||||||
| A-1-31 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| 5TH LARGEST TENANT INFORMATION(20)(21)(22)(23) | MORTGAGE LOAN RESERVE INFORMATION(24)(25)(26)(27)(28) | ||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
5th Largest Tenant(8) | 5th Largest Tenant Lease Expiration |
5th Largest Tenant NSF |
5th Largest Tenant % of NSF |
Upfront Replacement Reserves |
Monthly Replacement Reserves |
Replacement Reserve Cap |
Upfront TI/LC Reserves |
Monthly TI/LC Reserves | ||||||||||||
| 10.46 | Property | Home Towne Suites Decatur | 0.0% | ||||||||||||||||||||||
| 10.47 | Property | Home Towne Suites Bowling Green | 0.0% | ||||||||||||||||||||||
| 10.48 | Property | Sun Suites Gulfport Airport | 0.0% | ||||||||||||||||||||||
| 10.49 | Property | Crestwood Suites Newport News | 0.0% | ||||||||||||||||||||||
| 10.50 | Property | Home Towne Suites Clarksville | 0.0% | ||||||||||||||||||||||
| 11 | Loan | Chicago Marriott Southwest at Burr Ridge | 2.6% | Springing | |||||||||||||||||||||
| 12 | Loan | Palihouse Santa Monica | 2.5% | 1/12 of 4% of gross revenues over the trailing twelve month period | $582,147 | ||||||||||||||||||||
| 13 | Loan | Hilton Cincinnati Airport | 2.1% | Springing | |||||||||||||||||||||
| 14 | Loan | Lofton Place Apartments | 2.0% | $1,732,846 | $5,375 | ||||||||||||||||||||
| 15 | Loan | City Place Apartments | 1.9% | $6,667 | |||||||||||||||||||||
| 16 | Loan | The Vue | 1.8% | $3,250 | |||||||||||||||||||||
| 17 | Loan | Shadow Lake Apartments | 1.4% | $5,700 | $5,700 | ||||||||||||||||||||
| 18 | Loan | Peakview Office Plaza | 1.3% | Burns & Wilcox | 12/31/2023 | 8,229 | 9.0% | Springing | Springing | ||||||||||||||||
| 19 | Loan | Holiday Inn & Suites Ann Arbor | 1.3% | 1/12th of 4% of the greater of (i) gross revenues in the preceding calendar year or (ii) the projected gross revenues for the current calendar year | |||||||||||||||||||||
| 20 | Loan | Arbor Hill Apartments | 1.2% | $5,270 | |||||||||||||||||||||
| 21 | Loan | Landmark Centre | 1.2% | Glacier Construction | 3/31/2021 | 4,489 | 5.9% | $1,395 | $6,340 | ||||||||||||||||
| 22 | Loan | Holiday Inn Express - Little Rock | 1.1% | 1/12 of an amount equal to 4% of rents provided borrower shall have no obligation to make the monthly deposit on a payment date prior to completion of the PIP work | |||||||||||||||||||||
| 23 | Loan | Walnut Street Retail Portfolio | 1.1% | EB Pepper | 3/31/2017 | 3,282 | 9.2% | $592 | $5,000 | ||||||||||||||||
| 24 | Loan | Confederate Point Apartments | 1.0% | $4,979 | |||||||||||||||||||||
| 25 | Loan | White Lick Creek Apartments | 1.0% | $3,042 | $1,521 | ||||||||||||||||||||
| 26 | Loan | Pebble Creek Collection | 0.9% | Chevron/Circle | 4/30/2025 | 2,400 | 5.3% | $672 | $3,733 | ||||||||||||||||
| 27 | Loan | La Quinta Inn & Suites, Bonita Springs Naples North | 0.8% | 1/12th of 2% until 12/3/2016 and 4% thereafter of the greater of (i) gross revenues in the preceding calendar year or (ii) the projected gross revenues for the current calendar year | |||||||||||||||||||||
| 28 | Loan | Antelope Multifamily Portfolio | 0.8% | $4,250 | |||||||||||||||||||||
| 28.1 | Property | Ridgewood East | 0.4% | ||||||||||||||||||||||
| 28.2 | Property | Water Valley | 0.1% | ||||||||||||||||||||||
| 28.3 | Property | Senatobia Arms | 0.1% | ||||||||||||||||||||||
| 28.4 | Property | Sardis Gardens | 0.1% | ||||||||||||||||||||||
| 28.5 | Property | Flowers Square | 0.1% | ||||||||||||||||||||||
| 29 | Loan | Chagrin Professional Office | 0.8% | Gerblick | 12/31/2017 | 1,638 | 3.4% | $799 | $2,084 | ||||||||||||||||
| 30 | Loan | Lakes of Ridgecrest Phase III | 0.8% | $2,125 | $1,063 | ||||||||||||||||||||
| 31 | Loan | Tuscany Villas Apartments | 0.8% | $6,672 | |||||||||||||||||||||
| 32 | Loan | Palmer Super Center | 0.7% | Ace Cleaners | 8/31/2019 | 900 | 0.9% | $150,000 | $1,677 | $4,193 | |||||||||||||||
| 33 | Loan | Winter Garden Business Park | 0.7% | Total Renal Care | 5/31/2019 | 6,300 | 6.9% | $1,147 | $200,000 | $7,645 | |||||||||||||||
| 34 | Loan | Battery B at The Jeffrey Apartments | 0.7% | $1,166 | |||||||||||||||||||||
| 35 | Loan | Taunton Depot Shopping Center | 0.7% | Liberty Travel | 2/28/2018 | 1,500 | 5.3% | $457 | $3,333 | ||||||||||||||||
| 36 | Loan | Cumberland Pointe | 0.7% | Otter’s Chicken | 5/31/2026 | 2,456 | 14.8% | $333 | $1,734 | ||||||||||||||||
| 37 | Loan | Banana Republic | 0.6% | $248 | $1,667 | ||||||||||||||||||||
| 38 | Loan | Hawthorne Square | 0.6% | Starbucks | 9/30/2022 | 1,600 | 11.2% | $179 | $1,667 | ||||||||||||||||
| 39 | Loan | 539 Smith Street | 0.6% | Subway | 4/30/2020 | 1,412 | 3.6% | $493 | $20,000 | $2,500 | |||||||||||||||
| 40 | Loan | The Realty Building | 0.6% | Rivers and Glen Tradi | 5/29/2021 | 4,305 | 8.4% | $426 | Springing | ||||||||||||||||
| 41 | Loan | Lochaven Apartments | 0.5% | $3,660 | $87,840 | ||||||||||||||||||||
| 42 | Loan | 515 Westheimer | 0.5% | AllCare Dental Center | 4/15/2017 | 1,300 | 9.9% | $164 | $1,250 | ||||||||||||||||
| 43 | Loan | Alexander House | 0.5% | $5,900 | |||||||||||||||||||||
| 44 | Loan | TopSail Way Shopping Center | 0.5% | Juan Chen | 12/31/2016 | 1,600 | 2.5% | $239,581 | $797 | $2,656 | |||||||||||||||
| 45 | Loan | Aztec Square | 0.4% | H&R Block | 4/30/2020 | 1,600 | 6.2% | $432 | $1,619 | ||||||||||||||||
| 46 | Loan | Homecrest MHC | 0.4% | $392 | |||||||||||||||||||||
| 47 | Loan | 501 Bath Street | 0.4% | $556 | |||||||||||||||||||||
| 48 | Loan | 2100 & 2106 N. Orange Avenue | 0.3% | ||||||||||||||||||||||
| 49 | Loan | Coastal Breeze Apartment Portfolio | 0.3% | $1,275 | |||||||||||||||||||||
| 49.1 | Property | Apple | 0.1% | ||||||||||||||||||||||
| 49.2 | Property | Baltic | 0.1% | ||||||||||||||||||||||
| 49.3 | Property | Maple | 0.1% | ||||||||||||||||||||||
| 50 | Loan | Gross - Villa MHP | 0.2% | $342 | $342 | ||||||||||||||||||||
| A-1-32 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| MORTGAGE LOAN RESERVE INFORMATION(24)(25)(26)(27)(28) | |||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
TI/LC Reserve Cap |
Upfront Tax Reserves |
Monthly Tax Reserves |
Upfront Insurance Reserves |
Monthly Insurance Reserves |
Upfront Deferred Maint. Reserve |
Upfront Debt Service Reserves | Monthly Debt Service Reserves | Upfront Environmental Reserves | Initial Other Reserves |
Initial Other Reserves Description | ||||||||||||||||
| 1 | Loan | GLP Industrial Portfolio B | 11.5% | 1/12th of $0.25 times the aggregate number of rentable square feet then contained in the properties | Springing | Springing | $1,281,668 | ||||||||||||||||||||||||
| 1.001 | Property | Agave DC | 0.6% | ||||||||||||||||||||||||||||
| 1.002 | Property | Lehigh Valley 13 | 0.3% | ||||||||||||||||||||||||||||
| 1.003 | Property | Frontier Logistics BTS | 0.3% | ||||||||||||||||||||||||||||
| 1.004 | Property | Sugarland Interchange DC | 0.3% | ||||||||||||||||||||||||||||
| 1.005 | Property | York - Willow Springs | 0.3% | ||||||||||||||||||||||||||||
| 1.006 | Property | Atlanta - Liberty DC | 0.2% | ||||||||||||||||||||||||||||
| 1.007 | Property | South Bay DC | 0.2% | ||||||||||||||||||||||||||||
| 1.008 | Property | Sorensen Industrial | 0.2% | ||||||||||||||||||||||||||||
| 1.009 | Property | Miramar DC | 0.2% | ||||||||||||||||||||||||||||
| 1.010 | Property | York DC II | 0.2% | ||||||||||||||||||||||||||||
| 1.011 | Property | Carlisle DC Bldg 1 | 0.2% | ||||||||||||||||||||||||||||
| 1.012 | Property | Portside Distribution Center | 0.2% | ||||||||||||||||||||||||||||
| 1.013 | Property | Marina West A | 0.2% | ||||||||||||||||||||||||||||
| 1.014 | Property | Fremont East Bay DC | 0.2% | ||||||||||||||||||||||||||||
| 1.015 | Property | Harbor Gateway DC | 0.2% | ||||||||||||||||||||||||||||
| 1.016 | Property | Imperial DC 1 | 0.2% | ||||||||||||||||||||||||||||
| 1.017 | Property | Westport DC Bldg B | 0.2% | ||||||||||||||||||||||||||||
| 1.018 | Property | Westport DC Bldg A | 0.2% | ||||||||||||||||||||||||||||
| 1.019 | Property | Auburn DC | 0.1% | ||||||||||||||||||||||||||||
| 1.020 | Property | Southaven DC Bldg 2 | 0.1% | ||||||||||||||||||||||||||||
| 1.021 | Property | Marina West DC II Bldg 1 | 0.1% | ||||||||||||||||||||||||||||
| 1.022 | Property | Buckeye DC Bldg 1 | 0.1% | ||||||||||||||||||||||||||||
| 1.023 | Property | York DC III | 0.1% | ||||||||||||||||||||||||||||
| 1.024 | Property | Orange County DC | 0.1% | ||||||||||||||||||||||||||||
| 1.025 | Property | Kent Valley DC II | 0.1% | ||||||||||||||||||||||||||||
| 1.026 | Property | Memphis IC III | 0.1% | ||||||||||||||||||||||||||||
| 1.027 | Property | Pinole Point Building #1 | 0.1% | ||||||||||||||||||||||||||||
| 1.028 | Property | Cactus DC II | 0.1% | ||||||||||||||||||||||||||||
| 1.029 | Property | Fairburn DC | 0.1% | ||||||||||||||||||||||||||||
| 1.030 | Property | Windfern Distribution Center II | 0.1% | ||||||||||||||||||||||||||||
| 1.031 | Property | Miami DC | 0.1% | ||||||||||||||||||||||||||||
| 1.032 | Property | Southpoint F | 0.1% | ||||||||||||||||||||||||||||
| 1.033 | Property | Industrial Parkway DC | 0.1% | ||||||||||||||||||||||||||||
| 1.034 | Property | Chickasaw DC | 0.1% | ||||||||||||||||||||||||||||
| 1.035 | Property | Valley Crossings | 0.1% | ||||||||||||||||||||||||||||
| 1.036 | Property | Buckeye DC Bldg 2 | 0.1% | ||||||||||||||||||||||||||||
| 1.037 | Property | Southpoint B | 0.1% | ||||||||||||||||||||||||||||
| 1.038 | Property | Hartman Business Center I | 0.1% | ||||||||||||||||||||||||||||
| 1.039 | Property | Artesia DC | 0.1% | ||||||||||||||||||||||||||||
| 1.040 | Property | Bell Gardens Distribution Center #3 | 0.1% | ||||||||||||||||||||||||||||
| 1.041 | Property | Marina West B | 0.1% | ||||||||||||||||||||||||||||
| 1.042 | Property | Renton DC | 0.1% | ||||||||||||||||||||||||||||
| 1.043 | Property | Southpoint A | 0.1% | ||||||||||||||||||||||||||||
| 1.044 | Property | Westfork A5 | 0.1% | ||||||||||||||||||||||||||||
| 1.045 | Property | Marina West DC II Bldg 2 | 0.1% | ||||||||||||||||||||||||||||
| 1.046 | Property | Pinole Point Building #2 | 0.1% | ||||||||||||||||||||||||||||
| 1.047 | Property | Salt Lake DC II | 0.1% | ||||||||||||||||||||||||||||
| 1.048 | Property | Northwest 8 Industrial Center II | 0.1% | ||||||||||||||||||||||||||||
| 1.049 | Property | Salt Lake DC I | 0.1% | ||||||||||||||||||||||||||||
| 1.050 | Property | Southshore Commerce Center C | 0.1% | ||||||||||||||||||||||||||||
| 1.051 | Property | Pinole Point Building #3 | 0.1% | ||||||||||||||||||||||||||||
| 1.052 | Property | Steamboat DC | 0.1% | ||||||||||||||||||||||||||||
| 1.053 | Property | Palo Verde DC | 0.1% | ||||||||||||||||||||||||||||
| 1.054 | Property | South San Francisco DC II | 0.1% | ||||||||||||||||||||||||||||
| 1.055 | Property | Westfork C4 | 0.1% | ||||||||||||||||||||||||||||
| 1.056 | Property | South San Francisco DC | 0.1% | ||||||||||||||||||||||||||||
| 1.057 | Property | Southshore Commerce Center A | 0.1% | ||||||||||||||||||||||||||||
| 1.058 | Property | Kent Valley DC IV | 0.1% | ||||||||||||||||||||||||||||
| 1.059 | Property | Carlisle DC Bldg 2 | 0.1% | ||||||||||||||||||||||||||||
| 1.060 | Property | Bluegrass DC Bldg 4 | 0.1% | ||||||||||||||||||||||||||||
| 1.061 | Property | Westfork A4 | 0.1% | ||||||||||||||||||||||||||||
| 1.062 | Property | Beltway Crossing DC Bldg 2 | 0.1% | ||||||||||||||||||||||||||||
| 1.063 | Property | Ritner DC | 0.1% | ||||||||||||||||||||||||||||
| 1.064 | Property | Hartman Business Center II | 0.1% | ||||||||||||||||||||||||||||
| 1.065 | Property | Hayward DC | 0.1% | ||||||||||||||||||||||||||||
| 1.066 | Property | Houston DC Bldg 1 | 0.1% | ||||||||||||||||||||||||||||
| 1.067 | Property | Kent Valley DC | 0.1% | ||||||||||||||||||||||||||||
| 1.068 | Property | Lehigh Valley 9 | 0.1% | ||||||||||||||||||||||||||||
| 1.069 | Property | Beltway Crossing DC Bldg 3 | 0.1% | ||||||||||||||||||||||||||||
| 1.070 | Property | Southaven DC Bldg 1 | 0.1% | ||||||||||||||||||||||||||||
| 1.071 | Property | Bluegrass DC Bldg 1 | 0.1% | ||||||||||||||||||||||||||||
| 1.072 | Property | Suwanee Point Building 200 | 0.1% | ||||||||||||||||||||||||||||
| 1.073 | Property | Tamarac Business Center I | 0.1% | ||||||||||||||||||||||||||||
| 1.074 | Property | Gwinnett DC Bldg 1 | 0.1% | ||||||||||||||||||||||||||||
| 1.075 | Property | Houston DC Bldg 3 | 0.1% | ||||||||||||||||||||||||||||
| 1.076 | Property | Broadway 101 CC Bldg 9 | 0.1% | ||||||||||||||||||||||||||||
| 1.077 | Property | Iron Run DC | 0.1% | ||||||||||||||||||||||||||||
| 1.078 | Property | Windfern Distribution Center I | 0.0% | ||||||||||||||||||||||||||||
| 1.079 | Property | Miami DC II | 0.0% | ||||||||||||||||||||||||||||
| 1.080 | Property | Southshore Commerce Center B | 0.0% | ||||||||||||||||||||||||||||
| 1.081 | Property | Suwanee Point Building 100 | 0.0% | ||||||||||||||||||||||||||||
| 1.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | ||||||||||||||||||||||||||||
| 1.083 | Property | Southshore Commerce Center D | 0.0% | ||||||||||||||||||||||||||||
| 1.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | ||||||||||||||||||||||||||||
| 1.085 | Property | Lehigh Valley DC II | 0.0% | ||||||||||||||||||||||||||||
| 1.086 | Property | Memphis IC I | 0.0% | ||||||||||||||||||||||||||||
| 1.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | ||||||||||||||||||||||||||||
| 1.088 | Property | Lehigh Valley 10 | 0.0% | ||||||||||||||||||||||||||||
| 1.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | ||||||||||||||||||||||||||||
| 1.090 | Property | Northwest 8 Industrial Center I | 0.0% | ||||||||||||||||||||||||||||
| 1.091 | Property | Bluegrass DC Bldg 3 | 0.0% | ||||||||||||||||||||||||||||
| 1.092 | Property | Andover DC Bldg A | 0.0% | ||||||||||||||||||||||||||||
| 1.093 | Property | Bluegrass DC Bldg 2 | 0.0% | ||||||||||||||||||||||||||||
| 1.094 | Property | Andover DC Bldg B | 0.0% | ||||||||||||||||||||||||||||
| 1.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | ||||||||||||||||||||||||||||
| 1.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | ||||||||||||||||||||||||||||
| 1.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | ||||||||||||||||||||||||||||
| 1.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | ||||||||||||||||||||||||||||
| 1.099 | Property | Lehigh Valley 11 | 0.0% | ||||||||||||||||||||||||||||
| 1.100 | Property | Tamarac Commerce Center | 0.0% | ||||||||||||||||||||||||||||
| 1.101 | Property | Houston DC Bldg 2 | 0.0% | ||||||||||||||||||||||||||||
| 1.102 | Property | Marina West DC II Bldg 3 | 0.0% | ||||||||||||||||||||||||||||
| 1.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | ||||||||||||||||||||||||||||
| 1.104 | Property | Commerce Park Medical Center | 0.0% | ||||||||||||||||||||||||||||
| 1.105 | Property | Houston IC | 0.0% | ||||||||||||||||||||||||||||
| A-1-33 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| MORTGAGE LOAN RESERVE INFORMATION(24)(25)(26)(27)(28) | |||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
TI/LC Reserve Cap |
Upfront Tax Reserves |
Monthly Tax Reserves |
Upfront Insurance Reserves |
Monthly Insurance Reserves |
Upfront Deferred Maint. Reserve |
Upfront Debt Service Reserves | Monthly Debt Service Reserves | Upfront Environmental Reserves | Initial Other Reserves |
Initial Other Reserves Description | ||||||||||||||||
| 1.106 | Property | Gwinnett DC Bldg 2 | 0.0% | ||||||||||||||||||||||||||||
| 1.107 | Property | Weston Business Center | 0.0% | ||||||||||||||||||||||||||||
| 1.108 | Property | Kent Valley DC III | 0.0% | ||||||||||||||||||||||||||||
| 1.109 | Property | Commerce Park SW 2 | 0.0% | ||||||||||||||||||||||||||||
| 1.110 | Property | Commerce Park Westchase 3 | 0.0% | ||||||||||||||||||||||||||||
| 1.111 | Property | Lehigh Valley 12 | 0.0% | ||||||||||||||||||||||||||||
| 1.112 | Property | Houston DC Bldg 4 | 0.0% | ||||||||||||||||||||||||||||
| 1.113 | Property | Valley Forge 1 | 0.0% | ||||||||||||||||||||||||||||
| 1.114 | Property | Valley Forge 2 | 0.0% | ||||||||||||||||||||||||||||
| 1.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | ||||||||||||||||||||||||||||
| 1.116 | Property | Commerce Park SW 4 | 0.0% | ||||||||||||||||||||||||||||
| 1.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | ||||||||||||||||||||||||||||
| 1.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | ||||||||||||||||||||||||||||
| 1.119 | Property | Commerce Park SW 1 | 0.0% | ||||||||||||||||||||||||||||
| 1.120 | Property | Tamarac Business Center II | 0.0% | ||||||||||||||||||||||||||||
| 1.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | ||||||||||||||||||||||||||||
| 1.122 | Property | Commerce Park Westchase 2 | 0.0% | ||||||||||||||||||||||||||||
| 1.123 | Property | Memphis IC II | 0.0% | ||||||||||||||||||||||||||||
| 1.124 | Property | Commerce Park NW 3 | 0.0% | ||||||||||||||||||||||||||||
| 1.125 | Property | Commerce Park NW 4 | 0.0% | ||||||||||||||||||||||||||||
| 1.126 | Property | Commerce Park SW 3 | 0.0% | ||||||||||||||||||||||||||||
| 1.127 | Property | Commerce Park Westchase 1 | 0.0% | ||||||||||||||||||||||||||||
| 1.128 | Property | Commerce Park NW 2 | 0.0% | ||||||||||||||||||||||||||||
| 1.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | ||||||||||||||||||||||||||||
| 1.130 | Property | Commerce Park NW 1 | 0.0% | ||||||||||||||||||||||||||||
| 1.131 | Property | Lakeview BC Bldg 1 | 0.0% | ||||||||||||||||||||||||||||
| 1.132 | Property | Ft. Lauderdale Industrial II | 0.0% | ||||||||||||||||||||||||||||
| 1.133 | Property | Valley Forge 3 | 0.0% | ||||||||||||||||||||||||||||
| 1.134 | Property | Lakeview BC Bldg 7 | 0.0% | ||||||||||||||||||||||||||||
| 1.135 | Property | Lakeview BC Bldg 4 | 0.0% | ||||||||||||||||||||||||||||
| 1.136 | Property | Lakeview BC Bldg 5 | 0.0% | ||||||||||||||||||||||||||||
| 1.137 | Property | Commerce Park SW 5 | 0.0% | ||||||||||||||||||||||||||||
| 1.138 | Property | Lakeview BC Bldg 6 | 0.0% | ||||||||||||||||||||||||||||
| 1.139 | Property | Valley Forge 4 | 0.0% | ||||||||||||||||||||||||||||
| 1.140 | Property | Lakeview BC Bldg 3 | 0.0% | ||||||||||||||||||||||||||||
| 1.141 | Property | Lakeview BC Bldg 2 | 0.0% | ||||||||||||||||||||||||||||
| 1.142 | Property | Ft. Lauderdale Industrial I | 0.0% | ||||||||||||||||||||||||||||
| 2 | Loan | 200 Forest Street | 11.3% | $66,729 | $66,729 | $65,612 | $13,122 | $240,000 | Duct Work Reserve | ||||||||||||||||||||||
| 3 | Loan | Quaker Bridge Mall | 8.7% | $1,393,175 | Springing | Springing | |||||||||||||||||||||||||
| 4 | Loan | Laurel Corporate Center | 6.3% | $2,000,000 | $115,906 | $115,906 | Springing | $52,506 | $217,925 | Free Rent Reserve | |||||||||||||||||||||
| 4.1 | Property | 10000 Midlantic Drive | 2.2% | ||||||||||||||||||||||||||||
| 4.2 | Property | 2000 & 4000 Midlantic Drive | 1.7% | ||||||||||||||||||||||||||||
| 4.3 | Property | 15000 Midlantic Drive | 1.0% | ||||||||||||||||||||||||||||
| 4.4 | Property | 9000 Midlantic Drive | 0.8% | ||||||||||||||||||||||||||||
| 4.5 | Property | 1000 Bishops Gate Blvd | 0.6% | ||||||||||||||||||||||||||||
| 5 | Loan | GLP Industrial Portfolio A | 5.6% | 1/12th of $0.25 times the aggregate number of rentable square feet then contained in the properties | Springing | Springing | $1,177,541 | ||||||||||||||||||||||||
| 5.001 | Property | Inland Empire Indian Ave DC | 0.3% | ||||||||||||||||||||||||||||
| 5.002 | Property | Centerpointe 4 | 0.3% | ||||||||||||||||||||||||||||
| 5.003 | Property | Hofer Ranch IC Bldg 1 | 0.2% | ||||||||||||||||||||||||||||
| 5.004 | Property | Denver DC | 0.1% | ||||||||||||||||||||||||||||
| 5.005 | Property | Freeport DC Bldg 4 | 0.1% | ||||||||||||||||||||||||||||
| 5.006 | Property | Ontario Mills DC | 0.1% | ||||||||||||||||||||||||||||
| 5.007 | Property | Hagerstown Distribution Center | 0.1% | ||||||||||||||||||||||||||||
| 5.008 | Property | Beckwith Farms DC | 0.1% | ||||||||||||||||||||||||||||
| 5.009 | Property | Crossroads DC I | 0.1% | ||||||||||||||||||||||||||||
| 5.010 | Property | Centerpointe 6 | 0.1% | ||||||||||||||||||||||||||||
| 5.011 | Property | I-95 DC | 0.1% | ||||||||||||||||||||||||||||
| 5.012 | Property | Chino Spec Forward | 0.1% | ||||||||||||||||||||||||||||
| 5.013 | Property | Bedford Park II | 0.1% | ||||||||||||||||||||||||||||
| 5.014 | Property | Landover DC | 0.1% | ||||||||||||||||||||||||||||
| 5.015 | Property | North Plainfield 8 | 0.1% | ||||||||||||||||||||||||||||
| 5.016 | Property | Sterling DC | 0.1% | ||||||||||||||||||||||||||||
| 5.017 | Property | Clifton DC | 0.1% | ||||||||||||||||||||||||||||
| 5.018 | Property | Beckwith Farms 3 | 0.1% | ||||||||||||||||||||||||||||
| 5.019 | Property | Collington Commerce Center | 0.1% | ||||||||||||||||||||||||||||
| 5.020 | Property | Bedford Park IB | 0.1% | ||||||||||||||||||||||||||||
| 5.021 | Property | Elam Farms DC | 0.1% | ||||||||||||||||||||||||||||
| 5.022 | Property | Champagne DC | 0.1% | ||||||||||||||||||||||||||||
| 5.023 | Property | Bridge Point 1 | 0.1% | ||||||||||||||||||||||||||||
| 5.024 | Property | Center Square DC | 0.1% | ||||||||||||||||||||||||||||
| 5.025 | Property | Park 355 | 0.1% | ||||||||||||||||||||||||||||
| 5.026 | Property | Commerce Farms DC 3 | 0.1% | ||||||||||||||||||||||||||||
| 5.027 | Property | Brandon Woods DC | 0.1% | ||||||||||||||||||||||||||||
| 5.028 | Property | Chantilly DC | 0.1% | ||||||||||||||||||||||||||||
| 5.029 | Property | Bolingbrook CC Bldg 3 | 0.1% | ||||||||||||||||||||||||||||
| 5.030 | Property | Northpoint CC | 0.1% | ||||||||||||||||||||||||||||
| 5.031 | Property | Franklin Square IC I | 0.1% | ||||||||||||||||||||||||||||
| 5.032 | Property | Rock Quarry Building #1 | 0.1% | ||||||||||||||||||||||||||||
| 5.033 | Property | Aurora DC III | 0.1% | ||||||||||||||||||||||||||||
| 5.034 | Property | Washington (DC) Corporate Center | 0.1% | ||||||||||||||||||||||||||||
| 5.035 | Property | Aurora DC 1 | 0.1% | ||||||||||||||||||||||||||||
| 5.036 | Property | Waterfront DC | 0.1% | ||||||||||||||||||||||||||||
| 5.037 | Property | Pureland DC I | 0.0% | ||||||||||||||||||||||||||||
| 5.038 | Property | Bedford Park IA | 0.0% | ||||||||||||||||||||||||||||
| 5.039 | Property | Prairie Point Bldg 3 | 0.0% | ||||||||||||||||||||||||||||
| 5.040 | Property | Greenwood DC | 0.0% | ||||||||||||||||||||||||||||
| 5.041 | Property | Austin DC III | 0.0% | ||||||||||||||||||||||||||||
| 5.042 | Property | Franklin Square II | 0.0% | ||||||||||||||||||||||||||||
| 5.043 | Property | Pureland DC II | 0.0% | ||||||||||||||||||||||||||||
| 5.044 | Property | Somerset IC | 0.0% | ||||||||||||||||||||||||||||
| 5.045 | Property | Rock Quarry Building #2 | 0.0% | ||||||||||||||||||||||||||||
| 5.046 | Property | Brandon Woods DC II | 0.0% | ||||||||||||||||||||||||||||
| 5.047 | Property | Centerpointe 5 | 0.0% | ||||||||||||||||||||||||||||
| 5.048 | Property | Industrial Parkway (CA) DC | 0.0% | ||||||||||||||||||||||||||||
| 5.049 | Property | Beckwith Farms 2 | 0.0% | ||||||||||||||||||||||||||||
| 5.050 | Property | North Plainfield 2 | 0.0% | ||||||||||||||||||||||||||||
| 5.051 | Property | North Plainfield 4 | 0.0% | ||||||||||||||||||||||||||||
| 5.052 | Property | North Plainfield 5 | 0.0% | ||||||||||||||||||||||||||||
| 5.053 | Property | Somerset IC II Building I | 0.0% | ||||||||||||||||||||||||||||
| 5.054 | Property | BWI Commerce Center II | 0.0% | ||||||||||||||||||||||||||||
| 5.055 | Property | Commerce Farms DC 4 | 0.0% | ||||||||||||||||||||||||||||
| 5.056 | Property | Rock Run Bldg 6 | 0.0% | ||||||||||||||||||||||||||||
| 5.057 | Property | Bolingbrook CC Bldg 4 | 0.0% | ||||||||||||||||||||||||||||
| 5.058 | Property | Bridge Point 2 | 0.0% | ||||||||||||||||||||||||||||
| 5.059 | Property | Burleson BP Bldg 3 (Austin DC I) | 0.0% | ||||||||||||||||||||||||||||
| 5.060 | Property | 10th Street Business Park 2 | 0.0% | ||||||||||||||||||||||||||||
| A-1-34 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| MORTGAGE LOAN RESERVE INFORMATION(24)(25)(26)(27)(28) | |||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
TI/LC Reserve Cap |
Upfront Tax Reserves |
Monthly Tax Reserves |
Upfront Insurance Reserves |
Monthly Insurance Reserves |
Upfront Deferred Maint. Reserve |
Upfront Debt Service Reserves | Monthly Debt Service Reserves | Upfront Environmental Reserves | Initial Other Reserves |
Initial Other Reserves Description | ||||||||||||||||
| 5.061 | Property | Park 55 | 0.0% | ||||||||||||||||||||||||||||
| 5.062 | Property | Valwood West Industrial A | 0.0% | ||||||||||||||||||||||||||||
| 5.063 | Property | Baltimore IC | 0.0% | ||||||||||||||||||||||||||||
| 5.064 | Property | Englewood DC | 0.0% | ||||||||||||||||||||||||||||
| 5.065 | Property | Centerpointe 9 | 0.0% | ||||||||||||||||||||||||||||
| 5.066 | Property | Aurora DC 2 | 0.0% | ||||||||||||||||||||||||||||
| 5.067 | Property | Redlands Industrial Center IB | 0.0% | ||||||||||||||||||||||||||||
| 5.068 | Property | Somerset IC II Building II | 0.0% | ||||||||||||||||||||||||||||
| 5.069 | Property | Hofer Ranch TRS Building 3 | 0.0% | ||||||||||||||||||||||||||||
| 5.070 | Property | BWI Commerce Center I | 0.0% | ||||||||||||||||||||||||||||
| 5.071 | Property | Burleson BP Bldg 1 (Austin DC I) | 0.0% | ||||||||||||||||||||||||||||
| 5.072 | Property | Raceway Crossings IC Bldg 3 (Austin DC II) | 0.0% | ||||||||||||||||||||||||||||
| 5.073 | Property | Freeport DC Bldg 2 | 0.0% | ||||||||||||||||||||||||||||
| 5.074 | Property | Concours DC | 0.0% | ||||||||||||||||||||||||||||
| 5.075 | Property | Raceway Crossings IC Bldg 2 (Austin DC II) | 0.0% | ||||||||||||||||||||||||||||
| 5.076 | Property | Hagerstown - Industrial Lane DC | 0.0% | ||||||||||||||||||||||||||||
| 5.077 | Property | Maple Point 1 | 0.0% | ||||||||||||||||||||||||||||
| 5.078 | Property | Freeport DC Bldg 1 | 0.0% | ||||||||||||||||||||||||||||
| 5.079 | Property | Capital Beltway CC | 0.0% | ||||||||||||||||||||||||||||
| 5.080 | Property | Centerpointe Trailer Lot | 0.0% | ||||||||||||||||||||||||||||
| 5.081 | Property | Randall Crossing DC | 0.0% | ||||||||||||||||||||||||||||
| 5.082 | Property | Burleson BP Bldg 2 (Austin DC I) | 0.0% | ||||||||||||||||||||||||||||
| 5.083 | Property | Maple Point 2 | 0.0% | ||||||||||||||||||||||||||||
| 5.084 | Property | Hollins End 6 | 0.0% | ||||||||||||||||||||||||||||
| 5.085 | Property | Freeport DC Bldg 3 | 0.0% | ||||||||||||||||||||||||||||
| 5.086 | Property | Redlands Industrial Center II | 0.0% | ||||||||||||||||||||||||||||
| 5.087 | Property | Hollins End 1 | 0.0% | ||||||||||||||||||||||||||||
| 5.088 | Property | Hollins End 2 | 0.0% | ||||||||||||||||||||||||||||
| 5.089 | Property | Valwood West Industrial D | 0.0% | ||||||||||||||||||||||||||||
| 5.090 | Property | Redlands Industrial Center IA | 0.0% | ||||||||||||||||||||||||||||
| 5.091 | Property | Valwood West Industrial C | 0.0% | ||||||||||||||||||||||||||||
| 5.092 | Property | 10th Street Business Park 1 | 0.0% | ||||||||||||||||||||||||||||
| 5.093 | Property | Columbia Park IC | 0.0% | ||||||||||||||||||||||||||||
| 5.094 | Property | Valley View BC Bldg 2 | 0.0% | ||||||||||||||||||||||||||||
| 5.095 | Property | Valley View BC Bldg 1 | 0.0% | ||||||||||||||||||||||||||||
| 5.096 | Property | Crossroads DC III | 0.0% | ||||||||||||||||||||||||||||
| 5.097 | Property | Northpointe DC Bldg 1 | 0.0% | ||||||||||||||||||||||||||||
| 5.098 | Property | Park 88 | 0.0% | ||||||||||||||||||||||||||||
| 5.099 | Property | Ameriplex | 0.0% | ||||||||||||||||||||||||||||
| 5.100 | Property | Vista Point South 5 | 0.0% | ||||||||||||||||||||||||||||
| 5.101 | Property | Hollins End 5 | 0.0% | ||||||||||||||||||||||||||||
| 5.102 | Property | Northpointe DC Bldg 2 | 0.0% | ||||||||||||||||||||||||||||
| 5.103 | Property | Vista Point South 6 | 0.0% | ||||||||||||||||||||||||||||
| 5.104 | Property | Raceway Crossings IC Bldg 1 (Austin DC II) | 0.0% | ||||||||||||||||||||||||||||
| 5.105 | Property | Vista Point South 4 | 0.0% | ||||||||||||||||||||||||||||
| 5.106 | Property | Vista Point South 3 | 0.0% | ||||||||||||||||||||||||||||
| 5.107 | Property | North Plainfield 3 | 0.0% | ||||||||||||||||||||||||||||
| 5.108 | Property | Vista Point South 1 | 0.0% | ||||||||||||||||||||||||||||
| 5.109 | Property | Bolingbrook VMF | 0.0% | ||||||||||||||||||||||||||||
| 5.110 | Property | Vista Point South 2 | 0.0% | ||||||||||||||||||||||||||||
| 5.111 | Property | Hollins End 3 | 0.0% | ||||||||||||||||||||||||||||
| 5.112 | Property | Hollins End 4 | 0.0% | ||||||||||||||||||||||||||||
| 5.113 | Property | Freeport DC Bldg 6 | 0.0% | ||||||||||||||||||||||||||||
| 5.114 | Property | Freeport DC Bldg 5 | 0.0% | ||||||||||||||||||||||||||||
| 6 | Loan | Mission Ridge | 4.9% | $216,821 | $72,274 | $14,389 | $7,194 | $145,833 | Ground Lease Reserve | ||||||||||||||||||||||
| 7 | Loan | Vistas at Seven Bar | 4.3% | $145,062 | $24,177 | $54,514 | $13,629 | ||||||||||||||||||||||||
| 8 | Loan | Jay Scutti Plaza | 3.3% | $450,000 | $414,898 | $59,725 | $48,925 | $4,966 | $29,063 | $1,823,934 | Carter’s Reserve | ||||||||||||||||||||
| 9 | Loan | West LA Office - 2730 Wilshire | 3.2% | $30,083 | Springing | ||||||||||||||||||||||||||
| 10 | Loan | Starwood Capital Extended Stay Portfolio | 2.6% | Springing | Springing | $1,121,206 | $6,500,000 | $4,425,000 (Capital Work Reserve Account); $2,075,000 (Capital Conversion Account) | |||||||||||||||||||||||
| 10.01 | Property | Crestwood Suites Denver - Aurora | 0.1% | ||||||||||||||||||||||||||||
| 10.02 | Property | Sun Suites New Orleans (Metairie) | 0.1% | ||||||||||||||||||||||||||||
| 10.03 | Property | Sun Suites New Orleans (Harvey) | 0.1% | ||||||||||||||||||||||||||||
| 10.04 | Property | Sun Suites Hobby (Clearlake) | 0.1% | ||||||||||||||||||||||||||||
| 10.05 | Property | Sun Suites Plano | 0.1% | ||||||||||||||||||||||||||||
| 10.06 | Property | Sun Suites Westchase | 0.1% | ||||||||||||||||||||||||||||
| 10.07 | Property | Crestwood Suites Marietta Roswell Road | 0.1% | ||||||||||||||||||||||||||||
| 10.08 | Property | Sun Suites Sugar Land (Stafford) | 0.1% | ||||||||||||||||||||||||||||
| 10.09 | Property | Sun Suites Raleigh | 0.1% | ||||||||||||||||||||||||||||
| 10.10 | Property | Sun Suites Intercontinental Greenspoint | 0.1% | ||||||||||||||||||||||||||||
| 10.11 | Property | Crestwood Suites Nashville Madison | 0.1% | ||||||||||||||||||||||||||||
| 10.12 | Property | Sun Suites Cumming | 0.1% | ||||||||||||||||||||||||||||
| 10.13 | Property | Crestwood Suites Murfreesboro | 0.1% | ||||||||||||||||||||||||||||
| 10.14 | Property | Sun Suites Smyrna | 0.1% | ||||||||||||||||||||||||||||
| 10.15 | Property | Sun Suites Dallas - Garland | 0.1% | ||||||||||||||||||||||||||||
| 10.16 | Property | Sun Suites DFW Airport - Lewisville | 0.1% | ||||||||||||||||||||||||||||
| 10.17 | Property | Sun Suites Charlotte - Matthews | 0.1% | ||||||||||||||||||||||||||||
| 10.18 | Property | Crestwood Suites Disney Orlando | 0.1% | ||||||||||||||||||||||||||||
| 10.19 | Property | Crestwood Suites Orlando UCF | 0.1% | ||||||||||||||||||||||||||||
| 10.20 | Property | Crestwood Suites Snellville | 0.1% | ||||||||||||||||||||||||||||
| 10.21 | Property | Sun Suites Suwanee | 0.1% | ||||||||||||||||||||||||||||
| 10.22 | Property | Home Towne Suites Kannapolis | 0.1% | ||||||||||||||||||||||||||||
| 10.23 | Property | Sun Suites Corpus Christi | 0.1% | ||||||||||||||||||||||||||||
| 10.24 | Property | Home Towne Suites Tuscaloosa | 0.1% | ||||||||||||||||||||||||||||
| 10.25 | Property | Sun Suites Jacksonville | 0.1% | ||||||||||||||||||||||||||||
| 10.26 | Property | Sun Suites Chesapeake | 0.1% | ||||||||||||||||||||||||||||
| 10.27 | Property | Crestwood Suites Fort Myers | 0.0% | ||||||||||||||||||||||||||||
| 10.28 | Property | Crestwood Suites Greensboro Airport | 0.0% | ||||||||||||||||||||||||||||
| 10.29 | Property | Crestwood Suites Austin | 0.0% | ||||||||||||||||||||||||||||
| 10.30 | Property | Sun Suites Gwinnett | 0.0% | ||||||||||||||||||||||||||||
| 10.31 | Property | Crestwood Suites Marietta - Town Center Mall | 0.0% | ||||||||||||||||||||||||||||
| 10.32 | Property | Crestwood Suites Baton Rouge | 0.0% | ||||||||||||||||||||||||||||
| 10.33 | Property | Home Towne Suites Columbus | 0.0% | ||||||||||||||||||||||||||||
| 10.34 | Property | Crestwood Suites NW Houston | 0.0% | ||||||||||||||||||||||||||||
| 10.35 | Property | Home Towne Suites Auburn | 0.0% | ||||||||||||||||||||||||||||
| 10.36 | Property | Sun Suites Stockbridge | 0.0% | ||||||||||||||||||||||||||||
| 10.37 | Property | Home Towne Suites Anderson | 0.0% | ||||||||||||||||||||||||||||
| 10.38 | Property | Crestwood Suites Colorado Springs | 0.0% | ||||||||||||||||||||||||||||
| 10.39 | Property | Home Towne Suites Prattville | 0.0% | ||||||||||||||||||||||||||||
| 10.40 | Property | Crestwood Suites High Point | 0.0% | ||||||||||||||||||||||||||||
| 10.41 | Property | Sun Suites Birmingham | 0.0% | ||||||||||||||||||||||||||||
| 10.42 | Property | Sun Suites Kennesaw Town Center | 0.0% | ||||||||||||||||||||||||||||
| 10.43 | Property | Sun Suites Greensboro | 0.0% | ||||||||||||||||||||||||||||
| 10.44 | Property | Home Towne Suites Greenville | 0.0% | ||||||||||||||||||||||||||||
| 10.45 | Property | Sun Suites Hattiesburg | 0.0% | ||||||||||||||||||||||||||||
| A-1-35 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
| MORTGAGE LOAN RESERVE INFORMATION(24)(25)(26)(27)(28) | |||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
TI/LC Reserve Cap |
Upfront Tax Reserves |
Monthly Tax Reserves |
Upfront Insurance Reserves |
Monthly Insurance Reserves |
Upfront Deferred Maint. Reserve |
Upfront Debt Service Reserves | Monthly Debt Service Reserves | Upfront Environmental Reserves | Initial Other Reserves |
Initial Other Reserves Description | ||||||||||||||||
| 10.46 | Property | Home Towne Suites Decatur | 0.0% | ||||||||||||||||||||||||||||
| 10.47 | Property | Home Towne Suites Bowling Green | 0.0% | ||||||||||||||||||||||||||||
| 10.48 | Property | Sun Suites Gulfport Airport | 0.0% | ||||||||||||||||||||||||||||
| 10.49 | Property | Crestwood Suites Newport News | 0.0% | ||||||||||||||||||||||||||||
| 10.50 | Property | Home Towne Suites Clarksville | 0.0% | ||||||||||||||||||||||||||||
| 11 | Loan | Chicago Marriott Southwest at Burr Ridge | 2.6% | $323,865 | $48,083 | Springing | $145,980 | $6,689,991 | PIP Reserve | ||||||||||||||||||||||
| 12 | Loan | Palihouse Santa Monica | 2.5% | $11,714 | $11,714 | $4,062 | $4,062 | ||||||||||||||||||||||||
| 13 | Loan | Hilton Cincinnati Airport | 2.1% | $63,333 | $15,833 | Springing | $4,000,000 | PIP Reserve | |||||||||||||||||||||||
| 14 | Loan | Lofton Place Apartments | 2.0% | $27,082 | $27,082 | $29,086 | $5,817 | $67,154 | |||||||||||||||||||||||
| 15 | Loan | City Place Apartments | 1.9% | $69,820 | $13,964 | $15,600 | $7,800 | ||||||||||||||||||||||||
| 16 | Loan | The Vue | 1.8% | $226,940 | $20,631 | $20,738 | $3,456 | $400,000 | Renovation Reserve Fund | ||||||||||||||||||||||
| 17 | Loan | Shadow Lake Apartments | 1.4% | $74,924 | $10,703 | $79,429 | $6,619 | $30,500 | |||||||||||||||||||||||
| 18 | Loan | Peakview Office Plaza | 1.3% | Springing | Springing | $660,000 | $205,000 | Berkeley Holdback Reserve | |||||||||||||||||||||||
| 19 | Loan | Holiday Inn & Suites Ann Arbor | 1.3% | $147,906 | $21,197 | Springing | $1,266,700 | PIP Reserve ($1,200,000); Seasonality Reserve ($62,700); Condominium Common Charge ($4,000) | |||||||||||||||||||||||
| 20 | Loan | Arbor Hill Apartments | 1.2% | $50,969 | $25,485 | $44,773 | $6,396 | $28,119 | |||||||||||||||||||||||
| 21 | Loan | Landmark Centre | 1.2% | $228,252 | $16,561 | $16,561 | $5,834 | $1,945 | $9,375 | $53,196 | Free Rent Reserve ($46,367); Glacier Construction Reserve ($6,829) | ||||||||||||||||||||
| 22 | Loan | Holiday Inn Express - Little Rock | 1.1% | $11,101 | $11,101 | $7,591 | $1,898 | $3,204,953 | PIP | ||||||||||||||||||||||
| 23 | Loan | Walnut Street Retail Portfolio | 1.1% | $180,000 | $69,000 | $11,500 | $1,795 | $1,795 | $38,513 | ||||||||||||||||||||||
| 24 | Loan | Confederate Point Apartments | 1.0% | $11,568 | $11,568 | $2,071 | $2,071 | $69,125 | |||||||||||||||||||||||
| 25 | Loan | White Lick Creek Apartments | 1.0% | $76,005 | $12,667 | $4,414 | $883 | $3,250 | |||||||||||||||||||||||
| 26 | Loan | Pebble Creek Collection | 0.9% | $47,311 | $9,462 | $4,799 | $2,399 | $96,438 | $10,617 | Free Rent Reserve | |||||||||||||||||||||
| 27 | Loan | La Quinta Inn & Suites, Bonita Springs Naples North | 0.8% | $4,285 | Springing | $250,000 | PIP Reserve | ||||||||||||||||||||||||
| 28 | Loan | Antelope Multifamily Portfolio | 0.8% | $78,464 | $7,133 | $9,334 | $4,667 | $54,194 | |||||||||||||||||||||||
| 28.1 | Property | Ridgewood East | 0.4% | ||||||||||||||||||||||||||||
| 28.2 | Property | Water Valley | 0.1% | ||||||||||||||||||||||||||||
| 28.3 | Property | Senatobia Arms | 0.1% | ||||||||||||||||||||||||||||
| 28.4 | Property | Sardis Gardens | 0.1% | ||||||||||||||||||||||||||||
| 28.5 | Property | Flowers Square | 0.1% | ||||||||||||||||||||||||||||
| 29 | Loan | Chagrin Professional Office | 0.8% | $28,028 | $9,343 | $10,591 | $815 | ||||||||||||||||||||||||
| 30 | Loan | Lakes of Ridgecrest Phase III | 0.8% | $88,765 | $11,096 | $1,510 | $503 | ||||||||||||||||||||||||
| 31 | Loan | Tuscany Villas Apartments | 0.8% | $68,779 | $8,418 | $28,393 | $4,056 | $124,500 | $50,000 | Special Litigation Reserve | |||||||||||||||||||||
| 32 | Loan | Palmer Super Center | 0.7% | $150,000 | $62,062 | $12,413 | $1,873 | $1,873 | $39,094 | $889,895 | Redner’s Lease Reserve | ||||||||||||||||||||
| 33 | Loan | Winter Garden Business Park | 0.7% | $275,202 | $38,479 | $9,620 | $3,478 | $3,478 | |||||||||||||||||||||||
| 34 | Loan | Battery B at The Jeffrey Apartments | 0.7% | $2,915 | $1,458 | $7,595 | $949 | $1,875 | $5,000 | ||||||||||||||||||||||
| 35 | Loan | Taunton Depot Shopping Center | 0.7% | $80,000 | $6,308 | $22,813 | $3,802 | $1,813 | |||||||||||||||||||||||
| 36 | Loan | Cumberland Pointe | 0.7% | $62,436 | $39,495 | $11,420 | $2,216 | $1,108 | $2,500 | ||||||||||||||||||||||
| 37 | Loan | Banana Republic | 0.6% | $20,335 | $3,389 | $2,083 | $1,042 | ||||||||||||||||||||||||
| 38 | Loan | Hawthorne Square | 0.6% | $60,000 | $105,102 | $8,758 | $14,590 | $1,824 | $190,898 | Yucatan Lease Reserve | |||||||||||||||||||||
| 39 | Loan | 539 Smith Street | 0.6% | $60,000 | $11,535 | $3,389 | $1,694 | $5,000 | |||||||||||||||||||||||
| 40 | Loan | The Realty Building | 0.6% | $44,176 | $6,311 | $3,154 | $1,577 | ||||||||||||||||||||||||
| 41 | Loan | Lochaven Apartments | 0.5% | $12,782 | $35,869 | $3,587 | $91,025 | ||||||||||||||||||||||||
| 42 | Loan | 515 Westheimer | 0.5% | $45,000 | $12,242 | $8,149 | $14,590 | $1,824 | $40,938 | $121,551 | Kold Lease Reserve ($13,780); Patel Lease Reserve ($72,951); Prepaid Rent Reserve ($34,821) | ||||||||||||||||||||
| 43 | Loan | Alexander House | 0.5% | $13,859 | $73,952 | $9,244 | $26,750 | ||||||||||||||||||||||||
| 44 | Loan | TopSail Way Shopping Center | 0.5% | $95,630 | $6,933 | $2,311 | $1,639 | $1,639 | $675,848 | ||||||||||||||||||||||
| 45 | Loan | Aztec Square | 0.4% | $13,633 | $2,727 | $14,394 | $1,200 | $18,175 | |||||||||||||||||||||||
| 46 | Loan | Homecrest MHC | 0.4% | $10,339 | $3,446 | $5,953 | $541 | ||||||||||||||||||||||||
| 47 | Loan | 501 Bath Street | 0.4% | $4,644 | $4,644 | $8,324 | $1,665 | $5,750 | |||||||||||||||||||||||
| 48 | Loan | 2100 & 2106 N. Orange Avenue | 0.3% | Springing | Springing | $113,333 | Prepaid Rent Reserve | ||||||||||||||||||||||||
| 49 | Loan | Coastal Breeze Apartment Portfolio | 0.3% | $1,956 | $1,956 | $1,737 | $869 | $35,125 | |||||||||||||||||||||||
| 49.1 | Property | Apple | 0.1% | ||||||||||||||||||||||||||||
| 49.2 | Property | Baltic | 0.1% | ||||||||||||||||||||||||||||
| 49.3 | Property | Maple | 0.1% | ||||||||||||||||||||||||||||
| 50 | Loan | Gross - Villa MHP | 0.2% | $385 | $385 | $590 | $295 | $2,625 | |||||||||||||||||||||||
| A-1-36 |
| ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS | ||||||||||||||||||||
| MORTGAGE LOAN RESERVE INFORMATION(24)(25)(26)(27)(28) | ||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Ongoing Other Reserves |
Ongoing Other Reserves Description | Other Reserves Cap | Holdback | Holdback Amount | |||||||||||
| 1 | Loan | GLP Industrial Portfolio B | 11.5% | No | NAP | |||||||||||||||
| 1.001 | Property | Agave DC | 0.6% | |||||||||||||||||
| 1.002 | Property | Lehigh Valley 13 | 0.3% | |||||||||||||||||
| 1.003 | Property | Frontier Logistics BTS | 0.3% | |||||||||||||||||
| 1.004 | Property | Sugarland Interchange DC | 0.3% | |||||||||||||||||
| 1.005 | Property | York - Willow Springs | 0.3% | |||||||||||||||||
| 1.006 | Property | Atlanta - Liberty DC | 0.2% | |||||||||||||||||
| 1.007 | Property | South Bay DC | 0.2% | |||||||||||||||||
| 1.008 | Property | Sorensen Industrial | 0.2% | |||||||||||||||||
| 1.009 | Property | Miramar DC | 0.2% | |||||||||||||||||
| 1.010 | Property | York DC II | 0.2% | |||||||||||||||||
| 1.011 | Property | Carlisle DC Bldg 1 | 0.2% | |||||||||||||||||
| 1.012 | Property | Portside Distribution Center | 0.2% | |||||||||||||||||
| 1.013 | Property | Marina West A | 0.2% | |||||||||||||||||
| 1.014 | Property | Fremont East Bay DC | 0.2% | |||||||||||||||||
| 1.015 | Property | Harbor Gateway DC | 0.2% | |||||||||||||||||
| 1.016 | Property | Imperial DC 1 | 0.2% | |||||||||||||||||
| 1.017 | Property | Westport DC Bldg B | 0.2% | |||||||||||||||||
| 1.018 | Property | Westport DC Bldg A | 0.2% | |||||||||||||||||
| 1.019 | Property | Auburn DC | 0.1% | |||||||||||||||||
| 1.020 | Property | Southaven DC Bldg 2 | 0.1% | |||||||||||||||||
| 1.021 | Property | Marina West DC II Bldg 1 | 0.1% | |||||||||||||||||
| 1.022 | Property | Buckeye DC Bldg 1 | 0.1% | |||||||||||||||||
| 1.023 | Property | York DC III | 0.1% | |||||||||||||||||
| 1.024 | Property | Orange County DC | 0.1% | |||||||||||||||||
| 1.025 | Property | Kent Valley DC II | 0.1% | |||||||||||||||||
| 1.026 | Property | Memphis IC III | 0.1% | |||||||||||||||||
| 1.027 | Property | Pinole Point Building #1 | 0.1% | |||||||||||||||||
| 1.028 | Property | Cactus DC II | 0.1% | |||||||||||||||||
| 1.029 | Property | Fairburn DC | 0.1% | |||||||||||||||||
| 1.030 | Property | Windfern Distribution Center II | 0.1% | |||||||||||||||||
| 1.031 | Property | Miami DC | 0.1% | |||||||||||||||||
| 1.032 | Property | Southpoint F | 0.1% | |||||||||||||||||
| 1.033 | Property | Industrial Parkway DC | 0.1% | |||||||||||||||||
| 1.034 | Property | Chickasaw DC | 0.1% | |||||||||||||||||
| 1.035 | Property | Valley Crossings | 0.1% | |||||||||||||||||
| 1.036 | Property | Buckeye DC Bldg 2 | 0.1% | |||||||||||||||||
| 1.037 | Property | Southpoint B | 0.1% | |||||||||||||||||
| 1.038 | Property | Hartman Business Center I | 0.1% | |||||||||||||||||
| 1.039 | Property | Artesia DC | 0.1% | |||||||||||||||||
| 1.040 | Property | Bell Gardens Distribution Center #3 | 0.1% | |||||||||||||||||
| 1.041 | Property | Marina West B | 0.1% | |||||||||||||||||
| 1.042 | Property | Renton DC | 0.1% | |||||||||||||||||
| 1.043 | Property | Southpoint A | 0.1% | |||||||||||||||||
| 1.044 | Property | Westfork A5 | 0.1% | |||||||||||||||||
| 1.045 | Property | Marina West DC II Bldg 2 | 0.1% | |||||||||||||||||
| 1.046 | Property | Pinole Point Building #2 | 0.1% | |||||||||||||||||
| 1.047 | Property | Salt Lake DC II | 0.1% | |||||||||||||||||
| 1.048 | Property | Northwest 8 Industrial Center II | 0.1% | |||||||||||||||||
| 1.049 | Property | Salt Lake DC I | 0.1% | |||||||||||||||||
| 1.050 | Property | Southshore Commerce Center C | 0.1% | |||||||||||||||||
| 1.051 | Property | Pinole Point Building #3 | 0.1% | |||||||||||||||||
| 1.052 | Property | Steamboat DC | 0.1% | |||||||||||||||||
| 1.053 | Property | Palo Verde DC | 0.1% | |||||||||||||||||
| 1.054 | Property | South San Francisco DC II | 0.1% | |||||||||||||||||
| 1.055 | Property | Westfork C4 | 0.1% | |||||||||||||||||
| 1.056 | Property | South San Francisco DC | 0.1% | |||||||||||||||||
| 1.057 | Property | Southshore Commerce Center A | 0.1% | |||||||||||||||||
| 1.058 | Property | Kent Valley DC IV | 0.1% | |||||||||||||||||
| 1.059 | Property | Carlisle DC Bldg 2 | 0.1% | |||||||||||||||||
| 1.060 | Property | Bluegrass DC Bldg 4 | 0.1% | |||||||||||||||||
| 1.061 | Property | Westfork A4 | 0.1% | |||||||||||||||||
| 1.062 | Property | Beltway Crossing DC Bldg 2 | 0.1% | |||||||||||||||||
| 1.063 | Property | Ritner DC | 0.1% | |||||||||||||||||
| 1.064 | Property | Hartman Business Center II | 0.1% | |||||||||||||||||
| 1.065 | Property | Hayward DC | 0.1% | |||||||||||||||||
| 1.066 | Property | Houston DC Bldg 1 | 0.1% | |||||||||||||||||
| 1.067 | Property | Kent Valley DC | 0.1% | |||||||||||||||||
| 1.068 | Property | Lehigh Valley 9 | 0.1% | |||||||||||||||||
| 1.069 | Property | Beltway Crossing DC Bldg 3 | 0.1% | |||||||||||||||||
| 1.070 | Property | Southaven DC Bldg 1 | 0.1% | |||||||||||||||||
| 1.071 | Property | Bluegrass DC Bldg 1 | 0.1% | |||||||||||||||||
| 1.072 | Property | Suwanee Point Building 200 | 0.1% | |||||||||||||||||
| 1.073 | Property | Tamarac Business Center I | 0.1% | |||||||||||||||||
| 1.074 | Property | Gwinnett DC Bldg 1 | 0.1% | |||||||||||||||||
| 1.075 | Property | Houston DC Bldg 3 | 0.1% | |||||||||||||||||
| 1.076 | Property | Broadway 101 CC Bldg 9 | 0.1% | |||||||||||||||||
| 1.077 | Property | Iron Run DC | 0.1% | |||||||||||||||||
| 1.078 | Property | Windfern Distribution Center I | 0.0% | |||||||||||||||||
| 1.079 | Property | Miami DC II | 0.0% | |||||||||||||||||
| 1.080 | Property | Southshore Commerce Center B | 0.0% | |||||||||||||||||
| 1.081 | Property | Suwanee Point Building 100 | 0.0% | |||||||||||||||||
| 1.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | |||||||||||||||||
| 1.083 | Property | Southshore Commerce Center D | 0.0% | |||||||||||||||||
| 1.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | |||||||||||||||||
| 1.085 | Property | Lehigh Valley DC II | 0.0% | |||||||||||||||||
| 1.086 | Property | Memphis IC I | 0.0% | |||||||||||||||||
| 1.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | |||||||||||||||||
| 1.088 | Property | Lehigh Valley 10 | 0.0% | |||||||||||||||||
| 1.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | |||||||||||||||||
| 1.090 | Property | Northwest 8 Industrial Center I | 0.0% | |||||||||||||||||
| 1.091 | Property | Bluegrass DC Bldg 3 | 0.0% | |||||||||||||||||
| 1.092 | Property | Andover DC Bldg A | 0.0% | |||||||||||||||||
| 1.093 | Property | Bluegrass DC Bldg 2 | 0.0% | |||||||||||||||||
| 1.094 | Property | Andover DC Bldg B | 0.0% | |||||||||||||||||
| 1.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | |||||||||||||||||
| 1.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | |||||||||||||||||
| 1.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | |||||||||||||||||
| 1.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | |||||||||||||||||
| 1.099 | Property | Lehigh Valley 11 | 0.0% | |||||||||||||||||
| 1.100 | Property | Tamarac Commerce Center | 0.0% | |||||||||||||||||
| 1.101 | Property | Houston DC Bldg 2 | 0.0% | |||||||||||||||||
| 1.102 | Property | Marina West DC II Bldg 3 | 0.0% | |||||||||||||||||
| 1.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | |||||||||||||||||
| 1.104 | Property | Commerce Park Medical Center | 0.0% | |||||||||||||||||
| 1.105 | Property | Houston IC | 0.0% | |||||||||||||||||
| A-1-37 |
| ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS | ||||||||||||||||||||
| MORTGAGE LOAN RESERVE INFORMATION(24)(25)(26)(27)(28) | ||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Ongoing Other Reserves |
Ongoing Other Reserves Description | Other Reserves Cap | Holdback | Holdback Amount | |||||||||||
| 1.106 | Property | Gwinnett DC Bldg 2 | 0.0% | |||||||||||||||||
| 1.107 | Property | Weston Business Center | 0.0% | |||||||||||||||||
| 1.108 | Property | Kent Valley DC III | 0.0% | |||||||||||||||||
| 1.109 | Property | Commerce Park SW 2 | 0.0% | |||||||||||||||||
| 1.110 | Property | Commerce Park Westchase 3 | 0.0% | |||||||||||||||||
| 1.111 | Property | Lehigh Valley 12 | 0.0% | |||||||||||||||||
| 1.112 | Property | Houston DC Bldg 4 | 0.0% | |||||||||||||||||
| 1.113 | Property | Valley Forge 1 | 0.0% | |||||||||||||||||
| 1.114 | Property | Valley Forge 2 | 0.0% | |||||||||||||||||
| 1.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | |||||||||||||||||
| 1.116 | Property | Commerce Park SW 4 | 0.0% | |||||||||||||||||
| 1.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | |||||||||||||||||
| 1.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | |||||||||||||||||
| 1.119 | Property | Commerce Park SW 1 | 0.0% | |||||||||||||||||
| 1.120 | Property | Tamarac Business Center II | 0.0% | |||||||||||||||||
| 1.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | |||||||||||||||||
| 1.122 | Property | Commerce Park Westchase 2 | 0.0% | |||||||||||||||||
| 1.123 | Property | Memphis IC II | 0.0% | |||||||||||||||||
| 1.124 | Property | Commerce Park NW 3 | 0.0% | |||||||||||||||||
| 1.125 | Property | Commerce Park NW 4 | 0.0% | |||||||||||||||||
| 1.126 | Property | Commerce Park SW 3 | 0.0% | |||||||||||||||||
| 1.127 | Property | Commerce Park Westchase 1 | 0.0% | |||||||||||||||||
| 1.128 | Property | Commerce Park NW 2 | 0.0% | |||||||||||||||||
| 1.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | |||||||||||||||||
| 1.130 | Property | Commerce Park NW 1 | 0.0% | |||||||||||||||||
| 1.131 | Property | Lakeview BC Bldg 1 | 0.0% | |||||||||||||||||
| 1.132 | Property | Ft. Lauderdale Industrial II | 0.0% | |||||||||||||||||
| 1.133 | Property | Valley Forge 3 | 0.0% | |||||||||||||||||
| 1.134 | Property | Lakeview BC Bldg 7 | 0.0% | |||||||||||||||||
| 1.135 | Property | Lakeview BC Bldg 4 | 0.0% | |||||||||||||||||
| 1.136 | Property | Lakeview BC Bldg 5 | 0.0% | |||||||||||||||||
| 1.137 | Property | Commerce Park SW 5 | 0.0% | |||||||||||||||||
| 1.138 | Property | Lakeview BC Bldg 6 | 0.0% | |||||||||||||||||
| 1.139 | Property | Valley Forge 4 | 0.0% | |||||||||||||||||
| 1.140 | Property | Lakeview BC Bldg 3 | 0.0% | |||||||||||||||||
| 1.141 | Property | Lakeview BC Bldg 2 | 0.0% | |||||||||||||||||
| 1.142 | Property | Ft. Lauderdale Industrial I | 0.0% | |||||||||||||||||
| 2 | Loan | 200 Forest Street | 11.3% | Springing | Lease Sweep Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a specified tenant sweep period. | No | NAP | |||||||||||||
| 3 | Loan | Quaker Bridge Mall | 8.7% | No | NAP | |||||||||||||||
| 4 | Loan | Laurel Corporate Center | 6.3% | No | NAP | |||||||||||||||
| 4.1 | Property | 10000 Midlantic Drive | 2.2% | |||||||||||||||||
| 4.2 | Property | 2000 & 4000 Midlantic Drive | 1.7% | |||||||||||||||||
| 4.3 | Property | 15000 Midlantic Drive | 1.0% | |||||||||||||||||
| 4.4 | Property | 9000 Midlantic Drive | 0.8% | |||||||||||||||||
| 4.5 | Property | 1000 Bishops Gate Blvd | 0.6% | |||||||||||||||||
| 5 | Loan | GLP Industrial Portfolio A | 5.6% | No | NAP | |||||||||||||||
| 5.001 | Property | Inland Empire Indian Ave DC | 0.3% | |||||||||||||||||
| 5.002 | Property | Centerpointe 4 | 0.3% | |||||||||||||||||
| 5.003 | Property | Hofer Ranch IC Bldg 1 | 0.2% | |||||||||||||||||
| 5.004 | Property | Denver DC | 0.1% | |||||||||||||||||
| 5.005 | Property | Freeport DC Bldg 4 | 0.1% | |||||||||||||||||
| 5.006 | Property | Ontario Mills DC | 0.1% | |||||||||||||||||
| 5.007 | Property | Hagerstown Distribution Center | 0.1% | |||||||||||||||||
| 5.008 | Property | Beckwith Farms DC | 0.1% | |||||||||||||||||
| 5.009 | Property | Crossroads DC I | 0.1% | |||||||||||||||||
| 5.010 | Property | Centerpointe 6 | 0.1% | |||||||||||||||||
| 5.011 | Property | I-95 DC | 0.1% | |||||||||||||||||
| 5.012 | Property | Chino Spec Forward | 0.1% | |||||||||||||||||
| 5.013 | Property | Bedford Park II | 0.1% | |||||||||||||||||
| 5.014 | Property | Landover DC | 0.1% | |||||||||||||||||
| 5.015 | Property | North Plainfield 8 | 0.1% | |||||||||||||||||
| 5.016 | Property | Sterling DC | 0.1% | |||||||||||||||||
| 5.017 | Property | Clifton DC | 0.1% | |||||||||||||||||
| 5.018 | Property | Beckwith Farms 3 | 0.1% | |||||||||||||||||
| 5.019 | Property | Collington Commerce Center | 0.1% | |||||||||||||||||
| 5.020 | Property | Bedford Park IB | 0.1% | |||||||||||||||||
| 5.021 | Property | Elam Farms DC | 0.1% | |||||||||||||||||
| 5.022 | Property | Champagne DC | 0.1% | |||||||||||||||||
| 5.023 | Property | Bridge Point 1 | 0.1% | |||||||||||||||||
| 5.024 | Property | Center Square DC | 0.1% | |||||||||||||||||
| 5.025 | Property | Park 355 | 0.1% | |||||||||||||||||
| 5.026 | Property | Commerce Farms DC 3 | 0.1% | |||||||||||||||||
| 5.027 | Property | Brandon Woods DC | 0.1% | |||||||||||||||||
| 5.028 | Property | Chantilly DC | 0.1% | |||||||||||||||||
| 5.029 | Property | Bolingbrook CC Bldg 3 | 0.1% | |||||||||||||||||
| 5.030 | Property | Northpoint CC | 0.1% | |||||||||||||||||
| 5.031 | Property | Franklin Square IC I | 0.1% | |||||||||||||||||
| 5.032 | Property | Rock Quarry Building #1 | 0.1% | |||||||||||||||||
| 5.033 | Property | Aurora DC III | 0.1% | |||||||||||||||||
| 5.034 | Property | Washington (DC) Corporate Center | 0.1% | |||||||||||||||||
| 5.035 | Property | Aurora DC 1 | 0.1% | |||||||||||||||||
| 5.036 | Property | Waterfront DC | 0.1% | |||||||||||||||||
| 5.037 | Property | Pureland DC I | 0.0% | |||||||||||||||||
| 5.038 | Property | Bedford Park IA | 0.0% | |||||||||||||||||
| 5.039 | Property | Prairie Point Bldg 3 | 0.0% | |||||||||||||||||
| 5.040 | Property | Greenwood DC | 0.0% | |||||||||||||||||
| 5.041 | Property | Austin DC III | 0.0% | |||||||||||||||||
| 5.042 | Property | Franklin Square II | 0.0% | |||||||||||||||||
| 5.043 | Property | Pureland DC II | 0.0% | |||||||||||||||||
| 5.044 | Property | Somerset IC | 0.0% | |||||||||||||||||
| 5.045 | Property | Rock Quarry Building #2 | 0.0% | |||||||||||||||||
| 5.046 | Property | Brandon Woods DC II | 0.0% | |||||||||||||||||
| 5.047 | Property | Centerpointe 5 | 0.0% | |||||||||||||||||
| 5.048 | Property | Industrial Parkway (CA) DC | 0.0% | |||||||||||||||||
| 5.049 | Property | Beckwith Farms 2 | 0.0% | |||||||||||||||||
| 5.050 | Property | North Plainfield 2 | 0.0% | |||||||||||||||||
| 5.051 | Property | North Plainfield 4 | 0.0% | |||||||||||||||||
| 5.052 | Property | North Plainfield 5 | 0.0% | |||||||||||||||||
| 5.053 | Property | Somerset IC II Building I | 0.0% | |||||||||||||||||
| 5.054 | Property | BWI Commerce Center II | 0.0% | |||||||||||||||||
| 5.055 | Property | Commerce Farms DC 4 | 0.0% | |||||||||||||||||
| 5.056 | Property | Rock Run Bldg 6 | 0.0% | |||||||||||||||||
| 5.057 | Property | Bolingbrook CC Bldg 4 | 0.0% | |||||||||||||||||
| 5.058 | Property | Bridge Point 2 | 0.0% | |||||||||||||||||
| 5.059 | Property | Burleson BP Bldg 3 (Austin DC I) | 0.0% | |||||||||||||||||
| 5.060 | Property | 10th Street Business Park 2 | 0.0% | |||||||||||||||||
| A-1-38 |
| ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS | ||||||||||||||||||||
| MORTGAGE LOAN RESERVE INFORMATION(24)(25)(26)(27)(28) | ||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Ongoing Other Reserves |
Ongoing Other Reserves Description | Other Reserves Cap | Holdback | Holdback Amount | |||||||||||
| 5.061 | Property | Park 55 | 0.0% | |||||||||||||||||
| 5.062 | Property | Valwood West Industrial A | 0.0% | |||||||||||||||||
| 5.063 | Property | Baltimore IC | 0.0% | |||||||||||||||||
| 5.064 | Property | Englewood DC | 0.0% | |||||||||||||||||
| 5.065 | Property | Centerpointe 9 | 0.0% | |||||||||||||||||
| 5.066 | Property | Aurora DC 2 | 0.0% | |||||||||||||||||
| 5.067 | Property | Redlands Industrial Center IB | 0.0% | |||||||||||||||||
| 5.068 | Property | Somerset IC II Building II | 0.0% | |||||||||||||||||
| 5.069 | Property | Hofer Ranch TRS Building 3 | 0.0% | |||||||||||||||||
| 5.070 | Property | BWI Commerce Center I | 0.0% | |||||||||||||||||
| 5.071 | Property | Burleson BP Bldg 1 (Austin DC I) | 0.0% | |||||||||||||||||
| 5.072 | Property | Raceway Crossings IC Bldg 3 (Austin DC II) | 0.0% | |||||||||||||||||
| 5.073 | Property | Freeport DC Bldg 2 | 0.0% | |||||||||||||||||
| 5.074 | Property | Concours DC | 0.0% | |||||||||||||||||
| 5.075 | Property | Raceway Crossings IC Bldg 2 (Austin DC II) | 0.0% | |||||||||||||||||
| 5.076 | Property | Hagerstown - Industrial Lane DC | 0.0% | |||||||||||||||||
| 5.077 | Property | Maple Point 1 | 0.0% | |||||||||||||||||
| 5.078 | Property | Freeport DC Bldg 1 | 0.0% | |||||||||||||||||
| 5.079 | Property | Capital Beltway CC | 0.0% | |||||||||||||||||
| 5.080 | Property | Centerpointe Trailer Lot | 0.0% | |||||||||||||||||
| 5.081 | Property | Randall Crossing DC | 0.0% | |||||||||||||||||
| 5.082 | Property | Burleson BP Bldg 2 (Austin DC I) | 0.0% | |||||||||||||||||
| 5.083 | Property | Maple Point 2 | 0.0% | |||||||||||||||||
| 5.084 | Property | Hollins End 6 | 0.0% | |||||||||||||||||
| 5.085 | Property | Freeport DC Bldg 3 | 0.0% | |||||||||||||||||
| 5.086 | Property | Redlands Industrial Center II | 0.0% | |||||||||||||||||
| 5.087 | Property | Hollins End 1 | 0.0% | |||||||||||||||||
| 5.088 | Property | Hollins End 2 | 0.0% | |||||||||||||||||
| 5.089 | Property | Valwood West Industrial D | 0.0% | |||||||||||||||||
| 5.090 | Property | Redlands Industrial Center IA | 0.0% | |||||||||||||||||
| 5.091 | Property | Valwood West Industrial C | 0.0% | |||||||||||||||||
| 5.092 | Property | 10th Street Business Park 1 | 0.0% | |||||||||||||||||
| 5.093 | Property | Columbia Park IC | 0.0% | |||||||||||||||||
| 5.094 | Property | Valley View BC Bldg 2 | 0.0% | |||||||||||||||||
| 5.095 | Property | Valley View BC Bldg 1 | 0.0% | |||||||||||||||||
| 5.096 | Property | Crossroads DC III | 0.0% | |||||||||||||||||
| 5.097 | Property | Northpointe DC Bldg 1 | 0.0% | |||||||||||||||||
| 5.098 | Property | Park 88 | 0.0% | |||||||||||||||||
| 5.099 | Property | Ameriplex | 0.0% | |||||||||||||||||
| 5.100 | Property | Vista Point South 5 | 0.0% | |||||||||||||||||
| 5.101 | Property | Hollins End 5 | 0.0% | |||||||||||||||||
| 5.102 | Property | Northpointe DC Bldg 2 | 0.0% | |||||||||||||||||
| 5.103 | Property | Vista Point South 6 | 0.0% | |||||||||||||||||
| 5.104 | Property | Raceway Crossings IC Bldg 1 (Austin DC II) | 0.0% | |||||||||||||||||
| 5.105 | Property | Vista Point South 4 | 0.0% | |||||||||||||||||
| 5.106 | Property | Vista Point South 3 | 0.0% | |||||||||||||||||
| 5.107 | Property | North Plainfield 3 | 0.0% | |||||||||||||||||
| 5.108 | Property | Vista Point South 1 | 0.0% | |||||||||||||||||
| 5.109 | Property | Bolingbrook VMF | 0.0% | |||||||||||||||||
| 5.110 | Property | Vista Point South 2 | 0.0% | |||||||||||||||||
| 5.111 | Property | Hollins End 3 | 0.0% | |||||||||||||||||
| 5.112 | Property | Hollins End 4 | 0.0% | |||||||||||||||||
| 5.113 | Property | Freeport DC Bldg 6 | 0.0% | |||||||||||||||||
| 5.114 | Property | Freeport DC Bldg 5 | 0.0% | |||||||||||||||||
| 6 | Loan | Mission Ridge | 4.9% | Ground Lease ($145,833); FBI and IAI Maturity Reserve (Springing) | Ground Lease Reserve; FBI and IAI Maturity reserve | No | NAP | |||||||||||||
| 7 | Loan | Vistas at Seven Bar | 4.3% | No | NAP | |||||||||||||||
| 8 | Loan | Jay Scutti Plaza | 3.3% | No | NAP | |||||||||||||||
| 9 | Loan | West LA Office - 2730 Wilshire | 3.2% | No | NAP | |||||||||||||||
| 10 | Loan | Starwood Capital Extended Stay Portfolio | 2.6% | No | NAP | |||||||||||||||
| 10.01 | Property | Crestwood Suites Denver - Aurora | 0.1% | |||||||||||||||||
| 10.02 | Property | Sun Suites New Orleans (Metairie) | 0.1% | |||||||||||||||||
| 10.03 | Property | Sun Suites New Orleans (Harvey) | 0.1% | |||||||||||||||||
| 10.04 | Property | Sun Suites Hobby (Clearlake) | 0.1% | |||||||||||||||||
| 10.05 | Property | Sun Suites Plano | 0.1% | |||||||||||||||||
| 10.06 | Property | Sun Suites Westchase | 0.1% | |||||||||||||||||
| 10.07 | Property | Crestwood Suites Marietta Roswell Road | 0.1% | |||||||||||||||||
| 10.08 | Property | Sun Suites Sugar Land (Stafford) | 0.1% | |||||||||||||||||
| 10.09 | Property | Sun Suites Raleigh | 0.1% | |||||||||||||||||
| 10.10 | Property | Sun Suites Intercontinental Greenspoint | 0.1% | |||||||||||||||||
| 10.11 | Property | Crestwood Suites Nashville Madison | 0.1% | |||||||||||||||||
| 10.12 | Property | Sun Suites Cumming | 0.1% | |||||||||||||||||
| 10.13 | Property | Crestwood Suites Murfreesboro | 0.1% | |||||||||||||||||
| 10.14 | Property | Sun Suites Smyrna | 0.1% | |||||||||||||||||
| 10.15 | Property | Sun Suites Dallas - Garland | 0.1% | |||||||||||||||||
| 10.16 | Property | Sun Suites DFW Airport - Lewisville | 0.1% | |||||||||||||||||
| 10.17 | Property | Sun Suites Charlotte - Matthews | 0.1% | |||||||||||||||||
| 10.18 | Property | Crestwood Suites Disney Orlando | 0.1% | |||||||||||||||||
| 10.19 | Property | Crestwood Suites Orlando UCF | 0.1% | |||||||||||||||||
| 10.20 | Property | Crestwood Suites Snellville | 0.1% | |||||||||||||||||
| 10.21 | Property | Sun Suites Suwanee | 0.1% | |||||||||||||||||
| 10.22 | Property | Home Towne Suites Kannapolis | 0.1% | |||||||||||||||||
| 10.23 | Property | Sun Suites Corpus Christi | 0.1% | |||||||||||||||||
| 10.24 | Property | Home Towne Suites Tuscaloosa | 0.1% | |||||||||||||||||
| 10.25 | Property | Sun Suites Jacksonville | 0.1% | |||||||||||||||||
| 10.26 | Property | Sun Suites Chesapeake | 0.1% | |||||||||||||||||
| 10.27 | Property | Crestwood Suites Fort Myers | 0.0% | |||||||||||||||||
| 10.28 | Property | Crestwood Suites Greensboro Airport | 0.0% | |||||||||||||||||
| 10.29 | Property | Crestwood Suites Austin | 0.0% | |||||||||||||||||
| 10.30 | Property | Sun Suites Gwinnett | 0.0% | |||||||||||||||||
| 10.31 | Property | Crestwood Suites Marietta - Town Center Mall | 0.0% | |||||||||||||||||
| 10.32 | Property | Crestwood Suites Baton Rouge | 0.0% | |||||||||||||||||
| 10.33 | Property | Home Towne Suites Columbus | 0.0% | |||||||||||||||||
| 10.34 | Property | Crestwood Suites NW Houston | 0.0% | |||||||||||||||||
| 10.35 | Property | Home Towne Suites Auburn | 0.0% | |||||||||||||||||
| 10.36 | Property | Sun Suites Stockbridge | 0.0% | |||||||||||||||||
| 10.37 | Property | Home Towne Suites Anderson | 0.0% | |||||||||||||||||
| 10.38 | Property | Crestwood Suites Colorado Springs | 0.0% | |||||||||||||||||
| 10.39 | Property | Home Towne Suites Prattville | 0.0% | |||||||||||||||||
| 10.40 | Property | Crestwood Suites High Point | 0.0% | |||||||||||||||||
| 10.41 | Property | Sun Suites Birmingham | 0.0% | |||||||||||||||||
| 10.42 | Property | Sun Suites Kennesaw Town Center | 0.0% | |||||||||||||||||
| 10.43 | Property | Sun Suites Greensboro | 0.0% | |||||||||||||||||
| 10.44 | Property | Home Towne Suites Greenville | 0.0% | |||||||||||||||||
| 10.45 | Property | Sun Suites Hattiesburg | 0.0% | |||||||||||||||||
| A-1-39 |
| ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS | ||||||||||||||||||||
| MORTGAGE LOAN RESERVE INFORMATION(24)(25)(26)(27)(28) | ||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Ongoing Other Reserves |
Ongoing Other Reserves Description | Other Reserves Cap | Holdback | Holdback Amount | |||||||||||
| 10.46 | Property | Home Towne Suites Decatur | 0.0% | |||||||||||||||||
| 10.47 | Property | Home Towne Suites Bowling Green | 0.0% | |||||||||||||||||
| 10.48 | Property | Sun Suites Gulfport Airport | 0.0% | |||||||||||||||||
| 10.49 | Property | Crestwood Suites Newport News | 0.0% | |||||||||||||||||
| 10.50 | Property | Home Towne Suites Clarksville | 0.0% | |||||||||||||||||
| 11 | Loan | Chicago Marriott Southwest at Burr Ridge | 2.6% | Seasonality Reserve: ($34,000); PIP Reserve (Springing) | Seasonality Reserve: Deposit $34,000 on each monthly payment date occurring in May, June, July, August and September of every year during the term of the loan, subject to a cap of $170,000 PIP Reserve: on the date that any PIP other than the Scheduled PIP is imposed by the Franchisor pursuant to the Franchise Agreement, an amount equal to 110% of the sum required to pay for such New PIP less the amount of FF&E Reserve Funds that remain in the FF&E Reserve Account that are not allocated for completion of FF&E work |
Seasonality ($170,000) | No | NAP | ||||||||||||
| 12 | Loan | Palihouse Santa Monica | 2.5% | No | NAP | |||||||||||||||
| 13 | Loan | Hilton Cincinnati Airport | 2.1% | No | NAP | |||||||||||||||
| 14 | Loan | Lofton Place Apartments | 2.0% | No | NAP | |||||||||||||||
| 15 | Loan | City Place Apartments | 1.9% | Yes | $1,500,000 | |||||||||||||||
| 16 | Loan | The Vue | 1.8% | No | NAP | |||||||||||||||
| 17 | Loan | Shadow Lake Apartments | 1.4% | No | NAP | |||||||||||||||
| 18 | Loan | Peakview Office Plaza | 1.3% | Springing | Lease termination payment reserve springing upon receipt of a lease termination payment | No | NAP | |||||||||||||
| 19 | Loan | Holiday Inn & Suites Ann Arbor | 1.3% | Seasonality Reserve ($37,145); PIP Reserve and Condominium Common Charge (Springing) | Seasonality Reserve: Pay $37,145 on each monthly payment date until December 2016. From and after the monthly payment date in June 2017, pay the revised seasonality reserve monthly deposit as described in the loan agreement. PIP Reserve: From and after the loan closing date and continuing until an Excess Cash PIP Termination, borrower shall deposit all excess cash flow. On the date that any PIP other than the scheduled PIP is imposed by the franchisor pursuant to the franchise agreement, an amount equal to 110% of the sum required to pay for the new PIP. Condominium Common Charge: Springing payment equal to 1/12th of the condominium common charges payable during the next ensuing 12 months in order to accumulate sufficient funds to pay all such charges. Additionally, all excess cash flow to be swept if the reserve falls below $4,000. |
No | NAP | |||||||||||||
| 20 | Loan | Arbor Hill Apartments | 1.2% | No | NAP | |||||||||||||||
| 21 | Loan | Landmark Centre | 1.2% | No | NAP | |||||||||||||||
| 22 | Loan | Holiday Inn Express - Little Rock | 1.1% | No | NAP | |||||||||||||||
| 23 | Loan | Walnut Street Retail Portfolio | 1.1% | No | NAP | |||||||||||||||
| 24 | Loan | Confederate Point Apartments | 1.0% | No | NAP | |||||||||||||||
| 25 | Loan | White Lick Creek Apartments | 1.0% | No | NAP | |||||||||||||||
| 26 | Loan | Pebble Creek Collection | 0.9% | Springing | Special Rollover Reserve: Upon a Kobe Steakhouse sweep all excess cash flow shall be deposited into the account | No | NAP | |||||||||||||
| 27 | Loan | La Quinta Inn & Suites, Bonita Springs Naples North | 0.8% | Seasonality Reserve: ($22,500); PIP Reserve (Springing) | Seasonality Reserve: Deposit $22,500 on each monthly payment date occurring in January, February, March and April of every year during the term of the loan, subject to a cap of $90,000; PIP Reserve: On the date that any PIP other than the scheduled PIP is imposed by the franchisor pursuant to the franchise agreement, an amount equal to 125% of the sum required to pay for the new PIP less any amounts remaining in the FF&E Reserve |
$90,000 | No | NAP | ||||||||||||
| 28 | Loan | Antelope Multifamily Portfolio | 0.8% | No | NAP | |||||||||||||||
| 28.1 | Property | Ridgewood East | 0.4% | |||||||||||||||||
| 28.2 | Property | Water Valley | 0.1% | |||||||||||||||||
| 28.3 | Property | Senatobia Arms | 0.1% | |||||||||||||||||
| 28.4 | Property | Sardis Gardens | 0.1% | |||||||||||||||||
| 28.5 | Property | Flowers Square | 0.1% | |||||||||||||||||
| 29 | Loan | Chagrin Professional Office | 0.8% | Springing | Lease Termination Payment Reserve-all lease termination payments are required to be deposited into the reserve account | No | NAP | |||||||||||||
| 30 | Loan | Lakes of Ridgecrest Phase III | 0.8% | No | NAP | |||||||||||||||
| 31 | Loan | Tuscany Villas Apartments | 0.8% | No | NAP | |||||||||||||||
| 32 | Loan | Palmer Super Center | 0.7% | No | NAP | |||||||||||||||
| 33 | Loan | Winter Garden Business Park | 0.7% | No | NAP | |||||||||||||||
| 34 | Loan | Battery B at The Jeffrey Apartments | 0.7% | No | NAP | |||||||||||||||
| 35 | Loan | Taunton Depot Shopping Center | 0.7% | No | NAP | |||||||||||||||
| 36 | Loan | Cumberland Pointe | 0.7% | Springing | Lease Termination Payment Reserve-all lease termination payments are required to be deposited into the reserve account | No | NAP | |||||||||||||
| 37 | Loan | Banana Republic | 0.6% | No | NAP | |||||||||||||||
| 38 | Loan | Hawthorne Square | 0.6% | No | NAP | |||||||||||||||
| 39 | Loan | 539 Smith Street | 0.6% | No | NAP | |||||||||||||||
| 40 | Loan | The Realty Building | 0.6% | No | NAP | |||||||||||||||
| 41 | Loan | Lochaven Apartments | 0.5% | No | NAP | |||||||||||||||
| 42 | Loan | 515 Westheimer | 0.5% | No | NAP | |||||||||||||||
| 43 | Loan | Alexander House | 0.5% | No | NAP | |||||||||||||||
| 44 | Loan | TopSail Way Shopping Center | 0.5% | No | NAP | |||||||||||||||
| 45 | Loan | Aztec Square | 0.4% | No | NAP | |||||||||||||||
| 46 | Loan | Homecrest MHC | 0.4% | No | NAP | |||||||||||||||
| 47 | Loan | 501 Bath Street | 0.4% | No | NAP | |||||||||||||||
| 48 | Loan | 2100 & 2106 N. Orange Avenue | 0.3% | Springing | Prepaid Rent Reserve | No | NAP | |||||||||||||
| 49 | Loan | Coastal Breeze Apartment Portfolio | 0.3% | No | NAP | |||||||||||||||
| 49.1 | Property | Apple | 0.1% | |||||||||||||||||
| 49.2 | Property | Baltic | 0.1% | |||||||||||||||||
| 49.3 | Property | Maple | 0.1% | |||||||||||||||||
| 50 | Loan | Gross - Villa MHP | 0.2% | No | NAP | |||||||||||||||
| A-1-40 |
| ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS | ||||||||||||||||||||||||||||||
| MORTGAGE LOAN RESERVE INFORMATION(24)(25)(26)(27)(28) | THIRD PARTY REPORTS | |||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Holdback Description | Letter of Credit(28) |
Letter of Credit Description |
Appraisal Report Date |
Environmental Phase I Report Date |
Phase II Performed(29) |
Engineering Report Date |
Seismic Zone (Y/N) |
Seismic Report Date |
PML % | ||||||||||||||||
| 1 | Loan | GLP Industrial Portfolio B | 11.5% | NAP | No | NAP | Various | Various | No | Various | N | Various | ||||||||||||||||||
| 1.001 | Property | Agave DC | 0.6% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.002 | Property | Lehigh Valley 13 | 0.3% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.003 | Property | Frontier Logistics BTS | 0.3% | 10/2/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.004 | Property | Sugarland Interchange DC | 0.3% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.005 | Property | York - Willow Springs | 0.3% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.006 | Property | Atlanta - Liberty DC | 0.2% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.007 | Property | South Bay DC | 0.2% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 9.0% | ||||||||||||||||||||
| 1.008 | Property | Sorensen Industrial | 0.2% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 10.0% | ||||||||||||||||||||
| 1.009 | Property | Miramar DC | 0.2% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.010 | Property | York DC II | 0.2% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.011 | Property | Carlisle DC Bldg 1 | 0.2% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.012 | Property | Portside Distribution Center | 0.2% | 7/9/2015 | 6/22/2015 | No | 6/22/2015 | N | 7/9/2015 | NAP | ||||||||||||||||||||
| 1.013 | Property | Marina West A | 0.2% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.014 | Property | Fremont East Bay DC | 0.2% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 18.0% | ||||||||||||||||||||
| 1.015 | Property | Harbor Gateway DC | 0.2% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 9.0% | ||||||||||||||||||||
| 1.016 | Property | Imperial DC 1 | 0.2% | 10/2/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.017 | Property | Westport DC Bldg B | 0.2% | 9/1/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 7.0% | ||||||||||||||||||||
| 1.018 | Property | Westport DC Bldg A | 0.2% | 9/1/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 7.0% | ||||||||||||||||||||
| 1.019 | Property | Auburn DC | 0.1% | 7/9/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 8.0% | ||||||||||||||||||||
| 1.020 | Property | Southaven DC Bldg 2 | 0.1% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.021 | Property | Marina West DC II Bldg 1 | 0.1% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.022 | Property | Buckeye DC Bldg 1 | 0.1% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.023 | Property | York DC III | 0.1% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.024 | Property | Orange County DC | 0.1% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 13.0% | ||||||||||||||||||||
| 1.025 | Property | Kent Valley DC II | 0.1% | 7/9/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 12.0% | ||||||||||||||||||||
| 1.026 | Property | Memphis IC III | 0.1% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 5.0% | ||||||||||||||||||||
| 1.027 | Property | Pinole Point Building #1 | 0.1% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 11.0% | ||||||||||||||||||||
| 1.028 | Property | Cactus DC II | 0.1% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.029 | Property | Fairburn DC | 0.1% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.030 | Property | Windfern Distribution Center II | 0.1% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.031 | Property | Miami DC | 0.1% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.032 | Property | Southpoint F | 0.1% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.033 | Property | Industrial Parkway DC | 0.1% | 9/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.034 | Property | Chickasaw DC | 0.1% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 4.0% | ||||||||||||||||||||
| 1.035 | Property | Valley Crossings | 0.1% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.036 | Property | Buckeye DC Bldg 2 | 0.1% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.037 | Property | Southpoint B | 0.1% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.038 | Property | Hartman Business Center I | 0.1% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.039 | Property | Artesia DC | 0.1% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 15.0% | ||||||||||||||||||||
| 1.040 | Property | Bell Gardens Distribution Center #3 | 0.1% | 9/15/2015 | 6/22/2015 | No | 6/19/2015 | Y | 7/9/2015 | 16.0% | ||||||||||||||||||||
| 1.041 | Property | Marina West B | 0.1% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.042 | Property | Renton DC | 0.1% | 7/9/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 11.0% | ||||||||||||||||||||
| 1.043 | Property | Southpoint A | 0.1% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.044 | Property | Westfork A5 | 0.1% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.045 | Property | Marina West DC II Bldg 2 | 0.1% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.046 | Property | Pinole Point Building #2 | 0.1% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 11.0% | ||||||||||||||||||||
| 1.047 | Property | Salt Lake DC II | 0.1% | 9/1/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 7.0% | ||||||||||||||||||||
| 1.048 | Property | Northwest 8 Industrial Center II | 0.1% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.049 | Property | Salt Lake DC I | 0.1% | 9/1/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 7.0% | ||||||||||||||||||||
| 1.050 | Property | Southshore Commerce Center C | 0.1% | 9/2/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 7.0% | ||||||||||||||||||||
| 1.051 | Property | Pinole Point Building #3 | 0.1% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 14.0% | ||||||||||||||||||||
| 1.052 | Property | Steamboat DC | 0.1% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.053 | Property | Palo Verde DC | 0.1% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.054 | Property | South San Francisco DC II | 0.1% | 8/28/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 15.0% | ||||||||||||||||||||
| 1.055 | Property | Westfork C4 | 0.1% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.056 | Property | South San Francisco DC | 0.1% | 8/28/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 15.0% | ||||||||||||||||||||
| 1.057 | Property | Southshore Commerce Center A | 0.1% | 9/2/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 7.0% | ||||||||||||||||||||
| 1.058 | Property | Kent Valley DC IV | 0.1% | 7/9/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 12.0% | ||||||||||||||||||||
| 1.059 | Property | Carlisle DC Bldg 2 | 0.1% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.060 | Property | Bluegrass DC Bldg 4 | 0.1% | 10/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.061 | Property | Westfork A4 | 0.1% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.062 | Property | Beltway Crossing DC Bldg 2 | 0.1% | 8/5/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.063 | Property | Ritner DC | 0.1% | 8/27/2015 | 6/18/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.064 | Property | Hartman Business Center II | 0.1% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.065 | Property | Hayward DC | 0.1% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 13.0% | ||||||||||||||||||||
| 1.066 | Property | Houston DC Bldg 1 | 0.1% | 9/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.067 | Property | Kent Valley DC | 0.1% | 7/9/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 12.0% | ||||||||||||||||||||
| 1.068 | Property | Lehigh Valley 9 | 0.1% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.069 | Property | Beltway Crossing DC Bldg 3 | 0.1% | 8/5/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.070 | Property | Southaven DC Bldg 1 | 0.1% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.071 | Property | Bluegrass DC Bldg 1 | 0.1% | 10/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.072 | Property | Suwanee Point Building 200 | 0.1% | 10/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.073 | Property | Tamarac Business Center I | 0.1% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.074 | Property | Gwinnett DC Bldg 1 | 0.1% | 10/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.075 | Property | Houston DC Bldg 3 | 0.1% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.076 | Property | Broadway 101 CC Bldg 9 | 0.1% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.077 | Property | Iron Run DC | 0.1% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.078 | Property | Windfern Distribution Center I | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.079 | Property | Miami DC II | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.080 | Property | Southshore Commerce Center B | 0.0% | 9/2/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 7.0% | ||||||||||||||||||||
| 1.081 | Property | Suwanee Point Building 100 | 0.0% | 10/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | 8/5/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.083 | Property | Southshore Commerce Center D | 0.0% | 9/2/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 7.0% | ||||||||||||||||||||
| 1.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.085 | Property | Lehigh Valley DC II | 0.0% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.086 | Property | Memphis IC I | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 5.0% | ||||||||||||||||||||
| 1.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.088 | Property | Lehigh Valley 10 | 0.0% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | 8/5/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.090 | Property | Northwest 8 Industrial Center I | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.091 | Property | Bluegrass DC Bldg 3 | 0.0% | 10/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.092 | Property | Andover DC Bldg A | 0.0% | 7/9/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 18.0% | ||||||||||||||||||||
| 1.093 | Property | Bluegrass DC Bldg 2 | 0.0% | 10/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.094 | Property | Andover DC Bldg B | 0.0% | 7/9/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 18.0% | ||||||||||||||||||||
| 1.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.099 | Property | Lehigh Valley 11 | 0.0% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.100 | Property | Tamarac Commerce Center | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.101 | Property | Houston DC Bldg 2 | 0.0% | 9/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.102 | Property | Marina West DC II Bldg 3 | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.104 | Property | Commerce Park Medical Center | 0.0% | 9/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.105 | Property | Houston IC | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| A-1-41 |
| ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS | ||||||||||||||||||||||||||||||
| MORTGAGE LOAN RESERVE INFORMATION(24)(25)(26)(27)(28) | THIRD PARTY REPORTS | |||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Holdback Description | Letter of Credit(28) |
Letter of Credit Description |
Appraisal Report Date |
Environmental Phase I Report Date |
Phase II Performed(29) |
Engineering Report Date |
Seismic Zone (Y/N) |
Seismic Report Date |
PML % | ||||||||||||||||
| 1.106 | Property | Gwinnett DC Bldg 2 | 0.0% | 10/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.107 | Property | Weston Business Center | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.108 | Property | Kent Valley DC III | 0.0% | 7/9/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 16.0% | ||||||||||||||||||||
| 1.109 | Property | Commerce Park SW 2 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.110 | Property | Commerce Park Westchase 3 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.111 | Property | Lehigh Valley 12 | 0.0% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.112 | Property | Houston DC Bldg 4 | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.113 | Property | Valley Forge 1 | 0.0% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.114 | Property | Valley Forge 2 | 0.0% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/19/2015 | Y | 7/9/2015 | 16.0% | ||||||||||||||||||||
| 1.116 | Property | Commerce Park SW 4 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/19/2015 | Y | 7/9/2015 | 16.0% | ||||||||||||||||||||
| 1.119 | Property | Commerce Park SW 1 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.120 | Property | Tamarac Business Center II | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.122 | Property | Commerce Park Westchase 2 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.123 | Property | Memphis IC II | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 5.0% | ||||||||||||||||||||
| 1.124 | Property | Commerce Park NW 3 | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.125 | Property | Commerce Park NW 4 | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.126 | Property | Commerce Park SW 3 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.127 | Property | Commerce Park Westchase 1 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.128 | Property | Commerce Park NW 2 | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.130 | Property | Commerce Park NW 1 | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.131 | Property | Lakeview BC Bldg 1 | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.132 | Property | Ft. Lauderdale Industrial II | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.133 | Property | Valley Forge 3 | 0.0% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.134 | Property | Lakeview BC Bldg 7 | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.135 | Property | Lakeview BC Bldg 4 | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.136 | Property | Lakeview BC Bldg 5 | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.137 | Property | Commerce Park SW 5 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.138 | Property | Lakeview BC Bldg 6 | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.139 | Property | Valley Forge 4 | 0.0% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.140 | Property | Lakeview BC Bldg 3 | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.141 | Property | Lakeview BC Bldg 2 | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 1.142 | Property | Ft. Lauderdale Industrial I | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 2 | Loan | 200 Forest Street | 11.3% | NAP | No | NAP | 1/19/2016 | 1/25/2016 | No | 1/26/2016 | Y | NAP | ||||||||||||||||||
| 3 | Loan | Quaker Bridge Mall | 8.7% | NAP | No | NAP | 3/4/2016 | 3/10/2016 | No | 3/10/2016 | Y | NAP | ||||||||||||||||||
| 4 | Loan | Laurel Corporate Center | 6.3% | NAP | No | NAP | 9/8/2015 | Various | No | Various | N | NAP | ||||||||||||||||||
| 4.1 | Property | 10000 Midlantic Drive | 2.2% | 9/8/2015 | 10/13/2015 | No | 9/23/2015 | N | NAP | |||||||||||||||||||||
| 4.2 | Property | 2000 & 4000 Midlantic Drive | 1.7% | 9/8/2015 | 9/23/2015 | No | 9/23/2015 | N | NAP | |||||||||||||||||||||
| 4.3 | Property | 15000 Midlantic Drive | 1.0% | 9/8/2015 | 10/13/2015 | No | 9/23/2015 | N | NAP | |||||||||||||||||||||
| 4.4 | Property | 9000 Midlantic Drive | 0.8% | 9/8/2015 | 10/13/2015 | No | 9/23/2015 | N | NAP | |||||||||||||||||||||
| 4.5 | Property | 1000 Bishops Gate Blvd | 0.6% | 9/8/2015 | 9/23/2015 | No | 9/23/2015 | N | NAP | |||||||||||||||||||||
| 5 | Loan | GLP Industrial Portfolio A | 5.6% | NAP | No | NAP | Various | Various | No | 6/22/2015 | N | Various | ||||||||||||||||||
| 5.001 | Property | Inland Empire Indian Ave DC | 0.3% | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 10.0% | ||||||||||||||||||||
| 5.002 | Property | Centerpointe 4 | 0.3% | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 9.0% | ||||||||||||||||||||
| 5.003 | Property | Hofer Ranch IC Bldg 1 | 0.2% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 10.0% | ||||||||||||||||||||
| 5.004 | Property | Denver DC | 0.1% | 8/21/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.005 | Property | Freeport DC Bldg 4 | 0.1% | 8/17/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.006 | Property | Ontario Mills DC | 0.1% | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 11.0% | ||||||||||||||||||||
| 5.007 | Property | Hagerstown Distribution Center | 0.1% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.008 | Property | Beckwith Farms DC | 0.1% | 8/28/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.009 | Property | Crossroads DC I | 0.1% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.010 | Property | Centerpointe 6 | 0.1% | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 9.0% | ||||||||||||||||||||
| 5.011 | Property | I-95 DC | 0.1% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.012 | Property | Chino Spec Forward | 0.1% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 10.0% | ||||||||||||||||||||
| 5.013 | Property | Bedford Park II | 0.1% | 8/22/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.014 | Property | Landover DC | 0.1% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.015 | Property | North Plainfield 8 | 0.1% | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.016 | Property | Sterling DC | 0.1% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 18.0% | ||||||||||||||||||||
| 5.017 | Property | Clifton DC | 0.1% | 9/24/2015 | 5/29/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.018 | Property | Beckwith Farms 3 | 0.1% | 8/28/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.019 | Property | Collington Commerce Center | 0.1% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.020 | Property | Bedford Park IB | 0.1% | 8/22/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.021 | Property | Elam Farms DC | 0.1% | 8/28/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.022 | Property | Champagne DC | 0.1% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 13.0% | ||||||||||||||||||||
| 5.023 | Property | Bridge Point 1 | 0.1% | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.024 | Property | Center Square DC | 0.1% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.025 | Property | Park 355 | 0.1% | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.026 | Property | Commerce Farms DC 3 | 0.1% | 8/28/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.027 | Property | Brandon Woods DC | 0.1% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.028 | Property | Chantilly DC | 0.1% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.029 | Property | Bolingbrook CC Bldg 3 | 0.1% | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.030 | Property | Northpoint CC | 0.1% | 8/20/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.031 | Property | Franklin Square IC I | 0.1% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.032 | Property | Rock Quarry Building #1 | 0.1% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.033 | Property | Aurora DC III | 0.1% | 8/18/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.034 | Property | Washington (DC) Corporate Center | 0.1% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.035 | Property | Aurora DC 1 | 0.1% | 8/18/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.036 | Property | Waterfront DC | 0.1% | 9/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.037 | Property | Pureland DC I | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.038 | Property | Bedford Park IA | 0.0% | 8/22/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.039 | Property | Prairie Point Bldg 3 | 0.0% | 8/18/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.040 | Property | Greenwood DC | 0.0% | 8/19/2015 | 6/26/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.041 | Property | Austin DC III | 0.0% | 8/10/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.042 | Property | Franklin Square II | 0.0% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.043 | Property | Pureland DC II | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.044 | Property | Somerset IC | 0.0% | 9/22/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.045 | Property | Rock Quarry Building #2 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.046 | Property | Brandon Woods DC II | 0.0% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.047 | Property | Centerpointe 5 | 0.0% | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 9.0% | ||||||||||||||||||||
| 5.048 | Property | Industrial Parkway (CA) DC | 0.0% | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 12.0% | ||||||||||||||||||||
| 5.049 | Property | Beckwith Farms 2 | 0.0% | 8/28/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.050 | Property | North Plainfield 2 | 0.0% | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.051 | Property | North Plainfield 4 | 0.0% | 8/19/2015 | 6/28/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.052 | Property | North Plainfield 5 | 0.0% | 8/19/2015 | 6/28/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.053 | Property | Somerset IC II Building I | 0.0% | 9/22/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.054 | Property | BWI Commerce Center II | 0.0% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.055 | Property | Commerce Farms DC 4 | 0.0% | 8/28/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.056 | Property | Rock Run Bldg 6 | 0.0% | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.057 | Property | Bolingbrook CC Bldg 4 | 0.0% | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.058 | Property | Bridge Point 2 | 0.0% | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.059 | Property | Burleson BP Bldg 3 (Austin DC I) | 0.0% | 8/10/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.060 | Property | 10th Street Business Park 2 | 0.0% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| A-1-42 |
| ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS | ||||||||||||||||||||||||||||||
| MORTGAGE LOAN RESERVE INFORMATION(24)(25)(26)(27)(28) | THIRD PARTY REPORTS | |||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Holdback Description | Letter of Credit(28) |
Letter of Credit Description |
Appraisal Report Date |
Environmental Phase I Report Date |
Phase II Performed(29) |
Engineering Report Date |
Seismic Zone (Y/N) |
Seismic Report Date |
PML % | ||||||||||||||||
| 5.061 | Property | Park 55 | 0.0% | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.062 | Property | Valwood West Industrial A | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.063 | Property | Baltimore IC | 0.0% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.064 | Property | Englewood DC | 0.0% | 9/17/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.065 | Property | Centerpointe 9 | 0.0% | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 9.0% | ||||||||||||||||||||
| 5.066 | Property | Aurora DC 2 | 0.0% | 8/18/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.067 | Property | Redlands Industrial Center IB | 0.0% | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 11.0% | ||||||||||||||||||||
| 5.068 | Property | Somerset IC II Building II | 0.0% | 9/22/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.069 | Property | Hofer Ranch TRS Building 3 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 10.0% | ||||||||||||||||||||
| 5.070 | Property | BWI Commerce Center I | 0.0% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.071 | Property | Burleson BP Bldg 1 (Austin DC I) | 0.0% | 8/10/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.072 | Property | Raceway Crossings IC Bldg 3 (Austin DC II) | 0.0% | 8/10/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.073 | Property | Freeport DC Bldg 2 | 0.0% | 8/17/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.074 | Property | Concours DC | 0.0% | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 11.0% | ||||||||||||||||||||
| 5.075 | Property | Raceway Crossings IC Bldg 2 (Austin DC II) | 0.0% | 8/10/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.076 | Property | Hagerstown - Industrial Lane DC | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.077 | Property | Maple Point 1 | 0.0% | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.078 | Property | Freeport DC Bldg 1 | 0.0% | 8/17/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.079 | Property | Capital Beltway CC | 0.0% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.080 | Property | Centerpointe Trailer Lot | 0.0% | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 9.0% | ||||||||||||||||||||
| 5.081 | Property | Randall Crossing DC | 0.0% | 8/18/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.082 | Property | Burleson BP Bldg 2 (Austin DC I) | 0.0% | 8/10/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.083 | Property | Maple Point 2 | 0.0% | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.084 | Property | Hollins End 6 | 0.0% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.085 | Property | Freeport DC Bldg 3 | 0.0% | 8/17/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.086 | Property | Redlands Industrial Center II | 0.0% | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 11.0% | ||||||||||||||||||||
| 5.087 | Property | Hollins End 1 | 0.0% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.088 | Property | Hollins End 2 | 0.0% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.089 | Property | Valwood West Industrial D | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.090 | Property | Redlands Industrial Center IA | 0.0% | 9/14/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 11.0% | ||||||||||||||||||||
| 5.091 | Property | Valwood West Industrial C | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.092 | Property | 10th Street Business Park 1 | 0.0% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.093 | Property | Columbia Park IC | 0.0% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.094 | Property | Valley View BC Bldg 2 | 0.0% | 8/17/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.095 | Property | Valley View BC Bldg 1 | 0.0% | 8/17/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.096 | Property | Crossroads DC III | 0.0% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.097 | Property | Northpointe DC Bldg 1 | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.098 | Property | Park 88 | 0.0% | 8/18/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.099 | Property | Ameriplex | 0.0% | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.100 | Property | Vista Point South 5 | 0.0% | 8/20/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.101 | Property | Hollins End 5 | 0.0% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.102 | Property | Northpointe DC Bldg 2 | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.103 | Property | Vista Point South 6 | 0.0% | 8/20/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.104 | Property | Raceway Crossings IC Bldg 1 (Austin DC II) | 0.0% | 8/10/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.105 | Property | Vista Point South 4 | 0.0% | 8/20/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.106 | Property | Vista Point South 3 | 0.0% | 8/20/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.107 | Property | North Plainfield 3 | 0.0% | 8/19/2015 | 6/28/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.108 | Property | Vista Point South 1 | 0.0% | 8/20/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.109 | Property | Bolingbrook VMF | 0.0% | 8/19/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.110 | Property | Vista Point South 2 | 0.0% | 8/20/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.111 | Property | Hollins End 3 | 0.0% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.112 | Property | Hollins End 4 | 0.0% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.113 | Property | Freeport DC Bldg 6 | 0.0% | 8/17/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 5.114 | Property | Freeport DC Bldg 5 | 0.0% | 8/17/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||
| 6 | Loan | Mission Ridge | 4.9% | NAP | No | NAP | 1/28/2016 | 01/29/2016 | No | 02/03/2016 | N | NAP | ||||||||||||||||||
| 7 | Loan | Vistas at Seven Bar | 4.3% | NAP | No | NAP | 11/23/2015 | 12/1/2015 | No | 12/1/2015 | N | NAP | ||||||||||||||||||
| 8 | Loan | Jay Scutti Plaza | 3.3% | NAP | No | NAP | 7/21/2015 | 7/27/2015 | No | 8/13/2015 | N | NAP | ||||||||||||||||||
| 9 | Loan | West LA Office - 2730 Wilshire | 3.2% | NAP | No | NAP | 11/11/2015 | 12/9/2015 | No | 7/23/2015 | Y | 6/22/2007 | 15.0% | |||||||||||||||||
| 10 | Loan | Starwood Capital Extended Stay Portfolio | 2.6% | NAP | No | NAP | Various | 4/13/2015 | No | Various | N | NAP | ||||||||||||||||||
| 10.01 | Property | Crestwood Suites Denver - Aurora | 0.1% | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.02 | Property | Sun Suites New Orleans (Metairie) | 0.1% | 5/7/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.03 | Property | Sun Suites New Orleans (Harvey) | 0.1% | 5/7/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.04 | Property | Sun Suites Hobby (Clearlake) | 0.1% | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.05 | Property | Sun Suites Plano | 0.1% | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.06 | Property | Sun Suites Westchase | 0.1% | 5/4/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.07 | Property | Crestwood Suites Marietta Roswell Road | 0.1% | 4/30/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.08 | Property | Sun Suites Sugar Land (Stafford) | 0.1% | 5/4/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.09 | Property | Sun Suites Raleigh | 0.1% | 5/6/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.10 | Property | Sun Suites Intercontinental Greenspoint | 0.1% | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.11 | Property | Crestwood Suites Nashville Madison | 0.1% | 5/1/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.12 | Property | Sun Suites Cumming | 0.1% | 5/4/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.13 | Property | Crestwood Suites Murfreesboro | 0.1% | 5/1/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.14 | Property | Sun Suites Smyrna | 0.1% | 4/30/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.15 | Property | Sun Suites Dallas - Garland | 0.1% | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.16 | Property | Sun Suites DFW Airport - Lewisville | 0.1% | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.17 | Property | Sun Suites Charlotte - Matthews | 0.1% | 5/4/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.18 | Property | Crestwood Suites Disney Orlando | 0.1% | 5/7/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.19 | Property | Crestwood Suites Orlando UCF | 0.1% | 5/7/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.20 | Property | Crestwood Suites Snellville | 0.1% | 5/2/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.21 | Property | Sun Suites Suwanee | 0.1% | 5/4/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.22 | Property | Home Towne Suites Kannapolis | 0.1% | 5/4/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.23 | Property | Sun Suites Corpus Christi | 0.1% | 5/4/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.24 | Property | Home Towne Suites Tuscaloosa | 0.1% | 5/6/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.25 | Property | Sun Suites Jacksonville | 0.1% | 5/7/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.26 | Property | Sun Suites Chesapeake | 0.1% | 5/6/2015 | 4/13/2015 | No | 6/3/2015 | N | NAP | |||||||||||||||||||||
| 10.27 | Property | Crestwood Suites Fort Myers | 0.0% | 5/8/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.28 | Property | Crestwood Suites Greensboro Airport | 0.0% | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.29 | Property | Crestwood Suites Austin | 0.0% | 5/6/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.30 | Property | Sun Suites Gwinnett | 0.0% | 5/4/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.31 | Property | Crestwood Suites Marietta - Town Center Mall | 0.0% | 4/30/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.32 | Property | Crestwood Suites Baton Rouge | 0.0% | 5/7/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.33 | Property | Home Towne Suites Columbus | 0.0% | 5/6/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.34 | Property | Crestwood Suites NW Houston | 0.0% | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.35 | Property | Home Towne Suites Auburn | 0.0% | 5/6/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.36 | Property | Sun Suites Stockbridge | 0.0% | 5/2/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.37 | Property | Home Towne Suites Anderson | 0.0% | 5/4/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.38 | Property | Crestwood Suites Colorado Springs | 0.0% | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.39 | Property | Home Towne Suites Prattville | 0.0% | 5/6/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.40 | Property | Crestwood Suites High Point | 0.0% | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.41 | Property | Sun Suites Birmingham | 0.0% | 5/7/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.42 | Property | Sun Suites Kennesaw Town Center | 0.0% | 4/30/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.43 | Property | Sun Suites Greensboro | 0.0% | 5/5/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.44 | Property | Home Towne Suites Greenville | 0.0% | 5/6/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.45 | Property | Sun Suites Hattiesburg | 0.0% | 4/29/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| A-1-43 |
| ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS | ||||||||||||||||||||||||||||||
| MORTGAGE LOAN RESERVE INFORMATION(24)(25)(26)(27)(28) | THIRD PARTY REPORTS | |||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Holdback Description | Letter of Credit(28) |
Letter of Credit Description |
Appraisal Report Date |
Environmental Phase I Report Date |
Phase II Performed(29) |
Engineering Report Date |
Seismic Zone (Y/N) |
Seismic Report Date |
PML % | ||||||||||||||||
| 10.46 | Property | Home Towne Suites Decatur | 0.0% | 5/7/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.47 | Property | Home Towne Suites Bowling Green | 0.0% | 4/30/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.48 | Property | Sun Suites Gulfport Airport | 0.0% | 4/29/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.49 | Property | Crestwood Suites Newport News | 0.0% | 5/6/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 10.50 | Property | Home Towne Suites Clarksville | 0.0% | 4/30/2015 | 4/13/2015 | No | 6/2/2015 | N | NAP | |||||||||||||||||||||
| 11 | Loan | Chicago Marriott Southwest at Burr Ridge | 2.6% | NAP | No | NAP | 1/1/2017 | 12/10/2015 | No | 12/10/2015 | Y | NAP | ||||||||||||||||||
| 12 | Loan | Palihouse Santa Monica | 2.5% | NAP | No | NAP | 10/14/2015 | 10/29/2015 | No | 10/28/2015 | Y | 10/28/2015 | 18.0% | |||||||||||||||||
| 13 | Loan | Hilton Cincinnati Airport | 2.1% | NAP | No | NAP | 1/1/2018 | 12/14/2015 | No | 12/10/2015 | N | NAP | ||||||||||||||||||
| 14 | Loan | Lofton Place Apartments | 2.0% | NAP | No | NAP | 9/29/2016 | 11/2/2015 | No | 11/12/2015 | Y | NAP | ||||||||||||||||||
| 15 | Loan | City Place Apartments | 1.9% | Performance Holdback Funds: Lender is required to disburse the funds upon satisfaction of the following conditions (i) no event of default is existing, (ii) the property generates gross rents of at least $2,650,000 over a trailing 12 month period and (iii) the Property generates an underwritable cash flow of at least $1,300,000 over a trailing 12 month period | No | NAP | 12/31/2015 | 11/20/2015 | No | 12/24/2015 | Y | NAP | ||||||||||||||||||
| 16 | Loan | The Vue | 1.8% | NAP | No | NAP | 8/28/2015 | 9/1/2015 | No | 9/1/2015 | N | NAP | ||||||||||||||||||
| 17 | Loan | Shadow Lake Apartments | 1.4% | NAP | No | NAP | 8/24/2015 | 08/26/2015 | No | 08/28/2015 | N | NAP | ||||||||||||||||||
| 18 | Loan | Peakview Office Plaza | 1.3% | NAP | No | NAP | 2/10/2016 | 2/17/2016 | No | 2/17/2016 | Y | NAP | ||||||||||||||||||
| 19 | Loan | Holiday Inn & Suites Ann Arbor | 1.3% | NAP | No | NAP | 2/8/2017 | 2/10/2016 | No | 2/10/2016 | Y | NAP | ||||||||||||||||||
| 20 | Loan | Arbor Hill Apartments | 1.2% | NAP | No | NAP | 1/14/2016 | 1/21/2016 | No | 1/22/2016 | N | NAP | ||||||||||||||||||
| 21 | Loan | Landmark Centre | 1.2% | NAP | No | NAP | 12/14/2015 | 12/31/2015 | No | 12/31/2015 | N | NAP | ||||||||||||||||||
| 22 | Loan | Holiday Inn Express - Little Rock | 1.1% | NAP | No | NAP | 1/1/2017 | 1/4/2016 | No | 1/4/2016 | N | NAP | ||||||||||||||||||
| 23 | Loan | Walnut Street Retail Portfolio | 1.1% | NAP | No | NAP | 9/8/2015 | 9/16/2015 | No | 9/16/2015 | N | NAP | ||||||||||||||||||
| 24 | Loan | Confederate Point Apartments | 1.0% | NAP | No | NAP | 12/29/2015 | 1/25/2016 | No | 1/7/2016 | N | NAP | ||||||||||||||||||
| 25 | Loan | White Lick Creek Apartments | 1.0% | NAP | No | NAP | 10/21/2015 | 10/23/2015 | No | 10/26/2015 | N | NAP | ||||||||||||||||||
| 26 | Loan | Pebble Creek Collection | 0.9% | NAP | No | NAP | 1/16/2016 | 1/19/2016 | No | 1/19/2016 | N | NAP | ||||||||||||||||||
| 27 | Loan | La Quinta Inn & Suites, Bonita Springs Naples North | 0.8% | NAP | No | NAP | 11/3/2015 | 10/9/2015 | No | 10/6/2015 | Y | NAP | ||||||||||||||||||
| 28 | Loan | Antelope Multifamily Portfolio | 0.8% | NAP | No | NAP | 7/13/2015 | 7/20/2015 | No | 7/20/2015 | N | NAP | ||||||||||||||||||
| 28.1 | Property | Ridgewood East | 0.4% | 7/13/2015 | 7/20/2015 | No | 7/20/2015 | N | NAP | |||||||||||||||||||||
| 28.2 | Property | Water Valley | 0.1% | 7/13/2015 | 7/20/2015 | No | 7/20/2015 | N | NAP | |||||||||||||||||||||
| 28.3 | Property | Senatobia Arms | 0.1% | 7/13/2015 | 7/20/2015 | No | 7/20/2015 | N | NAP | |||||||||||||||||||||
| 28.4 | Property | Sardis Gardens | 0.1% | 7/13/2015 | 7/20/2015 | No | 7/20/2015 | N | NAP | |||||||||||||||||||||
| 28.5 | Property | Flowers Square | 0.1% | 7/13/2015 | 7/20/2015 | No | 7/20/2015 | N | NAP | |||||||||||||||||||||
| 29 | Loan | Chagrin Professional Office | 0.8% | NAP | No | NAP | 11/2/2015 | 11/4/2015 | No | 11/4/2015 | N | NAP | ||||||||||||||||||
| 30 | Loan | Lakes of Ridgecrest Phase III | 0.8% | NAP | No | NAP | 9/25/2015 | 10/06/2015 | No | 10/06/2015 | N | NAP | ||||||||||||||||||
| 31 | Loan | Tuscany Villas Apartments | 0.8% | NAP | No | NAP | 7/9/2015 | 1/25/2016 | No | 7/27/2015 | N | NAP | ||||||||||||||||||
| 32 | Loan | Palmer Super Center | 0.7% | NAP | No | NAP | 1/4/2016 | 1/21/2016 | No | 1/21/2016 | N | NAP | ||||||||||||||||||
| 33 | Loan | Winter Garden Business Park | 0.7% | NAP | No | NAP | 1/15/2016 | 12/11/2015 | No | 12/4/2015 | N | NAP | ||||||||||||||||||
| 34 | Loan | Battery B at The Jeffrey Apartments | 0.7% | NAP | No | NAP | 10/14/2015 | 11/24/2015 | No | 10/20/2015 | N | NAP | ||||||||||||||||||
| 35 | Loan | Taunton Depot Shopping Center | 0.7% | NAP | No | NAP | 1/20/2016 | 7/7/2015 | No | 7/7/2015 | N | NAP | ||||||||||||||||||
| 36 | Loan | Cumberland Pointe | 0.7% | NAP | No | NAP | 10/20/2015 | 10/30/2015 | No | 1/28/2016 | N | NAP | ||||||||||||||||||
| 37 | Loan | Banana Republic | 0.6% | NAP | No | NAP | 9/8/2015 | 9/15/2015 | No | 9/15/2015 | N | NAP | ||||||||||||||||||
| 38 | Loan | Hawthorne Square | 0.6% | NAP | No | NAP | 10/16/2015 | 10/21/2015 | No | 10/21/2015 | N | NAP | ||||||||||||||||||
| 39 | Loan | 539 Smith Street | 0.6% | NAP | No | NAP | 10/2/2015 | 10/16/2015 | No | 10/14/2015 | N | NAP | ||||||||||||||||||
| 40 | Loan | The Realty Building | 0.6% | NAP | No | NAP | 11/6/2015 | 11/9/2015 | No | 11/17/2015 | N | NAP | ||||||||||||||||||
| 41 | Loan | Lochaven Apartments | 0.5% | NAP | No | NAP | 8/28/2015 | 9/15/2015 | No | 9/16/2015 | N | NAP | ||||||||||||||||||
| 42 | Loan | 515 Westheimer | 0.5% | NAP | No | NAP | 10/16/2015 | 10/20/2015 | No | 10/20/2015 | N | NAP | ||||||||||||||||||
| 43 | Loan | Alexander House | 0.5% | NAP | No | NAP | 10/12/2015 | 10/16/2015 | No | 10/16/2015 | N | NAP | ||||||||||||||||||
| 44 | Loan | TopSail Way Shopping Center | 0.5% | NAP | No | NAP | 11/4/2015 | 11/10/2015 | Yes | 11/10/2015 | N | NAP | ||||||||||||||||||
| 45 | Loan | Aztec Square | 0.4% | NAP | No | NAP | 10/7/2015 | 10/15/2015 | No | 10/19/2015 | N | NAP | ||||||||||||||||||
| 46 | Loan | Homecrest MHC | 0.4% | NAP | No | NAP | 11/5/2015 | 11/10/2015 | No | 11/10/2015 | N | NAP | ||||||||||||||||||
| 47 | Loan | 501 Bath Street | 0.4% | NAP | No | NAP | 9/23/2015 | 10/1/2015 | No | 10/1/2015 | Y | 10/2/2015 | 12.0% | |||||||||||||||||
| 48 | Loan | 2100 & 2106 N. Orange Avenue | 0.3% | NAP | No | NAP | 11/30/2015 | 1/25/2016 | No | 12/1/2015 | N | NAP | ||||||||||||||||||
| 49 | Loan | Coastal Breeze Apartment Portfolio | 0.3% | NAP | No | NAP | 10/12/2015 | 10/15/2015 | No | 12/3/2015 | N | NAP | ||||||||||||||||||
| 49.1 | Property | Apple | 0.1% | 10/12/2015 | 10/15/2015 | No | 12/3/2015 | N | NAP | |||||||||||||||||||||
| 49.2 | Property | Baltic | 0.1% | 10/12/2015 | 10/15/2015 | No | 12/3/2015 | N | NAP | |||||||||||||||||||||
| 49.3 | Property | Maple | 0.1% | 10/12/2015 | 10/15/2015 | No | 12/3/2015 | N | NAP | |||||||||||||||||||||
| 50 | Loan | Gross - Villa MHP | 0.2% | NAP | No | NAP | 12/1/2015 | 12/14/2015 | No | 12/10/2015 | Y | NAP | ||||||||||||||||||
| A-1-44 |
| ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS | ||||||||||||||||||||||||||||||||||
|
ADDITIONAL PERMITTED DEBT(30)(40) |
TOTAL MORTGAGE DEBT INFORMATION | TOTAL DEBT INFORMATION | ||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Additional Future Debt Permitted | Additional Future Debt Permitted Description | Cut-off Date Pari Passu Mortgage Debt Balance |
Cut-off Date Subord. Mortgage Debt Balance |
Total Mortgage Debt Cut-off Date LTV Ratio |
Total Mortgage Debt UW NCF DSCR |
Total Mortgage Debt UW NOI Debt Yield |
Cut-off Date Mezzanine Debt Balance |
Total Debt Cut-off Date LTV Ratio |
Total Debt UW NCF DSCR |
Total Debt UW NOI Debt Yield | |||||||||||||||||||
| 1 | Loan | GLP Industrial Portfolio B | 11.5% | No | $628,700,000 | $335,300,000 | 62.2% | 1.99x | 8.9% | $330,000,000 | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||
| 1.001 | Property | Agave DC | 0.6% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.002 | Property | Lehigh Valley 13 | 0.3% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.003 | Property | Frontier Logistics BTS | 0.3% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.004 | Property | Sugarland Interchange DC | 0.3% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.005 | Property | York - Willow Springs | 0.3% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.006 | Property | Atlanta - Liberty DC | 0.2% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.007 | Property | South Bay DC | 0.2% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.008 | Property | Sorensen Industrial | 0.2% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.009 | Property | Miramar DC | 0.2% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.010 | Property | York DC II | 0.2% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.011 | Property | Carlisle DC Bldg 1 | 0.2% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.012 | Property | Portside Distribution Center | 0.2% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.013 | Property | Marina West A | 0.2% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.014 | Property | Fremont East Bay DC | 0.2% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.015 | Property | Harbor Gateway DC | 0.2% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.016 | Property | Imperial DC 1 | 0.2% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.017 | Property | Westport DC Bldg B | 0.2% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.018 | Property | Westport DC Bldg A | 0.2% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.019 | Property | Auburn DC | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.020 | Property | Southaven DC Bldg 2 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.021 | Property | Marina West DC II Bldg 1 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.022 | Property | Buckeye DC Bldg 1 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.023 | Property | York DC III | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.024 | Property | Orange County DC | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.025 | Property | Kent Valley DC II | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.026 | Property | Memphis IC III | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.027 | Property | Pinole Point Building #1 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.028 | Property | Cactus DC II | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.029 | Property | Fairburn DC | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.030 | Property | Windfern Distribution Center II | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.031 | Property | Miami DC | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.032 | Property | Southpoint F | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.033 | Property | Industrial Parkway DC | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.034 | Property | Chickasaw DC | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.035 | Property | Valley Crossings | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.036 | Property | Buckeye DC Bldg 2 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.037 | Property | Southpoint B | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.038 | Property | Hartman Business Center I | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.039 | Property | Artesia DC | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.040 | Property | Bell Gardens Distribution Center #3 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.041 | Property | Marina West B | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.042 | Property | Renton DC | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.043 | Property | Southpoint A | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.044 | Property | Westfork A5 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.045 | Property | Marina West DC II Bldg 2 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.046 | Property | Pinole Point Building #2 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.047 | Property | Salt Lake DC II | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.048 | Property | Northwest 8 Industrial Center II | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.049 | Property | Salt Lake DC I | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.050 | Property | Southshore Commerce Center C | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.051 | Property | Pinole Point Building #3 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.052 | Property | Steamboat DC | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.053 | Property | Palo Verde DC | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.054 | Property | South San Francisco DC II | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.055 | Property | Westfork C4 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.056 | Property | South San Francisco DC | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.057 | Property | Southshore Commerce Center A | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.058 | Property | Kent Valley DC IV | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.059 | Property | Carlisle DC Bldg 2 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.060 | Property | Bluegrass DC Bldg 4 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.061 | Property | Westfork A4 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.062 | Property | Beltway Crossing DC Bldg 2 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.063 | Property | Ritner DC | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.064 | Property | Hartman Business Center II | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.065 | Property | Hayward DC | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.066 | Property | Houston DC Bldg 1 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.067 | Property | Kent Valley DC | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.068 | Property | Lehigh Valley 9 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.069 | Property | Beltway Crossing DC Bldg 3 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.070 | Property | Southaven DC Bldg 1 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.071 | Property | Bluegrass DC Bldg 1 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.072 | Property | Suwanee Point Building 200 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.073 | Property | Tamarac Business Center I | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.074 | Property | Gwinnett DC Bldg 1 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.075 | Property | Houston DC Bldg 3 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.076 | Property | Broadway 101 CC Bldg 9 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.077 | Property | Iron Run DC | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.078 | Property | Windfern Distribution Center I | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.079 | Property | Miami DC II | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.080 | Property | Southshore Commerce Center B | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.081 | Property | Suwanee Point Building 100 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.083 | Property | Southshore Commerce Center D | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.085 | Property | Lehigh Valley DC II | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.086 | Property | Memphis IC I | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.088 | Property | Lehigh Valley 10 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.090 | Property | Northwest 8 Industrial Center I | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.091 | Property | Bluegrass DC Bldg 3 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.092 | Property | Andover DC Bldg A | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.093 | Property | Bluegrass DC Bldg 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.094 | Property | Andover DC Bldg B | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.099 | Property | Lehigh Valley 11 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.100 | Property | Tamarac Commerce Center | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.101 | Property | Houston DC Bldg 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.102 | Property | Marina West DC II Bldg 3 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.104 | Property | Commerce Park Medical Center | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.105 | Property | Houston IC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| A-1-45 |
| ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS | ||||||||||||||||||||||||||||||||||
| ADDITIONAL PERMITTED DEBT(30)(40) | TOTAL MORTGAGE DEBT INFORMATION | TOTAL DEBT INFORMATION | ||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Additional Future Debt Permitted | Additional Future Debt Permitted Description | Cut-off Date Pari Passu Mortgage Debt Balance |
Cut-off Date Subord. Mortgage Debt Balance |
Total Mortgage Debt Cut-off Date LTV Ratio |
Total Mortgage Debt UW NCF DSCR |
Total Mortgage Debt UW NOI Debt Yield |
Cut-off Date Mezzanine Debt Balance |
Total Debt Cut-off Date LTV Ratio |
Total Debt UW NCF DSCR |
Total Debt UW NOI Debt Yield | |||||||||||||||||||
| 1.106 | Property | Gwinnett DC Bldg 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.107 | Property | Weston Business Center | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.108 | Property | Kent Valley DC III | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.109 | Property | Commerce Park SW 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.110 | Property | Commerce Park Westchase 3 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.111 | Property | Lehigh Valley 12 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.112 | Property | Houston DC Bldg 4 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.113 | Property | Valley Forge 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.114 | Property | Valley Forge 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.116 | Property | Commerce Park SW 4 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.119 | Property | Commerce Park SW 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.120 | Property | Tamarac Business Center II | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.122 | Property | Commerce Park Westchase 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.123 | Property | Memphis IC II | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.124 | Property | Commerce Park NW 3 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.125 | Property | Commerce Park NW 4 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.126 | Property | Commerce Park SW 3 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.127 | Property | Commerce Park Westchase 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.128 | Property | Commerce Park NW 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.130 | Property | Commerce Park NW 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.131 | Property | Lakeview BC Bldg 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.132 | Property | Ft. Lauderdale Industrial II | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.133 | Property | Valley Forge 3 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.134 | Property | Lakeview BC Bldg 7 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.135 | Property | Lakeview BC Bldg 4 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.136 | Property | Lakeview BC Bldg 5 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.137 | Property | Commerce Park SW 5 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.138 | Property | Lakeview BC Bldg 6 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.139 | Property | Valley Forge 4 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.140 | Property | Lakeview BC Bldg 3 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.141 | Property | Lakeview BC Bldg 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 1.142 | Property | Ft. Lauderdale Industrial I | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | |||||||||||||||||||||||||
| 2 | Loan | 200 Forest Street | 11.3% | No | NAP | 64.0% | 1.72x | 8.9% | 64.0% | 1.72x | 8.9% | |||||||||||||||||||||||
| 3 | Loan | Quaker Bridge Mall | 8.7% | No | $150,000,000 | $30,000,000 | 54.1% | 1.78x | 8.5% | 54.1% | 1.78x | 8.5% | ||||||||||||||||||||||
| 4 | Loan | Laurel Corporate Center | 6.3% | No | NAP | 74.8% | 1.54x | 11.2% | 74.8% | 1.54x | 11.2% | |||||||||||||||||||||||
| 4.1 | Property | 10000 Midlantic Drive | 2.2% | 74.8% | 1.54x | 11.2% | 74.8% | 1.54x | 11.2% | |||||||||||||||||||||||||
| 4.2 | Property | 2000 & 4000 Midlantic Drive | 1.7% | 74.8% | 1.54x | 11.2% | 74.8% | 1.54x | 11.2% | |||||||||||||||||||||||||
| 4.3 | Property | 15000 Midlantic Drive | 1.0% | 74.8% | 1.54x | 11.2% | 74.8% | 1.54x | 11.2% | |||||||||||||||||||||||||
| 4.4 | Property | 9000 Midlantic Drive | 0.8% | 74.8% | 1.54x | 11.2% | 74.8% | 1.54x | 11.2% | |||||||||||||||||||||||||
| 4.5 | Property | 1000 Bishops Gate Blvd | 0.6% | 74.8% | 1.54x | 11.2% | 74.8% | 1.54x | 11.2% | |||||||||||||||||||||||||
| 5 | Loan | GLP Industrial Portfolio A | 5.6% | No | $637,600,000 | $328,900,000 | 62.0% | 1.84x | 8.9% | $330,000,000 | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||
| 5.001 | Property | Inland Empire Indian Ave DC | 0.3% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.002 | Property | Centerpointe 4 | 0.3% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.003 | Property | Hofer Ranch IC Bldg 1 | 0.2% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.004 | Property | Denver DC | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.005 | Property | Freeport DC Bldg 4 | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.006 | Property | Ontario Mills DC | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.007 | Property | Hagerstown Distribution Center | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.008 | Property | Beckwith Farms DC | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.009 | Property | Crossroads DC I | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.010 | Property | Centerpointe 6 | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.011 | Property | I-95 DC | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.012 | Property | Chino Spec Forward | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.013 | Property | Bedford Park II | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.014 | Property | Landover DC | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.015 | Property | North Plainfield 8 | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.016 | Property | Sterling DC | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.017 | Property | Clifton DC | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.018 | Property | Beckwith Farms 3 | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.019 | Property | Collington Commerce Center | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.020 | Property | Bedford Park IB | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.021 | Property | Elam Farms DC | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.022 | Property | Champagne DC | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.023 | Property | Bridge Point 1 | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.024 | Property | Center Square DC | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.025 | Property | Park 355 | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.026 | Property | Commerce Farms DC 3 | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.027 | Property | Brandon Woods DC | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.028 | Property | Chantilly DC | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.029 | Property | Bolingbrook CC Bldg 3 | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.030 | Property | Northpoint CC | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.031 | Property | Franklin Square IC I | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.032 | Property | Rock Quarry Building #1 | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.033 | Property | Aurora DC III | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.034 | Property | Washington (DC) Corporate Center | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.035 | Property | Aurora DC 1 | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.036 | Property | Waterfront DC | 0.1% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.037 | Property | Pureland DC I | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.038 | Property | Bedford Park IA | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.039 | Property | Prairie Point Bldg 3 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.040 | Property | Greenwood DC | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.041 | Property | Austin DC III | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.042 | Property | Franklin Square II | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.043 | Property | Pureland DC II | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.044 | Property | Somerset IC | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.045 | Property | Rock Quarry Building #2 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.046 | Property | Brandon Woods DC II | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.047 | Property | Centerpointe 5 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.048 | Property | Industrial Parkway (CA) DC | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.049 | Property | Beckwith Farms 2 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.050 | Property | North Plainfield 2 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.051 | Property | North Plainfield 4 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.052 | Property | North Plainfield 5 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.053 | Property | Somerset IC II Building I | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.054 | Property | BWI Commerce Center II | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.055 | Property | Commerce Farms DC 4 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.056 | Property | Rock Run Bldg 6 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.057 | Property | Bolingbrook CC Bldg 4 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.058 | Property | Bridge Point 2 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.059 | Property | Burleson BP Bldg 3 (Austin DC I) | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.060 | Property | 10th Street Business Park 2 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| A-1-46 |
| ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS | ||||||||||||||||||||||||||||||||||
| ADDITIONAL PERMITTED DEBT(30)(40) | TOTAL MORTGAGE DEBT INFORMATION | TOTAL DEBT INFORMATION | ||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Additional Future Debt Permitted | Additional Future Debt Permitted Description | Cut-off Date Pari Passu Mortgage Debt Balance |
Cut-off Date Subord. Mortgage Debt Balance |
Total Mortgage Debt Cut-off Date LTV Ratio |
Total Mortgage Debt UW NCF DSCR |
Total Mortgage Debt UW NOI Debt Yield |
Cut-off Date Mezzanine Debt Balance |
Total Debt Cut-off Date LTV Ratio |
Total Debt UW NCF DSCR |
Total Debt UW NOI Debt Yield | |||||||||||||||||||
| 5.061 | Property | Park 55 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.062 | Property | Valwood West Industrial A | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.063 | Property | Baltimore IC | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.064 | Property | Englewood DC | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.065 | Property | Centerpointe 9 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.066 | Property | Aurora DC 2 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.067 | Property | Redlands Industrial Center IB | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.068 | Property | Somerset IC II Building II | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.069 | Property | Hofer Ranch TRS Building 3 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.070 | Property | BWI Commerce Center I | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.071 | Property | Burleson BP Bldg 1 (Austin DC I) | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.072 | Property | Raceway Crossings IC Bldg 3 (Austin DC II) | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.073 | Property | Freeport DC Bldg 2 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.074 | Property | Concours DC | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.075 | Property | Raceway Crossings IC Bldg 2 (Austin DC II) | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.076 | Property | Hagerstown - Industrial Lane DC | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.077 | Property | Maple Point 1 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.078 | Property | Freeport DC Bldg 1 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.079 | Property | Capital Beltway CC | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.080 | Property | Centerpointe Trailer Lot | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.081 | Property | Randall Crossing DC | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.082 | Property | Burleson BP Bldg 2 (Austin DC I) | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.083 | Property | Maple Point 2 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.084 | Property | Hollins End 6 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.085 | Property | Freeport DC Bldg 3 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.086 | Property | Redlands Industrial Center II | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.087 | Property | Hollins End 1 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.088 | Property | Hollins End 2 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.089 | Property | Valwood West Industrial D | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.090 | Property | Redlands Industrial Center IA | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.091 | Property | Valwood West Industrial C | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.092 | Property | 10th Street Business Park 1 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.093 | Property | Columbia Park IC | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.094 | Property | Valley View BC Bldg 2 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.095 | Property | Valley View BC Bldg 1 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.096 | Property | Crossroads DC III | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.097 | Property | Northpointe DC Bldg 1 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.098 | Property | Park 88 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.099 | Property | Ameriplex | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.100 | Property | Vista Point South 5 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.101 | Property | Hollins End 5 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.102 | Property | Northpointe DC Bldg 2 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.103 | Property | Vista Point South 6 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.104 | Property | Raceway Crossings IC Bldg 1 (Austin DC II) | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.105 | Property | Vista Point South 4 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.106 | Property | Vista Point South 3 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.107 | Property | North Plainfield 3 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.108 | Property | Vista Point South 1 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.109 | Property | Bolingbrook VMF | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.110 | Property | Vista Point South 2 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.111 | Property | Hollins End 3 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.112 | Property | Hollins End 4 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.113 | Property | Freeport DC Bldg 6 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 5.114 | Property | Freeport DC Bldg 5 | 0.0% | 62.0% | 1.84x | 8.9% | 62.0% | 1.84x | 8.9% | |||||||||||||||||||||||||
| 6 | Loan | Mission Ridge | 4.9% | No | NAP | 55.9% | 1.41x | 11.3% | 55.9% | 1.41x | 11.3% | |||||||||||||||||||||||
| 7 | Loan | Vistas at Seven Bar | 4.3% | No | NAP | 72.8% | 1.28x | 8.5% | 72.8% | 1.28x | 8.5% | |||||||||||||||||||||||
| 8 | Loan | Jay Scutti Plaza | 3.3% | No | $41,400,000 | 69.0% | 1.25x | 8.5% | 69.0% | 1.25x | 8.5% | |||||||||||||||||||||||
| 9 | Loan | West LA Office - 2730 Wilshire | 3.2% | No | NAP | 67.7% | 1.21x | 8.1% | 67.7% | 1.21x | 8.1% | |||||||||||||||||||||||
| 10 | Loan | Starwood Capital Extended Stay Portfolio | 2.6% | No | $200,000,000 | 72.3% | 1.83x | 12.4% | $25,000,000 | 72.3% | 1.83x | 12.4% | ||||||||||||||||||||||
| 10.01 | Property | Crestwood Suites Denver - Aurora | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.02 | Property | Sun Suites New Orleans (Metairie) | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.03 | Property | Sun Suites New Orleans (Harvey) | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.04 | Property | Sun Suites Hobby (Clearlake) | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.05 | Property | Sun Suites Plano | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.06 | Property | Sun Suites Westchase | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.07 | Property | Crestwood Suites Marietta Roswell Road | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.08 | Property | Sun Suites Sugar Land (Stafford) | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.09 | Property | Sun Suites Raleigh | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.10 | Property | Sun Suites Intercontinental Greenspoint | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.11 | Property | Crestwood Suites Nashville Madison | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.12 | Property | Sun Suites Cumming | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.13 | Property | Crestwood Suites Murfreesboro | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.14 | Property | Sun Suites Smyrna | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.15 | Property | Sun Suites Dallas - Garland | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.16 | Property | Sun Suites DFW Airport - Lewisville | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.17 | Property | Sun Suites Charlotte - Matthews | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.18 | Property | Crestwood Suites Disney Orlando | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.19 | Property | Crestwood Suites Orlando UCF | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.20 | Property | Crestwood Suites Snellville | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.21 | Property | Sun Suites Suwanee | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.22 | Property | Home Towne Suites Kannapolis | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.23 | Property | Sun Suites Corpus Christi | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.24 | Property | Home Towne Suites Tuscaloosa | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.25 | Property | Sun Suites Jacksonville | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.26 | Property | Sun Suites Chesapeake | 0.1% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.27 | Property | Crestwood Suites Fort Myers | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.28 | Property | Crestwood Suites Greensboro Airport | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.29 | Property | Crestwood Suites Austin | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.30 | Property | Sun Suites Gwinnett | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.31 | Property | Crestwood Suites Marietta - Town Center Mall | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.32 | Property | Crestwood Suites Baton Rouge | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.33 | Property | Home Towne Suites Columbus | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.34 | Property | Crestwood Suites NW Houston | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.35 | Property | Home Towne Suites Auburn | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.36 | Property | Sun Suites Stockbridge | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.37 | Property | Home Towne Suites Anderson | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.38 | Property | Crestwood Suites Colorado Springs | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.39 | Property | Home Towne Suites Prattville | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.40 | Property | Crestwood Suites High Point | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.41 | Property | Sun Suites Birmingham | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.42 | Property | Sun Suites Kennesaw Town Center | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.43 | Property | Sun Suites Greensboro | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.44 | Property | Home Towne Suites Greenville | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.45 | Property | Sun Suites Hattiesburg | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| A-1-47 |
| ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS | ||||||||||||||||||||||||||||||||||
| ADDITIONAL PERMITTED DEBT(30)(40) | TOTAL MORTGAGE DEBT INFORMATION | TOTAL DEBT INFORMATION | ||||||||||||||||||||||||||||||||
| Loan ID | Footnotes | Property Flag |
Property Name | % of Initial Pool Balance |
Additional Future Debt Permitted | Additional Future Debt Permitted Description | Cut-off Date Pari Passu Mortgage Debt Balance |
Cut-off Date Subord. Mortgage Debt Balance |
Total Mortgage Debt Cut-off Date LTV Ratio |
Total Mortgage Debt UW NCF DSCR |
Total Mortgage Debt UW NOI Debt Yield |
Cut-off Date Mezzanine Debt Balance |
Total Debt Cut-off Date LTV Ratio |
Total Debt UW NCF DSCR |
Total Debt UW NOI Debt Yield | |||||||||||||||||||
| 10.46 | Property | Home Towne Suites Decatur | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.47 | Property | Home Towne Suites Bowling Green | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.48 | Property | Sun Suites Gulfport Airport | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.49 | Property | Crestwood Suites Newport News | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 10.50 | Property | Home Towne Suites Clarksville | 0.0% | 72.3% | 1.83x | 12.4% | 72.3% | 1.83x | 12.4% | |||||||||||||||||||||||||
| 11 | Loan | Chicago Marriott Southwest at Burr Ridge | 2.6% | No | NAP | 56.5% | 1.96x | 12.7% | 56.5% | 1.96x | 12.7% | |||||||||||||||||||||||
| 12 | Loan | Palihouse Santa Monica | 2.5% | No | NAP | 74.1% | 1.22x | 9.5% | $3,237,083 | 74.1% | 1.22x | 9.5% | ||||||||||||||||||||||
| 13 | Loan | Hilton Cincinnati Airport | 2.1% | No | NAP | 68.7% | 2.17x | 17.4% | 68.7% | 2.17x | 17.4% | |||||||||||||||||||||||
| 14 | Loan | Lofton Place Apartments | 2.0% | No | NAP | 72.6% | 1.33x | 8.8% | 72.6% | 1.33x | 8.8% | |||||||||||||||||||||||
| 15 | Loan | City Place Apartments | 1.9% | No | NAP | 69.2% | 1.33x | 9.3% | 69.2% | 1.33x | 9.3% | |||||||||||||||||||||||
| 16 | Loan | The Vue | 1.8% | No | NAP | 69.6% | 1.30x | 8.5% | 69.6% | 1.30x | 8.5% | |||||||||||||||||||||||
| 17 | Loan | Shadow Lake Apartments | 1.4% | No | NAP | 67.9% | 1.36x | 9.4% | 67.9% | 1.36x | 9.4% | |||||||||||||||||||||||
| 18 | Loan | Peakview Office Plaza | 1.3% | No | NAP | 59.8% | 1.41x | 11.1% | 59.8% | 1.41x | 11.1% | |||||||||||||||||||||||
| 19 | Loan | Holiday Inn & Suites Ann Arbor | 1.3% | No | NAP | 72.1% | 1.47x | 12.9% | 72.1% | 1.47x | 12.9% | |||||||||||||||||||||||
| 20 | Loan | Arbor Hill Apartments | 1.2% | No | NAP | 68.7% | 1.33x | 9.8% | 68.7% | 1.33x | 9.8% | |||||||||||||||||||||||
| 21 | Loan | Landmark Centre | 1.2% | No | NAP | 67.5% | 1.29x | 9.3% | 67.5% | 1.29x | 9.3% | |||||||||||||||||||||||
| 22 | Loan | Holiday Inn Express - Little Rock | 1.1% | Yes | Mezzanine debt permitted subject to the following conditions, among others, (i) DSCR >= 1.10x; (ii) LTV<=70%; (iii) Intercreditor | NAP | 66.4% | 1.72x | 12.9% | 66.4% | 1.72x | 12.9% | ||||||||||||||||||||||
| 23 | Loan | Walnut Street Retail Portfolio | 1.1% | No | NAP | 71.3% | 1.41x | 9.5% | 71.3% | 1.41x | 9.5% | |||||||||||||||||||||||
| 24 | Loan | Confederate Point Apartments | 1.0% | No | NAP | 72.6% | 1.47x | 10.2% | 72.6% | 1.47x | 10.2% | |||||||||||||||||||||||
| 25 | Loan | White Lick Creek Apartments | 1.0% | No | NAP | 67.3% | 1.34x | 8.8% | 67.3% | 1.34x | 8.8% | |||||||||||||||||||||||
| 26 | Loan | Pebble Creek Collection | 0.9% | No | NAP | 72.0% | 1.36x | 9.8% | 72.0% | 1.36x | 9.8% | |||||||||||||||||||||||
| 27 | Loan | La Quinta Inn & Suites, Bonita Springs Naples North | 0.8% | Yes | Future Mezzanine Debt permitted provided the following conditions, among others, are satisfied: (i) LTV=<80.0%, (ii) DSCR >=1.40x, (iii) Debt Yield >= 11.0%, (iv) the combined loan is=< $6,925,000 and (v) an intercreditor agreement | NAP | 68.2% | 2.24x | 16.2% | 68.2% | 2.24x | 16.2% | ||||||||||||||||||||||
| 28 | Loan | Antelope Multifamily Portfolio | 0.8% | No | NAP | 74.8% | 1.41x | 9.7% | 74.8% | 1.41x | 9.7% | |||||||||||||||||||||||
| 28.1 | Property | Ridgewood East | 0.4% | 74.8% | 1.41x | 9.7% | 74.8% | 1.41x | 9.7% | |||||||||||||||||||||||||
| 28.2 | Property | Water Valley | 0.1% | 74.8% | 1.41x | 9.7% | 74.8% | 1.41x | 9.7% | |||||||||||||||||||||||||
| 28.3 | Property | Senatobia Arms | 0.1% | 74.8% | 1.41x | 9.7% | 74.8% | 1.41x | 9.7% | |||||||||||||||||||||||||
| 28.4 | Property | Sardis Gardens | 0.1% | 74.8% | 1.41x | 9.7% | 74.8% | 1.41x | 9.7% | |||||||||||||||||||||||||
| 28.5 | Property | Flowers Square | 0.1% | 74.8% | 1.41x | 9.7% | 74.8% | 1.41x | 9.7% | |||||||||||||||||||||||||
| 29 | Loan | Chagrin Professional Office | 0.8% | No | NAP | 73.9% | 1.42x | 9.7% | 73.9% | 1.42x | 9.7% | |||||||||||||||||||||||
| 30 | Loan | Lakes of Ridgecrest Phase III | 0.8% | No | NAP | 71.4% | 1.33x | 8.6% | 71.4% | 1.33x | 8.6% | |||||||||||||||||||||||
| 31 | Loan | Tuscany Villas Apartments | 0.8% | No | NAP | 76.4% | 1.77x | 13.1% | 76.4% | 1.77x | 13.1% | |||||||||||||||||||||||
| 32 | Loan | Palmer Super Center | 0.7% | No | NAP | 63.8% | 1.85x | 12.9% | 63.8% | 1.85x | 12.9% | |||||||||||||||||||||||
| 33 | Loan | Winter Garden Business Park | 0.7% | No | NAP | 65.0% | 1.89x | 13.9% | 65.0% | 1.89x | 13.9% | |||||||||||||||||||||||
| 34 | Loan | Battery B at The Jeffrey Apartments | 0.7% | No | NAP | 67.7% | 1.49x | 9.2% | 67.7% | 1.49x | 9.2% | |||||||||||||||||||||||
| 35 | Loan | Taunton Depot Shopping Center | 0.7% | No | NAP | 71.2% | 1.44x | 10.2% | 71.2% | 1.44x | 10.2% | |||||||||||||||||||||||
| 36 | Loan | Cumberland Pointe | 0.7% | No | NAP | 69.4% | 1.49x | 9.9% | 69.4% | 1.49x | 9.9% | |||||||||||||||||||||||
| 37 | Loan | Banana Republic | 0.6% | No | NAP | 73.5% | 1.39x | 9.3% | 73.5% | 1.39x | 9.3% | |||||||||||||||||||||||
| 38 | Loan | Hawthorne Square | 0.6% | No | NAP | 64.7% | 1.25x | 8.5% | 64.7% | 1.25x | 8.5% | |||||||||||||||||||||||
| 39 | Loan | 539 Smith Street | 0.6% | No | NAP | 69.6% | 1.46x | 10.1% | 69.6% | 1.46x | 10.1% | |||||||||||||||||||||||
| 40 | Loan | The Realty Building | 0.6% | Yes | Debt permitted in connection with a future financing following 1st yr anniversary with combined (i) DSCR >= 1.35x; (ii) LTV<=75%; (iii) Intercreditor | NAP | 57.1% | 2.25x | 11.7% | 57.1% | 2.25x | 11.7% | ||||||||||||||||||||||
| 41 | Loan | Lochaven Apartments | 0.5% | No | NAP | 48.2% | 1.90x | 12.7% | 48.2% | 1.90x | 12.7% | |||||||||||||||||||||||
| 42 | Loan | 515 Westheimer | 0.5% | No | NAP | 66.4% | 1.23x | 8.5% | 66.4% | 1.23x | 8.5% | |||||||||||||||||||||||
| 43 | Loan | Alexander House | 0.5% | No | NAP | 46.8% | 2.23x | 15.7% | 46.8% | 2.23x | 15.7% | |||||||||||||||||||||||
| 44 | Loan | TopSail Way Shopping Center | 0.5% | No | NAP | 74.9% | 1.30x | 10.1% | 74.9% | 1.30x | 10.1% | |||||||||||||||||||||||
| 45 | Loan | Aztec Square | 0.4% | No | NAP | 73.8% | 1.36x | 9.4% | 73.8% | 1.36x | 9.4% | |||||||||||||||||||||||
| 46 | Loan | Homecrest MHC | 0.4% | No | NAP | 75.0% | 1.38x | 9.2% | 75.0% | 1.38x | 9.2% | |||||||||||||||||||||||
| 47 | Loan | 501 Bath Street | 0.4% | No | NAP | 42.6% | 2.03x | 11.0% | 42.6% | 2.03x | 11.0% | |||||||||||||||||||||||
| 48 | Loan | 2100 & 2106 N. Orange Avenue | 0.3% | No | NAP | 52.4% | 1.44x | 13.0% | 52.4% | 1.44x | 13.0% | |||||||||||||||||||||||
| 49 | Loan | Coastal Breeze Apartment Portfolio | 0.3% | No | NAP | 69.4% | 1.60x | 10.9% | 69.4% | 1.60x | 10.9% | |||||||||||||||||||||||
| 49.1 | Property | Apple | 0.1% | 69.4% | 1.60x | 10.9% | 69.4% | 1.60x | 10.9% | |||||||||||||||||||||||||
| 49.2 | Property | Baltic | 0.1% | 69.4% | 1.60x | 10.9% | 69.4% | 1.60x | 10.9% | |||||||||||||||||||||||||
| 49.3 | Property | Maple | 0.1% | 69.4% | 1.60x | 10.9% | 69.4% | 1.60x | 10.9% | |||||||||||||||||||||||||
| 50 | Loan | Gross - Villa MHP | 0.2% | No | NAP | 74.7% | 1.29x | 9.6% | 74.7% | 1.29x | 9.6% | |||||||||||||||||||||||
| A-1-48 |
| CSAIL 2016-C6 | |
| FOOTNOTES TO ANNEX A | |
| (1) | “Column” denotes Column Financial, Inc. as Mortgage Loan Seller, “Bancorp” denotes The Bancorp Bank as Mortgage Loan Seller ,”BSP” denotes Benefit Street Partners CRE Finance LLC as Mortgage Loan Seller, “BNY” denotes The Bank of New York Mellon as Mortgage Loan Seller and “MC-Five Mile” denotes MC-Five Mile Commercial Mortgage Finance LLC as Mortgage Loan Seller. |
| With regards to Loan No. 1, GLP Industrial Portfolio B, the GLP Industrial Portfolio B Whole Loan (as defined below) was co-originated by Morgan Stanley Bank, N.A. and Column Financial, Inc. | |
| With regards to Loan No. 3, Quaker Bridge Mall, the Quaker Bridge Mall Whole Loan (as defined below) was co-originated by JPMorgan Chase Bank, N.A. and Column Financial, Inc. | |
| With regards to Loan No. 5, GLP Industrial Portfolio A, the GLP Industrial Portfolio A Whole Loan (as defined below) was co-originated by Morgan Stanley Bank, N.A. and Column Financial, Inc. | |
| (2) | For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), and Maturity Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation. |
| (3) | With regards to Loan No. 1, GLP Industrial Portfolio B, the mortgage loan is part of a $964 million whole loan (the “GLP Industrial Portfolio B Whole Loan”), which is comprised of five pari passu component notes (Note A-1, Note A-2, Note A-3-1, Note A-3-2 and Note A-4) and $335.3 million of subordinate B-Notes. Note A-3-1 (the “GLP Industrial Portfolio B Mortgage Loan”), which has an outstanding principal balance as of the cut-off date of $88.1 million, is expected to be contributed to the CSAIL 2016-C6 Commercial Mortgage Trust. Note A-1 and Note A-2, which have an aggregate outstanding principal balance as of the cut-off date of $468.7 million, were previously contributed with the B-Notes to the CSMC Trust 2015-GLPB. Note A-4, which has an outstanding principal balance as of the cut-off date of $56 million, was previously contributed to the Morgan Stanley Capital I Trust 2016-UBS9 securitization. Note A-3-2, which has an outstanding principal balance as of the cut-off date of $15.9 million, is currently held by Column Financial, Inc., or an affiliate. All loan level metrics are based on the $628.7 million senior portion of the GLP Industrial Portfolio B Whole Loan balance. |
| With regards to Loan No. 3, Quaker Bridge Mall, the mortgage loan is part of a $180 million whole loan (the “Quaker Bridge Mall Whole Loan”), which is comprised of two pari passu component notes (Note A-1 and Note A-2) and $30 million of subordinate B-Notes. Note A-2 (the “Quaker Bridge Mall Mortgage Loan”), which has an outstanding principal balance as of the cut-off date of $66.7 million, is expected to be contributed to the CSAIL 2016-C6 Commercial Mortgage Trust. Note A-1, which has an outstanding principal balance as of the cut-off date of $83.3 million, is expected to be contributed to the JPMDB Commercial Mortgage Securities Trust 2016-C2 securitization trust. As of the closing date for this securitization, Notes B-1 and B-2 are expected to be held by Teachers Insurance and Annuity Association of America. All loan level metrics are based on the $150 million senior portion of the Quaker Bridge Mall Whole Loan balance. | |
| With regards to Loan No. 5, GLP Industrial Portfolio A, the mortgage loan is part of a $966.5 million whole loan (the “GLP Industrial Portfolio A Whole Loan”), which is comprised of five pari passu component notes (Note A-1, Note A-2, Note A-3-1, Note A-3-2 and Note A-4) and $328.9 million of subordinate B-Notes. Note A-3-2 (the “GLP Industrial Portfolio B Mortgage Loan”), which has an outstanding principal balance of $42.9 million, is expected to be contributed to the CSAIL 2016-C6 Commercial Mortgage Trust. Note A-1 and Note A-2, which have an aggregate outstanding principal balance as of the cut-off date of $437.6 million, were previously contributed with the B-Notes to the CSMC Trust 2015-GLPA. Note A-3-1, which has an outstanding principal balance as of the cut-off date of $87.1 million, was contributed to the CSAIL 2016-C5 Commercial Mortgage Trust. Note A-4, which has an outstanding principal balance of $70 million, was previously contributed to the MSBAM 2016-C28 Commercial Mortgage Trust. All loan level metrics are based on the $637.6 million senior portion of the GLP Industrial Portfolio A Whole Loan balance. | |
| With regards to Loan No. 8, Jay Scutti Plaza, the mortgage loan is part of a $41.4 million whole loan (the “Jay Scutti Plaza Whole Loan”), which is comprised of two pari passu component notes (Note A-1 and Note A-2). Note A-1, which has an outstanding principal balance as of the cut-off date of $25 million, is expected to be contributed to the CSAIL 2016-C6 Commercial Mortgage Trust. Note A-2, which has an outstanding principal balance as of the cut-off date of $16.4 million, is expected to be contributed to one or more future securitizations. All loan level metrics are based on the Jay Scutti Plaza Whole Loan balance. | |
| With regards to Loan No. 10, Starwood Capital Extended Stay Portfolio, the mortgage loan is part of a $200 million whole loan (the “Starwood Capital Extended Stay Portfolio Whole Loan”), which is comprised of four pari passu notes (Note A-1-A, Note A-1-B, Note A-2 and Note A-3). Note A-1-B (the “Starwood Capital Extended Stay Portfolio Mortgage Loan”), which has an outstanding principal balance as of the cut-off date of $20 million, is expected to be contributed to the CSAIL 2016-C6 Commercial Mortgage Trust. Note A-2 and Note A-3, which have an aggregate outstanding principal balance as of the cut-off date of $75 million, were contributed to the CSAIL 2016-C5 Commercial Mortgage Trust. Note A-1-A, which has an outstanding principal balance as of the cut-off date of $105 million, was contributed to the CSAIL 2015-C3 Commercial Mortgage Trust. All loan level metrics are based on the Starwood Capital Extended Stay Portfolio Whole Loan balance. | |
| A-1-49 |
| (4) | In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes. |
| With regards to Loan No. 1, GLP Industrial Portfolio B, the mortgage loan is fully recourse on a joint and several basis to the related borrower and the related sponsor in the event that such borrower becomes a debtor in a bankruptcy or insolvency proceeding or the occurrence of other similar voluntary or collusive involuntary bankruptcy events; however, the related sponsor’s liability for the bankruptcy related carveout is capped at 15% of the respective principal loan amount of the mortgage loan then-outstanding at the time of the occurrence of such event (plus all reasonable third-party costs actually incurred by the related lender in connection with the enforcement of its rights upon a bankruptcy action). | |
| With regards to Loan No. 3, Quaker Bridge Mall, the aggregate liability of the Principal / Non-Recourse Carveout Guarantor is capped at $36,000,000 plus all reasonable out-of-pocket costs and expenses (including, without limitation, court costs and attorneys’ fees) incurred by the lender in its enforcement of rights under the loan documents. | |
| With regards to Loan No. 5, GLP Industrial Portfolio A, the mortgage loan is fully recourse on a joint and several basis to the related borrower and the related sponsor in the event that such borrower becomes a debtor in a bankruptcy or insolvency proceeding or the occurrence of other similar voluntary or collusive involuntary bankruptcy events; however, the related sponsor’s liability for the bankruptcy related carveout is capped at 15% of the respective principal loan amount of the mortgage loan then-outstanding at the time of the occurrence of such event (plus all reasonable third-party costs actually incurred by the related lender in connection with the enforcement of its rights upon a bankruptcy action). | |
| With regards to Loan No. 10, Starwood Capital Extended Stay Portfolio, the mortgage loan is fully recourse on a joint and several basis to the borrower and sponsor in the event that the borrower becomes a debtor in a bankruptcy or insolvency proceeding or the occurrence of other similar voluntary | |
| or collusive involuntary bankruptcy events; however, the sponsor’s liability for the bankruptcy related carveout is capped at 20% of the principal loan amount then outstanding at the time of the occurrence of such event (plus all reasonable third-party costs actually incurred by the lender in connection with the enforcement of their rights upon a bankruptcy action | |
| (5) | With regards to Loan No. 1, GLP Industrial Portfolio B, one of the related mortgaged properties identified on Annex A-1 as GLP Industrial Portfolio B – Atlanta - Liberty DC, is subject to a ground lease with Henry County Development Authority which expires October 1, 2020. Such mortgaged property may be purchased at any time prior to the expiration date of the ground lease at the borrower’s option upon payment of $10, the payment or defeasance of the bonds as provided in the bond resolution, which may be satisfied if the bonds have been surrendered for cancellation, and the payment of any amounts due to the Henry County Development Authority. |
| With regards to Loan No. 3, Quaker Bridge Mall, the four anchor tenants at the mall, Macy’s, Sears, JCPenney and Lord & Taylor, all own their own improvements. Lord & Taylor ground leases its parcel from the borrower, while the remaining foregoing anchor tenants own their respective land and are subject to a reciprocal easement agreement with the borrower. | |
| With regards to Loan No. 6, Mission Ridge, the borrowers hold a leasehold interest in the mortgaged property pursuant to a ground lease executed in February 2016 that has an expiration date in February 2115. Rent under the ground lease is $1,750,000 in year one and grows at 2% per year until each rent reset date occurring every ten years. On each rent reset date, rent is calculated as the greater of (i) year one rent multiplied by a fraction (x) the numerator of which is the CPI for the second month preceding the date on which the lease year shall commence and (y) the denominator of which is CPI for the second month preceding the first day of the reset lease year and (ii) 102% of the prior year’s fixed rent. Should either the lessee or lessor under the ground lease sell its respective interest, the other party has the right of first refusal at the terms being offered to third parties. Additionally, the lessee has the right to purchase the fee estate generally once every ten years. | |
| With regards to Loan No. 23, Walnut Street Retail Portfolio, the borrower ground leases a portion of land from an affiliate of the borrower. The ground lease commenced on November 17, 2015 and expires on October 17, 2045. Annual rent for the term of the ground lease is set at the amount that is equal to all cash generated by the property after payment of debt service, operating expenses and any other obligation as specified in the related loan documents. The fee owner additionally pledged the fee interest in the property as collateral for the mortgage loan. | |
| (6) | With regards to Loan No. 15, City Place Apartments, the mortgaged property is subject to a Land Use Restriction Agreement (“LURA”) expiring on September 26, 2022. According to the LURA, 100% of the units must be occupied (i) by tenants whose income is less than or equal to 80% of the area median income (“AMI”) and maximum rents for new tenants cannot exceed 30% of 80% of AMI, with adjustments for smaller and larger families; or (ii) by tenants receiving Section 8 assistance. |
| With regards to Loan No. 28, Antelope Multifamily Portfolio, each mortgaged property is subject to Housing Assistance Payment (“HAP”) contracts, which restrict the Flowers Square mortgaged property and Water Valley mortgaged property to elderly tenants or tenants with disabilities during the term of their HAP contracts. The Water Valley mortgaged property and the Ridgewood East mortgaged property additionally have regulatory agreements restricting their use to low-income housing. | |
| With regards to Loan No. 45, Aztec Square, the mortgaged property is subject to a Reciprocal Easement Agreement (“REA”) with the adjacent parcel that contains certain use restrictions which (i) limit the restaurant space at the mortgaged property to 8,100 SF spread across certain parcels, (ii) limit the mortgaged property to no more than three specialty food shops, and (iii) provide |
| A-1-50 |
| that the grocery store on an adjacent parcel has the exclusive right to sell food for off-premises consumption and sell prescription pharmaceuticals, although other stores may devote up to the lesser of 1,500 SF of sales area or up to 10% of the total square footage of the store for the sale of food for off-premises consumption. | |
| (7) | With regards to Loan No. 8, Jay Scutti Plaza, the largest tenant, Value City Furniture, and the second largest tenant, Toys “R” Us, own their spaces and ground lease from the borrower the land below which their improvements are constructed. |
| (8) | With regards to Loan No. 2, 200 Forest Street, GE Healthcare leases 243,455 SF, comprised of 209,855 SF that the tenant physically occupies and an additional 33,600 SF of expansion space that the tenant is expected to occupy by the third quarter of 2016. GE Healthcare is currently paying full rent on its total 243,455 SF space. |
| With respect to Loan No. 3, Quaker Bridge Mall, Occupancy, UW Revenues, UW NOI, and UW NCF include space leased by Torrid (2,150 SF), The Body Shop (1,100 SF), Lids (1,016 SF) and 30 Burgers (862 SF), accounting for a combined underwritten base rent of $203,185, for which the tenants have signed leases but are not yet in occupancy. Torrid, The Body Shop, Lids, and 30 Burgers are expected to take possession and commence paying rent for their respective spaces in July 2016, June 2016, May 2016, and July 2016, respectively. Occupancy, UW Revenues, UW NOI, and UW NCF include space leased by Justice (4,052 SF), Pearle Vision Express (2,875 SF) and Gymboree (1,400 SF), accounting for a combined underwritten base rent of $252,270, for which the tenants are expected to, but have not yet signed, leases. Justice, Pearle Vision Express, and Gymboree are already in occupancy and paying rent. | |
| With regards to Loan No. 8, Jay Scutti Plaza, the fourth largest tenant, Maines Food & Party Warehouse, and the tenth largest tenant, Carter’s, have signed/executed leases but are not yet in occupancy. | |
| With regards to Loan No. 8, Jay Scutti Plaza, Subway (0.4% NRA), is dark but is still paying rent. The tenant is not included in the current occupancy figure of 96%, and the associated rent was not included for cash flow underwriting purposes. | |
| With regards to Loan No. 18, Peakview Office Plaza, Berkley Insurance Company (13.3% NRA) was underwritten as in-place rent. Cash and a letter of credit in an aggregate amount of $205,000, which represents eight months of rent, was provided at origination. The tenant is expected to take occupancy of the property in June 2016 and commence paying rent in October 2016. | |
| With regards to Loan No. 38, Hawthorne Square, Yucatan Taco Stand (24.4% NRA) is in possession of their space and in process of building out their space. The tenant is expected to be open for business by July 1, 2016. | |
| (9) | With regards to Loan No. 11, Chicago Marriott Southwest at Burr Ridge, the “Prospective Market Value Upon Completion” of $35,400,000 is utilized for the Cut-Off Date LTV Ratio and Maturity Date/ARD LTV Ratio calculations, which assumes that the mortgaged property achieves a fully renovated operating level by January 1, 2017. A $6,689,991 ($36,359/room) PIP reserve was escrowed at origination for the renovation. Using the “Market Value As-Is” of $27,900,000 as of December 24, 2015, the Cut-Off Date LTV Ratio is 71.7%. The appraisal also concluded a “Prospective Market Value Upon Stabilization” of $37,400,000 as of January 1, 2018, which would result in a Maturity Date/ARD LTV Ratio of 53.5%. |
| With regards to Loan No. 13, Hilton Cincinnati Airport, the value references the appraiser’s “Prospective Value Upon Stabilization” of $23.25 million as of January 1, 2018. The appraiser also determined a “Prospective Market Value Upon Completion of the Renovation” based on the Appraised Value of $23,000,000, which assumes that the property is renovated by January 1, 2017, the Cut-Off Date LTV Ratio and Maturity Date/ARD LTV Ratio are 69.4% and 64.7%, respectively. At origination, $4.0 million was reserved to cover capital expenditures related to renovations at the property. Based on the appraiser’s “as-is” Appraised Value of $17,000,000, the Cut-Off Date LTV Ratio and Maturity Date/ARD LTV Ratio are 93.9% and 87.5%, respectively. | |
| With regards to Loan No. 14, Lofton Place Apartments, the “Prospective As If Renovated” value of $21,010,000 is utilized for the Cut-Off Date LTV Ratio and Maturity Date/ARD LTV Ratio calculations assuming that the mortgaged property achieves a fully renovated operating level by September 29, 2016. A sum of $1,800,000 was escrowed at origination in upfront replacement reserves and upfront deferred maintenance reserve to perform planned renovations at the property. Using the “As Is” value of $18,550,000 as of September 29, 2015, the Cut-Off Date LTV Ratio and Maturity Date/ARD LTV Ratio are 82.2% and 75.6% , respectively. | |
| With regards to Loan No. 19, Holiday Inn & Suites Ann Arbor, the “Prospective Market Value Upon Completion” of $13,500,000 is utilized for the Cut-Off Date LTV Ratio and Maturity Date/ARD LTV Ratio calculations assuming that the mortgaged property achieves a fully renovated operating level by February 8, 2017. A $1,200,000 PIP reserve was escrowed at origination for the renovation. Using the “Market Value As-Is” of $11,800,000 as of February 8, 2016, the Cut-off Date LTV Ratio is 82.5%. The appraisal also concluded to a “Prospective Market Value Upon Stabilization” of $14,100,000 expected to be realized by February 8, 2018, which would result in a Maturity Date/ARD LTV Ratio of 53.5%. | |
| With regards to Loan No. 22, Holiday Inn Express – Little Rock, the “when complete” Appraised Value of $12,900,000 is utilized for the Cut-off Date LTV Ratio and Maturity Date/ARD LTV Ratio, which assumes that the related property improvement plan is completed by January 1, 2017. Based on the “as-is” Appraised Value of $9,200,000 as of December 22, 2015, the Cut-Off Date LTV Ratio and Maturity Date/ARD LTV Ratio are 93.1% and 77.1%, respectively. |
| A-1-51 |
| (10) | With regards to Loan No. 2, 200 Forest Street, the anticipated repayment date (“ARD”) is April 6, 2026 and the final maturity date is April 6, 2031. From and after the ARD, the interest rate will equal the sum of 2% plus the greater of (i) the initial interest rate on the loan and (ii) 10-year “on the run” U.S. treasury rate as of the first business day after the ARD. |
| (11) | For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Operating Advisor Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”). |
| With regards to Loan No. 3, Quaker Bridge Mall, the Interest Rate % reflects the interest rate on the Quaker Bridge Mall Mortgage Loan and the Quaker Bridge Mall Pari Passu Companion Loan only. The interest rate on the Quaker Bridge Subordinate Companion Loans is 6.0000%. | |
| (12) | For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360. |
| (13) | With regards to all mortgage loans, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12. |
| (14) | The classification of the lockbox types is described in the Preliminary Prospectus. See “Description of the Mortgage Pool – Certain Terms of the Mortgage Loans – Mortgaged Property Accounts – Lockbox Accounts” for further details. |
| (15) | Each number identifies a group of related borrowers. |
| (16) | The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the interest-only period during the term of the mortgage loan. |
| With regards to Loan No. 10, Starwood Capital Extended Stay Portfolio, the loan will amortize based on the assumed principal payment schedule set forth on Annex F, to the Preliminary Prospectus, and the Debt Service Coverage Ratio was calculated based on the average of the first twelve payments of principal and interest. | |
| With regards to Loan No. 12, Palihouse Santa Monica, the loan will amortize based on the assumed principal payment schedule set forth on Annex G, to the Preliminary Prospectus, and the Debt Service Coverage Ratio was calculated based on the average of the first twelve payments of principal and interest. | |
| (17) | The “L” component of the prepayment provision represents lockout payments. |
| The “Def” component of the prepayment provision represents defeasance payments. | |
| (18) | With regards to Loan No. 1, GLP Industrial Portfolio B, the borrowers may obtain the release of a mortgaged property by prepaying a portion of GLP Industrial Portfolio B Whole Loan and the related mezzanine loans equal to the applicable allocated loan amount times (i) 105% until the first 10% of the GLP Industrial Portfolio B Whole Loan has been repaid; then (ii) 110% until 20% in aggregate of the GLP Industrial Portfolio B Whole Loan has been repaid; and (iii) thereafter 115%. All property releases under the GLP Industrial Portfolio B Whole Loan prior to the applicable open prepayment date are subject to the corresponding principal prepayment being accompanied by the applicable yield maintenance charge, provided that if the related lender applies loss proceeds from a casualty or condemnation at any related property toward prepayment of the GLP Industrial Portfolio B Whole Loan, then neither such loss proceeds nor any subsequent voluntary prepayment by the related borrower of the remainder of the release price for such related property will be subject to payment of a yield maintenance charge. In addition, property releases (other than releases that occur as a result of the application of loss proceeds from a casualty or condemnation at any related property) are further subject to debt yield and loan-to-value tests under the GLP Industrial Portfolio B Whole Loan, such that the aggregate applicable portfolio debt yield of GLP Industrial Portfolio B Whole Loan after giving effect to such release is at least equal to the lesser of (x) the debt yield immediately prior to such release and (y) 10.5% and the LTV ratio is less than or equal to 80%. In addition, if no event of default under the GLP Industrial Portfolio B Whole Loan is continuing, the related borrowers may obtain a release of certain related excess parcels from the lien of the related mortgage without the related lender’s consent or approval or any requirement to prepay any portion of the GLP Industrial Portfolio B Whole Loan or the related mezzanine loans upon the satisfaction of certain conditions as described in the Preliminary Prospectus. |
| With regards to Loan No. 1, GLP Industrial Portfolio B, the related mortgage loan documents permit the related borrowers, from and after the six-month anniversary of the related origination date, to replace one or more related mortgaged properties (a “Replaced Property”) with a qualified substitute property (a “Replacement Property” and, the act of such replacement, a “Property Substitution”). Any Property Substitution must satisfy the following conditions, among others: (i) obtaining rating agency confirmation; (ii) total substitutions during the mortgage loan term do not exceed 10% of the GLP Industrial Portfolio B Whole Loan amount in the aggregate; (iii) the Replacement Property is located in one of the following states: Arizona, California, Florida, Georgia, Maryland, Mississippi, Nevada, New Jersey, New York, Oregon, Pennsylvania, Tennessee, Texas, Utah, Virginia or Washington; and the aggregate allocated loan amount of Replacement Properties located in states in which none of the mortgaged properties are located as of the origination date may not exceed 30% of the GLP Industrial Portfolio B Whole Loan amount; (iv) after giving effect to the related Property Substitution, the related debt yield, recalculated to include only income and expense attributable to the remaining related mortgaged properties (including the related Replacement Property) may not be less than the related debt yield immediately prior to such related Property Substitution; and, if such recalculated debt yield is less than the related debt yield as of the related origination date, then the related property-specific debt yield of the related Replacement |
| A-1-52 |
| Property as of the date of the related Property Substitution may not be less than the related property-specific debt yield of the related Replaced Property as of the related origination date; (v) the as-is market value of the related qualified Replacement Property must be equal to or greater than the greater of (A) the as-is market value of the related Replaced Property at the time and (B) the appraised value of the related Replaced Property at origination; (vi) the related qualified Replacement Property must primarily consist of distribution warehouse or light industrial space, unless the related Replaced Property is a flex office space, in which case it may also be a flex office space; (vii) the applicable borrowers certify to the applicable lenders in an officer’s certificate that the related Property Substitution will not have a material adverse effect; (viii) the applicable lender receives reasonably satisfactory environmental reports and engineering reports regarding the Replacement Properties showing no structural, environmental or other issues that are not reasonably acceptable to such lender; and, if corrective measures are recommended in the environmental reports or engineering reports, the applicable borrowers deposit into the deferred maintenance account 110% of the amount required to fund such corrective measures; (ix) the conditions to a Property Substitution under the related mezzanine loans are satisfied; (x) after giving effect to the Property Substitution, the fair market value of the remaining mortgaged properties securing the GLP Industrial Portfolio B Whole Loan is at least 80% of the GLP Industrial Portfolio B Whole Loan’s adjusted issue price, (xi) the applicable borrowers or a party that has been added as a borrower in connection with the Property Substitution owns the fee interest (as opposed to the interest of a ground lessee) in each Replacement Property, and (xii) the delivery of a REMIC opinion that such Property Substitution is permitted under REMIC requirements. | |
| With regards to Loan No. 1, GLP Industrial Portfolio B, the related mortgage loan documents permit the related borrowers to obtain the release of certain excess parcels (each, an “Excess Parcel”) of the mortgaged property identified on Annex A-1 as GLP Industrial Portfolio B – Imperial DC 1 (an “Excess Parcel Release”), as applicable; provided that, among other conditions: (i) the Excess Parcel will constitute one or more tax lots separate and distinct from the tax lot or lots of the remainder of any other mortgaged property; (ii) the applicable borrowers comply with any requirements applicable to the release in the leases, reciprocal easement agreements, operating agreements, parking agreements or other similar agreements affecting any mortgaged property that is adjacent to the Excess Parcel, including receipt of any required consents, if and to the extent that failure to comply with any such requirement would have a material adverse effect or material impairment to the value or use of such affected mortgaged property; (iii) simultaneously in connection with the Excess Parcel Release, such Excess Parcel is transferred to a party that is not a borrower under the related mortgage loan; (iv) after giving effect to the Excess Parcel Release, the fair market value of the remaining mortgaged properties securing the related mortgage loan is at least 80% of the mortgage loan’s adjusted issue price, and (v) the delivery of a REMIC opinion that such release is permitted under REMIC requirements. | |
| With regards to Loan No. 4, Laurel Corporate Center, the borrower is permitted to obtain the release of any individual mortgaged property in connection with a bona fide sale in an arms’ length transaction at any time after the second anniversary of the closing date for this securitization and prior to the permitted prepayment date, subject to the satisfaction of certain conditions, including (i) the borrower defeases the mortgage loan in an amount equal to the greater of 125% of the allocated loan amount of the property to be released and 100% of net sales proceeds, (ii) after giving effect to such release, (x) the amortizing DSCR of the remaining mortgaged properties is no less than the greater of 1.50x and the amortizing DSCR immediately prior to the proposed release, (y) the LTV Ratio with respect to the remaining mortgaged properties shall not be greater than the lesser of 70% and the LTV Ratio immediately prior to the proposed release and (z) the debt yield with respect to the remaining properties shall be no less than the greater of 10.5% and the debt yield immediately prior to the proposed release, (iii) delivery of a rating agency confirmation and (iv) delivery of a REMIC opinion that such release is permitted under REMIC requirements; provided that the 2000 Midlantic Drive and 4000 Midlantic Drive mortgaged properties may only be released together. | |
| With regards to Loan No. 5, GLP Industrial Portfolio A, the borrowers may obtain the release of a mortgaged property by prepaying a portion of GLP Industrial Portfolio A Whole Loan and the related mezzanine loans equal to the applicable allocated loan amount times (i) 105% until the first 10% of the GLP Industrial Portfolio A Whole Loan has been repaid; then (ii) 110% until 20% in aggregate of the GLP Industrial Portfolio A Whole Loan has been repaid; and (iii) thereafter 115%. All property releases under the GLP Industrial Portfolio A Whole Loan prior to the applicable open prepayment date are subject to the corresponding principal prepayment being accompanied by the applicable yield maintenance charge, provided that if the related lender applies loss proceeds from a casualty or condemnation at any related property toward prepayment of the GLP Industrial Portfolio A Whole Loan, then neither such loss proceeds nor any subsequent voluntary prepayment by the related borrower of the remainder of the release price for such related property will be subject to payment of a yield maintenance charge. In addition, property releases (other than releases that occur as a result of the application of loss proceeds from a casualty or condemnation at any related property) are further subject to debt yield and loan-to-value tests under the GLP Industrial Portfolio A Whole Loan, such that the aggregate applicable portfolio debt yield of GLP Industrial Portfolio A Whole Loan after giving effect to such release is at least equal to the lesser of (x) the debt yield immediately prior to such release and (y) 10.5% and the LTV Ratio is less than or equal to 80%. In addition, if no event of default under the GLP Industrial Portfolio A Whole Loan is continuing, the related borrowers may obtain a release of certain related excess parcels from the lien of the related mortgage without the related lender’s consent or approval or any requirement to prepay any portion of the GLP Industrial Portfolio A Whole Loan or the related mezzanine loans upon the satisfaction of certain conditions as described in the Preliminary Prospectus. | |
| With regards to Loan No. 5, GLP Industrial Portfolio A, the related mortgage loan documents permit the related borrowers, from and after the six-month anniversary of the related origination date, to replace one or more related mortgaged properties (a “Replaced Property”) with a qualified substitute property (a “Replacement Property” and, the act of such replacement, a “Property Substitution”). Any Property Substitution must satisfy the following conditions, among others: (i) obtaining rating agency confirmation; (ii) total substitutions during the mortgage loan term do not exceed 10% of the GLP Industrial Portfolio Whole Loan amount in the aggregate; (iii) the Replacement Property is located in one of the following states: Arizona, California, Colorado, Illinois, Indiana, Maryland, Mississippi, Nevada, New Jersey, New York, Oregon, Tennessee, Texas, Utah, Virginia, Washington | |
| A-1-53 |
| or Washington D.C.; and the aggregate allocated loan amount of Replacement Properties located in states in which none of the mortgaged properties are located as of the origination date may not exceed 30% of the GLP Industrial Portfolio Whole Loan amount; (iv) after giving effect to the related Property Substitution, the related debt yield, recalculated to include only income and expense attributable to the remaining related mortgaged properties (including the related Replacement Property) may not be less than the related debt yield immediately prior to such related Property Substitution; and, if such recalculated debt yield is less than the related debt yield as of the related origination date, then the related property-specific debt yield of the related Replacement Property as of the date of the related Property Substitution may not be less than the related property-specific debt yield of the related Replaced Property as of the related origination date; (v) the as-is market value of the related qualified Replacement Property must be equal to or greater than the greater of (A) the as-is market value of the related Replaced Property at the time and (B) the appraised value of the related Replaced Property at origination; (vi) the related qualified Replacement Property must primarily consist of distribution warehouse or light industrial space, unless the related Replaced Property is a flex office space, in which case it may also be a flex office space; (vii) the applicable borrowers certify to the applicable lenders in an officer’s certificate that the related Property Substitution will not have a material adverse effect; (viii) the applicable lender receives reasonably satisfactory environmental reports and engineering reports regarding the Replacement Properties showing no structural, environmental or other issues that are not reasonably acceptable to such lender; and, if corrective measures are recommended in the environmental reports or engineering reports, the applicable borrowers deposit into the deferred maintenance account 110% of the amount required to fund such corrective measures; (ix) the conditions to a Property Substitution under the related mezzanine loans are satisfied; (x) after giving effect to the Property Substitution, the fair market value of the remaining mortgaged properties securing the GLP Industrial Portfolio Whole Loan is at least 80% of the GLP Industrial Portfolio Whole Loan’s adjusted issue price, (xi) the applicable borrowers or a party that has been added as a borrower in connection with the Property Substitution owns the fee interest (as opposed to the interest of a ground lessee) in each Replacement Property, and (xii) the delivery of a REMIC opinion that such Property Substitution is permitted under REMIC requirements. | |
| With regards to Loan No. 5, GLP Industrial Portfolio A, the related mortgage loan documents permit the related borrowers to obtain the release of certain excess parcels (each, an “Excess Parcel”) of the mortgaged properties identified on Annex A-1 as GLP Industrial Portfolio A – Washington (DC) Corporate Center (an “Excess Parcel Release”), as applicable; provided that, among other conditions: (i) the Excess Parcel will constitute one or more tax lots separate and distinct from the tax lot or lots of the remainder of any other mortgaged property; (ii) the applicable borrowers comply with any requirements applicable to the release in the leases, reciprocal easement agreements, operating agreements, parking agreements or other similar agreements affecting any mortgaged property that is adjacent to the Excess Parcel, including receipt of any required consents, if and to the extent that failure to comply with any such requirement would have a material adverse effect or material impairment to the value or use of such affected mortgaged property; (iii) simultaneously in connection with the Excess Parcel Release, such Excess Parcel is transferred to a party that is not a borrower under the related mortgage loan; (iv) after giving effect to the Excess Parcel Release, the fair market value of the remaining mortgaged properties securing the related mortgage loan is at least 80% of the mortgage loan’s adjusted issue price, and (v) the delivery of a REMIC opinion that such release is permitted under REMIC requirements. | |
| With regards to Loan No. 10, Starwood Capital Extended Stay Portfolio, properties may be released to an affiliate of the borrower or a non-affiliate of the borrower provided, among other conditions: (i) the borrower pays the applicable mortgage release price and, prior to the open period, the applicable yield maintenance charge, (ii) the mezzanine loan is prepaid in the applicable amount, and (iii) the debt yield for the remaining properties based on the mortgage and mezzanine loans either is equal to or exceeds the greater of (a) the debt yield at origination and (b) the debt yield immediately prior to the release of the property provided that the debt yield after such release may not exceed 12%. The applicable mortgage release price is: (a) in connection with a conveyance to a non-affiliate borrower: (i) if less than $20 million has been prepaid then 105% of the allocated loan amount of each such individual property being released; (ii) if $20 million or more, but less than $40 million, has been prepaid then 110% of the allocated loan amount of each such individual property being released; (iii) if $40 million or more, but less than $60 million, has been prepaid then 115% of the allocated loan amount of each such individual property being released; and (iv) if $60 million or more has been prepaid then 120% of the allocated loan amount of each such individual property being released; and (b) in connection with a conveyance to an affiliate of the borrower: (i) if less than $20 million has been prepaid then 110% of the allocated loan amount of each such individual property being released; (ii) if $20 million or more, but less than $40 million, has been prepaid then 115% of the allocated loan amount of each such individual property being released; (iii) if $40 million or more, but less than $60 million, has been prepaid then 120% of the allocated loan amount of each such individual property being released; and (iv) if $60 million or more has been prepaid then 125% of the allocated loan amount of each such individual property being released. | |
| (19) | With regards to Loan No. 1, GLP Industrial Portfolio B, certain historical financial information was not available due to the acquisition of the portfolio occurring on November 4, 2015. |
| With regards to Loan No. 2, 200 Forest Street, certain historical financial information was not available as the property was purchased vacant in 2011 and redeveloped in 2012-2015, with the first tenant (Quest Diagnostics) taking occupancy in June 2014. | |
| With regards to Loan No. 4, Laurel Corporate Center, the borrower provided trailing 12-month historical financial information as of October 2015. | |
| With regards to Loan No. 5, GLP Industrial Portfolio A, certain historical financial information was not available due to the acquisition of the portfolio occurring on November 4, 2015. |
| A-1-54 |
| With regards to Loan No. 9, West LA Office – 2730 Wilshire, the borrower provided annualized trailing 10-month historical financial information as of October 2015. | |
| With regards to Loan No. 15, City Place Apartments, certain historical financial information was not available due to the sponsor’s acquisition of the mortgaged property in 2014. | |
| With regards to Loan No. 39, 539 Smith Street, 2015 financials are for the trailing 12 months ending September 30, 2015. | |
| With regards to Loan No. 42, 515 Westheimer, 2015 financials are for the trailing 12 months ending September 30, 2015. | |
| With regards to Loan No. 47, 501 Bath, 2015 financials are for the trailing 12 months ending November 30, 2015. | |
| With regards to Loan No. 48, 2100 & 2106 North Orange Avenue, certain historical financial information | |
| was not available due to the acquisition of the portfolio occurring on December 23, 2015. | |
| With regards to Loan No. 49, Coastal Breeze Apartment Portfolio, 2015 financials and the most recent financials represent the previous 11 months annualized. This transaction was an acquisition and November 2015 operating data was not provided by the seller. | |
| (20) | With regards to Loan No. 2, 200 Forest Street, UW Revenues includes averaged rents during the loan term through the anticipated repayment date (ARD) date for both investment grade tenants whose leases expire at least three years beyond the ARD. |
| With regards to Loan No. 8, Jay Scutti Plaza, the increase in UW NOI from 2015 NOI is due primarily to two tenants that were in free rent periods during 2015. The fourth largest tenant, Maines Food & Party Warehouse, is still in a free rent period that ends in August 2016, at which point it will begin paying $214,550 in rent annually. Maines Food & Party Warehouse is currently paying its contractual CAM expenses. Additionally, rent steps for tenants with rent increases through November 2016 were included in the UW Revenues. The increase in UW Revenues from the inclusion of these rent steps was $13,284. | |
| (21) | With regards to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any Mortgaged Property. |
| (22) | In certain cases, the data for tenants occupying multiple spaces includes square footage for all leases and is presented with the expiration date of the largest square footage expiring. |
| (23) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease. |
| With regards to Loan No. 1, GLP Industrial Portfolio B, (i) with respect to the mortgaged property identified on Annex A-1 as Sugarland Interchange DC, Fairfield Industries Inc., the largest tenant by square footage at the mortgaged property, has a one-time right to terminate its lease as of August 1, 2016, with nine months’ prior written notice and payment of a termination fee equal to $1,000,000; (ii) with respect to the mortgaged property identified on Annex A-1 as South Bay DC, the single tenant at the mortgaged property, has a right to terminate its lease as of November 30, 2018, with six months’ prior written notice and payment of a termination fee equal to $400,000; (iii) with respect to the mortgaged property identified on Annex A-1 as Kent Valley DC II, (Clarsonic) Pacific B, the single tenant at the mortgaged property, has a right to terminate its lease as of November 30, 2016, with 6 months’ prior written notice and payment of a termination fee equal to $100,000; and (iv) with respect to the mortgaged property identified on Annex A-1 as Fairburn DC, New Breed, the single tenant at the mortgaged property, has the one-time right to terminate its lease effective as of May 31, 2017, with 10 months’ prior written notice and payment of a termination fee equal to approximately $272,312 (including the unamortized portion of borrower costs incurred for tenant improvements, leasing commissions and other costs related to such lease. | |
| With regards to Loan No. 2, 200 Forest Street, both tenants at the mortgaged property, GE Healthcare (approximately 45% of the net rentable area) and Quest Diagnostics Inc. (approximately 44% of the net rentable area) have a right to go dark. In the event such tenant goes dark, the lender is required to sweep 100% of net cash flow into a reserve account beginning in the eighth year of the mortgage loan. The sweep will terminate when: (1) the reserve account reaches $50 per square foot for the leased space associated with the tenant; (2) the tenant resumes its operations at substantially all of its space; or (3) when the space is re-leased to an investment grade tenant and such tenant’s unabated rent has commenced. A cash flow sweep in years 8 through 10 would result in $9,700,000. If both sweep tenants go dark, the lender is required to sweep 100% of net cash flow into a reserve account beginning in the sixth year of the mortgage loan term. The sweep will terminate when: (1) the reserve account reaches $50 per square foot for the leased space associated with the tenants who went dark; (2) when both tenants resume operations at substantially all of their space; or (3) when the space related to each tenant is re-leased to an investment grade tenant and such tenant’s unabated rent has commenced. A cash flow sweep in years 6 through 10 would result in $16,100,000. |
| A-1-55 |
| With regards to Loan No. 3, Quaker Bridge Mall, the third largest tenant, H&M, may terminate its lease upon 12 months’ prior notice and within 60 days of the fourth anniversary of the lease term which occurs in May 2016 if gross sales do not exceed $4,369,000. | |
| With regards to Loan No. 3, Quaker Bridge Mall, the third largest tenant, H&M, will pay an adjusted rent equal to the lessor of its contract rent and 6% of its adjusted gross sales in the event that Macy’s or fewer than three of the four anchor tenants are not open for business (“Co-Tenancy Failure”). If the Co-Tenancy Failure continues for a period of 12 months, H&M will have the option to terminate its lease upon 180 days’ notice. | |
| With regards to Loan No. 4, Laurel Corporate Center, the largest tenant in the portfolio, Towers Watson Delaware, representing 60,423 SF and 10.8% of the net rentable area of the portfolio, has the right to terminate its lease effective on March 1, 2021 upon 12 months’ prior notice and payment of a $1 million termination fee. | |
| With regards to Loan No. 4, Laurel Corporate Center, the third largest tenant in the portfolio, Speedy Title & Appraisal, representing 47,100 SF and 8.4% of the net rentable area of the portfolio, has the right to terminate its lease effective on September 30, 2016 upon 12 months’ prior notice and payment of a termination fee. | |
| With regards to Loan No. 4, Laurel Corporate Center, the fourth largest tenant in the portfolio, QAD Inc., representing 35,048 SF and 6.3% of the net rentable area of the portfolio, has the right to terminate its lease effective on March 31, 2017 upon 12 months’ prior notice and payment of a termination fee. | |
| With regards to Loan No. 4, Laurel Corporate Center, the fifth largest tenant in the portfolio, Gallagher Benefit & Services, representing 34,868 SF and 6.2% of the net rentable area of the portfolio, provided no event of default has occurred, has the right to terminate its lease effective on August 31, 2023 upon 9 months’ prior notice and payment of 50% of an early termination fee. The remaining 50% of the early termination fee shall be paid no later than 30 days prior to the termination date or the termination right is deemed waived by the tenant. | |
| With regards to Loan No. 4, Laurel Corporate Center, the sixth largest tenant in the portfolio, Lockheed Martin Corporation, representing 23,946 SF and 4.3% of the net rentable area of the portfolio, has the right to terminate its lease at any time upon not less than 9 months prior written notice accompanied by an early termination fee in an amount based upon a calculation of the then unamortized costs of the 2012 allowance of $130,146 and amortized broker commissions. | |
| With regards to Loan No. 4, Laurel Corporate Center, the ninth largest tenant in the portfolio, Homeward Residential, representing 14,298 SF and 2.6% of the net rentable area of the portfolio, has the right to terminate its lease as of the last day of the 40th calendar month of the initial term with not less than 9 months written notice accompanied by an early termination payment equal to the unamortized costs of: (i) brokerage commissions and attorneys’ fees paid by landlord, (ii) the total costs incurred by landlord for improvements to the premises, and (iii) any abated fixed rent with respect to the premises. Such termination option is personal to the originally named tenant and any of its affiliates. | |
| With regards to Loan No. 4, Laurel Corporate Center, the tenth largest tenant in the portfolio, Insurance Services Office, representing 10,912 SF and 1.9% of the net rentable area of the portfolio, has a right to terminate its lease effective as of October 31, 2020, upon not less than 9 months written notice accompanied by an early termination payment in an amount based upon a calculation determined by the then unamortized brokerage commissions and attorneys’ fees paid by landlord, total costs incurred by landlord for improvements to the premises, and any abated fixed rent with respect to the premises. | |
| With regards to Loan No. 5, GLP Industrial Portfolio A, with respect to the mortgaged property identified on Annex A-1 as Beckwith Farms DC, CEVA, the single tenant at the mortgaged property, has a one-time right to terminate its lease on September 14, 2018, with 12 months’ prior written notice and payment of a termination fee equal to $5,600,000. | |
| With regards to Loan No. 6, Mission Ridge, the largest tenant, the United States of America (the “U.S. Government”; the premises are occupied by Federal Bureau of Investigation), has the right to terminate its lease should the property be completely destroyed by casualty. In the case of partial damage which renders the premises untenantable as determined by the U.S. Government, the U.S. Government has the right to terminate its lease by giving the landlord 15 days prior written notice. | |
| With regards to Loan No. 6, Mission Ridge, the fourth largest tenant, Tecolote Research Inc, has a termination option which can be exercised on August 31, 2019. | |
| With regards to Loan No. 8, Jay Scutti Plaza, the third largest tenant, AC Moore, has a one-time termination option and may terminate at any time after the fourth lease year (July 2019) upon 120 days’ notice in the event that its gross sales for the prior year are less than $2,300,000. | |
| With regards to Loan No. 8, Jay Scutti Plaza, the fifth largest tenant, PetCo, has a termination option and may terminate if any two named tenants (AC Moore, Pier 1 Imports, Toys “R” Us, or any replacement named tenant which is a nationally or regionally known retailer with at least 25 stores which occupies at least 80% of the original named tenants’ premises) are vacant for 6 months, and tenant’s sales decrease by twenty-five percent (25%) or more, tenant can pay 3% of gross sales in lieu of base rent. PetCo has not reported its current sales data to the borrower or lender. In the event landlord is unable to lease the space within 360 days, tenant can terminate with 30 days prior notice to landlord. |
| A-1-56 |
| With regards to Loan No. 9, West LA Office – 2730 Wilshire, the third largest tenant, Brett P. Lent and Tricia S. Feist Dental Corporation, representing 3,652 SF and 6.3% of the net rentable area, has the right to terminate its lease, effective on 4 months’ prior notice, if both Brett P. Lent and Tricia S. Feist are unable to conduct business as a result of either (i) a physical disability that is expected to prohibit such individuals from practicing dentistry for at least 180 days or (ii) death. Brett P. Lent and Tricia S. Feist Dental Corporation shall pay a termination fee if such termination right is exercised. | |
| With regards to Loan No. 39, 539 Smith Street, the fifth largest tenant, Subway, has a termination option in its lease which allows the tenant to cancel its lease at any time upon 30 days’ notice. In the event the tenant chooses to exercise the option, it is be required to pay to the landlord a sum of money equal to the lesser of: (a) one year base rent (or rent for the remainder of the term, whichever is less) or (b) $40,000 (17 months’ rent). | |
| (24) | Represents the upfront and monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related mortgage loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents. |
| With regards to Loan No. 1, GLP Industrial Portfolio B, the borrower is not required to make monthly deposits to the TI/LC reserve account so long as a trigger period, as defined in the loan agreement, is not continuing. During a trigger period, $0.25 PSF per annum (with accumulation in the reserve capped at $0.25 PSF) is required to be deposited into the TI/LC reserve account on a monthly basis. | |
| With regards to Loan No. 1, GLP Industrial Portfolio B, the borrower is not required to make monthly deposits to the capital expenditure reserve account so long as a trigger period, as defined in the loan agreement, is not continuing. During a trigger period, $0.10 PSF per annum (with accumulation in the reserve capped at $0.10 PSF) is required to be deposited into the capital expenditure reserves on a monthly basis. | |
| With regards to Loan No. 1, GLP Industrial Portfolio B, the borrower is not required to make monthly deposits to the tax and insurance reserve accounts so long as a trigger period, as defined in the loan agreement, is not continuing. | |
| With regards to Loan No. 2, 200 Forest Street, ongoing payments for tenant improvements and leasing commissions (TI/LC) are currently waived. From and after the date on which any Specified Tenant (as defined below) files bankruptcy or vacates all or any portion of the mortgaged property (or delivers written notice of its intent to do so), the lender may reassess its estimate of the monthly amount required for TI/LC. A “Specified Tenant” is Quest Diagnostics, GE Healthcare, any replacement tenant thereof or any other tenant under a lease covering 100,000 rentable SF or more of the mortgaged property. | |
| With regards to Loan No. 3, Quaker Bridge Mall, the borrower is not required to make monthly deposits to the capital expenditure reserve account so long as a trigger period, as defined in the loan agreement, is not continuing. During a trigger period, $5,954 is required to be deposited into the capital expenditure reserve account on a monthly basis. The capital expenditure reserve account is subject to a cap of $214,345. | |
| With regards to Loan No. 3, Quaker Bridge Mall, the borrower is not required to make monthly deposits to the tax and insurance reserve accounts (a) for taxes, except (i) during a trigger period, as defined in the loan agreement, (ii) if taxes are not paid by the borrower prior to the assessment of any penalty for late payment and prior to the date that such taxes become delinquent (unless the borrower is contesting such taxes in accordance with the loan documents), (iii) upon request of the lender, the borrower fails to promptly provide evidence, reasonably satisfactory to the lender that such taxes have been paid prior to the assessment of any penalty for late payment and prior to the date that such become delinquent (unless the borrower is contesting such taxes in accordance with the loan documents) or (iv) an event of default has occurred and is otherwise continuing or (b) for insurance, except if (i) the borrower has not provided satisfactory evidence to the lender that the Mortgaged Property is covered by the policies that are being maintained as part of a reasonably acceptable blanket insurance policy or (ii) an event of default has occurred and is otherwise continuing. | |
| With regards to Loan Nos. 4, Laurel Corporate Center, 9, West LA Office – 2730 Wilshire, and 13, Hilton Cincinnati Airport, so long as (i) no event of default has occurred and is continuing, (ii) the property is insured under a blanket insurance policy approved by the lender in its reasonable discretion, (iii) the borrower provides evidence of renewal of the blanket or umbrella insurance policy and (iv) the borrower provides evidence that all insurance premiums have been timely made, no deposits will be required to be made on account of insurance premiums. | |
| With regards to Loan No. 5, GLP Industrial Portfolio A, the borrower is not required to make monthly deposits to the TI/LC reserve account so long as a trigger period, as defined in the loan agreement, is not continuing. During a trigger period, $0.25 PSF per annum (with accumulation in the reserve capped at $0.25 PSF) is required to be deposited into the TI/LC reserve account on a monthly basis. | |
| With regards to Loan No. 5, GLP Industrial Portfolio A, the borrower is not required to make monthly deposits to the capital expenditure reserve account so long as a trigger period, as defined in the loan agreement, is not continuing. During a trigger |
| A-1-57 |
| period, $0.10 PSF per annum (with accumulation in the reserve capped at $0.10 PSF) is required to be deposited into the capital expenditure reserves on a monthly basis. | |
| With regards to Loan No. 5, GLP Industrial Portfolio A, the borrower is not required to make monthly deposits to the tax and insurance reserve accounts so long as a trigger period, as defined in the loan agreement, is not continuing. | |
| With regards to Loan No. 10, Starwood Capital Extended Stay Portfolio, monthly tax and insurance reserves will become due upon the occurrence of a trigger event consisting of (i) an event of default under the mortgage loan agreement, (ii) a debt yield on the mortgage and mezzanine loan below 8% during the period from the origination date through and including the payment date in July 2018, 8.25% during the period immediately following the payment date in July 2018 through and including the payment date in July 2019, and 8.50% during the period from and including the day immediately following the payment date in July 2019 to and including the maturity date, or (iii) an event of default under the mezzanine loan agreement. | |
| With regards to Loan No. 11, Chicago Marriott Southwest at Burr Ridge, the ongoing insurance reserve is waived for so long as (i) no event of default has occurred and is continuing, (ii) the mortgaged property is insured under a blanket insurance policy approved by the lender in its reasonable discretion, (iii) the borrower provides evidence of renewal of the blanket policy and (iv) the borrower provides evidence that all insurance premiums have been timely made. The ongoing FF&E reserve is waived until completion of the PIP work. Commencing on March 6, 2018, the borrower is required to escrow, on a monthly basis, 1/12th of 4% of the greater of (i) gross revenue for the preceding calendar year and (ii) estimated gross revenue for the current calendar year according to the most recently submitted annual budget. The estimated monthly FF&E amount commencing on March 6, 2018 is $33,646. | |
| With regards to Loan No. 13, Hilton Cincinnati Airport, the FF&E reserve monthly deposit shall commence on the monthly payment date occurring in April 2017 in an amount of the greater of (i) 4% times the borrower’s underwritten revenue for the second calendar month immediately preceding such monthly payment date, (ii) the amount of the deposit required by franchisor on account of FF&E under the franchise agreement (if any) or (iii) $31,625. | |
| With regards to Loan No. 18, Peakview Office Plaza, the borrower is not required to make monthly deposits to the TI/LC reserve account so long as the borrower has provided a payment guaranty for the TI/LC funds that would otherwise be deposited during the term of the loan and an event of default has not occurred. In the event of default, $12,179.08 is required to be deposited into the TI/LC reserve account on a monthly basis. | |
| With regards to Loan No. 18, Peakview Office Plaza, the borrower is not required to make monthly deposits to the capital expenditures reserve account so long as the borrower has provided a payment guaranty for the capital expenditure funds that would otherwise be deposited during the term of the loan and an event of default has not occurred. In the event of default, $1,604.50 is required to be deposited into the capital expenditure reserve account on a monthly basis. | |
| With regards to Loan No. 18, Peakview Office Plaza, the borrower is not required to make monthly deposits to the tax and insurance reserve accounts so long as a trigger period, as defined in the deed of trust, is not continuing. | |
| With regards to Loan No. 19, Holiday Inn & Suites Ann Arbor, the ongoing insurance reserve is waived for so long as (i) no event of default has occurred and is continuing, (ii) the mortgaged property is insured under a blanket insurance policy approved by the lender in its reasonable discretion, (iii) the borrower provides evidence of renewal of the blanket policy and (iv) the borrower provides evidence that all insurance premiums have been timely made. | |
| With regards to Loan No. 22, Holiday Inn Express – Little Rock, the borrower is required to make monthly deposits into an ongoing FF&E reserve in an amount equal to one-twelfth of 4% of the property’s gross revenues upon the completion of the property improvement plan. | |
| With regards to Loan No. 27, La Quinta Inn & Suites, Bonita Springs Naples North, the ongoing insurance reserve is waived for so long as (i) no event of default has occurred and is continuing, (ii) the mortgaged property is insured under a blanket insurance policy approved by the lender in its reasonable discretion, (iii) the borrower provides evidence of renewal of the blanket policy and (iv) the borrower provides evidence that all insurance premiums have been timely made. | |
| With regards to Loan No. 33, Winter Garden Business Park, the borrower is not required to make monthly deposits into a TI/LC reserve for so long as (a) each of the spaces currently occupied by tenants whose leases are scheduled to expire in 2016 have been retenanted at market rents for a term of not less than three years, and (b) the amount on deposit in the Monthly TI/LC Reserve is greater than $275,202. | |
| (25) | Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents. |
| (26) | Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents. |
| A-1-58 |
| (27) | With regards to Loan No. 15, City Place Apartments, a $1,500,000 performance holdback reserve was held back at origination as additional collateral for the mortgage loan. Disbursements from the reserve are permitted so long as (i) no event of default exists, (ii) the mortgaged property generates gross rents of at least $2,650,000 over a trailing 12-month period, and (iii) the mortgaged property generates an underwritable cash flow of at least $1,300,000 over a trailing 12-month period. |
| (28) | With regards to Loan No. 18, Peakview Office Plaza, the borrower provided a letter of credit in lieu of making deposits into a tenant holdback reserve and debt service reserve with respect to Berkley Insurance Company. |
| (29) | With regards to Loan No. 1, GLP Industrial Portfolio B, a pollution legal liability insurance policy was obtained in response to environmental conditions found at several properties which are required to be remedied within the time periods specified in the loan agreement. The borrower obtained insurance on all properties from Allied World Assurance Company and the policy has an aggregate limit of $10 million ($5 million per incident) with a November 4, 2025 expiration. |
| With regards to Loan No. 5, GLP Industrial Portfolio A, a pollution legal liability insurance policy was obtained in response to environmental conditions found at several properties which are required to be remedied within the time periods specified in the loan agreement. The borrower obtained insurance on all properties from Allied World Assurance Company and the policy has an aggregate limit of $10 million ($5 million per incident) with a November 4, 2025 expiration. | |
| With regard to Loan No. 44, TopSail Way Shopping Center, the borrower has obtained an environmental insurance policy from Beazley (Lloyd’s of London) with respect to certain petroleum-related contaminants that were released from underground storage tanks located at the property. The policy has a $3 million per incident and in the aggregate limit, subject to a $25,000 deductible, and has an initial two-year term through March 2018. If the borrower does not receive a no-further action letter from the applicable environmental authorities prior to the policy’s expiration, the lender is entitled to extend the policy for an additional eight years through the maturity of the mortgage loan. The lender escrowed $50,848 at origination to pay the policy premium during the extension term. | |
| (30) | Certain of the mortgage loans permit direct or indirect owners in the borrower to incur future mezzanine financing. |
|
Loan
|
Mortgage Loan |
Mortgage
Loan |
% of
Initial |
Intercreditor
|
Combined
|
Combined
|
Combined
|
| 22 | Holiday Inn Express – Little Rock | $8,569,433 | 1.1% | Yes | 1.10x | 70.0% | N/A |
| 27 | La Quinta Inn & Suites, Bonita Springs Naples North | $6,138,601 | 0.8% | Yes | 1.40x | 80.0% | 11.0% |
| 40 | The Realty Building | $4,792,500 | 0.6% | Yes | 1.35x | 75.0% | N/A |
| With regard to Loan No. 22, Holiday Inn Express – Little Rock, future mezzanine financing is only permitted in connection with a permitted transfer and assumption of the mortgage loan to an unrelated third party. | |
| With regard to Loan No. 40, The Realty Building, future mezzanine financing is only permitted after the first anniversary of the origination date. | |
| Certain of the mortgage loans permit the borrower to incur future subordinate financing, either unsecured or secured (by the mortgaged property or otherwise). |
|
Loan |
Mortgage Loan |
Mortgage
Loan |
% of
Initial |
Intercreditor |
Combined
|
Combined
|
Combined
|
| 40 | The Realty Building | $4,792,500 | 0.6% | Yes | 1.35x | 75% | N/A |
| With regard to Loan No. 40, The Realty Building, future subordinate financing is only permitted after the first anniversary of the origination date. | |
| A-1-59 |