FWP 1 n642_anxa1-x2.htm FREE WRITING PROSPECTUS

    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 The information will be superseded by similar information delivered to you as part of the offering document relating to the Commercial Mortgage Pass-Through Certificates, Series CSAIL 2016-C6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
No.

Mortgage Loan

Mortgage Loan
Cut-off Date
Balance

% of Initial
Outstanding
Pool Balance

Intercreditor
Agreement

Combined
Minimum
DSCR

Combined
Maximum
LTV

Combined
Debt Yield

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
No.

Mortgage Loan

Mortgage Loan
Cut-off Date
Balance

% of Initial
Outstanding
Pool Balance

Intercreditor
Agreement

Combined
Minimum
DSCR

Combined
Maximum
LTV

Combined
Debt Yield

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