0001539497-17-001009.txt : 20170619 0001539497-17-001009.hdr.sgml : 20170619 20170619172728 ACCESSION NUMBER: 0001539497-17-001009 CONFORMED SUBMISSION TYPE: FWP PUBLIC DOCUMENT COUNT: 1 0000850779 FILED AS OF DATE: 20170619 DATE AS OF CHANGE: 20170619 SUBJECT COMPANY: COMPANY DATA: COMPANY CONFORMED NAME: Wells Fargo Commercial Mortgage Trust 2017-C38 CENTRAL INDEX KEY: 0001707817 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: NC FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP SEC ACT: 1934 Act SEC FILE NUMBER: 333-206677-16 FILM NUMBER: 17919317 BUSINESS ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 BUSINESS PHONE: 7043832556 MAIL ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 FILED BY: COMPANY DATA: COMPANY CONFORMED NAME: WELLS FARGO COMMERCIAL MORTGAGE SECURITIES INC CENTRAL INDEX KEY: 0000850779 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 561643598 STATE OF INCORPORATION: NC FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP BUSINESS ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 BUSINESS PHONE: 7043832556 MAIL ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 FORMER COMPANY: FORMER CONFORMED NAME: WACHOVIA COMMERCIAL MORTGAGE SECURITIES INC DATE OF NAME CHANGE: 20020304 FORMER COMPANY: FORMER CONFORMED NAME: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC DATE OF NAME CHANGE: 19960520 FORMER COMPANY: FORMER CONFORMED NAME: FIRST UNION MORTGAGE SECURITIES INC DATE OF NAME CHANGE: 19951013 FWP 1 n963_anx1-x3.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-206677-16
     

 

 

     
     
  Wells Fargo Commercial Mortgage Trust 2017-C38 Disclaimer  
     
  STATEMENT REGARDING THIS FREE WRITING PROSPECTUS  
  The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-206677) 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 Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.  
     
  Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted.  The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.  These materials are subject to change, completion, supplement or amendment from time to time.  
     
  STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION  
  The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers.  Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein.  As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance.  The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice.  You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities.  Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods.  In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials.  The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials.  The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance.  None of Wells Fargo Securities, LLC, Barclays Capital Inc., UBS Securities LLC, Academy Securities, Inc., Deutsche Bank Securities, Inc., or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change.  In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.  
     
  This free writing prospectus contains certain forward-looking statements.  If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements.  Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated.  Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering.  The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover.  We have no obligation to update or revise any forward-looking statement.  
     
  Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A.  Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts.  
     
  IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES  
  The information herein is preliminary and may be supplemented or amended prior to the time of sale.  
     
  In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined, or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.  
     
  The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.  
     
  The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.  
     
  IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS  
  Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, 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 system.  
     
     
     

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Cross Collateralized and Cross Defaulted Loan Flag Address City State Zip Code General Property Type Specific Property Type Year
Built
Year
Renovated
Number of Units Unit of Measure Cut-off Date Balance Per Unit/SF Original Balance ($) Cut-off Date Balance ($)
1 General Motors Building WFB   767 Fifth Avenue New York NY 10153 Office CBD 1968 2005 1,989,983 Sq. Ft. 739 115,000,000 115,000,000
2 Del Amo Fashion Center WFB/Barclays   3525 West Carson Street Torrance CA 90503 Retail Super Regional Mall 1961 2017 1,769,525 Sq. Ft. 260 60,000,000 60,000,000
3 245 Park Avenue Barclays   245 Park Avenue New York NY 10167 Office CBD 1965 2006 1,723,993 Sq. Ft. 626 55,000,000 55,000,000
4 Starwood Capital Group Hotel Portfolio Barclays   Various Various Various Various Hospitality Various Various Various 6,366 Rooms 90,680 50,000,000 50,000,000
4.01 Larkspur Landing Sunnyvale Barclays   748 North Mathilda Avenue Sunnyvale CA 94085 Hospitality Extended Stay 2000   126 Rooms   2,950,791 2,950,791
4.02 Larkspur Landing Milpitas Barclays   40 Ranch Drive Milpitas CA 95035 Hospitality Extended Stay 1998   124 Rooms   2,486,367 2,486,367
4.03 Larkspur Landing Campbell Barclays   550 West Hamilton Avenue Campbell CA 95008 Hospitality Extended Stay 2000   117 Rooms   2,186,191 2,186,191
4.04 Larkspur Landing San Francisco Barclays   690 Gateway Boulevard South San Francisco CA 94080 Hospitality Extended Stay 1999   111 Rooms   1,801,059 1,801,059
4.05 Larkspur Landing Pleasanton Barclays   5535 Johnson Drive Pleasanton CA 94588 Hospitality Extended Stay 1997   124 Rooms   1,761,413 1,761,413
4.06 Larkspur Landing Bellevue Barclays   15805 Southeast 37th Street Bellevue WA 98006 Hospitality Extended Stay 1998   126 Rooms   1,568,847 1,568,847
4.07 Larkspur Landing Sacramento Barclays   555 Howe Avenue Sacramento CA 95825 Hospitality Extended Stay 1998   124 Rooms   1,172,387 1,172,387
4.08 Hampton Inn Ann Arbor North Barclays   2300 Green Road Ann Arbor MI 48105 Hospitality Limited Service 1988 2015 129 Rooms   1,144,069 1,144,069
4.09 Larkspur Landing Hillsboro Barclays   3133 Northeast Shute Road Hillsboro OR 97124 Hospitality Extended Stay 1997   124 Rooms   1,144,069 1,144,069
4.10 Larkspur Landing Renton Barclays   1701 East Valley Road Renton WA 98057 Hospitality Extended Stay 1998   127 Rooms   1,132,741 1,132,741
4.11 Holiday Inn Arlington Northeast Rangers Ballpark Barclays   1311 Wet ‘n Wild Way Arlington TX 76011 Hospitality Full Service 2008 2013 147 Rooms   1,087,432 1,087,432
4.12 Residence Inn Toledo Maumee Barclays   1370 Arrowhead Drive Maumee OH 43537 Hospitality Extended Stay 2008 2016 108 Rooms   1,076,104 1,076,104
4.13 Residence Inn Williamsburg Barclays   1648 Richmond Road Williamsburg VA 23185 Hospitality Extended Stay 1999 2012 108 Rooms   1,030,795 1,030,795
4.14 Hampton Inn Suites Waco South Barclays   2501 Marketplace Drive Waco TX 76711 Hospitality Limited Service 2008 2013 123 Rooms   951,503 951,503
4.15 Holiday Inn Louisville Airport Fair Expo Barclays   447 Farmington Avenue Louisville KY 40209 Hospitality Full Service 2008   106 Rooms   934,512 934,512
4.16 Courtyard Tyler Barclays   7424 South Broadway Avenue Tyler TX 75703 Hospitality Limited Service 2010 2016 121 Rooms   917,520 917,520
4.17 Hilton Garden Inn Edison Raritan Center Barclays   50 Raritan Center Parkway Edison NJ 08837 Hospitality Limited Service 2002 2014 132 Rooms   917,520 917,520
4.18 Hilton Garden Inn St Paul Oakdale Barclays   420 Inwood Avenue North Oakdale MN 55128 Hospitality Limited Service 2005 2013 116 Rooms   906,193 906,193
4.19 Residence Inn Grand Rapids West Barclays   3451 Rivertown Point Court Southwest Grandville MI 49418 Hospitality Extended Stay 2000 2017 90 Rooms   894,866 894,866
4.20 Peoria, AZ Residence Inn Barclays   8435 West Paradise Lane Peoria AZ 85382 Hospitality Extended Stay 1998 2013 90 Rooms   889,202 889,202
4.21 Hampton Inn Suites Bloomington Normal Barclays   320 South Towanda Avenue Normal IL 61761 Hospitality Limited Service 2007 2015 128 Rooms   883,538 883,538
4.22 Courtyard Chico Barclays   2481 Carmichael Drive Chico CA 95928 Hospitality Limited Service 2005 2015 90 Rooms   866,547 866,547
4.23 Hampton Inn Suites South Bend Barclays   52709 Indiana State Road 933 South Bend IN 46637 Hospitality Limited Service 1997 2014 117 Rooms   838,229 838,229
4.24 Hampton Inn Suites Kokomo Barclays   2920 South Reed Road Kokomo IN 46902 Hospitality Limited Service 1997 2013 105 Rooms   838,229 838,229
4.25 Courtyard Wichita Falls Barclays   3800 Tarry Street Wichita Falls TX 76308 Hospitality Limited Service 2009 2017 93 Rooms   798,583 798,583
4.26 Hampton Inn Morehead Barclays   4035 Arendell Street Morehead City NC 28557 Hospitality Limited Service 1991 2017 118 Rooms   775,928 775,928
4.27 Residence Inn Chico Barclays   2485 Carmichael Drive Chico CA 95928 Hospitality Extended Stay 2005 2014 78 Rooms   753,273 753,273
4.28 Courtyard Lufkin Barclays   2130 South First Street Lufkin TX 75901 Hospitality Limited Service 2009 2017 101 Rooms   719,291 719,291
4.29 Hampton Inn Carlisle Barclays   1164 Harrisburg Pike Carlisle PA 17013 Hospitality Limited Service 1997 2014 97 Rooms   713,627 713,627
4.30 Springhill Suites Williamsburg Barclays   1644 Richmond Road Williamsburg VA 23185 Hospitality Limited Service 2002 2012 120 Rooms   713,627 713,627
4.31 Fairfield Inn Bloomington Barclays   120 South Fairfield Drive Bloomington IN 47404 Hospitality Limited Service 1995 2015 105 Rooms   707,963 707,963
4.32 Waco Residence Inn Barclays   501 South University Parks Drive Waco TX 76706 Hospitality Extended Stay 1997 2012 78 Rooms   690,972 690,972
4.33 Holiday Inn Express Fishers Barclays   9791 North by Northeast Boulevard Fishers IN 46037 Hospitality Limited Service 2000 2012 115 Rooms   645,663 645,663
4.34 Larkspur Landing Folsom Barclays   121 Iron Point Road Folsom CA 95630 Hospitality Extended Stay 2000   84 Rooms   628,671 628,671
4.35 Springhill Suites Chicago Naperville Warrenville Barclays   4305 Weaver Parkway Warrenville IL 60555 Hospitality Limited Service 1997 2013 128 Rooms   594,689 594,689
4.36 Holiday Inn Express & Suites Paris Barclays   3025 Northeast Loop 286 Paris TX 75460 Hospitality Limited Service 2009   84 Rooms   589,026 589,026
4.37 Toledo Homewood Suites Barclays   1410 Arrowhead Road Maumee OH 43537 Hospitality Extended Stay 1997 2014 78 Rooms   589,026 589,026
4.38 Grand Rapids Homewood Suites Barclays   3920 Stahl Drive Southeast Grand Rapids MI 49546 Hospitality Extended Stay 1997 2013 78 Rooms   572,034 572,034
4.39 Fairfield Inn Laurel Barclays   13700 Baltimore Avenue Laurel MD 20707 Hospitality Limited Service 1988 2013 109 Rooms   532,388 532,388
4.40 Cheyenne Fairfield Inn and Suites Barclays   1415 Stillwater Avenue Cheyenne WY 82009 Hospitality Limited Service 1994 2013 60 Rooms   532,388 532,388
4.41 Courtyard Akron Stow Barclays   4047 Bridgewater Parkway Stow OH 44224 Hospitality Limited Service 2005 2014 101 Rooms   521,061 521,061
4.42 Towneplace Suites Bloomington Barclays   105 South Franklin Road Bloomington IN 47404 Hospitality Extended Stay 2000 2013 83 Rooms   492,742 492,742
4.43 Larkspur Landing Roseville Barclays   1931 Taylor Road Roseville CA 95661 Hospitality Extended Stay 1999   90 Rooms   492,742 492,742
4.44 Hampton Inn Danville Barclays   97 Old Valley School Road Danville PA 17821 Hospitality Limited Service 1998 2013 71 Rooms   487,079 487,079
4.45 Holiday Inn Norwich Barclays   10 Laura Boulevard Norwich CT 06360 Hospitality Full Service 1975 2013 135 Rooms   481,415 481,415
4.46 Hampton Inn Suites Longview North Barclays   3044 North Eastman Road Longview TX 75605 Hospitality Limited Service 2008 2013 91 Rooms   475,751 475,751
4.47 Springhill Suites Peoria Westlake Barclays   2701 West Lake Avenue Peoria IL 61615 Hospitality Limited Service 2000 2013 124 Rooms   475,751 475,751
4.48 Hampton Inn Suites Buda Barclays   1201 Cabelas Drive Buda TX 78610 Hospitality Limited Service 2008   74 Rooms   470,088 470,088
4.49 Shawnee Hampton Inn Barclays   4851 North Kickapoo Shawnee OK 74804 Hospitality Limited Service 1996 2013 63 Rooms   470,088 470,088
4.50 Racine Fairfield Inn Barclays   6421 Washington Avenue Racine WI 53406 Hospitality Limited Service 1991 2016 62 Rooms   458,760 458,760
4.51 Hampton Inn Selinsgrove Shamokin Dam Barclays   3 Stetler Avenue Shamokin Dam PA 17876 Hospitality Limited Service 1996 2013 75 Rooms   447,433 447,433
4.52 Holiday Inn Express & Suites Terrell Barclays   300 Tanger Drive Terrell TX 75160 Hospitality Limited Service 2007 2013 68 Rooms   424,778 424,778
4.53 Westchase Homewood Suites Barclays   2424 Rogerdale Road Houston TX 77042 Hospitality Extended Stay 1998 2016 96 Rooms   411,140 411,140
4.54 Holiday Inn Express & Suites Tyler South Barclays   2421 East Southeast Loop 323 Tyler TX 75701 Hospitality Limited Service 2000 2015 88 Rooms   407,787 407,787
4.55 Holiday Inn Express & Suites Huntsville Barclays   148 Interstate 45 South Huntsville TX 77340 Hospitality Limited Service 2008 2013 87 Rooms   390,796 390,796
4.56 Hampton Inn Sweetwater Barclays   302 Southeast Georgia Avenue Sweetwater TX 79556 Hospitality Limited Service 2009   72 Rooms   356,814 356,814
4.57 Comfort Suites Buda Austin South Barclays   15295 South Interstate 35 Building 800 Buda TX 78610 Hospitality Limited Service 2009   72 Rooms   300,176 300,176
4.58 Fairfield Inn & Suites Weatherford Barclays   175 Alford Drive Weatherford TX 76086 Hospitality Limited Service 2009 2016 86 Rooms   283,185 283,185
4.59 Holiday Inn Express & Suites Altus Barclays   2812 East Broadway Street Altus OK 73521 Hospitality Limited Service 2008 2013 68 Rooms   229,473 229,473
4.60 Comfort Inn & Suites Paris Barclays   3035 Northeast Loop 286 Paris TX 75460 Hospitality Limited Service 2009   56 Rooms   203,893 203,893
4.61 Hampton Inn Suites Decatur Barclays   110 US-287 Decatur TX 76234 Hospitality Limited Service 2008 2013 74 Rooms   195,112 195,112
4.62 Holiday Inn Express & Suites Texarkana East Barclays   5210 Crossroads Parkway Texarkana AR 71854 Hospitality Limited Service 2009   88 Rooms   180,681 180,681
4.63 Mankato Fairfield Inn Barclays   141 Apache Place Mankato MN 56001 Hospitality Limited Service 1997 2016 61 Rooms   161,913 161,913
4.64 Candlewood Suites Texarkana Barclays   2901 South Cowhorn Creek Loop Texarkana TX 75503 Hospitality Extended Stay 2009 2014 80 Rooms   125,184 125,184
4.65 Country Inn & Suites Houston Intercontinental Airport East Barclays   20611 Highway 59 Humble TX 77338 Hospitality Limited Service 2001 2017 62 Rooms   118,886 118,886
5 Long Island Prime Portfolio - Melville Barclays   Various Melville NY 11747 Office Suburban Various Various 776,720 Sq. Ft. 155 48,200,000 48,200,000
5.01 68 South Service Road Barclays   68 South Service Road Melville NY 11747 Office Suburban 2006   323,292 Sq. Ft.   23,400,000 23,400,000
5.02 58 South Service Road Barclays   58 South Service Road Melville NY 11747 Office Suburban 2002   309,262 Sq. Ft.   19,880,000 19,880,000
5.03 48 South Service Road Barclays   48 South Service Road Melville NY 11747 Office Suburban 1986 1998 144,166 Sq. Ft.   4,920,000 4,920,000
6 225 & 233 Park Avenue South Barclays   225 & 233 Park Avenue South New York NY 10003 Office CBD 1909 2017 675,756 Sq. Ft. 348 45,000,000 45,000,000
7 Market Street -The Woodlands WFB   9595 Six Pines Drive The Woodlands TX 77380 Retail Lifestyle Center 2004 2012 492,082 Sq. Ft. 356 45,000,000 45,000,000
8 iStar Leased Fee Portfolio Barclays   Various Various Various Various Other Leased Fee Various Various Various Various NAP 40,600,000 40,600,000
8.01 Hilton Salt Lake Barclays   255 South West Temple Salt Lake City UT 84101 Other Leased Fee 1983 2012 499 Rooms   9,892,807 9,892,807
8.02 DoubleTree Seattle Airport Barclays   18740 International Boulevard Seattle WA 98188 Other Leased Fee 1969 2011 850 Rooms   7,154,185 7,154,185
8.03 DoubleTree Mission Valley Barclays   7450 Hazard Center Drive San Diego CA 92108 Other Leased Fee 1991 2012 300 Rooms   6,811,500 6,811,500
8.04 One Ally Center Barclays   500 Woodward Avenue Detroit MI 48226 Other Leased Fee 1992   957,355 Sq. Ft.   5,716,373 5,716,373
8.05 DoubleTree Sonoma Barclays   1 Doubletree Drive Rohnert Park CA 94928 Other Leased Fee 1987 2016 245 Rooms   3,451,894 3,451,894
8.06 DoubleTree Durango Barclays   501 Camino Del Rio Durango CO 81301 Other Leased Fee 1986 2009 159 Rooms   2,969,702 2,969,702
8.07 Northside Forsyth Hospital Medical Center Barclays   4150 Deputy Bill Cantrell Memorial Road Cumming GA 30040 Other Leased Fee 2017   92,573 Sq. Ft.   1,355,181 1,355,181
8.08 NASA/JPSS Headquarters Barclays   7700 and 7720 Hubble Drive Lanham MD 20706 Other Leased Fee 1994   120,000 Sq. Ft.   928,256 928,256
8.09 Dallas Market Center: Sheraton Suites Barclays   2101 North Stemmons Freeway Dallas TX 75207 Other Leased Fee 1989 2017 251 Rooms   742,426 742,426
8.10 Dallas Market Center: Marriott Courtyard Barclays   2150 Market Center Boulevard Dallas TX 75207 Other Leased Fee 1989 2015 184 Rooms   668,201 668,201
8.11 The Buckler Apartments Barclays   401 West Michigan Street Milwaukee WI 53203 Other Leased Fee 1977 2016 207 Units   649,779 649,779
8.12 Lock-Up Self Storage Facility Barclays   221 American Boulevard West Bloomington MN 55420 Other Leased Fee 2008   104,000 Sq. Ft.   259,697 259,697
9 Valley Creek Corporate Center Barclays   220, 222 and 224 Valley Creek Boulevard Exton PA 19341 Office Suburban 2002   259,497 Sq. Ft. 131 34,000,000 34,000,000
10 Amazon Lakeland WFB   1760 County Line Road Lakeland FL 33811 Industrial Warehouse 2014   1,016,080 Sq. Ft. 62 33,360,000 33,360,000
11 ExchangeRight Net Leased Portfolio #16 Barclays   Various Various Various Various Retail Single Tenant Various Various 260,099 Sq. Ft. 126 32,722,000 32,722,000
11.01 Walgreens - St. Louis, MO Barclays   11590 Gravois Road Saint Louis MO 63126 Retail Single Tenant 2001   15,120 Sq. Ft.   4,175,000 4,175,000
11.02 Hobby Lobby - Mansfield, TX Barclays   120 South US Highway 287 Mansfield TX 76063 Retail Single Tenant 2017   55,000 Sq. Ft.   3,850,250 3,850,250
11.03 Walgreens - North Ridgeville, OH Barclays   33760 Center Ridge Road North Ridgeville OH 44039 Retail Single Tenant 2005   14,490 Sq. Ft.   3,500,000 3,500,000
11.04 Walgreens - Hammond, IN Barclays   6510 Columbia Avenue Hammond IN 46320 Retail Single Tenant 1998   13,905 Sq. Ft.   2,835,000 2,835,000
11.05 Tractor Supply - Royse City, TX Barclays   772 Interstate Highway 30 Royse City TX 75189 Retail Single Tenant 2017   21,930 Sq. Ft.   2,550,000 2,550,000
11.06 Tractor Supply - Kuna, ID Barclays   817 North Meridian Road Kuna ID 83634 Retail Single Tenant 2016   21,999 Sq. Ft.   2,400,000 2,400,000
11.07 Walgreens - Baytown, TX Barclays   2000 Garth Road Baytown TX 77520 Retail Single Tenant 1999   13,905 Sq. Ft.   2,100,000 2,100,000
11.08 Dollar General - Washington, PA Barclays   710 Jefferson Avenue Washington PA 15301 Retail Single Tenant 2017   10,542 Sq. Ft.   1,490,000 1,490,000
11.09 Dollar General - Tampa, FL Barclays   3005 West Columbus Drive Tampa FL 33706 Retail Single Tenant 2013   9,100 Sq. Ft.   1,450,000 1,450,000
11.10 Dollar General - Butler, PA Barclays   521 Evans City Road Butler PA 16001 Retail Single Tenant 2015   9,100 Sq. Ft.   1,175,000 1,175,000
11.11 Dollar General - Jermyn, PA Barclays   203 South Washington Avenue Jermyn PA 18433 Retail Single Tenant 2015   9,002 Sq. Ft.   1,121,750 1,121,750
11.12 Dollar General - Leesport, PA Barclays   15 North Centre Avenue Leesport PA 19533 Retail Single Tenant 2015   9,026 Sq. Ft.   875,000 875,000
11.13 Dollar General - Evansville, IN Barclays   3220 Mariner Drive Evansville IN 47711 Retail Single Tenant 2009   9,014 Sq. Ft.   850,000 850,000
11.14 Family Dollar - Baton Rouge, LA Barclays   6910 Mickens Road Baton Rouge LA 70811 Retail Single Tenant 2017   8,320 Sq. Ft.   850,000 850,000
11.15 Sherwin Williams - Peoria, IL Barclays   1022 West Pioneer Parkway Peoria IL 61615 Retail Single Tenant 1987   9,520 Sq. Ft.   775,000 775,000
11.16 Dollar General - Baton Rouge, LA Barclays   8228 Hooper Road Baton Rouge LA 70811 Retail Single Tenant 2017   9,026 Sq. Ft.   750,000 750,000
11.17 Advance Auto Parts - Normal, IL Barclays   1309 South Main Street Normal IL 61761 Retail Single Tenant 2003   7,000 Sq. Ft.   725,000 725,000
11.18 Advance Auto Parts - Zion, IL Barclays   2024 Sheridan Road Zion IL 60099 Retail Single Tenant 1992   6,500 Sq. Ft.   725,000 725,000
11.19 Advance Auto Parts - St. Louis, MO Barclays   6212 Morganford Road Saint Louis MO 63116 Retail Single Tenant 1946 1997 7,600 Sq. Ft.   525,000 525,000

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Cross Collateralized and Cross Defaulted Loan Flag Address City State Zip Code General Property Type Specific Property Type Year
Built
Year
Renovated
Number of Units Unit of Measure Cut-off Date Balance Per Unit/SF Original Balance ($) Cut-off Date Balance ($)
12 Raleigh Marriott City Center WFB   500 Fayetteville Street Raleigh NC 27601 Hospitality Full Service 2008 2017 400 Rooms 170,000 30,000,000 30,000,000
13 2851 Junction WFB   2851 Junction Avenue San Jose CA 95134 Office Suburban 2002 2014 155,613 Sq. Ft. 373 28,000,000 28,000,000
14 123 William Street Barclays   123 William Street New York NY 10038 Office CBD 1912 2016 545,216 Sq. Ft. 257 27,500,000 27,500,000
15 Banner Bank WFB   950 West Bannock Street Boise ID 83702 Office Suburban 2006   176,149 Sq. Ft. 145 25,500,000 25,466,724
16 AmberGlen Corporate Center Barclays   Various Hillsboro OR 97006 Office Suburban Various   198,726 Sq. Ft. 101 20,000,000 20,000,000
16.01 2430 NW 206th Barclays   2430 Northwest 206th Avenue Hillsboro OR 97006 Office Suburban 1998   61,814 Sq. Ft.   7,750,000 7,750,000
16.02 1195 NW Compton Drive Barclays   1195 North West Compton Drive Hillsboro OR 97006 Office Suburban 2002   72,242 Sq. Ft.   6,900,000 6,900,000
16.03 2345 NW Amberbrook Barclays   2345 Northwest Amberbrook Drive Hillsboro OR 97006 Office Suburban 1998   64,670 Sq. Ft.   5,350,000 5,350,000
17 Highland Park Mixed Use RMF   799 Central Avenue Highland Park IL 60035 Mixed Use Retail/Office 2003 2016 57,728 Sq. Ft. 333 19,200,000 19,200,000
18 Raley’s Towne Centre WFB   10-190, 310-400, 450, 500-540, 590 and 600-640 Raley’s Town Center Rohnert Park CA 94928 Retail Anchored 1980 2016 142,591 Sq. Ft. 124 17,650,000 17,650,000
19 Save Mart Portfolio UBSAG   Various Various CA Various Retail Single Tenant Various Various 1,733,239 Sq. Ft. 80 16,000,000 16,000,000
19.01 Lucky - San Francisco UBSAG   1515 Sloat Boulevard San Francisco CA 94132 Retail Single Tenant 1993   49,188 Sq. Ft.   1,127,085 1,127,085
19.02 Lucky - San Bruno UBSAG   1322 El Camino Real San Bruno CA 94066 Retail Single Tenant 1989   56,280 Sq. Ft.   1,094,119 1,094,119
19.03 Lucky California - Daly City UBSAG   6843 Mission Street Daly City CA 94015 Retail Single Tenant 1996   61,881 Sq. Ft.   1,089,664 1,089,664
19.04 Lucky - San Jose I UBSAG   3270 South White Road San Jose CA 95148 Retail Single Tenant 1985   52,659 Sq. Ft.   685,606 685,606
19.05 Lucky - San Jose II UBSAG   565 West Capitol Expressway San Jose CA 95136 Retail Single Tenant 1996   59,907 Sq. Ft.   656,649 656,649
19.06 Lucky - San Leandro UBSAG   1300 Fairmont Drive San Leandro CA 94578 Retail Single Tenant 1982   58,526 Sq. Ft.   653,086 653,086
19.07 Dick’s Sporting Goods - Folsom UBSAG   1003 East Bidwell Street Folsom CA 95630 Retail Single Tenant 1990   49,517 Sq. Ft.   618,783 618,783
19.08 Lucky - Concord UBSAG   5190 Clayton Road Concord CA 94521 Retail Single Tenant 2000   61,447 Sq. Ft.   591,608 591,608
19.09 FoodMaxx - Antioch UBSAG   4500 Lone Tree Way Antioch CA 94531 Retail Single Tenant 1996   60,154 Sq. Ft.   535,922 535,922
19.10 Lucky - Hollister UBSAG   291 McCray Street Hollister CA 95023 Retail Single Tenant 1995   62,078 Sq. Ft.   525,230 525,230
19.11 Save Mart - Modesto UBSAG   801 Oakdale Road Modesto CA 95355 Retail Single Tenant 2001   54,605 Sq. Ft.   507,856 507,856
19.12 Dick’s Sporting Goods - Salinas UBSAG   1223 North Davis Road Salinas CA 93907 Retail Single Tenant 1997 2012 62,246 Sq. Ft.   502,511 502,511
19.13 Save Mart - Clovis UBSAG   1157 North Willow Street Clovis CA 93611 Retail Single Tenant 2002   50,918 Sq. Ft.   494,937 494,937
19.14 Save Mart - Grass Valley UBSAG   2054 Nevada City Highway Grass Valley CA 95945 Retail Single Tenant 1990   43,737 Sq. Ft.   491,373 491,373
19.15 FoodMaxx - Sacramento UBSAG   3291 Truxel Road Sacramento CA 95833 Retail Single Tenant 1987 2012 51,316 Sq. Ft.   457,071 457,071
19.16 Lucky - Hayward I UBSAG   25151 Santa Clara Street Hayward CA 94544 Retail Single Tenant 1990   45,579 Sq. Ft.   452,170 452,170
19.17 Save Mart - Auburn UBSAG   386 Elm Avenue Auburn CA 95603 Retail Single Tenant 1980 1996 43,768 Sq. Ft.   441,033 441,033
19.18 Save Mart - Tracy UBSAG   875 South Tracy Boulevard Tracy CA 95376 Retail Single Tenant 1997   62,236 Sq. Ft.   416,086 416,086
19.19 S-Mart - Lodi UBSAG   530 West Lodi Avenue Lodi CA 95240 Retail Single Tenant 1996   50,342 Sq. Ft.   394,702 394,702
19.20 Save Mart - Chico UBSAG   146 West East Avenue Chico CA 95926 Retail Single Tenant 1989 2001 42,294 Sq. Ft.   392,030 392,030
19.21 Save Mart - Fresno I UBSAG   5750 North First Street Fresno CA 93710 Retail Single Tenant 1994   58,360 Sq. Ft.   389,802 389,802
19.22 Lucky - San Jose III UBSAG   2027 Camden Avenue San Jose CA 95124 Retail Single Tenant 1990   49,103 Sq. Ft.   379,556 379,556
19.23 Save Mart - Roseville UBSAG   5060 Foothills Boulevard Roseville CA 95678 Retail Single Tenant 1995   53,248 Sq. Ft.   364,855 364,855
19.24 Lucky - Vacaville I UBSAG   777 East Monte Vista Avenue Vacaville CA 95688 Retail Single Tenant 1988   42,630 Sq. Ft.   360,845 360,845
19.25 Save Mart - Elk Grove UBSAG   9160 Elk Grove Florin Road Elk Grove CA 95624 Retail Single Tenant 1994   45,641 Sq. Ft.   347,481 347,481
19.26 Save Mart - Fresno II UBSAG   4043 West Clinton Avenue Fresno CA 93722 Retail Single Tenant 1996   50,245 Sq. Ft.   335,898 335,898
19.27 Lucky - Sand City UBSAG   2000 California Avenue Sand City CA 93955 Retail Single Tenant 1996   62,501 Sq. Ft.   310,060 310,060
19.28 Lucky - Vacaville II UBSAG   1979 Peabody Road Vacaville CA 95687 Retail Single Tenant 2003   44,745 Sq. Ft.   294,468 294,468
19.29 Lucky - Hayward UBSAG   22555 Mission Boulevard Hayward CA 94541 Retail Single Tenant 2001   61,454 Sq. Ft.   292,240 292,240
19.30 Save Mart - Kingsburg UBSAG   909 Sierra Street Kingsburg CA 93631 Retail Single Tenant 1999   41,368 Sq. Ft.   288,231 288,231
19.31 Save Mart - Sacramento UBSAG   7960 Gerber Road Sacramento CA 95828 Retail Single Tenant 1990   49,629 Sq. Ft.   228,090 228,090
19.32 Lucky - Santa Rosa UBSAG   150 Bicentennial Way Santa Rosa CA 95403 Retail Single Tenant 1998   55,044 Sq. Ft.   216,953 216,953
19.33 Save Mart - Jackson UBSAG   11980 State Highway 88 Jackson CA 95642 Retail Single Tenant 1994   40,593 Sq. Ft.   64,000 64,000
20 TownePlace Suites - Boynton Beach CIIICM   2450 Quantum Boulevard Boynton Beach FL 33426 Hospitality Extended Stay 2016   116 Rooms 137,625 16,000,000 15,964,452
21 Fairlane Meadows RMF   16201 Ford Road Dearborn MI 48126 Retail Anchored 1987 2015 157,225 Sq. Ft. 101 15,900,000 15,900,000
22 TownePlace Suites-VA WFB   Various Various VA Various Hospitality Extended Stay Various 2015 186 Rooms 83,791 15,610,000 15,585,129
22.01 TownePlace Suites Stafford Quantico WFB   2772 Jefferson Davis Highway Stafford VA 22554 Hospitality Extended Stay 2007 2015 93 Rooms   8,500,000 8,486,457
22.02 TownePlace Suites Fredericksburg WFB   4700 Market Street Fredericksburg VA 22408 Hospitality Extended Stay 2004 2015 93 Rooms   7,110,000 7,098,672
23 Hilton Garden Inn - Ames RMF   1325 Dickinson Avenue Ames IA 50014 Hospitality Select Service 2008   112 Rooms 129,322 14,500,000 14,484,099
24 Stemmons Office Portfolio CIIICM   Various Dallas TX 75247 Office Suburban Various Various 334,840 Sq. Ft. 43 14,500,000 14,464,396
24.01 7701 Stemmons CIIICM   7701 North Stemmons Freeway Dallas TX 75247 Office Suburban 1968 2014 173,299 Sq. Ft.   6,800,000 6,783,303
24.02 8001 Stemmons CIIICM   8001 Stemmons Freeway Dallas TX 75247 Office Suburban 1959 2014 104,728 Sq. Ft.   5,700,000 5,686,004
24.03 8101 Stemmons CIIICM   8101 Stemmons Freeway Dallas TX 75247 Office Suburban 1958 2015 56,813 Sq. Ft.   2,000,000 1,995,089
25 Stonebriar Commons on Legacy RMF   1125 and 1303-1415 Legacy Drive; 5490 State Highway 121 Frisco TX 75034 Mixed Use Retail/Office 2005   63,103 Sq. Ft. 226 14,250,000 14,250,000
26 Residence Inn Carlsbad RMF   2000 Faraday Avenue Carlsbad CA 92008 Hospitality Extended Stay 1999 2013 121 Rooms 115,396 14,000,000 13,962,940
27 Crossings at Hobart RMF   1939-3101 East 80th Avenue Merrillville IN 46410 Retail Anchored 1988 2016 772,383 Sq. Ft. 73 14,000,000 13,921,894
28 US Bank Building - Reno UBSAG   1 East Liberty Street Reno NV 89501 Office CBD 1974 2016 84,821 Sq. Ft. 149 12,680,000 12,663,442
29 Old Town UBSAG   78100 Main Street La Quinta CA 92253 Mixed Use Retail/Office 2004   80,414 Sq. Ft. 154 12,400,000 12,375,543
30 Lormax Stern Retail Development – Roseville UBSAG   32233 Gratiot Avenue Roseville MI 48066 Retail Anchored 1964 2015 410,354 Sq. Ft. 73 12,000,000 11,986,297
31 Alexander Hamilton Plaza UBSAG   100 Hamilton Plaza Paterson NJ 07505 Office CBD 1976   182,441 Sq. Ft. 61 11,100,000 11,086,908
32 Cooper Street Retail CIIICM   1520-1540 West Interstate 20 Arlington TX 76017 Retail Anchored 1994 2002 87,857 Sq. Ft. 125 11,000,000 10,974,257
33 Uptown Row Barclays   1221 West Lake Street Minneapolis MN 55408 Mixed Use Office/Retail 2004   36,946 Sq. Ft. 290 10,700,000 10,700,000
34 Home2 Suites - San Antonio WFB   94 Northeast Loop 410 San Antonio TX 78216 Hospitality Extended Stay 2014   111 Rooms 89,978 10,000,000 9,987,533
35 Hampton Inn Northlake UBSAG   3400 Northlake Parkway Atlanta GA 30345 Hospitality Limited Service 1988 2015 121 Rooms 76,627 9,300,000 9,271,817
36 Holiday Inn Express & Suites - Charlotte-Arrowood CIIICM   805 West Arrowood Road Charlotte NC 28217 Hospitality Limited Service 2007 2017 97 Rooms 84,355 8,200,000 8,182,460
37 Hughes Airport Center Barclays   250 Pilot Road Las Vegas NV 89119 Office Suburban 1999   70,122 Sq. Ft. 114 8,025,000 8,025,000
38 Boardwalk Shopping Center WFB   23535 West Interstate 10 San Antonio TX 78257 Retail Unanchored 2004   40,182 Sq. Ft. 192 7,725,000 7,715,475
39 41725 Ford Road UBSAG   41725-41865 Ford Road Canton MI 48187 Retail Unanchored 2010   20,902 Sq. Ft. 368 7,700,000 7,690,704
40 Mini Self Storage & RV WFB   15311 Hesperian Boulevard San Leandro CA 94578 Self Storage Self Storage 1978   100,157 Sq. Ft. 77 7,700,000 7,689,952
41 Crystal Park Plaza Barclays   101 East Old Settlers Boulevard Round Rock TX 78664 Office Suburban 1998 2013 58,613 Sq. Ft. 131 7,687,500 7,670,776
42 Clifton Park Self Storage Portfolio RMF   Various Clifton Park NY 12065 Self Storage Self Storage Various   87,132 Sq. Ft. 84 7,300,000 7,300,000
42.01 1772 Route 9 RMF   1772 Route 9 Clifton Park NY 12065 Self Storage Self Storage 2000   38,091 Sq. Ft.   3,950,000 3,950,000
42.02 261 Ushers Road - CP RMF   261 Ushers Road Clifton Park NY 12065 Self Storage Self Storage 1986   49,041 Sq. Ft.   3,350,000 3,350,000
43 Hampton Inn & Suites Elyria RMF   1795 Lorain Boulevard Elyria OH 44036 Hospitality Limited Service 2013   97 Rooms 74,047 7,200,000 7,182,604
44 North Towne Commons CIIICM   821 Alexis Road Toledo OH 43612 Retail Anchored 1990   98,268 Sq. Ft. 72 7,050,000 7,026,381
45 Burt Estates MHP CIIICM   300 North Daley Street Diamond IL 60416 Manufactured Housing Community Manufactured Housing Community 1972 2016 187 Pads 37,349 7,000,000 6,984,317
46 Cardiff Plaza CIIICM   6701 Black Horse Pike Egg Harbor NJ 08234 Retail Anchored 1963 1994 139,506 Sq. Ft. 48 6,750,000 6,741,585
47 Candlewood Suites New Bern RMF   3465 Dr. Martin Luther King Junior Boulevard New Bern NC 28562 Hospitality Extended Stay 2010   81 Rooms 73,913 6,000,000 5,986,947
48 Hampton Inn - Anderson CIIICM   120 Interstate Boulevard Anderson SC 29621 Hospitality Limited Service 1995 2014 71 Rooms 83,901 6,000,000 5,956,964
49 Fairfield Inn & Suites - Greenwood CIIICM   527 Bypass 76 Northwest Greenwood SC 29649 Hospitality Limited Service 2002 2016 76 Rooms 78,381 6,000,000 5,956,964
50 Oakbridge Apartments Barclays   1875 West Pine Street West Baraboo WI 53913 Multifamily Garden 2014   120 Units 47,957 5,770,000 5,754,847
51 Valley High & San Pedro MHC CIIICM   1110 South Highway 80 Benson AZ 85602 Manufactured Housing Community Manufactured Housing Community 1973 2016 330 Pads 17,024 5,625,000 5,618,064
52 Valley View Estates MHP CIIICM   100 Julius Drive Shiloh IL 62269 Manufactured Housing Community Manufactured Housing Community 1981 2016 233 Pads 23,820 5,550,000 5,550,000
53 Ravinia Estates CIIICM   1103 Ravinia Way Fenton MO 63026 Manufactured Housing Community Manufactured Housing Community 1985 2016 217 Pads 24,829 5,400,000 5,387,876
54 Sycamore Terrace Barclays   2191 State Road 46 Terre Haute IN 47803 Retail Shadow Anchored 2006   47,672 Sq. Ft. 113 5,363,000 5,363,000
55 Wakefield Apartments CIIICM   29090 Tiffany Drive East Southfield MI 48034 Multifamily Garden 1976 2014 67 Units 80,000 5,360,000 5,360,000
56 Stonefield Place Apartments Barclays   1510 West Pine Street West Baraboo WI 53913 Multifamily Garden 2006   96 Units 55,060 5,300,000 5,285,775
57 Imperial Clark Center - Downey CA WFB   9125 Columbia Way Downey CA 90242 Retail Anchored 2006   20,697 Sq. Ft. 246 5,100,000 5,100,000
58 La Quinta Florence KY Barclays   350 Meijer Drive Florence KY 41042 Hospitality Limited Service 2006   74 Rooms 67,468 5,000,000 4,992,645
59 Orchards Market Center WFB   11505 Northeast Fourth Plain Boulevard Vancouver WA 98662 Retail Shadow Anchored 1994 2004 45,495 Sq. Ft. 107 4,860,000 4,860,000
60 35 North Raymond Avenue WFB   35 North Raymond Avenue Pasadena CA 91103 Retail Unanchored 1904 2006 11,664 Sq. Ft. 384 4,487,000 4,481,609
61 Pin Oak Crossing RMF   1302-1344 Pin Oak Road Katy TX 77494 Retail Unanchored 1995 2008 32,845 Sq. Ft. 128 4,200,000 4,200,000
62 Rite Aid - Allentown CIIICM   1401 West Tilghman Street Allentown PA 18102 Retail Single Tenant 2006   14,564 Sq. Ft. 274 4,000,000 3,995,059
63 StoreRight Ocala UBSAG   2401 Southwest 17th Road Ocala FL 34471 Self Storage Self Storage 1987   76,895 Sq. Ft. 46 3,525,000 3,520,531
64 Maximus Self Storage RMF   1075 South Range Road Saint Clair MI 48079 Self Storage Self Storage 2000   68,640 Sq. Ft. 51 3,500,000 3,496,198
65 StoreRight Jacksonville UBSAG   8285 Western Way Circle Jacksonville FL 32256 Self Storage Self Storage 1996   49,506 Sq. Ft. 71 3,500,000 3,495,563
66 StoreRight Tampa UBSAG   4120 East 10th Avenue Tampa FL 33605 Self Storage Self Storage 1972   60,760 Sq. Ft. 55 3,350,000 3,345,753
67 Allmark Plaza WFB   10060 & 10080 Arrow Route Rancho Cucamonga CA 91730 Retail Unanchored 1986 2007 16,991 Sq. Ft. 194 3,300,000 3,292,545
68 Shoppes at Hunters Run WFB   10503 Blacklick-Eastern Road Northwest Pickerington OH 43147 Retail Unanchored 2006   21,514 Sq. Ft. 153 3,300,000 3,288,237
69 Macon Plaza RMF   1640 Eisenhower Parkway Macon GA 31206 Retail Anchored 1970 Multiple 114,982 Sq. Ft. 27 3,100,000 3,096,178
70 Out O’ Space Storage North Charleston CIIICM   2170 Greenridge Road North Charleston SC 29406 Self Storage Self Storage 1989   45,700 Sq. Ft. 62 2,812,500 2,812,500
71 Elsea MHP Portfolio CIIICM   Various Various OH Various Manufactured Housing Community Manufactured Housing Community Various   247 Pads 10,292 2,550,000 2,542,198
71.01 Rustic Ridge CIIICM   1121 Tarklin Road Lancaster OH 43130 Manufactured Housing Community Manufactured Housing Community 1975   140 Pads   1,541,000 1,536,285
71.02 Carousel Court CIIICM   20544 US 23 Chillicothe OH 45601 Manufactured Housing Community Manufactured Housing Community 1966   107 Pads   1,009,000 1,005,913
72 300 Northern Pacific Avenue WFB   300 Northern Pacific Avenue North Unit C1 Fargo ND 58102 Office Suburban 1921 2002 34,517 Sq. Ft. 69 2,400,000 2,397,090
73 Mobile City MHC CIIICM   2322 Highway 6 and 50 Grand Junction CO 81505 Manufactured Housing Community Manufactured Housing Community 1955 2016 106 Pads 20,730 2,200,000 2,197,342
74 Park Village WFB   431 Park Village Road Knoxville TN 37923 Office Medical 1984 2013 42,300 Sq. Ft. 50 2,100,000 2,095,126
75 Chapel Ridge Shoppes WFB   5409-5421 Meijer Drive Fort Wayne IN 46835 Retail Shadow Anchored 2005   11,231 Sq. Ft. 124 1,400,000 1,395,273
76 Streetside at Thomas Crossroads CIIICM   3219 East Highway 34 Newnan GA 30265 Retail Unanchored 2000   12,600 Sq. Ft. 106 1,342,000 1,339,018

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name % of Aggregate
Cut-off Date
Balance
Maturity Date or ARD Balloon Payment ($) ARD Loan Origination Date First Pay Date Last IO Pay Date First P&I Pay Date Maturity Date or Anticipated Repayment Date ARD Loan Maturity Date Gross Mortgage Rate Trust Advisor Fee Certificate Administrator Fee Rate Servicing Fee CREFC® IP Royalty License Fee Rate Asset Representations Reviewer Fee Rate Net Mortgage Rate
1 General Motors Building 10.0% 115,000,000 N 6/7/2017 7/9/2017 6/9/2027   6/9/2027   3.43000% 0.00000% 0.00610% 0.00375% 0.00050% 0.00035% 3.41930%
2 Del Amo Fashion Center 5.2% 60,000,000 N 5/12/2017 7/1/2017 6/1/2027   6/1/2027   3.65750% 0.00000% 0.00610% 0.00375% 0.00050% 0.00035% 3.64680%
3 245 Park Avenue 4.8% 55,000,000 N 5/5/2017 7/1/2017 6/1/2027   6/1/2027   3.66940% 0.00000% 0.00610% 0.00375% 0.00050% 0.00035% 3.65870%
4 Starwood Capital Group Hotel Portfolio 4.3% 50,000,000 N 5/24/2017 7/1/2017 6/1/2027   6/1/2027   4.48600% 0.00000% 0.00610% 0.00500% 0.00050% 0.00035% 4.47405%
4.01 Larkspur Landing Sunnyvale 0.3%                              
4.02 Larkspur Landing Milpitas 0.2%                              
4.03 Larkspur Landing Campbell 0.2%                              
4.04 Larkspur Landing San Francisco 0.2%                              
4.05 Larkspur Landing Pleasanton 0.2%                              
4.06 Larkspur Landing Bellevue 0.1%                              
4.07 Larkspur Landing Sacramento 0.1%                              
4.08 Hampton Inn Ann Arbor North 0.1%                              
4.09 Larkspur Landing Hillsboro 0.1%                              
4.10 Larkspur Landing Renton 0.1%                              
4.11 Holiday Inn Arlington Northeast Rangers Ballpark 0.1%                              
4.12 Residence Inn Toledo Maumee 0.1%                              
4.13 Residence Inn Williamsburg 0.1%                              
4.14 Hampton Inn Suites Waco South 0.1%                              
4.15 Holiday Inn Louisville Airport Fair Expo 0.1%                              
4.16 Courtyard Tyler 0.1%                              
4.17 Hilton Garden Inn Edison Raritan Center 0.1%                              
4.18 Hilton Garden Inn St Paul Oakdale 0.1%                              
4.19 Residence Inn Grand Rapids West 0.1%                              
4.20 Peoria, AZ Residence Inn 0.1%                              
4.21 Hampton Inn Suites Bloomington Normal 0.1%                              
4.22 Courtyard Chico 0.1%                              
4.23 Hampton Inn Suites South Bend 0.1%                              
4.24 Hampton Inn Suites Kokomo 0.1%                              
4.25 Courtyard Wichita Falls 0.1%                              
4.26 Hampton Inn Morehead 0.1%                              
4.27 Residence Inn Chico 0.1%                              
4.28 Courtyard Lufkin 0.1%                              
4.29 Hampton Inn Carlisle 0.1%                              
4.30 Springhill Suites Williamsburg 0.1%                              
4.31 Fairfield Inn Bloomington 0.1%                              
4.32 Waco Residence Inn 0.1%                              
4.33 Holiday Inn Express Fishers 0.1%                              
4.34 Larkspur Landing Folsom 0.1%                              
4.35 Springhill Suites Chicago Naperville Warrenville 0.1%                              
4.36 Holiday Inn Express & Suites Paris 0.1%                              
4.37 Toledo Homewood Suites 0.1%                              
4.38 Grand Rapids Homewood Suites 0.0%                              
4.39 Fairfield Inn Laurel 0.0%                              
4.40 Cheyenne Fairfield Inn and Suites 0.0%                              
4.41 Courtyard Akron Stow 0.0%                              
4.42 Towneplace Suites Bloomington 0.0%                              
4.43 Larkspur Landing Roseville 0.0%                              
4.44 Hampton Inn Danville 0.0%                              
4.45 Holiday Inn Norwich 0.0%                              
4.46 Hampton Inn Suites Longview North 0.0%                              
4.47 Springhill Suites Peoria Westlake 0.0%                              
4.48 Hampton Inn Suites Buda 0.0%                              
4.49 Shawnee Hampton Inn 0.0%                              
4.50 Racine Fairfield Inn 0.0%                              
4.51 Hampton Inn Selinsgrove Shamokin Dam 0.0%                              
4.52 Holiday Inn Express & Suites Terrell 0.0%                              
4.53 Westchase Homewood Suites 0.0%                              
4.54 Holiday Inn Express & Suites Tyler South 0.0%                              
4.55 Holiday Inn Express & Suites Huntsville 0.0%                              
4.56 Hampton Inn Sweetwater 0.0%                              
4.57 Comfort Suites Buda Austin South 0.0%                              
4.58 Fairfield Inn & Suites Weatherford 0.0%                              
4.59 Holiday Inn Express & Suites Altus 0.0%                              
4.60 Comfort Inn & Suites Paris 0.0%                              
4.61 Hampton Inn Suites Decatur 0.0%                              
4.62 Holiday Inn Express & Suites Texarkana East 0.0%                              
4.63 Mankato Fairfield Inn 0.0%                              
4.64 Candlewood Suites Texarkana 0.0%                              
4.65 Country Inn & Suites Houston Intercontinental Airport East 0.0%                              
5 Long Island Prime Portfolio - Melville 4.2% 48,200,000 N 6/6/2017 7/6/2017 6/6/2027   6/6/2027   4.40000% 0.00000% 0.00610% 0.01000% 0.00050% 0.00035% 4.38305%
5.01 68 South Service Road 2.0%                              
5.02 58 South Service Road 1.7%                              
5.03 48 South Service Road 0.4%                              
6 225 & 233 Park Avenue South 3.9% 45,000,000 N 5/31/2017 7/6/2017 6/6/2027   6/6/2027   3.65140% 0.00000% 0.00610% 0.00500% 0.00050% 0.00035% 3.63945%
7 Market Street -The Woodlands 3.9% 45,000,000 N 5/3/2017 7/1/2017 6/1/2027   6/1/2027   4.08500% 0.00000% 0.00610% 0.00500% 0.00050% 0.00035% 4.07305%
8 iStar Leased Fee Portfolio 3.5% 40,600,000 Y 3/30/2017 5/5/2017 4/5/2027   4/6/2027 4/6/2028 3.79500% 0.00000% 0.00610% 0.00500% 0.00050% 0.00035% 3.78305%
8.01 Hilton Salt Lake 0.9%                              
8.02 DoubleTree Seattle Airport 0.6%                              
8.03 DoubleTree Mission Valley 0.6%                              
8.04 One Ally Center 0.5%                              
8.05 DoubleTree Sonoma 0.3%                              
8.06 DoubleTree Durango 0.3%                              
8.07 Northside Forsyth Hospital Medical Center 0.1%                              
8.08 NASA/JPSS Headquarters 0.1%                              
8.09 Dallas Market Center: Sheraton Suites 0.1%                              
8.10 Dallas Market Center: Marriott Courtyard 0.1%                              
8.11 The Buckler Apartments 0.1%                              
8.12 Lock-Up Self Storage Facility 0.0%                              
9 Valley Creek Corporate Center 2.9% 31,012,144 N 6/2/2017 7/6/2017 6/6/2022 7/6/2022 6/6/2027   4.30000% 0.00259% 0.00610% 0.02500% 0.00050% 0.00035% 4.26546%
10 Amazon Lakeland 2.9% 33,360,000 N 6/6/2017 8/5/2017 7/5/2026   7/5/2026   4.57000% 0.00559% 0.00610% 0.01500% 0.00050% 0.00035% 4.54246%
11 ExchangeRight Net Leased Portfolio #16 2.8% 32,722,000 N 5/30/2017 7/6/2017 6/6/2027   6/6/2027   3.97790% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 3.96336%
11.01 Walgreens - St. Louis, MO 0.4%                              
11.02 Hobby Lobby - Mansfield, TX 0.3%                              
11.03 Walgreens - North Ridgeville, OH 0.3%                              
11.04 Walgreens - Hammond, IN 0.2%                              
11.05 Tractor Supply - Royse City, TX 0.2%                              
11.06 Tractor Supply - Kuna, ID 0.2%                              
11.07 Walgreens - Baytown, TX 0.2%                              
11.08 Dollar General - Washington, PA 0.1%                              
11.09 Dollar General - Tampa, FL 0.1%                              
11.10 Dollar General - Butler, PA 0.1%                              
11.11 Dollar General - Jermyn, PA 0.1%                              
11.12 Dollar General - Leesport, PA 0.1%                              
11.13 Dollar General - Evansville, IN 0.1%                              
11.14 Family Dollar - Baton Rouge, LA 0.1%                              
11.15 Sherwin Williams - Peoria, IL 0.1%                              
11.16 Dollar General - Baton Rouge, LA 0.1%                              
11.17 Advance Auto Parts - Normal, IL 0.1%                              
11.18 Advance Auto Parts - Zion, IL 0.1%                              
11.19 Advance Auto Parts - St. Louis, MO 0.0%                              

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name % of Aggregate
Cut-off Date
Balance
Maturity Date or ARD Balloon Payment ($) ARD Loan Origination Date First Pay Date Last IO Pay Date First P&I Pay Date Maturity Date or Anticipated Repayment Date ARD Loan Maturity Date Gross Mortgage Rate Trust Advisor Fee Certificate Administrator Fee Rate Servicing Fee CREFC® IP Royalty License Fee Rate Asset Representations Reviewer Fee Rate Net Mortgage Rate
12 Raleigh Marriott City Center 2.6% 28,658,616 N 5/25/2017 7/1/2017 6/1/2019 7/1/2019 6/1/2022   4.94000% 0.00000% 0.00610% 0.00500% 0.00050% 0.00035% 4.92805%
13 2851 Junction 2.4% 28,000,000 N 5/9/2017 6/11/2017 5/11/2027   5/11/2027   4.14000% 0.00000% 0.00610% 0.00500% 0.00050% 0.00035% 4.12805%
14 123 William Street 2.4% 27,500,000 N 3/6/2017 4/6/2017 3/6/2027   3/6/2027   4.66600% 0.00000% 0.00610% 0.00500% 0.00050% 0.00035% 4.65405%
15 Banner Bank 2.2% 20,650,971 N 6/8/2017 7/11/2017   7/11/2017 6/11/2027   4.55000% 0.00259% 0.00610% 0.02500% 0.00050% 0.00035% 4.51546%
16 AmberGlen Corporate Center 1.7% 20,000,000 N 5/2/2017 6/6/2017 5/6/2027   5/6/2027   3.68800% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 3.67346%
16.01 2430 NW 206th 0.7%                              
16.02 1195 NW Compton Drive 0.6%                              
16.03 2345 NW Amberbrook 0.5%                              
17 Highland Park Mixed Use 1.7% 19,200,000 N 5/11/2017 6/6/2017 5/6/2027   5/6/2027   5.27000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 5.25546%
18 Raley’s Towne Centre 1.5% 16,133,178 N 5/26/2017 7/11/2017 6/11/2022 7/11/2022 6/11/2027   4.43000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.41546%
19 Save Mart Portfolio 1.4% 16,000,000 N 5/16/2017 7/6/2017 6/6/2027   6/6/2027   4.41538% 0.00000% 0.00610% 0.00500% 0.00050% 0.00035% 4.40343%
19.01 Lucky - San Francisco 0.1%                              
19.02 Lucky - San Bruno 0.1%                              
19.03 Lucky California - Daly City 0.1%                              
19.04 Lucky - San Jose I 0.1%                              
19.05 Lucky - San Jose II 0.1%                              
19.06 Lucky - San Leandro 0.1%                              
19.07 Dick’s Sporting Goods - Folsom 0.1%                              
19.08 Lucky - Concord 0.1%                              
19.09 FoodMaxx - Antioch 0.0%                              
19.10 Lucky - Hollister 0.0%                              
19.11 Save Mart - Modesto 0.0%                              
19.12 Dick’s Sporting Goods - Salinas 0.0%                              
19.13 Save Mart - Clovis 0.0%                              
19.14 Save Mart - Grass Valley 0.0%                              
19.15 FoodMaxx - Sacramento 0.0%                              
19.16 Lucky - Hayward I 0.0%                              
19.17 Save Mart - Auburn 0.0%                              
19.18 Save Mart - Tracy 0.0%                              
19.19 S-Mart - Lodi 0.0%                              
19.20 Save Mart - Chico 0.0%                              
19.21 Save Mart - Fresno I 0.0%                              
19.22 Lucky - San Jose III 0.0%                              
19.23 Save Mart - Roseville 0.0%                              
19.24 Lucky - Vacaville I 0.0%                              
19.25 Save Mart - Elk Grove 0.0%                              
19.26 Save Mart - Fresno II 0.0%                              
19.27 Lucky - Sand City 0.0%                              
19.28 Lucky - Vacaville II 0.0%                              
19.29 Lucky - Hayward 0.0%                              
19.30 Save Mart - Kingsburg 0.0%                              
19.31 Save Mart - Sacramento 0.0%                              
19.32 Lucky - Santa Rosa 0.0%                              
19.33 Save Mart - Jackson 0.0%                              
20 TownePlace Suites - Boynton Beach 1.4% 13,197,780 N 5/11/2017 6/11/2017   6/11/2017 5/11/2027   5.10000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 5.08546%
21 Fairlane Meadows 1.4% 14,466,647 N 6/2/2017 7/6/2017 6/6/2022 7/6/2022 6/6/2027   4.15000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.13546%
22 TownePlace Suites-VA 1.3% 11,818,796 N 6/8/2017 7/11/2017   7/11/2017 6/11/2027   5.35000% 0.00259% 0.00610% 0.03250% 0.00050% 0.00035% 5.30796%
22.01 TownePlace Suites Stafford Quantico 0.7%                              
22.02 TownePlace Suites Fredericksburg 0.6%                              
23 Hilton Garden Inn - Ames 1.3% 12,108,237 N 6/2/2017 7/6/2017   7/6/2017 6/6/2027   5.49000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 5.47546%
24 Stemmons Office Portfolio 1.3% 12,137,859 N 6/2/2017 7/11/2017   7/11/2017 6/11/2022   4.92000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.90546%
24.01 7701 Stemmons 0.6%                              
24.02 8001 Stemmons 0.5%                              
24.03 8101 Stemmons 0.2%                              
25 Stonebriar Commons on Legacy 1.2% 12,629,717 N 6/2/2017 7/6/2017 6/6/2020 7/6/2020 6/6/2027   5.06000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 5.04546%
26 Residence Inn Carlsbad 1.2% 11,217,016 N 5/8/2017 6/6/2017   6/6/2017 5/6/2027   4.24000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.22546%
27 Crossings at Hobart 1.2% 10,982,774 N 3/3/2017 4/6/2017   4/6/2017 3/6/2027   4.84000% 0.00000% 0.00610% 0.00500% 0.00050% 0.00035% 4.82805%
28 US Bank Building - Reno 1.1% 10,267,496 N 5/17/2017 7/6/2017   7/6/2017 6/6/2027   4.54630% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.53176%
29 Old Town 1.1% 10,409,028 N 5/10/2017 6/6/2017   6/6/2017 5/6/2027   5.65700% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 5.64246%
30 Lormax Stern Retail Development – Roseville 1.0% 9,952,863 N 5/16/2017 7/6/2017   7/6/2017 6/6/2027   5.27400% 0.00000% 0.00610% 0.00500% 0.00050% 0.00035% 5.26205%
31 Alexander Hamilton Plaza 1.0% 9,155,207 N 5/30/2017 7/6/2017   7/6/2017 6/6/2027   5.10000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 5.08546%
32 Cooper Street Retail 1.0% 8,999,423 N 5/11/2017 6/11/2017   6/11/2017 5/11/2027   4.85000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.83546%
33 Uptown Row 0.9% 9,473,846 N 12/12/2016 2/6/2017 1/6/2020 2/6/2020 1/6/2027   5.00800% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.99346%
34 Home2 Suites - San Antonio 0.9% 8,813,749 N 5/15/2017 7/11/2017   7/11/2017 6/11/2024   4.80000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.78546%
35 Hampton Inn Northlake 0.8% 7,048,929 N 5/10/2017 6/6/2017   6/6/2017 5/6/2027   5.37750% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 5.36296%
36 Holiday Inn Express & Suites - Charlotte-Arrowood 0.7% 6,803,012 N 4/21/2017 6/11/2017   6/11/2017 5/11/2027   5.28000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 5.26546%
37 Hughes Airport Center 0.7% 8,025,000 N 5/9/2017 7/6/2017 6/6/2027   6/6/2027   4.28300% 0.00259% 0.00610% 0.05250% 0.00050% 0.00035% 4.22096%
38 Boardwalk Shopping Center 0.7% 6,321,667 N 6/1/2017 7/11/2017   7/11/2017 6/11/2027   4.86000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.84546%
39 41725 Ford Road 0.7% 6,324,920 N 5/15/2017 7/6/2017   7/6/2017 6/6/2027   4.97400% 0.00259% 0.00610% 0.05500% 0.00050% 0.00035% 4.90946%
40 Mini Self Storage & RV 0.7% 6,235,783 N 6/1/2017 7/11/2017   7/11/2017 6/11/2027   4.55000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.53546%
41 Crystal Park Plaza 0.7% 6,361,569 N 4/28/2017 6/6/2017   6/6/2017 5/6/2027   5.20000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 5.18546%
42 Clifton Park Self Storage Portfolio 0.6% 6,440,249 N 6/8/2017 7/6/2017 6/6/2020 7/6/2020 6/6/2027   4.85000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.83546%
42.01 1772 Route 9 0.3%                              
42.02 261 Ushers Road - CP 0.3%                              
43 Hampton Inn & Suites Elyria 0.6% 4,548,345 N 6/1/2017 7/6/2017   7/6/2017 6/6/2027   5.06000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 5.04546%
44 North Towne Commons 0.6% 5,831,772 N 3/15/2017 5/11/2017   5/11/2017 4/11/2027   5.19000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 5.17546%
45 Burt Estates MHP 0.6% 5,766,544 N 5/4/2017 6/11/2017   6/11/2017 5/11/2027   5.06000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 5.04546%
46 Cardiff Plaza 0.6% 5,512,781 N 6/9/2017 7/11/2017   7/11/2017 6/11/2027   4.80000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.78546%
47 Candlewood Suites New Bern 0.5% 4,965,127 N 5/5/2017 6/6/2017   6/6/2017 5/6/2027   5.20000% 0.00259% 0.00610% 0.06250% 0.00050% 0.00035% 5.12796%
48 Hampton Inn - Anderson 0.5% 3,784,260 N 4/3/2017 5/11/2017   5/11/2017 4/11/2027   5.02000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 5.00546%
49 Fairfield Inn & Suites - Greenwood 0.5% 3,784,260 N 4/3/2017 5/11/2017   5/11/2017 4/11/2027   5.02000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 5.00546%
50 Oakbridge Apartments 0.5% 4,629,534 N 4/28/2017 6/6/2017   6/6/2017 5/6/2027   4.28000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.26546%
51 Valley High & San Pedro MHC 0.5% 4,603,156 N 5/31/2017 7/11/2017   7/11/2017 6/11/2027   4.86000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.84546%
52 Valley View Estates MHP 0.5% 4,788,124 N 4/28/2017 6/11/2017 5/11/2019 6/11/2019 5/11/2027   4.88000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.86546%
53 Ravinia Estates 0.5% 4,447,032 N 5/10/2017 6/11/2017   6/11/2017 5/11/2027   5.05000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 5.03546%
54 Sycamore Terrace 0.5% 4,623,460 N 5/4/2017 6/6/2017 5/6/2019 6/6/2019 5/6/2027   4.85200% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.83746%
55 Wakefield Apartments 0.5% 4,472,047 N 6/2/2017 7/11/2017 6/11/2018 7/11/2018 6/11/2027   4.60000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.58546%
56 Stonefield Place Apartments 0.5% 4,235,923 N 4/28/2017 6/6/2017   6/6/2017 5/6/2027   4.17000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.15546%
57 Imperial Clark Center - Downey CA 0.4% 5,100,000 N 4/26/2017 6/11/2017 5/11/2027   5/11/2027   4.63000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.61546%
58 La Quinta Florence KY 0.4% 3,902,158 N 5/23/2017 7/6/2017   7/6/2017 6/6/2027   4.97000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.95546%
59 Orchards Market Center 0.4% 4,256,905 N 4/26/2017 6/11/2017 5/11/2020 6/11/2020 5/11/2027   4.53000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.51546%
60 35 North Raymond Avenue 0.4% 3,688,839 N 6/1/2017 7/11/2017   7/11/2017 6/11/2027   5.00000% 0.00259% 0.00610% 0.08250% 0.00050% 0.00035% 4.90796%
61 Pin Oak Crossing 0.4% 4,200,000 N 6/2/2017 7/6/2017 6/6/2027   6/6/2027   4.15000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.13546%
62 Rite Aid - Allentown 0.3% 3,272,270 N 6/9/2017 7/11/2017   7/11/2017 6/11/2027   4.85000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.83546%
63 StoreRight Ocala 0.3% 2,870,037 N 6/2/2017 7/6/2017   7/6/2017 6/6/2027   4.70800% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.69346%
64 Maximus Self Storage 0.3% 2,927,208 N 5/15/2017 7/6/2017   7/6/2017 6/6/2027   5.54000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 5.52546%
65 StoreRight Jacksonville 0.3% 2,849,683 N 6/2/2017 7/6/2017   7/6/2017 6/6/2027   4.70800% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.69346%
66 StoreRight Tampa 0.3% 2,727,553 N 6/2/2017 7/6/2017   7/6/2017 6/6/2027   4.70800% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.69346%
67 Allmark Plaza 0.3% 2,714,976 N 5/5/2017 6/11/2017   6/11/2017 5/11/2027   5.02000% 0.00259% 0.00610% 0.08250% 0.00050% 0.00035% 4.92796%
68 Shoppes at Hunters Run 0.3% 2,702,353 N 4/6/2017 5/11/2017   5/11/2017 4/11/2027   4.88000% 0.00259% 0.00610% 0.06250% 0.00050% 0.00035% 4.80796%
69 Macon Plaza 0.3% 2,536,851 N 6/2/2017 7/6/2017   7/6/2017 6/6/2027   4.86000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.84546%
70 Out O’ Space Storage North Charleston 0.2% 2,423,784 N 5/18/2017 7/11/2017 6/11/2019 7/11/2019 6/11/2027   4.84000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.82546%
71 Elsea MHP Portfolio 0.2% 1,928,827 N 5/2/2017 6/11/2017   6/11/2017 5/11/2027   5.32000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 5.30546%
71.01 Rustic Ridge 0.1%                              
71.02 Carousel Court 0.1%                              
72 300 Northern Pacific Avenue 0.2% 2,211,719 N 5/31/2017 7/11/2017   7/11/2017 6/11/2022   4.95000% 0.00259% 0.00610% 0.08250% 0.00050% 0.00035% 4.85796%
73 Mobile City MHC 0.2% 1,806,884 N 6/1/2017 7/11/2017   7/11/2017 6/11/2027   4.97000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.95546%
74 Park Village 0.2% 1,720,350 N 5/2/2017 6/11/2017   6/11/2017 5/11/2027   4.89000% 0.00259% 0.00610% 0.07250% 0.00050% 0.00035% 4.80796%
75 Chapel Ridge Shoppes 0.1% 1,036,065 N 5/1/2017 6/11/2017   6/11/2017 5/11/2027   4.72000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 4.70546%
76 Streetside at Thomas Crossroads 0.1% 1,106,963 N 4/21/2017 6/11/2017   6/11/2017 5/11/2027   5.10000% 0.00259% 0.00610% 0.00500% 0.00050% 0.00035% 5.08546%

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Interest Accrual Method Monthly P&I Payment ($) Amortization Type Interest Accrual Method During IO Original Term to Maturity or ARD (Mos.) Remaining Term to Maturity or ARD (Mos.) Original IO
Period (Mos.)
Remaining IO
Period (Mos.)
Original Amort Term (Mos.) Remaining Amort Term (Mos.) Seasoning Prepayment Provisions Grace Period Default (Days) Grace Period Late (Days) Appraised Value ($) Appraisal Date
1 General Motors Building Actual/360 333,273.73 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(88),O(7) 0 0 4,800,000,000 5/8/2017
2 Del Amo Fashion Center Actual/360 185,414.93 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(88),O(7) 0 0 1,155,000,000 4/23/2017
3 245 Park Avenue Actual/360 170,516.68 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 2,210,000,000 4/1/2017
4 Starwood Capital Group Hotel Portfolio Actual/360 189,512.73 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(12),GRTR 1% or YM(105),O(3) 0 0 956,000,000 4/23/2017
4.01 Larkspur Landing Sunnyvale                             52,100,000 4/23/2017
4.02 Larkspur Landing Milpitas                             43,900,000 4/23/2017
4.03 Larkspur Landing Campbell                             38,600,000 4/23/2017
4.04 Larkspur Landing San Francisco                             31,800,000 4/23/2017
4.05 Larkspur Landing Pleasanton                             31,100,000 4/23/2017
4.06 Larkspur Landing Bellevue                             27,700,000 4/23/2017
4.07 Larkspur Landing Sacramento                             20,700,000 4/23/2017
4.08 Hampton Inn Ann Arbor North                             20,200,000 4/23/2017
4.09 Larkspur Landing Hillsboro                             20,200,000 4/23/2017
4.10 Larkspur Landing Renton                             20,000,000 4/23/2017
4.11 Holiday Inn Arlington Northeast Rangers Ballpark                             19,200,000 4/23/2017
4.12 Residence Inn Toledo Maumee                             19,000,000 4/23/2017
4.13 Residence Inn Williamsburg                             18,200,000 4/23/2017
4.14 Hampton Inn Suites Waco South                             16,800,000 4/23/2017
4.15 Holiday Inn Louisville Airport Fair Expo                             16,500,000 4/23/2017
4.16 Courtyard Tyler                             16,200,000 4/23/2017
4.17 Hilton Garden Inn Edison Raritan Center                             16,200,000 4/23/2017
4.18 Hilton Garden Inn St Paul Oakdale                             16,000,000 4/23/2017
4.19 Residence Inn Grand Rapids West                             15,800,000 4/23/2017
4.20 Peoria, AZ Residence Inn                             15,700,000 4/23/2017
4.21 Hampton Inn Suites Bloomington Normal                             15,600,000 4/23/2017
4.22 Courtyard Chico                             15,300,000 4/23/2017
4.23 Hampton Inn Suites South Bend                             14,800,000 4/23/2017
4.24 Hampton Inn Suites Kokomo                             14,800,000 4/23/2017
4.25 Courtyard Wichita Falls                             14,100,000 4/23/2017
4.26 Hampton Inn Morehead                             13,700,000 4/23/2017
4.27 Residence Inn Chico                             13,300,000 4/23/2017
4.28 Courtyard Lufkin                             12,700,000 4/23/2017
4.29 Hampton Inn Carlisle                             12,600,000 4/23/2017
4.30 Springhill Suites Williamsburg                             12,600,000 4/23/2017
4.31 Fairfield Inn Bloomington                             12,500,000 4/23/2017
4.32 Waco Residence Inn                             12,200,000 4/23/2017
4.33 Holiday Inn Express Fishers                             11,400,000 4/23/2017
4.34 Larkspur Landing Folsom                             11,100,000 4/23/2017
4.35 Springhill Suites Chicago Naperville Warrenville                             10,500,000 4/23/2017
4.36 Holiday Inn Express & Suites Paris                             10,400,000 4/23/2017
4.37 Toledo Homewood Suites                             10,400,000 4/23/2017
4.38 Grand Rapids Homewood Suites                             10,100,000 4/23/2017
4.39 Fairfield Inn Laurel                             9,400,000 4/23/2017
4.40 Cheyenne Fairfield Inn and Suites                             9,400,000 4/23/2017
4.41 Courtyard Akron Stow                             9,200,000 4/23/2017
4.42 Towneplace Suites Bloomington                             8,700,000 4/23/2017
4.43 Larkspur Landing Roseville                             8,700,000 4/23/2017
4.44 Hampton Inn Danville                             8,600,000 4/23/2017
4.45 Holiday Inn Norwich                             8,500,000 4/23/2017
4.46 Hampton Inn Suites Longview North                             8,400,000 4/23/2017
4.47 Springhill Suites Peoria Westlake                             8,400,000 4/23/2017
4.48 Hampton Inn Suites Buda                             8,300,000 4/23/2017
4.49 Shawnee Hampton Inn                             8,300,000 4/23/2017
4.50 Racine Fairfield Inn                             8,100,000 4/23/2017
4.51 Hampton Inn Selinsgrove Shamokin Dam                             7,900,000 4/23/2017
4.52 Holiday Inn Express & Suites Terrell                             7,500,000 4/23/2017
4.53 Westchase Homewood Suites                             9,800,000 4/23/2017
4.54 Holiday Inn Express & Suites Tyler South                             7,200,000 4/23/2017
4.55 Holiday Inn Express & Suites Huntsville                             6,900,000 4/23/2017
4.56 Hampton Inn Sweetwater                             6,300,000 4/23/2017
4.57 Comfort Suites Buda Austin South                             5,300,000 4/23/2017
4.58 Fairfield Inn & Suites Weatherford                             5,000,000 4/23/2017
4.59 Holiday Inn Express & Suites Altus                             4,600,000 4/23/2017
4.60 Comfort Inn & Suites Paris                             3,600,000 4/23/2017
4.61 Hampton Inn Suites Decatur                             3,600,000 4/23/2017
4.62 Holiday Inn Express & Suites Texarkana East                             4,100,000 4/23/2017
4.63 Mankato Fairfield Inn                             3,600,000 4/23/2017
4.64 Candlewood Suites Texarkana                             2,600,000 4/23/2017
4.65 Country Inn & Suites Houston Intercontinental Airport East                             3,200,000 4/23/2017
5 Long Island Prime Portfolio - Melville Actual/360 179,187.96 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(88),O(7) 0 0 206,000,000 3/24/2017
5.01 68 South Service Road                             100,000,000 3/24/2017
5.02 58 South Service Road                             85,000,000 3/24/2017
5.03 48 South Service Road                             21,000,000 3/24/2017
6 225 & 233 Park Avenue South Actual/360 138,829.27 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(90),O(5) 0 0 750,000,000 4/1/2017
7 Market Street -The Woodlands Actual/360 155,315.10 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(88),O(7) 0 0 326,190,000 4/11/2017
8 iStar Leased Fee Portfolio Actual/360 130,180.80 Interest-only, ARD Actual/360 120 117 120 117 0 0 3 L(27),GRTR 1% or YM or D(88),O(5) 0 0 346,160,000 Various
8.01 Hilton Salt Lake                             79,900,000 2/20/2017
8.02 DoubleTree Seattle Airport                             75,700,000 2/27/2017
8.03 DoubleTree Mission Valley                             55,000,000 2/16/2017
8.04 One Ally Center                             46,140,000 2/23/2017
8.05 DoubleTree Sonoma                             27,700,000 2/15/2017
8.06 DoubleTree Durango                             24,400,000 2/17/2017
8.07 Northside Forsyth Hospital Medical Center                             11,000,000 2/22/2017
8.08 NASA/JPSS Headquarters                             7,550,000 2/15/2017
8.09 Dallas Market Center: Sheraton Suites                             6,000,000 2/20/2017
8.10 Dallas Market Center: Marriott Courtyard                             5,400,000 2/20/2017
8.11 The Buckler Apartments                             5,300,000 2/17/2017
8.12 Lock-Up Self Storage Facility                             2,070,000 2/21/2017
9 Valley Creek Corporate Center Actual/360 168,256.29 Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360 360 1 L(25),D(90),O(5) 0 0 49,100,000 2/17/2017
10 Amazon Lakeland Actual/360 128,810.53 Interest-only, Balloon Actual/360 108 108 108 108 0 0 0 L(24),D(80),O(4) 0 0 88,000,000 8/31/2016
11 ExchangeRight Net Leased Portfolio #16 Actual/360 109,977.24 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 55,240,000 Various
11.01 Walgreens - St. Louis, MO                             7,100,000 4/15/2017
11.02 Hobby Lobby - Mansfield, TX                             7,500,000 4/18/2017
11.03 Walgreens - North Ridgeville, OH                             5,600,000 4/15/2017
11.04 Walgreens - Hammond, IN                             5,125,000 4/24/2017
11.05 Tractor Supply - Royse City, TX                             4,600,000 4/18/2017
11.06 Tractor Supply - Kuna, ID                             3,900,000 4/12/2017
11.07 Walgreens - Baytown, TX                             3,840,000 4/15/2017
11.08 Dollar General - Washington, PA                             2,135,000 3/26/2017
11.09 Dollar General - Tampa, FL                             2,160,000 4/21/2017
11.10 Dollar General - Butler, PA                             1,675,000 3/26/2017
11.11 Dollar General - Jermyn, PA                             1,575,000 4/17/2017
11.12 Dollar General - Leesport, PA                             1,450,000 4/17/2017
11.13 Dollar General - Evansville, IN                             1,285,000 3/2/2017
11.14 Family Dollar - Baton Rouge, LA                             1,200,000 5/1/2017
11.15 Sherwin Williams - Peoria, IL                             1,475,000 4/10/2017
11.16 Dollar General - Baton Rouge, LA                             1,350,000 4/15/2017
11.17 Advance Auto Parts - Normal, IL                             1,200,000 4/10/2017
11.18 Advance Auto Parts - Zion, IL                             1,200,000 4/24/2017
11.19 Advance Auto Parts - St. Louis, MO                             870,000 4/22/2017

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Interest Accrual Method Monthly P&I Payment ($) Amortization Type Interest Accrual Method During IO Original Term to Maturity or ARD (Mos.) Remaining Term to Maturity or ARD (Mos.) Original IO
Period (Mos.)
Remaining IO
Period (Mos.)
Original Amort Term (Mos.) Remaining Amort Term (Mos.) Seasoning Prepayment Provisions Grace Period Default (Days) Grace Period Late (Days) Appraised Value ($) Appraisal Date
12 Raleigh Marriott City Center Actual/360 159,948.20 Interest-only, Amortizing Balloon Actual/360 60 59 24 23 360 360 1 L(25),D(31),O(4) 5 5 108,000,000 3/30/2017
13 2851 Junction Actual/360 97,941.67 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(87),O(7) 0 0 83,000,000 4/24/2017
14 123 William Street Actual/360 108,414.29 Interest-only, Balloon Actual/360 120 116 120 116 0 0 4 GRTR 1% or YM(28),GRTR 1% or YM or D(88),O(4) 0 0 290,000,000 2/1/2017
15 Banner Bank Actual/360 129,963.43 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 42,500,000 4/6/2017
16 AmberGlen Corporate Center Actual/360 62,320.37 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4) 0 0 44,300,000 4/18/2017
16.01 2430 NW 206th                             15,690,000 4/18/2017
16.02 1195 NW Compton Drive                             15,740,000 4/18/2017
16.03 2345 NW Amberbrook                             12,870,000 4/18/2017
17 Highland Park Mixed Use Actual/360 85,491.11 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(87),O(7) 0 5 27,150,000 4/1/2017
18 Raley’s Towne Centre Actual/360 88,697.35 Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360 360 1 L(25),D(91),O(4) 0 5 25,600,000 4/1/2017
19 Save Mart Portfolio Actual/360 59,689.34 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(6),GRTR 1% or YM(107),O(7) 0 0 361,740,000 Various
19.01 Lucky - San Francisco                             25,300,000 2/10/2017
19.02 Lucky - San Bruno                             24,560,000 2/10/2017
19.03 Lucky California - Daly City                             24,460,000 2/10/2017
19.04 Lucky - San Jose I                             15,390,000 2/8/2017
19.05 Lucky - San Jose II                             14,740,000 2/8/2017
19.06 Lucky - San Leandro                             14,660,000 2/10/2017
19.07 Dick’s Sporting Goods - Folsom                             13,890,000 2/10/2017
19.08 Lucky - Concord                             13,280,000 2/10/2017
19.09 FoodMaxx - Antioch                             12,030,000 2/10/2017
19.10 Lucky - Hollister                             11,790,000 2/8/2017
19.11 Save Mart - Modesto                             11,400,000 2/10/2017
19.12 Dick’s Sporting Goods - Salinas                             11,280,000 2/8/2017
19.13 Save Mart - Clovis                             11,110,000 2/10/2017
19.14 Save Mart - Grass Valley                             11,030,000 2/10/2017
19.15 FoodMaxx - Sacramento                             10,260,000 2/10/2017
19.16 Lucky - Hayward I                             10,150,000 2/10/2017
19.17 Save Mart - Auburn                             9,900,000 2/10/2017
19.18 Save Mart - Tracy                             9,340,000 2/10/2017
19.19 S-Mart - Lodi                             8,860,000 2/10/2017
19.20 Save Mart - Chico                             8,800,000 2/10/2017
19.21 Save Mart - Fresno I                             8,750,000 2/10/2017
19.22 Lucky - San Jose III                             8,520,000 2/8/2017
19.23 Save Mart - Roseville                             8,190,000 2/10/2017
19.24 Lucky - Vacaville I                             8,100,000 2/10/2017
19.25 Save Mart - Elk Grove                             7,800,000 2/10/2017
19.26 Save Mart - Fresno II                             7,540,000 2/10/2017
19.27 Lucky - Sand City                             6,960,000 2/8/2017
19.28 Lucky - Vacaville II                             6,610,000 2/10/2017
19.29 Lucky - Hayward                             6,560,000 2/10/2017
19.30 Save Mart - Kingsburg                             6,470,000 2/10/2017
19.31 Save Mart - Sacramento                             5,120,000 2/10/2017
19.32 Lucky - Santa Rosa                             4,870,000 2/10/2017
19.33 Save Mart - Jackson                             4,020,000 2/10/2017
20 TownePlace Suites - Boynton Beach Actual/360 86,871.96 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(91),O(3) 0 0 22,000,000 3/31/2017
21 Fairlane Meadows Actual/360 77,290.43 Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360 360 1 L(25),D(91),O(4) 0 0 30,000,000 4/4/2017
22 TownePlace Suites-VA Actual/360 94,465.78 Amortizing Balloon   120 119 0 0 300 299 1 L(25),D(91),O(4) 0 0 22,300,000 3/15/2017
22.01 TownePlace Suites Stafford Quantico                             12,100,000 3/15/2017
22.02 TownePlace Suites Fredericksburg                             10,200,000 3/15/2017
23 Hilton Garden Inn - Ames Actual/360 82,238.45 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 24,200,000 5/1/2018
24 Stemmons Office Portfolio Actual/360 95,053.94 Amortizing Balloon   60 59 0 0 240 239 1 L(25),D(31),O(4) 0 0 41,100,000 5/8/2017
24.01 7701 Stemmons                             18,500,000 5/8/2017
24.02 8001 Stemmons                             16,050,000 5/8/2017
24.03 8101 Stemmons                             6,550,000 5/8/2017
25 Stonebriar Commons on Legacy Actual/360 77,020.47 Interest-only, Amortizing Balloon Actual/360 120 119 36 35 360 360 1 L(25),D(91),O(4) 0 0 25,000,000 2/23/2017
26 Residence Inn Carlsbad Actual/360 68,789.65 Amortizing Balloon   120 118 0 0 360 358 2 L(24),GRTR 1% or YM(90),O(6) 0 0 27,600,000 3/20/2017
27 Crossings at Hobart Actual/360 76,817.16 Amortizing Balloon   120 116 0 0 330 326 4 L(28),GRTR 1% or YM(87),O(5) 0 0 91,800,000 4/24/2017
28 US Bank Building - Reno Actual/360 64,597.00 Amortizing Balloon   120 119 0 0 360 359 1 L(24),GRTR 1% or YM(92),O(4) 0 0 18,300,000 4/17/2017
29 Old Town Actual/360 71,632.12 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 21,800,000 4/4/2017
30 Lormax Stern Retail Development – Roseville Actual/360 66,442.94 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(88),O(7) 0 0 62,200,000 2/20/2017
31 Alexander Hamilton Plaza Actual/360 60,267.42 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(90),O(5) 0 0 16,900,000 3/9/2017
32 Cooper Street Retail Actual/360 58,046.10 Amortizing Balloon   120 118 0 0 360 358 2 L(26),GRTR 1% or YM(91),O(3) 0 0 16,000,000 3/31/2017
33 Uptown Row Actual/360 57,492.24 Interest-only, Amortizing Balloon Actual/360 120 114 36 30 360 360 6 L(30),D(86),O(4) 0 0 15,950,000 11/8/2016
34 Home2 Suites - San Antonio Actual/360 52,466.54 Amortizing Balloon   84 83 0 0 360 359 1 L(25),GRTR 1% or YM(46),O(13) 0 0 17,400,000 3/15/2017
35 Hampton Inn Northlake Actual/360 56,431.79 Amortizing Balloon   120 118 0 0 300 298 2 L(26),D(90),O(4) 0 0 13,300,000 3/7/2017
36 Holiday Inn Express & Suites - Charlotte-Arrowood Actual/360 45,433.19 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(91),O(3) 0 0 13,000,000 2/6/2017
37 Hughes Airport Center Actual/360 29,040.38 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(24),GRTR 1% or YM(91),O(5) 0 0 14,540,000 3/29/2017
38 Boardwalk Shopping Center Actual/360 40,811.03 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 11,500,000 2/23/2017
39 41725 Ford Road Actual/360 41,213.00 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 11,850,000 4/21/2017
40 Mini Self Storage & RV Actual/360 39,243.86 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 11,550,000 4/4/2017
41 Crystal Park Plaza Actual/360 42,212.90 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 10,500,000 4/7/2017
42 Clifton Park Self Storage Portfolio Actual/360 38,521.50 Interest-only, Amortizing Balloon Actual/360 120 119 36 35 360 360 1 L(25),D(91),O(4) 0 0 11,050,000 3/27/2017
42.01 1772 Route 9                             5,470,000 3/27/2017
42.02 261 Ushers Road - CP                             4,780,000 3/27/2017
43 Hampton Inn & Suites Elyria Actual/360 47,755.78 Amortizing Balloon   120 119 0 0 240 239 1 L(25),D(91),O(4) 0 0 13,300,000 4/1/2017
44 North Towne Commons Actual/360 38,668.78 Amortizing Balloon   120 117 0 0 360 357 3 L(27),D(90),O(3) 0 0 10,040,000 2/3/2017
45 Burt Estates MHP Actual/360 37,834.62 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(91),O(3) 0 0 10,550,000 3/8/2017
46 Cardiff Plaza Actual/360 35,414.91 Amortizing Balloon   120 119 0 0 360 359 1 L(25),GRTR 1% or YM(91),O(4) 0 0 10,500,000 3/28/2017
47 Candlewood Suites New Bern Actual/360 32,946.65 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 10,100,000 3/14/2017
48 Hampton Inn - Anderson Actual/360 39,663.66 Amortizing Balloon   120 117 0 0 240 237 3 L(27),D(90),O(3) 0 0 10,000,000 3/1/2017
49 Fairfield Inn & Suites - Greenwood Actual/360 39,663.66 Amortizing Balloon   120 117 0 0 240 237 3 L(27),D(90),O(3) 0 0 9,200,000 3/1/2017
50 Oakbridge Apartments Actual/360 28,486.36 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 8,450,000 4/4/2017
51 Valley High & San Pedro MHC Actual/360 29,716.77 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(92),O(3) 0 0 7,500,000 4/4/2017
52 Valley View Estates MHP Actual/360 29,387.90 Interest-only, Amortizing Balloon Actual/360 120 118 24 22 360 360 2 L(26),D(87),O(7) 0 0 8,400,000 3/15/2017
53 Ravinia Estates Actual/360 29,153.60 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(87),O(7) 0 0 8,170,000 3/5/2017
54 Sycamore Terrace Actual/360 28,306.61 Interest-only, Amortizing Balloon Actual/360 120 118 24 22 360 360 2 L(26),D(89),O(5) 0 0 7,400,000 3/18/2017
55 Wakefield Apartments Actual/360 27,477.74 Interest-only, Amortizing Balloon Actual/360 120 119 12 11 360 360 1 L(25),D(92),O(3) 0 0 7,290,000 4/27/2017
56 Stonefield Place Apartments Actual/360 25,825.19 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 8,200,000 4/4/2017
57 Imperial Clark Center - Downey CA Actual/360 19,950.80 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(87),O(7) 0 0 8,920,000 3/15/2017
58 La Quinta Florence KY Actual/360 28,062.88 Amortizing Balloon   120 119 0 0 324 323 1 L(25),D(91),O(4) 0 0 9,100,000 4/7/2017
59 Orchards Market Center Actual/360 24,711.61 Interest-only, Amortizing Balloon Actual/360 120 118 36 34 360 360 2 L(26),D(90),O(4) 0 0 8,300,000 3/10/2017
60 35 North Raymond Avenue Actual/360 24,087.19 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(88),O(7) 0 0 8,000,000 4/10/2017
61 Pin Oak Crossing Actual/360 14,726.74 Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(23),GRTR 1% or YM(93),O(4) 0 0 8,400,000 5/2/2017
62 Rite Aid - Allentown Actual/360 21,107.67 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(92),O(3) 0 0 5,740,000 3/15/2017
63 StoreRight Ocala Actual/360 18,298.94 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 6,200,000 3/27/2017
64 Maximus Self Storage Actual/360 19,960.54 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 5,420,000 3/10/2017
65 StoreRight Jacksonville Actual/360 18,169.16 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 5,400,000 3/23/2017
66 StoreRight Tampa Actual/360 17,390.48 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 5,740,000 3/24/2017
67 Allmark Plaza Actual/360 17,755.47 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 5,600,000 2/16/2017
68 Shoppes at Hunters Run Actual/360 17,473.89 Amortizing Balloon   120 117 0 0 360 357 3 L(27),D(89),O(4) 0 0 4,640,000 3/3/2017
69 Macon Plaza Actual/360 16,377.24 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 6,100,000 4/15/2017
70 Out O’ Space Storage North Charleston Actual/360 14,824.29 Interest-only, Amortizing Balloon Actual/360 120 119 24 23 360 360 1 L(25),GRTR 1% or YM(89),O(6) 0 0 4,100,000 4/17/2017
71 Elsea MHP Portfolio Actual/360 15,386.31 Amortizing Balloon   120 118 0 0 300 298 2 L(26),D(90),O(4) 0 0 4,600,000 11/9/2016
71.01 Rustic Ridge                             2,780,000 11/9/2016
71.02 Carousel Court                             1,820,000 11/9/2016
72 300 Northern Pacific Avenue Actual/360 12,810.48 Amortizing Balloon   60 59 0 0 360 359 1 L(25),D(31),O(4) 0 0 4,050,000 2/21/2017
73 Mobile City MHC Actual/360 11,769.77 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(92),O(3) 0 0 3,460,000 5/5/2017
74 Park Village Actual/360 11,132.50 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 3,225,000 3/31/2017
75 Chapel Ridge Shoppes Actual/360 7,957.50 Amortizing Balloon   120 118 0 0 300 298 2 L(26),D(90),O(4) 0 0 2,600,000 3/10/2017
76 Streetside at Thomas Crossroads Actual/360 7,286.39 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(91),O(3) 0 0 2,140,000 2/20/2017

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Coop -Rental Value  Coop - LTV as Rental Coop - Unsold Percent  Coop - Sponsor Units  Coop - Investor Units  Coop - Units Coop - Sponsor Carry Coop - Committed Secondary Debt U/W NOI
DSCR (x)
U/W NCF
DSCR (x)
Cut-off Date LTV Ratio LTV Ratio at Maturity or ARD Cut-off Date U/W NOI Debt Yield Cut-off Date U/W NCF Debt Yield U/W
Revenues ($)
U/W
Expenses ($)
U/W Net Operating Income ($) U/W
Replacement ($)
1 General Motors Building                 4.45 4.33 30.6% 30.6% 15.5% 15.1% 334,764,418 107,458,009 227,306,409 397,997
2 Del Amo Fashion Center                 3.48 3.34 39.8% 39.8% 12.9% 12.4% 81,259,520 21,915,628 59,343,892 223,460
3 245 Park Avenue                 2.87 2.73 48.9% 48.9% 10.7% 10.1% 177,756,680 62,448,738 115,307,942 551,678
4 Starwood Capital Group Hotel Portfolio                 3.05 2.72 60.4% 60.4% 13.9% 12.4% 213,600,210 133,537,987 80,062,224 8,732,831
4.01 Larkspur Landing Sunnyvale                             7,774,225 3,291,296 4,482,930 310,969
4.02 Larkspur Landing Milpitas                             6,764,028 2,931,310 3,832,718 270,561
4.03 Larkspur Landing Campbell                             6,059,570 2,617,761 3,441,809 242,383
4.04 Larkspur Landing San Francisco                             5,697,514 3,043,028 2,654,485 227,901
4.05 Larkspur Landing Pleasanton                             5,193,352 2,547,257 2,646,096 207,734
4.06 Larkspur Landing Bellevue                             4,692,425 2,331,202 2,361,223 187,697
4.07 Larkspur Landing Sacramento                             4,214,257 2,228,775 1,985,482 168,570
4.08 Hampton Inn Ann Arbor North                             4,826,301 2,797,123 2,029,178 193,052
4.09 Larkspur Landing Hillsboro                             3,941,272 2,074,859 1,866,414 157,651
4.10 Larkspur Landing Renton                             4,423,020 2,551,967 1,871,053 176,921
4.11 Holiday Inn Arlington Northeast Rangers Ballpark                             5,568,856 3,808,855 1,760,001 222,754
4.12 Residence Inn Toledo Maumee                             4,066,425 2,394,233 1,672,192 203,321
4.13 Residence Inn Williamsburg                             3,955,706 2,438,734 1,516,972 158,228
4.14 Hampton Inn Suites Waco South                             4,293,844 2,707,299 1,586,545 171,754
4.15 Holiday Inn Louisville Airport Fair Expo                             4,185,314 2,629,134 1,556,179 167,413
4.16 Courtyard Tyler                             3,341,364 1,954,349 1,387,014 133,655
4.17 Hilton Garden Inn Edison Raritan Center                             5,848,958 4,297,603 1,551,356 233,958
4.18 Hilton Garden Inn St Paul Oakdale                             4,891,094 3,005,604 1,885,490 195,644
4.19 Residence Inn Grand Rapids West                             3,115,120 1,853,237 1,261,883 155,756
4.20 Peoria, AZ Residence Inn                             3,248,248 1,960,291 1,287,957 129,930
4.21 Hampton Inn Suites Bloomington Normal                             3,738,690 2,192,200 1,546,490 149,548
4.22 Courtyard Chico                             3,850,184 2,256,991 1,593,193 154,007
4.23 Hampton Inn Suites South Bend                             3,810,167 2,425,550 1,384,616 152,407
4.24 Hampton Inn Suites Kokomo                             3,680,915 2,278,112 1,402,802 147,237
4.25 Courtyard Wichita Falls                             3,121,444 1,900,976 1,220,468 124,858
4.26 Hampton Inn Morehead                             3,154,358 1,934,119 1,220,240 126,174
4.27 Residence Inn Chico                             3,273,835 1,934,702 1,339,133 130,953
4.28 Courtyard Lufkin                             2,752,597 1,904,207 848,389 110,104
4.29 Hampton Inn Carlisle                             3,439,196 2,184,723 1,254,473 137,568
4.30 Springhill Suites Williamsburg                             3,361,902 2,351,318 1,010,584 134,476
4.31 Fairfield Inn Bloomington                             3,018,966 1,596,788 1,422,178 150,948
4.32 Waco Residence Inn                             3,136,682 2,098,980 1,037,702 125,467
4.33 Holiday Inn Express Fishers                             3,176,451 2,097,965 1,078,486 127,058
4.34 Larkspur Landing Folsom                             2,902,483 1,927,519 974,964 116,099
4.35 Springhill Suites Chicago Naperville Warrenville                             3,321,573 2,487,672 833,901 166,079
4.36 Holiday Inn Express & Suites Paris                             2,343,673 1,451,447 892,227 93,747
4.37 Toledo Homewood Suites                             2,929,714 1,868,320 1,061,394 117,189
4.38 Grand Rapids Homewood Suites                             3,009,146 2,149,208 859,938 120,366
4.39 Fairfield Inn Laurel                             3,127,939 2,345,351 782,588 125,118
4.40 Cheyenne Fairfield Inn and Suites                             1,961,942 1,129,873 832,069 78,478
4.41 Courtyard Akron Stow                             3,168,035 2,155,198 1,012,837 126,721
4.42 Towneplace Suites Bloomington                             2,441,633 1,469,446 972,187 122,082
4.43 Larkspur Landing Roseville                             2,851,065 1,950,874 900,191 114,043
4.44 Hampton Inn Danville                             2,591,371 1,759,107 832,264 103,655
4.45 Holiday Inn Norwich                             4,801,904 3,857,696 944,209 192,076
4.46 Hampton Inn Suites Longview North                             2,322,688 1,579,337 743,351 92,908
4.47 Springhill Suites Peoria Westlake                             2,918,586 2,302,611 615,975 145,929
4.48 Hampton Inn Suites Buda                             2,627,746 1,669,033 958,713 105,110
4.49 Shawnee Hampton Inn                             1,892,474 1,198,000 694,474 75,699
4.50 Racine Fairfield Inn                             1,812,261 1,135,948 676,314 72,490
4.51 Hampton Inn Selinsgrove Shamokin Dam                             2,433,055 1,648,454 784,601 97,322
4.52 Holiday Inn Express & Suites Terrell                             2,149,392 1,457,931 691,461 85,976
4.53 Westchase Homewood Suites                             2,958,058 2,459,994 498,064 118,322
4.54 Holiday Inn Express & Suites Tyler South                             2,128,673 1,443,645 685,027 85,147
4.55 Holiday Inn Express & Suites Huntsville                             2,360,887 1,577,065 783,822 94,435
4.56 Hampton Inn Sweetwater                             1,585,686 1,121,890 463,796 63,427
4.57 Comfort Suites Buda Austin South                             2,082,208 1,457,351 624,857 83,288
4.58 Fairfield Inn & Suites Weatherford                             1,659,116 1,281,033 378,083 66,365
4.59 Holiday Inn Express & Suites Altus                             1,417,147 1,148,513 268,634 56,686
4.60 Comfort Inn & Suites Paris                             1,157,262 859,912 297,350 46,290
4.61 Hampton Inn Suites Decatur                             1,550,317 1,308,093 242,224 62,013
4.62 Holiday Inn Express & Suites Texarkana East                             1,638,961 1,406,520 232,441 65,558
4.63 Mankato Fairfield Inn                             1,236,472 1,037,465 199,007 49,459
4.64 Candlewood Suites Texarkana                             1,239,140 1,073,951 165,190 49,566
4.65 Country Inn & Suites Houston Intercontinental Airport East                             1,363,324 1,198,984 164,340 54,533
5 Long Island Prime Portfolio - Melville                 3.21 2.98 58.5% 58.5% 14.3% 13.3% 26,717,722 9,448,015 17,269,707 194,180
5.01 68 South Service Road                             11,740,501 3,734,451 8,006,051 80,823
5.02 58 South Service Road                             11,019,136 3,765,076 7,254,060 77,316
5.03 48 South Service Road                             3,958,084 1,948,488 2,009,596 36,042
6 225 & 233 Park Avenue South                 3.39 3.27 31.3% 31.3% 12.6% 12.1% 48,106,942 18,601,103 29,505,839 74,333
7 Market Street -The Woodlands                 2.20 2.04 53.6% 53.6% 9.1% 8.4% 24,779,479 8,827,590 15,951,889 78,733
8 iStar Leased Fee Portfolio                 2.12 2.12 65.6% 65.6% 8.2% 8.2% NAV NAV 18,511,396 0
8.01 Hilton Salt Lake                             NAV NAV 3,300,706 0
8.02 DoubleTree Seattle Airport                             NAV NAV 5,374,280 0
8.03 DoubleTree Mission Valley                             NAV NAV 1,776,034 0
8.04 One Ally Center                             NAV NAV 3,353,970 0
8.05 DoubleTree Sonoma                             NAV NAV 1,157,870 0
8.06 DoubleTree Durango                             NAV NAV 1,155,514 0
8.07 Northside Forsyth Hospital Medical Center                             NAV NAV 654,595 0
8.08 NASA/JPSS Headquarters                             NAV NAV 472,292 0
8.09 Dallas Market Center: Sheraton Suites                             NAV NAV 524,334 0
8.10 Dallas Market Center: Marriott Courtyard                             NAV NAV 297,000 0
8.11 The Buckler Apartments                             NAV NAV 312,186 0
8.12 Lock-Up Self Storage Facility                             NAV NAV 132,615 0
9 Valley Creek Corporate Center                 2.02 1.78 69.2% 63.2% 12.0% 10.6% 6,784,305 2,706,626 4,077,679 51,899
10 Amazon Lakeland                 1.69 1.65 72.0% 72.0% 7.8% 7.7% 6,742,925 1,784,404 4,958,522 101,608
11 ExchangeRight Net Leased Portfolio #16                 2.43 2.38 59.2% 59.2% 9.8% 9.6% 3,584,008 370,974 3,213,034 27,675
11.01 Walgreens - St. Louis, MO                             408,000 8,160 399,840 0
11.02 Hobby Lobby - Mansfield, TX                             510,008 105,950 404,057 8,250
11.03 Walgreens - North Ridgeville, OH                             336,000 6,720 329,280 0
11.04 Walgreens - Hammond, IN                             279,386 5,588 273,799 2,086
11.05 Tractor Supply - Royse City, TX                             255,551 5,111 250,440 3,290
11.06 Tractor Supply - Kuna, ID                             242,250 4,845 237,405 3,300
11.07 Walgreens - Baytown, TX                             209,749 4,195 205,554 2,086
11.08 Dollar General - Washington, PA                             139,946 2,897 137,049 0
11.09 Dollar General - Tampa, FL                             167,912 30,625 137,287 1,365
11.10 Dollar General - Butler, PA                             114,172 6,256 107,917 0
11.11 Dollar General - Jermyn, PA                             136,080 33,077 103,002 0
11.12 Dollar General - Leesport, PA                             117,605 22,326 95,279 1,354
11.13 Dollar General - Evansville, IN                             104,839 20,054 84,785 1,352
11.14 Family Dollar - Baton Rouge, LA                             75,037 1,501 73,536 0
11.15 Sherwin Williams - Peoria, IL                             110,050 23,993 86,057 1,428
11.16 Dollar General - Baton Rouge, LA                             90,177 2,595 87,581 0
11.17 Advance Auto Parts - Normal, IL                             99,151 22,352 76,799 1,050
11.18 Advance Auto Parts - Zion, IL                             132,328 63,614 68,714 975
11.19 Advance Auto Parts - St. Louis, MO                             55,769 1,115 54,653 1,140

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Coop -Rental Value  Coop - LTV as Rental Coop - Unsold Percent  Coop - Sponsor Units  Coop - Investor Units  Coop - Units Coop - Sponsor Carry Coop - Committed Secondary Debt U/W NOI
DSCR (x)
U/W NCF
DSCR (x)
Cut-off Date LTV Ratio LTV Ratio at Maturity or ARD Cut-off Date U/W NOI Debt Yield Cut-off Date U/W NCF Debt Yield U/W
Revenues ($)
U/W
Expenses ($)
U/W Net Operating Income ($) U/W
Replacement ($)
12 Raleigh Marriott City Center                 2.15 1.91 63.0% 60.1% 13.8% 12.2% 26,770,637 17,395,651 9,374,986 1,070,825
13 2851 Junction                 1.97 1.96 70.0% 70.0% 8.3% 8.2% 6,414,224 1,611,174 4,803,050 31,123
14 123 William Street                 1.77 1.56 48.3% 48.3% 8.4% 7.4% 22,111,086 10,391,444 11,719,642 109,043
15 Banner Bank                 1.51 1.47 59.9% 48.6% 9.2% 9.0% 3,447,069 1,094,017 2,353,052 35,230
16 AmberGlen Corporate Center                 3.83 3.36 45.1% 45.1% 14.3% 12.6% 4,279,821 1,413,286 2,866,536 45,811
16.01 2430 NW 206th                             1,557,349 474,224 1,083,125 13,599
16.02 1195 NW Compton Drive                             1,555,989 521,744 1,034,245 17,338
16.03 2345 NW Amberbrook                             1,166,484 417,318 749,166 14,874
17 Highland Park Mixed Use                 1.47 1.44 70.7% 70.7% 7.9% 7.7% 2,227,052 716,499 1,510,554 5,773
18 Raley’s Towne Centre                 1.39 1.33 68.9% 63.0% 8.4% 8.0% 2,114,967 635,470 1,479,497 23,024
19 Save Mart Portfolio                 3.23 3.02 38.1% 38.1% 14.4% 13.5% 20,551,888 623,612 19,928,276 391,254
19.01 Lucky - San Francisco                             1,298,685 38,961 1,259,724 11,103
19.02 Lucky - San Bruno                             1,320,828 39,625 1,281,203 12,704
19.03 Lucky California - Daly City                             1,315,412 39,462 1,275,949 13,969
19.04 Lucky - San Jose I                             865,093 25,953 839,140 11,887
19.05 Lucky - San Jose II                             828,734 24,862 803,872 13,523
19.06 Lucky - San Leandro                             824,123 24,724 799,399 13,211
19.07 Dick’s Sporting Goods - Folsom                             848,637 25,459 823,177 11,178
19.08 Lucky - Concord                             746,772 22,403 724,369 13,871
19.09 FoodMaxx - Antioch                             705,873 21,176 684,697 13,579
19.10 Lucky - Hollister                             692,028 21,102 670,925 14,013
19.11 Save Mart - Modesto                             640,759 19,223 621,536 12,326
19.12 Dick’s Sporting Goods - Salinas                             661,609 19,848 641,761 14,051
19.13 Save Mart - Clovis                             597,494 17,925 579,569 11,494
19.14 Save Mart - Grass Valley                             620,151 18,605 601,547 9,873
19.15 FoodMaxx - Sacramento                             602,164 18,065 584,099 11,584
19.16 Lucky - Hayward I                             570,583 17,118 553,466 10,289
19.17 Save Mart - Auburn                             556,392 16,692 539,700 9,880
19.18 Save Mart - Tracy                             547,728 16,432 531,296 14,049
19.19 S-Mart - Lodi                             541,507 17,850 523,657 11,364
19.20 Save Mart - Chico                             537,654 16,130 521,524 9,547
19.21 Save Mart - Fresno I                             513,616 15,408 498,208 13,174
19.22 Lucky - San Jose III                             478,843 14,365 464,478 11,084
19.23 Save Mart - Roseville                             500,836 15,025 485,811 12,020
19.24 Lucky - Vacaville I                             475,227 14,257 460,970 9,623
19.25 Save Mart - Elk Grove                             457,715 17,377 440,338 10,303
19.26 Save Mart - Fresno II                             442,197 13,266 428,931 11,342
19.27 Lucky - Sand City                             408,216 12,246 395,970 14,109
19.28 Lucky - Vacaville II                             388,049 11,641 376,408 10,101
19.29 Lucky - Hayward                             368,958 12,532 356,426 13,872
19.30 Save Mart - Kingsburg                             364,072 10,922 353,150 9,338
19.31 Save Mart - Sacramento                             300,397 9,012 291,385 11,203
19.32 Lucky - Santa Rosa                             285,971 8,579 277,392 12,425
19.33 Save Mart - Jackson                             245,565 7,367 238,198 9,163
20 TownePlace Suites - Boynton Beach                 2.02 1.83 66.0% 53.4% 13.2% 11.9% 4,513,000 2,600,651 1,912,349 180,520
21 Fairlane Meadows                 2.18 2.07 53.0% 48.2% 12.7% 12.1% 2,976,474 954,767 2,021,707 28,301
22 TownePlace Suites-VA                 1.80 1.62 69.9% 53.0% 13.1% 11.8% 5,012,793 2,970,341 2,042,452 200,512
22.01 TownePlace Suites Stafford Quantico                             2,472,607 1,368,237 1,104,370 98,904
22.02 TownePlace Suites Fredericksburg                             2,540,186 1,602,104 938,082 101,607
23 Hilton Garden Inn - Ames                 1.90 1.71 59.9% 50.0% 12.9% 11.7% 4,597,633 2,724,588 1,873,044 183,905
24 Stemmons Office Portfolio                 2.52 2.07 35.2% 29.5% 19.8% 16.3% 5,612,126 2,742,698 2,869,428 66,969
24.01 7701 Stemmons                             2,669,795 1,282,818 1,386,977 34,660
24.02 8001 Stemmons                             1,961,451 838,921 1,122,530 20,946
24.03 8101 Stemmons                             980,880 620,959 359,921 11,363
25 Stonebriar Commons on Legacy                 1.53 1.39 57.0% 50.5% 9.9% 9.0% 2,192,701 782,608 1,410,093 15,776
26 Residence Inn Carlsbad                 2.74 2.47 50.6% 40.6% 16.2% 14.6% 5,621,804 3,356,861 2,264,943 224,872
27 Crossings at Hobart                 1.53 1.40 61.7% 48.7% 10.1% 9.2% 9,202,949 3,466,333 5,736,616 110,724
28 US Bank Building - Reno                 1.59 1.45 69.2% 56.1% 9.7% 8.9% 1,816,316 583,951 1,232,364 21,205
29 Old Town                 1.62 1.57 56.8% 47.7% 11.3% 10.9% 2,252,342 856,968 1,395,374 16,083
30 Lormax Stern Retail Development – Roseville                 2.14 2.06 48.2% 40.0% 14.2% 13.7% 7,177,470 2,917,763 4,259,707 82,071
31 Alexander Hamilton Plaza                 1.88 1.52 65.6% 54.2% 12.2% 9.9% 3,352,974 1,995,570 1,357,403 34,554
32 Cooper Street Retail                 1.44 1.35 68.6% 56.2% 9.1% 8.6% 1,456,748 456,177 1,000,571 13,179
33 Uptown Row                 1.48 1.40 67.1% 59.4% 9.5% 9.0% 1,632,246 612,679 1,019,567 7,389
34 Home2 Suites - San Antonio                 2.63 2.38 57.4% 50.7% 16.6% 15.0% 3,850,289 2,195,115 1,655,174 154,012
35 Hampton Inn Northlake                 2.11 1.90 69.7% 53.0% 15.4% 13.9% 3,622,507 2,190,557 1,431,950 144,900
36 Holiday Inn Express & Suites - Charlotte-Arrowood                 1.99 1.78 62.9% 52.3% 13.3% 11.8% 2,912,607 1,826,799 1,085,808 116,504
37 Hughes Airport Center                 3.13 2.72 55.2% 55.2% 13.6% 11.8% 1,653,868 561,426 1,092,442 14,024
38 Boardwalk Shopping Center                 1.43 1.30 67.1% 55.0% 9.1% 8.3% 1,075,645 376,809 698,836 8,036
39 41725 Ford Road                 1.46 1.38 64.9% 53.4% 9.4% 8.9% 895,924 176,193 719,730 3,135
40 Mini Self Storage & RV                 1.58 1.52 66.6% 54.0% 9.7% 9.3% 1,263,970 520,604 743,366 28,910
41 Crystal Park Plaza                 1.72 1.43 73.1% 60.6% 11.3% 9.5% 1,642,127 772,258 869,869 15,239
42 Clifton Park Self Storage Portfolio                 1.46 1.43 66.1% 58.3% 9.3% 9.1% 985,490 309,966 675,524 12,875
42.01 1772 Route 9                             534,718 167,945 366,773 5,714
42.02 261 Ushers Road - CP                             450,772 142,021 308,751 7,162
43 Hampton Inn & Suites Elyria                 2.00 1.78 54.0% 34.2% 15.9% 14.2% 3,108,882 1,964,735 1,144,147 124,355
44 North Towne Commons                 1.57 1.39 70.0% 58.1% 10.4% 9.2% 1,243,653 515,757 727,896 13,945
45 Burt Estates MHP                 1.36 1.34 66.2% 54.7% 8.9% 8.7% 1,179,231 560,319 618,912 9,350
46 Cardiff Plaza                 1.66 1.36 64.2% 52.5% 10.4% 8.6% 1,310,496 606,066 704,430 27,901
47 Candlewood Suites New Bern                 2.44 2.23 59.3% 49.2% 16.1% 14.7% 2,029,747 1,066,496 963,252 81,190
48 Hampton Inn - Anderson                 2.04 1.85 59.6% 37.8% 16.3% 14.8% 2,268,259 1,297,881 970,378 90,730
49 Fairfield Inn & Suites - Greenwood                 1.73 1.56 64.7% 41.1% 13.8% 12.4% 2,071,555 1,247,917 823,638 82,862
50 Oakbridge Apartments                 1.72 1.64 68.1% 54.8% 10.2% 9.7% 987,479 398,274 589,205 30,000
51 Valley High & San Pedro MHC                 1.46 1.41 74.9% 61.4% 9.3% 9.0% 848,171 327,053 521,118 16,700
52 Valley View Estates MHP                 1.51 1.48 66.1% 57.0% 9.6% 9.4% 909,763 377,565 532,198 11,700
53 Ravinia Estates                 1.41 1.38 65.9% 54.4% 9.1% 8.9% 834,174 341,216 492,958 10,850
54 Sycamore Terrace                 1.84 1.64 72.5% 62.5% 11.6% 10.4% 897,522 273,582 623,939 9,056
55 Wakefield Apartments                 1.53 1.47 73.5% 61.3% 9.4% 9.0% 932,185 428,316 503,869 20,167
56 Stonefield Place Apartments                 1.90 1.82 64.5% 51.7% 11.1% 10.7% 869,180 281,448 587,732 24,192
57 Imperial Clark Center - Downey CA                 2.18 2.04 57.2% 57.2% 10.2% 9.6% 678,779 156,696 522,083 6,623
58 La Quinta Florence KY                 2.16 1.90 54.9% 42.9% 14.5% 12.8% 2,148,828 1,422,399 726,429 85,953
59 Orchards Market Center                 1.74 1.66 58.6% 51.3% 10.6% 10.1% 689,382 172,841 516,541 9,099
60 35 North Raymond Avenue                 1.41 1.34 56.0% 46.1% 9.1% 8.7% 604,008 196,367 407,640 2,333
61 Pin Oak Crossing                 3.21 2.99 50.0% 50.0% 13.5% 12.6% 786,047 219,495 566,552 4,927
62 Rite Aid - Allentown                 1.49 1.44 69.6% 57.0% 9.4% 9.1% 398,871 21,490 377,381 2,198
63 StoreRight Ocala                 1.51 1.48 56.8% 46.3% 9.4% 9.2% 615,757 283,431 332,326 7,690
64 Maximus Self Storage                 1.43 1.39 64.5% 54.0% 9.8% 9.5% 565,340 222,739 342,601 10,296
65 StoreRight Jacksonville                 1.51 1.48 64.7% 52.8% 9.4% 9.3% 534,690 206,159 328,531 4,951
66 StoreRight Tampa                 1.45 1.42 58.3% 47.5% 9.1% 8.9% 511,393 208,148 303,245 6,076
67 Allmark Plaza                 1.39 1.31 58.8% 48.5% 9.0% 8.5% 397,028 100,493 296,536 3,554
68 Shoppes at Hunters Run                 1.54 1.43 70.9% 58.2% 9.8% 9.1% 523,074 199,374 323,700 4,303
69 Macon Plaza                 2.38 2.04 50.8% 41.6% 15.1% 12.9% 610,685 141,985 468,700 17,247
70 Out O’ Space Storage North Charleston                 1.43 1.39 68.6% 59.1% 9.0% 8.8% 443,201 189,514 253,687 6,855
71 Elsea MHP Portfolio                 1.75 1.68 55.3% 41.9% 12.7% 12.2% 689,190 366,161 323,029 12,300
71.01 Rustic Ridge                             385,410 188,057 197,353 7,000
71.02 Carousel Court                             303,780 178,104 125,676 5,300
72 300 Northern Pacific Avenue                 1.77 1.59 59.2% 54.6% 11.4% 10.2% 476,042 203,369 272,673 6,903
73 Mobile City MHC                 1.63 1.59 63.5% 52.2% 10.5% 10.2% 438,940 209,022 229,917 5,300
74 Park Village                 2.00 1.73 65.0% 53.3% 12.7% 11.0% 416,355 149,569 266,785 8,460
75 Chapel Ridge Shoppes                 2.00 1.76 53.7% 39.8% 13.7% 12.0% 294,923 103,932 190,991 6,289
76 Streetside at Thomas Crossroads                 1.52 1.38 62.6% 51.7% 10.0% 9.0% 181,022 47,774 133,248 4,536

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name U/W
TI/LC ($)
U/W
Net Cash Flow ($)
Occupancy Rate Occupancy as-of Date U/W Hotel ADR U/W Hotel RevPAR Most Recent Period Most Recent Revenues ($) Most Recent Expenses ($) Most
Recent
NOI ($)
Most Recent Capital Expenditures Most Recent NCF ($) Most Recent Hotel ADR Most Recent Hotel RevPAR
1 General Motors Building 5,363,618 221,544,794 95.0% 6/1/2017     Actual 2016 256,349,455 104,924,109 151,425,346 0 151,425,346    
2 Del Amo Fashion Center 2,154,999 56,965,434 85.2% 5/15/2017     TTM 3/31/2017 77,175,155 23,956,448 53,218,707 0 53,218,707    
3 245 Park Avenue 5,191,362 109,564,903 91.1% 2/28/2017     TTM 3/31/2017 168,887,445 61,210,770 107,676,675 0 107,676,675    
4 Starwood Capital Group Hotel Portfolio 0 71,329,392 74.6% 3/31/2017 119 89 TTM 3/31/2017 212,650,616 131,381,993 81,268,623 8,693,699 72,574,924 119 89
4.01 Larkspur Landing Sunnyvale 0 4,171,961 83.8% 3/31/2017 200 167 TTM 3/31/2017 7,774,225 2,871,627 4,902,599 310,969 4,591,630 200 167
4.02 Larkspur Landing Milpitas 0 3,562,157 85.7% 3/31/2017 173 148 TTM 3/31/2017 6,764,028 2,664,437 4,099,591 270,561 3,829,030 173 148
4.03 Larkspur Landing Campbell 0 3,199,426 84.3% 3/31/2017 166 140 TTM 3/31/2017 6,059,570 2,515,114 3,544,456 242,383 3,302,074 166 140
4.04 Larkspur Landing San Francisco 0 2,426,585 84.9% 3/31/2017 164 140 TTM 3/31/2017 5,697,514 3,015,128 2,682,386 227,901 2,454,486 164 140
4.05 Larkspur Landing Pleasanton 0 2,438,362 82.9% 3/31/2017 137 114 TTM 3/31/2017 5,193,352 2,521,540 2,671,812 207,734 2,464,078 137 114
4.06 Larkspur Landing Bellevue 0 2,173,526 78.8% 3/31/2017 128 101 TTM 3/31/2017 4,692,425 2,307,876 2,384,549 187,697 2,196,852 128 101
4.07 Larkspur Landing Sacramento 0 1,816,912 83.0% 3/31/2017 111 92 TTM 3/31/2017 4,214,257 2,208,014 2,006,244 168,570 1,837,673 111 92
4.08 Hampton Inn Ann Arbor North 0 1,836,126 73.9% 3/31/2017 137 101 TTM 3/31/2017 4,826,301 2,738,457 2,087,843 193,052 1,894,791 137 101
4.09 Larkspur Landing Hillsboro 0 1,708,763 74.1% 3/31/2017 116 86 TTM 3/31/2017 3,941,272 2,055,158 1,886,114 157,651 1,728,463 116 86
4.10 Larkspur Landing Renton 0 1,694,132 80.3% 3/31/2017 117 94 TTM 3/31/2017 4,423,020 2,530,182 1,892,838 176,921 1,715,917 117 94
4.11 Holiday Inn Arlington Northeast Rangers Ballpark 0 1,537,247 78.3% 3/31/2017 115 90 TTM 3/31/2017 5,568,856 3,780,287 1,788,569 222,754 1,565,815 115 90
4.12 Residence Inn Toledo Maumee 0 1,468,871 81.7% 3/31/2017 124 101 TTM 3/31/2017 4,066,425 2,373,963 1,692,462 203,321 1,489,141 124 101
4.13 Residence Inn Williamsburg 0 1,358,744 73.0% 3/31/2017 134 98 TTM 3/31/2017 3,955,706 2,419,030 1,536,676 158,228 1,378,448 134 98
4.14 Hampton Inn Suites Waco South 0 1,414,791 77.7% 3/31/2017 121 94 TTM 3/31/2017 4,293,844 2,685,829 1,608,015 171,754 1,436,261 121 94
4.15 Holiday Inn Louisville Airport Fair Expo 0 1,388,767 72.9% 3/31/2017 136 99 TTM 3/31/2017 4,185,314 2,608,205 1,577,109 166,778 1,410,331 136 99
4.16 Courtyard Tyler 0 1,253,360 58.8% 3/31/2017 107 63 TTM 3/31/2017 3,341,364 1,937,578 1,403,786 133,655 1,270,131 107 63
4.17 Hilton Garden Inn Edison Raritan Center 0 1,317,397 78.1% 3/31/2017 126 99 TTM 3/31/2017 5,848,958 4,267,536 1,581,423 233,958 1,347,464 126 99
4.18 Hilton Garden Inn St Paul Oakdale 0 1,689,847 80.0% 3/31/2017 134 107 TTM 3/31/2017 4,891,094 2,981,182 1,909,912 195,644 1,714,268 134 107
4.19 Residence Inn Grand Rapids West 0 1,106,127 72.6% 3/31/2017 129 94 TTM 3/31/2017 3,115,120 1,837,807 1,277,313 155,756 1,121,557 129 94
4.20 Peoria, AZ Residence Inn 0 1,158,027 80.8% 3/31/2017 121 98 TTM 3/31/2017 3,248,248 1,944,049 1,304,198 129,930 1,174,268 121 98
4.21 Hampton Inn Suites Bloomington Normal 0 1,396,943 70.8% 3/31/2017 112 79 TTM 3/31/2017 3,738,690 2,173,520 1,565,170 149,548 1,415,623 112 79
4.22 Courtyard Chico 0 1,439,185 84.6% 3/31/2017 130 110 TTM 3/31/2017 3,850,184 2,255,777 1,594,407 154,007 1,440,399 130 110
4.23 Hampton Inn Suites South Bend 0 1,232,210 69.9% 3/31/2017 126 88 TTM 3/31/2017 3,810,167 2,407,885 1,402,281 152,407 1,249,874 126 88
4.24 Hampton Inn Suites Kokomo 0 1,255,566 77.9% 3/31/2017 122 95 TTM 3/31/2017 3,680,915 2,259,704 1,421,210 147,237 1,273,974 122 95
4.25 Courtyard Wichita Falls 0 1,095,610 77.4% 3/31/2017 110 85 TTM 3/31/2017 3,121,444 1,885,172 1,236,272 124,858 1,111,414 110 85
4.26 Hampton Inn Morehead 0 1,094,065 66.6% 3/31/2017 108 72 TTM 3/31/2017 3,154,358 1,918,294 1,236,065 126,174 1,109,890 108 72
4.27 Residence Inn Chico 0 1,208,180 88.0% 3/31/2017 129 114 TTM 3/31/2017 3,273,835 1,939,036 1,334,799 130,953 1,203,846 129 114
4.28 Courtyard Lufkin 0 738,285 64.9% 3/31/2017 105 68 TTM 3/31/2017 2,752,597 1,890,154 862,442 110,104 752,338 105 68
4.29 Hampton Inn Carlisle 0 1,116,905 76.1% 3/31/2017 127 96 TTM 3/31/2017 3,439,196 2,167,567 1,271,628 137,568 1,134,061 127 96
4.30 Springhill Suites Williamsburg 0 876,108 71.7% 3/31/2017 106 76 TTM 3/31/2017 3,361,902 2,334,582 1,027,319 134,476 892,843 106 76
4.31 Fairfield Inn Bloomington 0 1,271,230 87.1% 3/31/2017 90 78 TTM 3/31/2017 3,018,966 1,560,262 1,458,704 150,948 1,307,756 90 78
4.32 Waco Residence Inn 0 912,234 82.0% 3/31/2017 133 109 TTM 3/31/2017 3,136,682 2,083,296 1,053,385 125,467 927,918 133 109
4.33 Holiday Inn Express Fishers 0 951,428 67.1% 3/31/2017 111 75 TTM 3/31/2017 3,176,451 2,082,079 1,094,372 127,058 967,314 111 75
4.34 Larkspur Landing Folsom 0 858,864 86.4% 3/31/2017 108 93 TTM 3/31/2017 2,902,483 1,913,175 989,308 116,099 873,208 108 93
4.35 Springhill Suites Chicago Naperville Warrenville 0 667,822 67.1% 3/31/2017 103 69 TTM 3/31/2017 3,321,573 2,447,769 873,804 166,079 707,725 103 69
4.36 Holiday Inn Express & Suites Paris 0 798,480 72.6% 3/31/2017 104 76 TTM 3/31/2017 2,343,673 1,439,747 903,926 93,747 810,179 104 76
4.37 Toledo Homewood Suites 0 944,205 82.2% 3/31/2017 123 101 TTM 3/31/2017 2,929,714 1,853,671 1,076,042 117,189 958,854 123 101
4.38 Grand Rapids Homewood Suites 0 739,572 84.1% 3/31/2017 125 105 TTM 3/31/2017 3,009,146 2,134,162 874,984 120,366 754,618 125 105
4.39 Fairfield Inn Laurel 0 657,471 79.9% 3/31/2017 97 78 TTM 3/31/2017 3,127,939 2,329,748 798,192 125,118 673,074 97 78
4.40 Cheyenne Fairfield Inn and Suites 0 753,591 74.6% 3/31/2017 119 89 TTM 3/31/2017 1,961,942 1,120,064 841,879 78,478 763,401 119 89
4.41 Courtyard Akron Stow 0 886,115 65.9% 3/31/2017 118 78 TTM 3/31/2017 3,168,035 2,139,241 1,028,793 126,207 902,586 118 78
4.42 Towneplace Suites Bloomington 0 850,105 89.1% 3/31/2017 90 80 TTM 3/31/2017 2,441,633 1,457,251 984,382 122,082 862,300 90 80
4.43 Larkspur Landing Roseville 0 786,149 79.5% 3/31/2017 106 85 TTM 3/31/2017 2,851,065 1,936,930 914,135 114,043 800,092 106 85
4.44 Hampton Inn Danville 0 728,609 80.0% 3/31/2017 124 99 TTM 3/31/2017 2,591,371 1,746,161 845,210 103,655 741,555 124 99
4.45 Holiday Inn Norwich 0 752,132 56.7% 3/31/2017 131 74 TTM 3/31/2017 4,801,904 3,831,142 970,763 192,076 778,687 131 74
4.46 Hampton Inn Suites Longview North 0 650,443 63.8% 3/31/2017 107 68 TTM 3/31/2017 2,322,688 1,567,732 754,956 92,908 662,049 107 68
4.47 Springhill Suites Peoria Westlake 0 470,046 63.3% 3/31/2017 100 63 TTM 3/31/2017 2,918,586 2,275,817 642,768 145,929 496,839 100 63
4.48 Hampton Inn Suites Buda 0 853,603 74.5% 3/31/2017 129 96 TTM 3/31/2017 2,627,746 1,655,917 971,829 105,110 866,719 129 96
4.49 Shawnee Hampton Inn 0 618,775 77.6% 3/31/2017 106 82 TTM 3/31/2017 1,892,474 1,188,538 703,936 75,699 628,237 106 82
4.50 Racine Fairfield Inn 0 603,823 68.6% 3/31/2017 116 79 TTM 3/31/2017 1,812,261 1,126,886 685,375 72,490 612,885 116 79
4.51 Hampton Inn Selinsgrove Shamokin Dam 0 687,279 75.6% 3/31/2017 117 89 TTM 3/31/2017 2,433,055 1,636,332 796,723 97,322 699,401 117 89
4.52 Holiday Inn Express & Suites Terrell 0 605,485 84.0% 3/31/2017 102 86 TTM 3/31/2017 2,149,392 1,447,295 702,096 85,976 616,121 102 86
4.53 Westchase Homewood Suites 0 379,742 63.4% 3/31/2017 131 83 TTM 3/31/2017 2,958,058 2,445,196 512,862 118,322 394,540 131 83
4.54 Holiday Inn Express & Suites Tyler South 0 599,880 65.9% 3/31/2017 98 65 TTM 3/31/2017 2,128,673 1,433,018 695,654 85,147 610,507 98 65
4.55 Holiday Inn Express & Suites Huntsville 0 689,387 65.5% 3/31/2017 112 73 TTM 3/31/2017 2,360,887 1,565,291 795,596 94,435 701,160 112 73
4.56 Hampton Inn Sweetwater 0 400,369 62.9% 3/31/2017 95 60 TTM 3/31/2017 1,585,686 1,113,974 471,712 63,427 408,284 95 60
4.57 Comfort Suites Buda Austin South 0 541,569 76.8% 3/31/2017 98 75 TTM 3/31/2017 2,082,208 1,446,864 635,344 83,288 552,056 98 75
4.58 Fairfield Inn & Suites Weatherford 0 311,718 63.4% 3/31/2017 82 52 TTM 3/31/2017 1,659,116 1,272,735 386,381 66,365 320,016 82 52
4.59 Holiday Inn Express & Suites Altus 0 211,948 67.4% 3/31/2017 84 56 TTM 3/31/2017 1,417,147 1,141,477 275,670 56,686 218,984 84 56
4.60 Comfort Inn & Suites Paris 0 251,060 67.4% 3/31/2017 84 56 TTM 3/31/2017 1,157,262 854,150 303,112 46,290 256,821 84 56
4.61 Hampton Inn Suites Decatur 0 180,212 64.6% 3/31/2017 88 57 TTM 3/31/2017 1,550,317 1,300,353 249,964 62,013 187,952 88 57
4.62 Holiday Inn Express & Suites Texarkana East 0 166,883 66.5% 3/31/2017 76 50 TTM 3/31/2017 1,638,961 1,398,374 240,588 65,558 175,029 76 50
4.63 Mankato Fairfield Inn 0 149,548 58.0% 3/31/2017 94 54 TTM 3/31/2017 1,236,472 1,031,283 205,190 49,459 155,731 94 54
4.64 Candlewood Suites Texarkana 0 115,624 75.0% 3/31/2017 55 41 TTM 3/31/2017 1,239,140 1,067,770 171,371 49,566 121,805 55 41
4.65 Country Inn & Suites Houston Intercontinental Airport East 0 109,807 54.1% 3/31/2017 84 59 TTM 3/31/2017 413,730 843,600 -429,870 16,549 -446,419 88 47
5 Long Island Prime Portfolio - Melville 1,047,719 16,027,807 93.5% 4/20/2017     TTM 3/31/2017 24,684,301 9,159,065 15,525,236 0 15,525,236    
5.01 68 South Service Road 460,685 7,464,542 98.9% 4/20/2017     TTM 3/31/2017 11,896,604 3,610,599 8,286,005 0 8,286,005    
5.02 58 South Service Road 393,334 6,783,410 88.3% 4/20/2017     TTM 3/31/2017 9,053,763 3,644,212 5,409,551 0 5,409,551    
5.03 48 South Service Road 193,700 1,779,855 92.4% 4/20/2017     TTM 3/31/2017 3,733,934 1,904,254 1,829,680 0 1,829,680    
6 225 & 233 Park Avenue South 991,923 28,439,583 97.9% 5/24/2017     TTM 3/31/2017 35,043,673 19,795,518 15,248,156 0 15,248,156    
7 Market Street -The Woodlands 1,120,268 14,752,888 92.5% 5/1/2017     Actual 2016 24,050,575 8,831,551 15,219,024 0 15,219,024    
8 iStar Leased Fee Portfolio 0 18,511,396 NAP NAP Various Various NAV NAV NAV NAV NAV NAV Various Various
8.01 Hilton Salt Lake 0 3,300,706 NAP NAP NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
8.02 DoubleTree Seattle Airport 0 5,374,280 NAP NAP NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
8.03 DoubleTree Mission Valley 0 1,776,034 NAP NAP NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
8.04 One Ally Center 0 3,353,970 NAP NAP     NAV NAV NAV NAV NAV NAV    
8.05 DoubleTree Sonoma 0 1,157,870 NAP NAP NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
8.06 DoubleTree Durango 0 1,155,514 NAP NAP NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
8.07 Northside Forsyth Hospital Medical Center 0 654,595 NAP NAP     NAV NAV NAV NAV NAV NAV    
8.08 NASA/JPSS Headquarters 0 472,292 NAP NAP     NAV NAV NAV NAV NAV NAV    
8.09 Dallas Market Center: Sheraton Suites 0 524,334 NAP NAP NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
8.10 Dallas Market Center: Marriott Courtyard 0 297,000 NAP NAP NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
8.11 The Buckler Apartments 0 312,186 NAP NAP     NAV NAV NAV NAV NAV NAV    
8.12 Lock-Up Self Storage Facility 0 132,615 NAP NAP     NAV NAV NAV NAV NAV NAV    
9 Valley Creek Corporate Center 438,086 3,587,694 93.4% 2/14/2017     TTM 3/31/2017 6,285,182 2,396,484 3,888,698 0 3,888,698    
10 Amazon Lakeland 0 4,856,914 100.0% 7/1/2017     TTM 3/31/2017 5,437,040 1,285,720 4,151,320 0 4,151,320    
11 ExchangeRight Net Leased Portfolio #16 41,737 3,143,621 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
11.01 Walgreens - St. Louis, MO 0 399,840 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
11.02 Hobby Lobby - Mansfield, TX 14,686 381,121 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
11.03 Walgreens - North Ridgeville, OH 0 329,280 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
11.04 Walgreens - Hammond, IN 1,909 269,804 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
11.05 Tractor Supply - Royse City, TX 4,977 242,173 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
11.06 Tractor Supply - Kuna, ID 5,154 228,950 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
11.07 Walgreens - Baytown, TX 2,866 200,601 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
11.08 Dollar General - Washington, PA 0 137,049 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
11.09 Dollar General - Tampa, FL 0 135,922 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
11.10 Dollar General - Butler, PA 0 107,917 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
11.11 Dollar General - Jermyn, PA 0 103,002 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
11.12 Dollar General - Leesport, PA 0 93,925 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
11.13 Dollar General - Evansville, IN 2,212 81,221 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
11.14 Family Dollar - Baton Rouge, LA 1,664 71,873 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
11.15 Sherwin Williams - Peoria, IL 2,922 81,707 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
11.16 Dollar General - Baton Rouge, LA 0 87,581 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
11.17 Advance Auto Parts - Normal, IL 1,822 73,927 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
11.18 Advance Auto Parts - Zion, IL 1,521 66,218 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
11.19 Advance Auto Parts - St. Louis, MO 2,003 51,510 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name U/W
TI/LC ($)
U/W
Net Cash Flow ($)
Occupancy Rate Occupancy as-of Date U/W Hotel ADR U/W Hotel RevPAR Most Recent Period Most Recent Revenues ($) Most Recent Expenses ($) Most
Recent
NOI ($)
Most Recent Capital Expenditures Most Recent NCF ($) Most Recent Hotel ADR Most Recent Hotel RevPAR
12 Raleigh Marriott City Center 0 8,304,161 75.5% 3/31/2017 161 122 TTM 3/31/2017 26,770,637 17,342,471 9,428,166 0 9,428,166 161 122
13 2851 Junction 0 4,771,927 100.0% 7/1/2017     Actual 2016 6,073,753 1,597,851 4,475,902 0 4,475,902    
14 123 William Street 1,269,897 10,340,702 91.7% 1/31/2017     Actual 2016 19,744,372 10,265,603 9,478,769 0 9,478,769    
15 Banner Bank 30,800 2,287,022 83.7% 5/1/2017     TTM 2/28/2017 3,511,503 1,166,320 2,345,182 0 2,345,182    
16 AmberGlen Corporate Center 308,716 2,512,008 97.2% Various     TTM 2/28/2017 3,514,500 1,311,236 2,203,264 0 2,203,264    
16.01 2430 NW 206th 86,137 983,388 99.2% 4/7/2017     TTM 2/28/2017 893,444 390,989 502,456 0 502,456    
16.02 1195 NW Compton Drive 92,650 924,256 100.0% 2/28/2017     TTM 2/28/2017 1,488,625 490,906 997,719 0 997,719    
16.03 2345 NW Amberbrook 129,928 604,364 92.1% 4/27/2017     TTM 2/28/2017 1,132,431 429,342 703,090 0 703,090    
17 Highland Park Mixed Use 28,864 1,475,917 100.0% 12/31/2016     TTM 3/31/2017 2,387,429 734,134 1,653,296 0 1,653,296    
18 Raley’s Towne Centre 44,973 1,411,499 97.3% 3/1/2017     TTM 3/31/2017 1,996,724 409,766 1,586,958 0 1,586,958    
19 Save Mart Portfolio 910,798 18,626,224 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.01 Lucky - San Francisco 29,697 1,218,923 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.02 Lucky - San Bruno 33,979 1,234,519 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.03 Lucky California - Daly City 37,361 1,224,620 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.04 Lucky - San Jose I 31,793 795,460 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.05 Lucky - San Jose II 36,169 754,180 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.06 Lucky - San Leandro 16,855 769,333 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.07 Dick’s Sporting Goods - Folsom 29,896 782,104 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.08 Lucky - Concord 17,696 692,802 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.09 FoodMaxx - Antioch 17,324 653,794 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.10 Lucky - Hollister 37,480 619,433 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.11 Save Mart - Modesto 32,968 576,242 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.12 Dick’s Sporting Goods - Salinas 37,581 590,129 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.13 Save Mart - Clovis 30,742 537,333 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.14 Save Mart - Grass Valley 26,406 565,268 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.15 FoodMaxx - Sacramento 30,982 541,533 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.16 Lucky - Hayward I 13,126 530,051 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.17 Save Mart - Auburn 26,425 503,395 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.18 Save Mart - Tracy 37,575 479,672 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.19 S-Mart - Lodi 30,394 481,899 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.20 Save Mart - Chico 25,535 486,442 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.21 Save Mart - Fresno I 35,235 449,799 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.22 Lucky - San Jose III 29,646 423,748 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.23 Save Mart - Roseville 32,148 441,642 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.24 Lucky - Vacaville I 12,277 439,070 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.25 Save Mart - Elk Grove 27,556 402,479 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.26 Save Mart - Fresno II 30,335 387,254 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.27 Lucky - Sand City 37,735 344,126 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.28 Lucky - Vacaville II 12,886 353,421 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.29 Lucky - Hayward 17,698 324,856 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.30 Save Mart - Kingsburg 24,976 318,836 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.31 Save Mart - Sacramento 29,963 250,219 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.32 Lucky - Santa Rosa 15,852 249,114 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
19.33 Save Mart - Jackson 24,508 204,527 100.0% 7/1/2017     NAV NAV NAV NAV NAV NAV    
20 TownePlace Suites - Boynton Beach 0 1,731,829 80.6% 4/30/2017 129 104 TTM 4/30/2017 4,543,597 2,115,881 2,427,716 0 2,427,716 130 105
21 Fairlane Meadows 74,475 1,918,931 98.7% 2/28/2017     Annualized 7 4/30/2017 3,050,964 999,678 2,051,285 0 2,051,285    
22 TownePlace Suites-VA 0 1,841,940 80.5% 3/31/2017 90 73 TTM 3/31/2017 5,012,793 2,796,856 2,215,937 0 2,215,937 90 73
22.01 TownePlace Suites Stafford Quantico 0 1,005,465 77.2% 3/31/2017 93 72 TTM 3/31/2017 2,472,607 1,328,423 1,144,184 0 1,144,184 93 72
22.02 TownePlace Suites Fredericksburg 0 836,475 83.9% 3/31/2017 87 73 TTM 3/31/2017 2,540,186 1,468,433 1,071,753 0 1,071,753 87 73
23 Hilton Garden Inn - Ames 0 1,689,139 74.0% 4/30/2017 133 98 TTM 4/30/2017 4,597,633 2,716,877 1,880,755 0 1,880,755 133 98
24 Stemmons Office Portfolio 437,756 2,364,703 95.8% 1/1/2017     TTM 3/31/2017 6,698,622 2,734,349 3,964,273 0 3,964,273    
24.01 7701 Stemmons 218,776 1,133,541 91.9% 1/1/2017     TTM 3/31/2017 2,831,123 1,244,146 1,586,977 0 1,586,977    
24.02 8001 Stemmons 141,966 959,618 100.0% 7/1/2017     TTM 3/31/2017 2,815,521 845,863 1,969,658 0 1,969,658    
24.03 8101 Stemmons 77,014 271,544 100.0% 7/1/2017     TTM 3/31/2017 1,051,978 644,340 407,638 0 407,638    
25 Stonebriar Commons on Legacy 110,430 1,283,887 96.4% 5/4/2017     TTM 3/31/2017 2,125,760 792,788 1,332,972 0 1,332,972    
26 Residence Inn Carlsbad 0 2,040,071 81.3% 2/28/2017 154 125 TTM 2/28/2017 5,621,804 3,351,386 2,270,418 224,872 2,045,546 154 125
27 Crossings at Hobart 386,192 5,239,701 98.7% 2/15/2017     Actual 2016 9,391,290 3,537,352 5,853,938 0 5,853,938    
28 US Bank Building - Reno 88,837 1,122,322 96.9% 4/27/2017     TTM 03/31/2017 1,482,857 566,923 915,934 0 915,934    
29 Old Town 29,151 1,350,140 82.9% 4/28/2017     TTM 04/30/2017 2,150,289 852,176 1,298,114 0 1,298,114    
30 Lormax Stern Retail Development – Roseville 63,092 4,114,544 89.0% 5/1/2017     TTM 02/28/2017 6,687,483 2,896,333 3,791,150 0 3,791,150    
31 Alexander Hamilton Plaza 226,404 1,096,445 96.7% 5/22/2017     NAV 3,294,622 2,072,319 1,222,303 0 1,222,303    
32 Cooper Street Retail 43,929 943,463 100.0% 3/31/2017     Actual 2016 1,447,282 365,002 1,082,280 0 1,082,280    
33 Uptown Row 45,816 966,363 95.4% 12/1/2016     TTM 3/31/2017 1,617,506 611,580 1,005,926 0 1,005,926    
34 Home2 Suites - San Antonio 0 1,501,163 85.5% 4/30/2017 109 93 TTM 4/30/2017 3,850,289 2,080,866 1,769,423 0 1,769,423 109 93
35 Hampton Inn Northlake 0 1,287,050 77.7% 3/31/2017 104 81 TTM 03/31/2017 3,622,507 2,245,859 1,376,648 144,900 1,231,748 104 81
36 Holiday Inn Express & Suites - Charlotte-Arrowood 0 969,304 70.2% 2/28/2017 115 80 TTM 2/28/2017 2,912,607 1,801,871 1,110,736 134,979 975,757 115 80
37 Hughes Airport Center 129,023 949,394 100.0% 3/31/2017     Actual 2016 1,464,698 557,761 906,937 0 906,937    
38 Boardwalk Shopping Center 53,675 637,125 100.0% 3/24/2017     TTM 4/30/2017 1,075,536 421,307 654,229 0 654,229    
39 41725 Ford Road 33,235 683,360 100.0% 4/24/2017     NAV NAV NAV NAV NAV NAV    
40 Mini Self Storage & RV 0 714,456 81.8% 4/4/2017     TTM 2/28/2017 1,249,306 448,457 800,849 0 800,849    
41 Crystal Park Plaza 128,975 725,655 97.8% 1/31/2017     TTM 2/28/2017 1,546,716 665,657 881,059 0 881,059    
42 Clifton Park Self Storage Portfolio 0 662,649 91.6% 4/17/2017     TTM 3/31/2017 1,003,928 300,001 703,927 0 703,927    
42.01 1772 Route 9 0 361,059 92.8% 4/17/2017     TTM 3/31/2017 534,718 164,884 369,834 0 369,834    
42.02 261 Ushers Road - CP 0 301,590 90.6% 4/17/2017     TTM 3/31/2017 469,210 135,116 334,094 0 334,094    
43 Hampton Inn & Suites Elyria 0 1,019,791 70.2% 2/28/2017 123 87 TTM 2/28/2017 3,117,399 1,762,968 1,354,431 0 1,354,431 123 87
44 North Towne Commons 67,212 646,739 100.0% 12/31/2016     Actual 2016 1,343,331 491,141 852,190 5,000 847,190    
45 Burt Estates MHP 0 609,562 95.2% 2/2/2017     TTM 3/31/2017 1,161,427 567,785 593,642 0 593,642    
46 Cardiff Plaza 99,714 576,815 86.8% 5/5/2017     TTM 3/31/2017 1,277,680 592,253 685,427 0 685,427    
47 Candlewood Suites New Bern 0 882,062 81.6% 2/28/2017 83 66 TTM 2/28/2017 2,071,283 1,084,077 987,206 0 987,206 83 68
48 Hampton Inn - Anderson 0 879,648 77.7% 2/28/2017 119 87 TTM 2/28/2017 2,395,770 1,363,898 1,031,872 0 1,031,872 119 92
49 Fairfield Inn & Suites - Greenwood 0 740,776 73.2% 2/28/2017 104 74 TTM 2/28/2017 2,164,489 1,241,524 922,965 0 922,965 104 76
50 Oakbridge Apartments 0 559,205 99.2% 3/31/2017     TTM 3/31/2017 926,033 290,944 635,089 0 635,089    
51 Valley High & San Pedro MHC 0 504,418 83.3% 3/1/2017     TTM 3/31/2017 823,654 317,479 506,175 0 506,175    
52 Valley View Estates MHP 0 520,498 82.8% 4/2/2017     TTM 2/28/2017 909,763 370,618 539,145 0 539,145    
53 Ravinia Estates 0 482,108 87.1% 3/14/2017     TTM 3/31/2017 834,174 336,735 497,439 0 497,439    
54 Sycamore Terrace 59,315 555,568 96.6% 3/9/2017     TTM 3/31/2017 683,899 266,090 417,809 0 417,809    
55 Wakefield Apartments 0 483,702 91.0% 4/19/2017     TTM 3/31/2017 942,897 421,135 521,762 0 521,762    
56 Stonefield Place Apartments 0 563,540 100.0% 4/25/2017     TTM 3/31/2017 910,706 276,133 634,573 0 634,573    
57 Imperial Clark Center - Downey CA 27,966 487,494 100.0% 2/27/2017     Actual 2016 698,650 155,253 543,397 0 543,397    
58 La Quinta Florence KY 0 640,476 91.2% 2/28/2017 92 79 TTM 2/28/2017 2,259,499 1,514,764 744,736 90,380 654,356 91 83
59 Orchards Market Center 14,242 493,200 86.8% 4/1/2017     Actual 2016 586,652 212,253 374,400 0 374,400    
60 35 North Raymond Avenue 16,659 388,648 100.0% 3/31/2017     TTM 2/28/2017 367,789 157,708 210,080 0 210,080    
61 Pin Oak Crossing 32,846 528,780 98.2% 5/31/2017     TTM 4/30/2017 784,169 226,366 557,803 29,035 528,769    
62 Rite Aid - Allentown 11,155 364,028 100.0% 7/1/2017     Actual 2016 419,864 8,783 411,081 0 411,081    
63 StoreRight Ocala 0 324,636 70.0% 4/30/2017     TTM 04/30/2017 594,070 277,527 316,543 0 316,543    
64 Maximus Self Storage 0 332,305 95.3% 3/23/2017     TTM 2/28/2017 565,340 212,027 353,312 0 353,312    
65 StoreRight Jacksonville 0 323,581 80.5% 4/30/2017     TTM 04/30/2017 511,726 208,184 303,542 0 303,542    
66 StoreRight Tampa 0 297,169 81.5% 4/30/2017     TTM 04/30/2017 499,977 211,507 288,470 0 288,470    
67 Allmark Plaza 13,402 279,579 100.0% 3/1/2017     TTM 3/31/2017 410,576 93,159 317,416 0 317,416    
68 Shoppes at Hunters Run 18,880 300,518 100.0% 4/3/2017     Actual 2016 537,978 210,772 327,206 0 327,206    
69 Macon Plaza 50,748 400,705 95.6% 5/1/2017     TTM 3/31/2017 456,691 136,053 320,638 0 320,638    
70 Out O’ Space Storage North Charleston 0 246,832 88.0% 4/10/2017     TTM 3/31/2017 437,820 210,909 226,911 0 226,911    
71 Elsea MHP Portfolio 0 310,729 92.3% 4/1/2017     TTM 1/31/2017 703,514 360,008 343,506 0 343,506    
71.01 Rustic Ridge 0 190,353 91.4% 4/1/2017     TTM 1/31/2017 395,989 181,492 214,497 0 214,497    
71.02 Carousel Court 0 120,376 93.5% 4/1/2017     TTM 1/31/2017 307,525 178,516 129,009 0 129,009    
72 300 Northern Pacific Avenue 21,958 243,812 95.1% 5/18/2017     TTM 4/30/2017 480,970 207,955 273,014 0 273,014    
73 Mobile City MHC 0 224,617 98.9% 5/5/2017     TTM 4/30/2017 474,715 203,154 271,561 0 271,561    
74 Park Village 26,992 231,334 95.3% 3/1/2017     TTM 2/28/2017 364,091 123,641 240,450 0 240,450    
75 Chapel Ridge Shoppes 17,054 167,648 100.0% 4/1/2017     TTM 3/31/2017 294,360 104,337 190,023 0 190,023    
76 Streetside at Thomas Crossroads 7,896 120,816 88.9% 2/28/2017     Actual 2016 144,915 37,504 107,411 7,150 100,261    

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Second Most Recent Period Second Most Recent Revenues ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent Capital Expenditures Second Most Recent NCF ($) Second Most Recent Hotel ADR Second Most Recent Hotel RevPAR Third Most Recent Period Third Most Recent Revenues ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent Capital Expenditures Third Most Recent NCF ($) Third Most Recent Hotel ADR Third Most Recent Hotel RevPAR
1 General Motors Building Actual 2015 249,768,162 99,256,499 150,511,664 0 150,511,664     Actual 2014 257,318,784 92,003,166 165,315,617 0 165,315,617    
2 Del Amo Fashion Center Actual 2016 75,673,675 24,572,583 51,101,092 0 51,101,092     Actual 2015 51,645,131 16,605,695 35,039,436 0 35,039,436    
3 245 Park Avenue Actual 2016 167,638,950 60,922,988 106,715,962 0 106,715,962     Actual 2015 160,661,056 57,993,351 102,667,705 0 102,667,705    
4 Starwood Capital Group Hotel Portfolio Actual 2016 214,236,030 131,010,137 83,225,892 8,756,495 74,469,398 119 89 Actual 2015 210,181,276 127,591,123 82,590,153 8,583,513 74,006,640 117 87
4.01 Larkspur Landing Sunnyvale Actual 2016 7,817,367 2,883,537 4,933,830 312,695 4,621,136 198 168 Actual 2015 7,402,221 2,747,753 4,654,468 296,089 4,358,379 180 159
4.02 Larkspur Landing Milpitas Actual 2016 6,748,863 2,649,268 4,099,595 269,955 3,829,640 172 148 Actual 2015 6,284,848 2,514,300 3,770,548 251,394 3,519,154 157 138
4.03 Larkspur Landing Campbell Actual 2016 6,251,271 2,587,620 3,663,651 250,051 3,413,600 167 145 Actual 2015 5,892,933 2,378,409 3,514,524 235,717 3,278,807 155 137
4.04 Larkspur Landing San Francisco Actual 2016 5,905,601 2,925,917 2,979,685 236,224 2,743,461 167 144 Actual 2015 5,806,373 2,810,816 2,995,558 232,255 2,763,303 159 143
4.05 Larkspur Landing Pleasanton Actual 2016 5,319,602 2,551,761 2,767,841 212,784 2,555,057 138 116 Actual 2015 4,880,674 2,372,092 2,508,582 195,227 2,313,355 125 107
4.06 Larkspur Landing Bellevue Actual 2016 4,726,484 2,312,314 2,414,170 189,059 2,225,110 130 102 Actual 2015 4,615,653 2,355,292 2,260,361 184,626 2,075,735 122 100
4.07 Larkspur Landing Sacramento Actual 2016 4,200,451 2,201,153 1,999,298 168,018 1,831,280 111 91 Actual 2015 4,176,563 2,151,269 2,025,295 167,063 1,858,232 111 91
4.08 Hampton Inn Ann Arbor North Actual 2016 4,956,425 2,798,152 2,158,273 198,257 1,960,016 136 103 Actual 2015 4,678,954 2,587,074 2,091,879 187,158 1,904,721 130 98
4.09 Larkspur Landing Hillsboro Actual 2016 4,016,848 2,029,273 1,987,576 160,674 1,826,902 115 87 Actual 2015 3,915,128 1,870,518 2,044,610 156,605 1,888,005 110 85
4.10 Larkspur Landing Renton Actual 2016 4,349,218 2,485,494 1,863,723 173,969 1,689,754 116 92 Actual 2015 4,324,596 2,397,904 1,926,692 172,984 1,753,708 114 92
4.11 Holiday Inn Arlington Northeast Rangers Ballpark Actual 2016 5,505,741 3,764,358 1,741,383 220,230 1,521,153 117 89 Actual 2015 5,424,474 3,782,113 1,642,361 216,979 1,425,382 115 87
4.12 Residence Inn Toledo Maumee Actual 2016 3,998,051 2,369,947 1,628,104 199,903 1,428,201 123 99 Actual 2015 3,874,115 2,385,465 1,488,651 193,706 1,294,945 120 96
4.13 Residence Inn Williamsburg Actual 2016 4,098,296 2,481,946 1,616,351 163,932 1,452,419 135 101 Actual 2015 3,685,293 2,250,970 1,434,323 147,412 1,286,911 127 91
4.14 Hampton Inn Suites Waco South Actual 2016 4,293,352 2,661,189 1,632,164 171,734 1,460,429 119 94 Actual 2015 4,247,264 2,584,709 1,662,555 169,891 1,492,665 116 92
4.15 Holiday Inn Louisville Airport Fair Expo Actual 2016 4,308,290 2,638,604 1,669,685 172,332 1,497,354 137 102 Actual 2015 4,124,662 2,494,315 1,630,347 164,986 1,465,361 126 98
4.16 Courtyard Tyler Actual 2016 3,429,564 1,952,446 1,477,118 137,183 1,339,935 108 65 Actual 2015 3,919,126 2,063,389 1,855,736 156,765 1,698,971 119 77
4.17 Hilton Garden Inn Edison Raritan Center Actual 2016 5,761,789 4,223,546 1,538,244 230,472 1,307,772 128 97 Actual 2015 5,493,273 4,219,650 1,273,624 219,731 1,053,893 122 93
4.18 Hilton Garden Inn St Paul Oakdale Actual 2016 4,983,720 2,993,120 1,990,600 199,349 1,791,252 135 109 Actual 2015 4,711,861 2,919,955 1,791,907 188,474 1,603,432 128 103
4.19 Residence Inn Grand Rapids West Actual 2016 3,310,952 1,852,714 1,458,239 165,548 1,292,691 128 100 Actual 2015 3,062,200 1,769,939 1,292,261 153,110 1,139,151 122 92
4.20 Peoria, AZ Residence Inn Actual 2016 3,292,301 1,922,040 1,370,261 131,692 1,238,569 121 98 Actual 2015 3,187,787 1,884,958 1,302,829 127,511 1,175,318 113 96
4.21 Hampton Inn Suites Bloomington Normal Actual 2016 3,759,689 2,190,385 1,569,304 150,388 1,418,917 112 79 Actual 2015 4,022,171 2,297,239 1,724,931 160,887 1,564,044 116 85
4.22 Courtyard Chico Actual 2016 3,812,434 2,228,761 1,583,673 152,497 1,431,176 127 108 Actual 2015 3,178,650 1,960,096 1,218,554 127,146 1,091,408 122 92
4.23 Hampton Inn Suites South Bend Actual 2016 3,779,982 2,384,057 1,395,925 151,199 1,244,725 126 87 Actual 2015 3,424,014 2,192,947 1,231,066 136,961 1,094,106 125 80
4.24 Hampton Inn Suites Kokomo Actual 2016 3,744,550 2,281,313 1,463,236 149,782 1,313,454 122 96 Actual 2015 3,524,349 2,216,867 1,307,482 140,974 1,166,508 117 91
4.25 Courtyard Wichita Falls Actual 2016 3,055,163 1,845,332 1,209,831 122,207 1,087,624 111 82 Actual 2015 2,944,157 1,831,305 1,112,852 117,766 995,086 109 79
4.26 Hampton Inn Morehead Actual 2016 3,140,885 1,903,562 1,237,323 125,635 1,111,688 110 72 Actual 2015 2,908,105 1,778,565 1,129,540 116,324 1,013,216 111 68
4.27 Residence Inn Chico Actual 2016 3,230,070 1,874,651 1,355,419 129,203 1,226,216 129 112 Actual 2015 3,017,201 1,775,051 1,242,150 120,688 1,121,462 121 105
4.28 Courtyard Lufkin Actual 2016 2,938,698 1,947,900 990,797 117,548 873,250 106 72 Actual 2015 3,391,091 2,043,961 1,347,129 135,644 1,211,486 111 83
4.29 Hampton Inn Carlisle Actual 2016 3,524,239 2,222,178 1,302,061 140,970 1,161,091 127 98 Actual 2015 3,477,412 2,119,272 1,358,140 139,096 1,219,043 125 97
4.30 Springhill Suites Williamsburg Actual 2016 3,440,078 2,325,087 1,114,991 137,603 977,388 108 77 Actual 2015 3,204,858 2,176,411 1,028,446 128,194 900,252 104 72
4.31 Fairfield Inn Bloomington Actual 2016 2,956,451 1,547,816 1,408,635 147,823 1,260,812 91 77 Actual 2015 2,237,500 1,541,274 696,227 111,875 584,352 94 58
4.32 Waco Residence Inn Actual 2016 3,115,712 2,004,788 1,110,924 124,628 986,296 130 108 Actual 2015 2,926,457 1,924,264 1,002,193 117,058 885,135 119 101
4.33 Holiday Inn Express Fishers Actual 2016 3,132,794 2,059,645 1,073,149 125,312 947,837 112 74 Actual 2015 2,880,638 1,820,094 1,060,544 115,226 945,318 109 67
4.34 Larkspur Landing Folsom Actual 2016 2,893,984 1,906,370 987,614 115,759 871,854 109 93 Actual 2015 2,842,366 1,800,822 1,041,544 113,695 927,850 108 92
4.35 Springhill Suites Chicago Naperville Warrenville Actual 2016 3,229,904 2,406,308 823,596 161,495 662,101 102 67 Actual 2015 3,334,536 2,448,695 885,840 166,727 719,114 101 70
4.36 Holiday Inn Express & Suites Paris Actual 2016 2,339,461 1,421,821 917,639 93,578 824,061 104 75 Actual 2015 2,256,662 1,366,196 890,466 90,266 800,200 105 73
4.37 Toledo Homewood Suites Actual 2016 2,879,994 1,884,358 995,636 115,200 880,436 121 99 Actual 2015 2,585,574 1,776,990 808,584 103,423 705,161 112 90
4.38 Grand Rapids Homewood Suites Actual 2016 3,082,919 2,082,919 1,000,000 123,317 876,683 123 107 Actual 2015 3,044,043 2,020,091 1,023,952 121,762 902,190 120 106
4.39 Fairfield Inn Laurel Actual 2016 3,060,436 2,307,996 752,440 122,417 630,022 97 76 Actual 2015 2,980,035 2,200,084 779,951 119,201 660,749 98 74
4.40 Cheyenne Fairfield Inn and Suites Actual 2016 2,069,004 1,150,552 918,452 82,760 835,692 121 93 Actual 2015 2,184,113 1,186,663 997,451 87,365 910,086 123 99
4.41 Courtyard Akron Stow Actual 2016 3,339,430 2,176,862 1,162,568 133,577 1,028,990 119 82 Actual 2015 3,378,668 2,032,822 1,345,847 135,147 1,210,700 117 85
4.42 Towneplace Suites Bloomington Actual 2016 2,355,692 1,397,666 958,026 117,785 840,241 90 77 Actual 2015 1,990,897 1,278,946 711,951 99,545 612,406 90 65
4.43 Larkspur Landing Roseville Actual 2016 2,791,909 1,916,526 875,383 111,676 763,707 105 82 Actual 2015 2,792,081 1,875,555 916,526 111,683 804,842 103 83
4.44 Hampton Inn Danville Actual 2016 2,521,595 1,699,299 822,297 100,864 721,433 124 96 Actual 2015 2,301,578 1,596,568 705,009 92,063 612,946 122 88
4.45 Holiday Inn Norwich Actual 2016 4,825,972 3,841,316 984,656 193,039 791,617 131 75 Actual 2015 4,347,308 3,567,286 780,022 173,892 606,130 123 66
4.46 Hampton Inn Suites Longview North Actual 2016 2,373,357 1,599,432 773,925 94,934 678,991 110 69 Actual 2015 3,058,158 1,744,990 1,313,168 122,326 1,190,842 122 90
4.47 Springhill Suites Peoria Westlake Actual 2016 2,854,364 2,241,897 612,467 142,718 469,749 102 62 Actual 2015 3,126,977 2,335,684 791,292 156,349 634,944 106 68
4.48 Hampton Inn Suites Buda Actual 2016 2,680,752 1,673,589 1,007,162 107,230 899,932 131 98 Actual 2015 2,802,930 1,693,104 1,109,826 112,117 997,709 126 102
4.49 Shawnee Hampton Inn Actual 2016 1,890,630 1,179,047 711,582 75,625 635,957 106 82 Actual 2015 1,834,041 1,189,348 644,692 73,362 571,331 105 79
4.50 Racine Fairfield Inn Actual 2016 1,800,048 1,131,876 668,172 72,002 596,170 115 78 Actual 2015 1,757,437 1,089,693 667,743 70,297 597,446 105 76
4.51 Hampton Inn Selinsgrove Shamokin Dam Actual 2016 2,342,011 1,597,998 744,013 93,680 650,333 116 85 Actual 2015 2,166,585 1,424,703 741,881 86,663 655,218 114 79
4.52 Holiday Inn Express & Suites Terrell Actual 2016 2,116,706 1,409,632 707,074 84,668 622,406 103 84 Actual 2015 2,004,889 1,331,720 673,170 80,196 592,974 98 80
4.53 Westchase Homewood Suites Actual 2016 3,210,256 2,539,999 670,257 128,410 541,847 132 90 Actual 2015 4,364,744 2,879,354 1,485,391 174,590 1,310,801 150 123
4.54 Holiday Inn Express & Suites Tyler South Actual 2016 2,077,217 1,417,416 659,801 83,089 576,713 100 63 Actual 2015 2,201,486 1,454,109 747,377 88,059 659,318 108 67
4.55 Holiday Inn Express & Suites Huntsville Actual 2016 2,407,786 1,577,861 829,925 96,311 733,614 115 75 Actual 2015 3,196,798 1,732,411 1,464,387 127,872 1,336,515 129 99
4.56 Hampton Inn Sweetwater Actual 2016 1,725,603 1,156,237 569,366 69,024 500,342 96 65 Actual 2015 2,002,056 1,321,638 680,418 80,082 600,336 101 75
4.57 Comfort Suites Buda Austin South Actual 2016 2,074,254 1,436,582 637,672 82,970 554,702 99 75 Actual 2015 2,032,396 1,420,251 612,145 81,296 530,849 96 74
4.58 Fairfield Inn & Suites Weatherford Actual 2016 1,543,315 1,214,836 328,479 61,733 266,746 82 48 Actual 2015 1,465,030 1,118,625 346,406 58,601 287,804 78 46
4.59 Holiday Inn Express & Suites Altus Actual 2016 1,422,396 1,125,216 297,180 56,896 240,285 83 57 Actual 2015 1,322,219 1,070,758 251,461 52,889 198,572 79 53
4.60 Comfort Inn & Suites Paris Actual 2016 1,161,068 837,815 323,253 46,443 276,810 83 56 Actual 2015 1,058,458 770,256 288,202 42,338 245,864 82 52
4.61 Hampton Inn Suites Decatur Actual 2016 1,547,032 1,268,842 278,191 61,881 216,309 89 57 Actual 2015 1,669,635 1,274,496 395,139 66,785 328,354 89 61
4.62 Holiday Inn Express & Suites Texarkana East Actual 2016 1,621,549 1,375,953 245,596 64,862 180,734 75 50 Actual 2015 1,496,353 1,287,565 208,788 59,854 148,934 72 46
4.63 Mankato Fairfield Inn Actual 2016 1,222,539 994,407 228,133 48,902 179,231 92 53 Actual 2015 1,247,365 971,872 275,494 49,895 225,599 84 53
4.64 Candlewood Suites Texarkana Actual 2016 1,270,187 1,053,956 216,231 50,807 165,424 54 42 Actual 2015 1,127,933 919,430 208,504 45,117 163,387 58 38
4.65 Country Inn & Suites Houston Intercontinental Airport East Actual 2016 599,729 885,679 -285,950 23,989 -309,940 92 65 Actual 2015 1,363,324 1,192,163 171,162 54,533 116,629 84 59
5 Long Island Prime Portfolio - Melville Actual 2016 24,700,076 9,135,252 15,564,824 0 15,564,824     Actual 2015 23,901,040 8,945,053 14,955,987 0 14,955,987    
5.01 68 South Service Road Actual 2016 11,848,224 3,580,219 8,268,005 0 8,268,005     Actual 2015 11,722,817 3,487,725 8,235,092 0 8,235,092    
5.02 58 South Service Road Actual 2016 9,245,113 3,641,534 5,603,579 0 5,603,579     Actual 2015 8,705,992 3,636,030 5,069,962 0 5,069,962    
5.03 48 South Service Road Actual 2016 3,606,739 1,913,499 1,693,240 0 1,693,240     Actual 2015 3,472,231 1,821,298 1,650,933 0 1,650,933    
6 225 & 233 Park Avenue South Actual 2016 35,494,619 19,250,259 16,244,360 0 16,244,360     Actual 2015 41,882,063 19,132,092 22,749,971 0 22,749,971    
7 Market Street -The Woodlands Actual 2015 23,041,449 8,428,986 14,612,463 0 14,612,463     Actual 2014 22,613,560 8,087,850 14,525,710 0 14,525,710    
8 iStar Leased Fee Portfolio NAV NAV NAV NAV NAV NAV Various Various NAV NAV NAV NAV NAV NAV Various Various
8.01 Hilton Salt Lake NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
8.02 DoubleTree Seattle Airport NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
8.03 DoubleTree Mission Valley NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
8.04 One Ally Center NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
8.05 DoubleTree Sonoma NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
8.06 DoubleTree Durango NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
8.07 Northside Forsyth Hospital Medical Center NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
8.08 NASA/JPSS Headquarters NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
8.09 Dallas Market Center: Sheraton Suites NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
8.10 Dallas Market Center: Marriott Courtyard NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
8.11 The Buckler Apartments NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
8.12 Lock-Up Self Storage Facility NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
9 Valley Creek Corporate Center Actual 2016 5,414,167 2,515,441 2,898,726 0 2,898,726     Actual 2015 4,703,860 2,520,085 2,183,776 0 2,183,776    
10 Amazon Lakeland Actual 2016 5,642,195 1,266,370 4,375,825 0 4,375,825     Actual 2015 6,243,155 1,233,556 5,009,600 0 5,009,600    
11 ExchangeRight Net Leased Portfolio #16 NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.01 Walgreens - St. Louis, MO NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.02 Hobby Lobby - Mansfield, TX NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.03 Walgreens - North Ridgeville, OH NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.04 Walgreens - Hammond, IN NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.05 Tractor Supply - Royse City, TX NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.06 Tractor Supply - Kuna, ID NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.07 Walgreens - Baytown, TX NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.08 Dollar General - Washington, PA NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.09 Dollar General - Tampa, FL NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.10 Dollar General - Butler, PA NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.11 Dollar General - Jermyn, PA NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.12 Dollar General - Leesport, PA NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.13 Dollar General - Evansville, IN NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.14 Family Dollar - Baton Rouge, LA NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.15 Sherwin Williams - Peoria, IL NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.16 Dollar General - Baton Rouge, LA NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.17 Advance Auto Parts - Normal, IL NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.18 Advance Auto Parts - Zion, IL NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.19 Advance Auto Parts - St. Louis, MO NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Second Most Recent Period Second Most Recent Revenues ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent Capital Expenditures Second Most Recent NCF ($) Second Most Recent Hotel ADR Second Most Recent Hotel RevPAR Third Most Recent Period Third Most Recent Revenues ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent Capital Expenditures Third Most Recent NCF ($) Third Most Recent Hotel ADR Third Most Recent Hotel RevPAR
12 Raleigh Marriott City Center Actual 2016 26,773,991 17,272,586 9,501,406 0 9,501,406 160 121 Actual 2015 25,890,265 16,995,264 8,895,001 0 8,895,001 154 115
13 2851 Junction Annualized 7 12/31/2015 3,338,585 1,601,794 1,736,791 0 1,736,791     NAV NAV NAV NAV NAV NAV    
14 123 William Street Actual 2015 13,841,425 8,896,462 4,944,963 0 4,944,963     Actual 2014 11,300,309 7,852,958 3,447,351 0 3,447,351    
15 Banner Bank Actual 2016 3,510,505 1,172,235 2,338,271 0 2,338,271     Actual 2015 3,360,305 1,089,344 2,270,961 0 2,270,961    
16 AmberGlen Corporate Center Actual 2016 3,264,284 1,254,886 2,009,398 0 2,009,398     Actual 2015 3,908,938 1,168,029 2,740,909 0 2,740,909    
16.01 2430 NW 206th Actual 2016 670,561 353,013 317,547 0 317,547     Actual 2015 1,369,597 309,269 1,060,328 0 1,060,328    
16.02 1195 NW Compton Drive Actual 2016 1,452,885 480,615 972,270 0 972,270     Actual 2015 1,353,606 466,434 887,173 0 887,173    
16.03 2345 NW Amberbrook Actual 2016 1,140,839 421,258 719,580 0 719,580     Actual 2015 1,185,735 392,326 793,408 0 793,408    
17 Highland Park Mixed Use Actual 2016 2,348,821 752,843 1,595,977 0 1,595,977     Actual 2015 2,323,695 818,247 1,505,448 0 1,505,448    
18 Raley’s Towne Centre Actual 2016 1,971,812 482,365 1,489,447 0 1,489,447     Actual 2015 1,914,528 462,028 1,452,500 0 1,452,500    
19 Save Mart Portfolio NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.01 Lucky - San Francisco NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.02 Lucky - San Bruno NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.03 Lucky California - Daly City NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.04 Lucky - San Jose I NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.05 Lucky - San Jose II NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.06 Lucky - San Leandro NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.07 Dick’s Sporting Goods - Folsom NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.08 Lucky - Concord NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.09 FoodMaxx - Antioch NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.10 Lucky - Hollister NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.11 Save Mart - Modesto NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.12 Dick’s Sporting Goods - Salinas NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.13 Save Mart - Clovis NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.14 Save Mart - Grass Valley NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.15 FoodMaxx - Sacramento NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.16 Lucky - Hayward I NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.17 Save Mart - Auburn NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.18 Save Mart - Tracy NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.19 S-Mart - Lodi NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.20 Save Mart - Chico NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.21 Save Mart - Fresno I NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.22 Lucky - San Jose III NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.23 Save Mart - Roseville NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.24 Lucky - Vacaville I NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.25 Save Mart - Elk Grove NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.26 Save Mart - Fresno II NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.27 Lucky - Sand City NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.28 Lucky - Vacaville II NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.29 Lucky - Hayward NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.30 Save Mart - Kingsburg NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.31 Save Mart - Sacramento NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.32 Lucky - Santa Rosa NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19.33 Save Mart - Jackson NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
20 TownePlace Suites - Boynton Beach NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
21 Fairlane Meadows TTM 6/30/2016 2,934,475 936,422 1,998,053 0 1,998,053     Actual 2015 2,857,515 954,259 1,903,257 0 1,903,257    
22 TownePlace Suites-VA Actual 2016 5,065,606 2,791,830 2,273,776 0 2,273,776 91 73 Actual 2015 4,526,351 2,756,186 1,770,165 0 1,770,165 91 65
22.01 TownePlace Suites Stafford Quantico Actual 2016 2,489,181 1,346,759 1,142,422 0 1,142,422 93 72 Actual 2015 2,317,087 1,325,872 991,215 0 991,215 92 67
22.02 TownePlace Suites Fredericksburg Actual 2016 2,576,425 1,445,071 1,131,354 0 1,131,354 89 74 Actual 2015 2,209,264 1,430,314 778,950 0 778,950 89 64
23 Hilton Garden Inn - Ames Actual 2016 4,716,233 2,797,755 1,918,479 0 1,918,479 132 100 Actual 2015 4,801,823 2,879,864 1,921,959 0 1,921,959 126 100
24 Stemmons Office Portfolio Actual 2016 6,139,258 2,520,240 3,619,018 0 3,619,018     Actual 2015 6,006,976 2,470,939 3,536,037 0 3,536,037    
24.01 7701 Stemmons Actual 2016 2,595,403 1,146,864 1,448,539 0 1,448,539     Actual 2015 2,878,133 1,184,500 1,693,633 0 1,693,633    
24.02 8001 Stemmons Actual 2016 2,580,854 785,670 1,795,184 0 1,795,184     Actual 2015 2,179,390 766,940 1,412,450 0 1,412,450    
24.03 8101 Stemmons Actual 2016 963,001 587,706 375,295 0 375,295     Actual 2015 949,453 519,499 429,954 0 429,954    
25 Stonebriar Commons on Legacy Actual 2016 1,961,094 790,799 1,170,295 0 1,170,295     Actual 2015 1,669,854 806,843 863,011 0 863,011    
26 Residence Inn Carlsbad Actual 2016 5,611,542 3,375,886 2,235,656 224,462 2,011,194 154 125 Actual 2015 5,785,565 3,350,293 2,435,272 231,423 2,203,849 152 129
27 Crossings at Hobart Actual 2015 9,148,350 3,671,439 5,476,911 0 5,476,911     Actual 2014 9,346,160 4,053,251 5,292,909 0 5,292,909    
28 US Bank Building - Reno Actual 2016 1,467,563 558,088 909,475 0 909,475     Actual 2015 1,431,620 578,511 853,109 0 853,109    
29 Old Town Actual 2016 2,012,594 726,146 1,286,448 0 1,286,448     Actual 2015 1,868,931 663,594 1,205,337 0 1,205,337    
30 Lormax Stern Retail Development – Roseville Actual 2016 6,631,495 2,905,408 3,726,087 0 3,726,087     Actual 2015 5,712,265 2,916,661 2,795,604 0 2,795,604    
31 Alexander Hamilton Plaza Actual 2016 3,270,651 2,227,921 1,042,730 0 1,042,730     Actual 2015 3,129,563 2,197,721 931,842 0 931,842    
32 Cooper Street Retail Actual 2015 1,399,576 342,880 1,056,697 0 1,056,697     Actual 2014 1,374,510 351,822 1,022,688 0 1,022,688    
33 Uptown Row Actual 2016 1,604,590 622,261 982,329 0 982,329     Actual 2015 1,621,155 580,628 1,040,527 0 1,040,527    
34 Home2 Suites - San Antonio Actual 2016 3,813,685 2,058,075 1,755,610 0 1,755,610 107 92 Actual 2015 3,620,829 1,860,285 1,760,544 0 1,760,544 106 88
35 Hampton Inn Northlake Actual 2016 3,455,629 2,180,164 1,275,465 138,225 1,137,240 104 77 Actual 2015 3,033,021 2,061,794 971,228 121,321 849,907 94 68
36 Holiday Inn Express & Suites - Charlotte-Arrowood Actual 2016 3,028,656 1,817,764 1,210,892 136,242 1,074,650 117 84 Actual 2015 3,034,329 1,779,449 1,254,880 121,353 1,133,527 109 84
37 Hughes Airport Center Actual 2015 1,529,093 578,230 950,863 0 950,863     Actual 2014 1,434,686 568,667 866,019 0 866,019    
38 Boardwalk Shopping Center Actual 2016 1,078,459 339,382 739,077 0 739,077     Actual 2015 922,121 291,229 630,892 0 630,892    
39 41725 Ford Road NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
40 Mini Self Storage & RV Actual 2016 1,247,037 452,311 794,726 0 794,726     Actual 2015 1,153,007 434,161 718,846 0 718,846    
41 Crystal Park Plaza Actual 2016 1,503,763 650,371 853,392 0 853,392     Actual 2015 1,214,799 630,580 584,219 0 584,219    
42 Clifton Park Self Storage Portfolio Actual 2016 996,572 301,873 694,699 0 694,699     Actual 2015 941,651 280,569 661,082 0 661,082    
42.01 1772 Route 9 Actual 2016 534,910 165,372 369,538 0 369,538     Actual 2015 513,602 155,436 358,166 0 358,166    
42.02 261 Ushers Road - CP Actual 2016 461,662 136,501 325,161 0 325,161     Actual 2015 428,049 125,133 302,916 0 302,916    
43 Hampton Inn & Suites Elyria Actual 2016 3,181,672 1,804,439 1,377,233 0 1,377,233 124 88 Actual 2015 3,372,283 1,958,613 1,413,670 0 1,413,670 124 94
44 North Towne Commons Actual 2015 1,288,373 479,194 809,179 3,600 805,579     Actual 2014 1,204,977 443,511 761,466 0 761,466    
45 Burt Estates MHP Actual 2016 1,114,965 564,726 550,239 0 550,239     Actual 2015 917,456 522,863 394,592 0 394,592    
46 Cardiff Plaza Actual 2016 1,275,252 595,127 680,126 0 680,126     Actual 2015 1,309,049 582,142 726,907 0 726,907    
47 Candlewood Suites New Bern Actual 2016 2,052,770 1,085,338 967,432 0 967,432 81 67 Actual 2015 1,879,206 1,038,952 840,255 0 840,255 82 61
48 Hampton Inn - Anderson Actual 2016 2,351,903 1,347,221 1,004,682 0 1,004,682 118 90 Actual 2015 2,061,114 1,173,759 887,355 0 887,355 114 79
49 Fairfield Inn & Suites - Greenwood Actual 2016 2,014,425 1,174,854 839,571 0 839,571 102 71 Actual 2015 2,079,058 1,124,635 954,423 0 954,423 104 74
50 Oakbridge Apartments Actual 2016 866,705 288,075 578,630 0 578,630     Actual 2015 670,952 201,003 469,949 0 469,949    
51 Valley High & San Pedro MHC Actual 2016 791,181 314,534 476,647 0 476,647     Actual 2015 779,548 347,755 431,793 0 431,793    
52 Valley View Estates MHP Actual 2016 908,216 388,241 519,975 0 519,975     Actual 2015 893,566 383,020 510,546 0 510,546    
53 Ravinia Estates Actual 2016 814,789 338,482 476,307 0 476,307     Actual 2015 728,390 327,148 401,242 0 401,242    
54 Sycamore Terrace Actual 2016 692,182 255,456 436,726 0 436,726     Actual 2015 730,037 297,383 432,654 0 432,654    
55 Wakefield Apartments Actual 2016 927,830 429,230 498,600 0 498,600     Actual 2015 906,338 432,612 473,726 0 473,726    
56 Stonefield Place Apartments Actual 2016 901,138 274,645 626,493 0 626,493     Actual 2015 873,236 281,373 591,863 0 591,863    
57 Imperial Clark Center - Downey CA Actual 2015 672,898 149,793 523,105 0 523,105     Actual 2014 638,410 142,340 496,070 0 496,070    
58 La Quinta Florence KY Actual 2016 2,233,489 1,500,441 733,048 89,340 643,709 89 82 Actual 2015 2,002,485 1,360,953 641,532 80,099 561,432 84 73
59 Orchards Market Center Actual 2015 576,439 280,092 296,347 0 296,347     Actual 2014 289,958 88,153 201,806 0 201,806    
60 35 North Raymond Avenue Actual 2016 431,847 176,537 255,310 0 255,310     Actual 2015 359,995 168,797 191,198 0 191,198    
61 Pin Oak Crossing Actual 2016 759,651 224,654 534,997 22,817 512,181     Actual 2015 654,886 179,615 475,272 31,422 443,850    
62 Rite Aid - Allentown Actual 2015 416,115 13,328 402,787 0 402,787     NAV NAV NAV NAV NAV NAV    
63 StoreRight Ocala Actual 2016 569,000 273,711 295,289 0 295,289     Actual 2015 419,778 261,482 158,296 0 158,296    
64 Maximus Self Storage Actual 2016 549,241 217,963 331,278 0 331,278     Actual 2015 494,617 222,527 272,090 0 272,090    
65 StoreRight Jacksonville Actual 2016 506,284 201,332 304,952 0 304,952     Actual 2015 287,544 125,675 161,869 0 161,869    
66 StoreRight Tampa Actual 2016 483,313 211,812 271,501 0 271,501     Actual 2015 380,130 195,727 184,402 0 184,402    
67 Allmark Plaza Actual 2016 411,110 92,135 318,975 0 318,975     Actual 2015 400,462 94,214 306,249 0 306,249    
68 Shoppes at Hunters Run Actual 2015 490,326 167,317 323,009 0 323,009     Actual 2014 519,907 170,914 348,993 0 348,993    
69 Macon Plaza Actual 2016 455,649 135,420 320,229 0 320,229     Actual 2015 488,294 130,357 357,937 0 357,937    
70 Out O’ Space Storage North Charleston Actual 2016 431,603 200,313 231,290 0 231,290     Actual 2015 425,612 184,635 240,977 0 240,977    
71 Elsea MHP Portfolio Actual 2016 696,853 360,679 336,174 0 336,174     Actual 2015 681,338 378,795 302,544 0 302,544    
71.01 Rustic Ridge Actual 2016 390,313 182,115 208,198 0 208,198     Actual 2015 370,608 204,187 166,421 0 166,421    
71.02 Carousel Court Actual 2016 306,540 178,563 127,976 0 127,976     Actual 2015 310,730 174,607 136,123 0 136,123    
72 300 Northern Pacific Avenue Actual 2016 493,423 198,140 295,283 0 295,283     Actual 2015 482,293 189,236 293,057 0 293,057    
73 Mobile City MHC Actual 2016 460,267 194,456 265,811 0 265,811     Actual 2015 462,270 189,299 272,971 0 272,971    
74 Park Village Actual 2016 352,033 123,454 228,578 0 228,578     Actual 2015 316,402 128,179 188,223 0 188,223    
75 Chapel Ridge Shoppes Actual 2016 293,065 102,184 190,881 0 190,881     Actual 2015 300,392 95,724 204,668 0 204,668    
76 Streetside at Thomas Crossroads Actual 2015 199,181 37,730 161,451 0 161,451     NAV NAV NAV NAV NAV NAV    

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Master Lease (Y/N) Largest Tenant Name Largest Tenant Sq. Ft. Largest
Tenant % of NRA
Largest Tenant Exp. Date 2nd Largest Tenant Name 2nd Largest Tenant Sq. Ft. 2nd Largest
Tenant
% of NRA
2nd Largest Tenant Exp. Date 3rd Largest Tenant Name 3rd Largest Tenant Sq. Ft. 3rd Largest
Tenant
% of NRA
3rd Largest Tenant Exp. Date 4th Largest Tenant Name 4th Largest Tenant Sq. Ft. 4th Largest
Tenant
% of NRA
4th Largest Tenant Exp. Date
1 General Motors Building N Weil, Gotshal & Manges 489,867 24.6% Multiple leases --  100,024 square feet expiring 8/31/2019;  389,843  square feet expiring 8/31/2034 Aramis 299,895 15.1% 3/31/2020 Perella Weinberg 130,155 6.5% 1/31/2022 Apple 105,748 5.3% Multiple leases --  2,754 square feet expiring 12/31/2018; 102,994 square feet expiring 1/31/2034
2 Del Amo Fashion Center Y J.C. Penney 163,346 9.2% 12/31/2018 Nordstrom 138,000 7.8% 2/28/2031 Dick’s Sporting Goods 83,210 4.7% 4/30/2027 AMC Theatres 76,800 4.3% 9/30/2021
3 245 Park Avenue N Société Générale 562,347 32.6% 10/31/2032 JPMorgan Chase Bank, N.A. 225,438 13.1% 10/31/2022 Major League Baseball 220,565 12.8% 10/31/2022 Angelo, Gordon & Co., L.P. 113,405 6.6% 5/31/2026
4 Starwood Capital Group Hotel Portfolio N                                
4.01 Larkspur Landing Sunnyvale N                                
4.02 Larkspur Landing Milpitas N                                
4.03 Larkspur Landing Campbell N                                
4.04 Larkspur Landing San Francisco N                                
4.05 Larkspur Landing Pleasanton N                                
4.06 Larkspur Landing Bellevue N                                
4.07 Larkspur Landing Sacramento N                                
4.08 Hampton Inn Ann Arbor North N                                
4.09 Larkspur Landing Hillsboro N                                
4.10 Larkspur Landing Renton N                                
4.11 Holiday Inn Arlington Northeast Rangers Ballpark N                                
4.12 Residence Inn Toledo Maumee N                                
4.13 Residence Inn Williamsburg N                                
4.14 Hampton Inn Suites Waco South N                                
4.15 Holiday Inn Louisville Airport Fair Expo N                                
4.16 Courtyard Tyler N                                
4.17 Hilton Garden Inn Edison Raritan Center N                                
4.18 Hilton Garden Inn St Paul Oakdale N                                
4.19 Residence Inn Grand Rapids West N                                
4.20 Peoria, AZ Residence Inn N                                
4.21 Hampton Inn Suites Bloomington Normal N                                
4.22 Courtyard Chico N                                
4.23 Hampton Inn Suites South Bend N                                
4.24 Hampton Inn Suites Kokomo N                                
4.25 Courtyard Wichita Falls N                                
4.26 Hampton Inn Morehead N                                
4.27 Residence Inn Chico N                                
4.28 Courtyard Lufkin N                                
4.29 Hampton Inn Carlisle N                                
4.30 Springhill Suites Williamsburg N                                
4.31 Fairfield Inn Bloomington N                                
4.32 Waco Residence Inn N                                
4.33 Holiday Inn Express Fishers N                                
4.34 Larkspur Landing Folsom N                                
4.35 Springhill Suites Chicago Naperville Warrenville N                                
4.36 Holiday Inn Express & Suites Paris N                                
4.37 Toledo Homewood Suites N                                
4.38 Grand Rapids Homewood Suites N                                
4.39 Fairfield Inn Laurel N                                
4.40 Cheyenne Fairfield Inn and Suites N                                
4.41 Courtyard Akron Stow N                                
4.42 Towneplace Suites Bloomington N                                
4.43 Larkspur Landing Roseville N                                
4.44 Hampton Inn Danville N                                
4.45 Holiday Inn Norwich N                                
4.46 Hampton Inn Suites Longview North N                                
4.47 Springhill Suites Peoria Westlake N                                
4.48 Hampton Inn Suites Buda N                                
4.49 Shawnee Hampton Inn N                                
4.50 Racine Fairfield Inn N                                
4.51 Hampton Inn Selinsgrove Shamokin Dam N                                
4.52 Holiday Inn Express & Suites Terrell N                                
4.53 Westchase Homewood Suites N                                
4.54 Holiday Inn Express & Suites Tyler South N                                
4.55 Holiday Inn Express & Suites Huntsville N                                
4.56 Hampton Inn Sweetwater N                                
4.57 Comfort Suites Buda Austin South N                                
4.58 Fairfield Inn & Suites Weatherford N                                
4.59 Holiday Inn Express & Suites Altus N                                
4.60 Comfort Inn & Suites Paris N                                
4.61 Hampton Inn Suites Decatur N                                
4.62 Holiday Inn Express & Suites Texarkana East N                                
4.63 Mankato Fairfield Inn N                                
4.64 Candlewood Suites Texarkana N                                
4.65 Country Inn & Suites Houston Intercontinental Airport East N                                
5 Long Island Prime Portfolio - Melville N Various Various Various Various Various Various Various Various Various Various Various Various Various Various Various Various
5.01 68 South Service Road N Citibank N.A. 202,930 62.8% 3/31/2022 HQ Global Workplaces LLC. 35,522 11.0% 1/31/2019 Signature Bank 24,332 7.5% 24,032 sf expiring on 2/29/2024 and 300 sf expiring on 9/30/2018 World Wide Specialty Programs 17,771 5.5% 17,291 sf expiring on 6/30/2026 and 480 sf expiring on 12/31/2017
5.02 58 South Service Road N Morgan Stanley Smith Barney 50,359 16.3% 11/30/2023 Jackson Lewis P.C. 29,385 9.5% 12/31/2025 UBS Financial Services Inc. 23,493 7.6% 3/31/2028 RGRD New York Leasing Corp 21,793 7.0% 12/31/2019
5.03 48 South Service Road N Massachusetts Mutual Life Insurance 15,603 10.8% 6/30/2021 Mercer Inc. 14,171 9.8% 8/31/2021 Citizens Bank N.A. 12,068 8.4% 9/30/2021 Principal Life Insurance Co 11,668 8.1% 4/30/2018
6 225 & 233 Park Avenue South N Facebook 266,460 39.4% 10/31/2027 Buzzfeed 194,123 28.7% 5/31/2026 STV 133,200 19.7% 5/31/2024 T. Rowe Price 13,450 2.0% 3/31/2028
7 Market Street -The Woodlands N H-E-B Woodlands Market 82,525 16.8% 7/1/2024 Merrill Lynch 23,682 4.8% 1/1/2020 Regus 23,495 4.8% 3/1/2027 Cinemark 20,664 4.2% 5/1/2020
8 iStar Leased Fee Portfolio Various                                
8.01 Hilton Salt Lake Y                                
8.02 DoubleTree Seattle Airport Y                                
8.03 DoubleTree Mission Valley Y                                
8.04 One Ally Center N                                
8.05 DoubleTree Sonoma Y                                
8.06 DoubleTree Durango Y                                
8.07 Northside Forsyth Hospital Medical Center N                                
8.08 NASA/JPSS Headquarters N                                
8.09 Dallas Market Center: Sheraton Suites N                                
8.10 Dallas Market Center: Marriott Courtyard N                                
8.11 The Buckler Apartments N                                
8.12 Lock-Up Self Storage Facility N                                
9 Valley Creek Corporate Center N Analytical Graphics, Inc. 90,917 35.0% 05/31/2022 Internet Pipeline, Inc. 46,848 18.1% 5/31/2025 Autotrader.Com, Inc. 44,498 17.1% 12/31/2022 Titanium Metals Corporation 23,626 9.1% 09/30/2018
10 Amazon Lakeland N Amazon.com.dedc, LLC 1,016,080 100.0% 7/31/2029                        
11 ExchangeRight Net Leased Portfolio #16 N Various Various Various Various                        
11.01 Walgreens - St. Louis, MO N Walgreens 15,120 100.0% 5/30/2028                        
11.02 Hobby Lobby - Mansfield, TX N Hobby Lobby 55,000 100.0% 5/1/2032                        
11.03 Walgreens - North Ridgeville, OH N Walgreens 14,490 100.0% 11/30/2030                        
11.04 Walgreens - Hammond, IN N Walgreens 13,905 100.0% 9/1/2026                        
11.05 Tractor Supply - Royse City, TX N Tractor Supply 21,930 100.0% 10/14/2031                        
11.06 Tractor Supply - Kuna, ID N Tractor Supply 21,999 100.0% 3/31/2032                        
11.07 Walgreens - Baytown, TX N Walgreens 13,905 100.0% 3/31/2027                        
11.08 Dollar General - Washington, PA N Dollar General 10,542 100.0% 3/17/2032                        
11.09 Dollar General - Tampa, FL N Dollar General 9,100 100.0% 8/31/2028                        
11.10 Dollar General - Butler, PA N Dollar General 9,100 100.0% 8/31/2030                        
11.11 Dollar General - Jermyn, PA N Dollar General 9,002 100.0% 1/31/2031                        
11.12 Dollar General - Leesport, PA N Dollar General 9,026 100.0% 5/31/2030                        
11.13 Dollar General - Evansville, IN N Dollar General 9,014 100.0% 10/31/2026                        
11.14 Family Dollar - Baton Rouge, LA N Family Dollar 8,320 100.0% 3/31/2032                        
11.15 Sherwin Williams - Peoria, IL N Sherwin Williams 9,520 100.0% 5/31/2027                        
11.16 Dollar General - Baton Rouge, LA N Dollar General 9,026 100.0% 3/31/2032                        
11.17 Advance Auto Parts - Normal, IL N Advance Auto Parts 7,000 100.0% 12/31/2026                        
11.18 Advance Auto Parts - Zion, IL N Advance Auto Parts 6,500 100.0% 12/31/2027                        
11.19 Advance Auto Parts - St. Louis, MO N Advance Auto Parts 7,600 100.0% 12/31/2026                        

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Master Lease (Y/N) Largest Tenant Name Largest Tenant Sq. Ft. Largest
Tenant % of NRA
Largest Tenant Exp. Date 2nd Largest Tenant Name 2nd Largest Tenant Sq. Ft. 2nd Largest
Tenant
% of NRA
2nd Largest Tenant Exp. Date 3rd Largest Tenant Name 3rd Largest Tenant Sq. Ft. 3rd Largest
Tenant
% of NRA
3rd Largest Tenant Exp. Date 4th Largest Tenant Name 4th Largest Tenant Sq. Ft. 4th Largest
Tenant
% of NRA
4th Largest Tenant Exp. Date
12 Raleigh Marriott City Center N                                
13 2851 Junction N TSMC North America 155,613 100.0% 9/18/2029                        
14 123 William Street N Planned Parenthood (Corporate) 65,242 12.0% 7/31/2031 U.S. Social Security Administration 48,221 8.8% 6/28/2022 NYS Licensing 45,313 8.3% 7/31/2022 NYC Department of Youth & Community Development (“DYCD”) 40,610 7.4% MTM
15 Banner Bank N Regus 16,570 9.4% 4/30/2023 NYK Lines, North America 16,570 9.4% 8/31/2018 Banner Bank 14,641 8.3% 9/30/2021 Little Morris 11,079 6.3% 10/31/2023
16 AmberGlen Corporate Center N Various Various Various Various Various Various Various Various Various Various Various Various Various Various Various Various
16.01 2430 NW 206th N Kaiser Foundation Health Plan, Inc. 33,424 54.1% 3/31/2026 KLA - Tencor Corporation 21,852 35.4% 10/31/2026 WFG National Title Insurance Company 6,030 9.8% 5/31/2024        
16.02 1195 NW Compton Drive N Planar Systems, Inc. 72,242 100.0% 1/31/2022                        
16.03 2345 NW Amberbrook N Serena Software, Inc. 33,352 51.6% 11/30/2018 LAM Research Corporation 14,476 22.4% 4/30/2018 DiabetOmics, Inc. 5,129 7.9% 10/31/2018 Northwest Farm Credit Services 4,244 6.6% 12/31/2019
17 Highland Park Mixed Use N Equinox 23,200 40.2% 12/31/2024 Soul 2 Sole 7,724 13.4% 12/31/2018 Tucker Development Corporation 7,327 12.7% 12/31/2019 Fifth Third 5,900 10.2% 12/31/2024
18 Raley’s Towne Centre N Raley’s 55,826 39.2% 2/28/2025 Ross 25,000 17.5% 1/31/2022 U.S. Post Office 13,093 9.2% 5/31/2021 Kragen Auto Supply 6,000 4.2% 12/31/2023
19 Save Mart Portfolio Y Save Mart Supermarkets 1,733,239 100.0% 4/30/2032                        
19.01 Lucky - San Francisco Y Save Mart Supermarkets 49,188 100.0% 4/30/2032                        
19.02 Lucky - San Bruno Y Save Mart Supermarkets 56,280 100.0% 4/30/2032                        
19.03 Lucky California - Daly City Y Save Mart Supermarkets 61,881 100.0% 4/30/2032                        
19.04 Lucky - San Jose I Y Save Mart Supermarkets 52,659 100.0% 4/30/2032                        
19.05 Lucky - San Jose II Y Save Mart Supermarkets 59,907 100.0% 4/30/2032                        
19.06 Lucky - San Leandro Y Save Mart Supermarkets 58,526 100.0% 4/30/2032                        
19.07 Dick’s Sporting Goods - Folsom Y Save Mart Supermarkets 49,517 100.0% 4/30/2032                        
19.08 Lucky - Concord Y Save Mart Supermarkets 61,447 100.0% 4/30/2032                        
19.09 FoodMaxx - Antioch Y Save Mart Supermarkets 60,154 100.0% 4/30/2032                        
19.10 Lucky - Hollister Y Save Mart Supermarkets 62,078 100.0% 4/30/2032                        
19.11 Save Mart - Modesto Y Save Mart Supermarkets 54,605 100.0% 4/30/2032                        
19.12 Dick’s Sporting Goods - Salinas Y Save Mart Supermarkets 62,246 100.0% 4/30/2032                        
19.13 Save Mart - Clovis Y Save Mart Supermarkets 50,918 100.0% 4/30/2032                        
19.14 Save Mart - Grass Valley Y Save Mart Supermarkets 43,737 100.0% 4/30/2032                        
19.15 FoodMaxx - Sacramento Y Save Mart Supermarkets 51,316 100.0% 4/30/2032                        
19.16 Lucky - Hayward I Y Save Mart Supermarkets 45,579 100.0% 4/30/2032                        
19.17 Save Mart - Auburn Y Save Mart Supermarkets 43,768 100.0% 4/30/2032                        
19.18 Save Mart - Tracy Y Save Mart Supermarkets 62,236 100.0% 4/30/2032                        
19.19 S-Mart - Lodi Y Save Mart Supermarkets 50,342 100.0% 4/30/2032                        
19.20 Save Mart - Chico Y Save Mart Supermarkets 42,294 100.0% 4/30/2032                        
19.21 Save Mart - Fresno I Y Save Mart Supermarkets 58,360 100.0% 4/30/2032                        
19.22 Lucky - San Jose III Y Save Mart Supermarkets 49,103 100.0% 4/30/2032                        
19.23 Save Mart - Roseville Y Save Mart Supermarkets 53,248 100.0% 4/30/2032                        
19.24 Lucky - Vacaville I Y Save Mart Supermarkets 42,630 100.0% 4/30/2032                        
19.25 Save Mart - Elk Grove Y Save Mart Supermarkets 45,641 100.0% 4/30/2032                        
19.26 Save Mart - Fresno II Y Save Mart Supermarkets 50,245 100.0% 4/30/2032                        
19.27 Lucky - Sand City Y Save Mart Supermarkets 62,501 100.0% 4/30/2032                        
19.28 Lucky - Vacaville II Y Save Mart Supermarkets 44,745 100.0% 4/30/2032                        
19.29 Lucky - Hayward Y Save Mart Supermarkets 61,454 100.0% 4/30/2032                        
19.30 Save Mart - Kingsburg Y Save Mart Supermarkets 41,368 100.0% 4/30/2032                        
19.31 Save Mart - Sacramento Y Save Mart Supermarkets 49,629 100.0% 4/30/2032                        
19.32 Lucky - Santa Rosa Y Save Mart Supermarkets 55,044 100.0% 4/30/2032                        
19.33 Save Mart - Jackson Y Save Mart Supermarkets 40,593 100.0% 4/30/2032                        
20 TownePlace Suites - Boynton Beach N                                
21 Fairlane Meadows N Best Buy 36,586 23.3% 3/31/2023 Citi Trends 20,000 12.7% 11/30/2018 Dollar Tree 13,720 8.7% 1/31/2020 David’s Bridal 11,567 7.4% 11/30/2018
22 TownePlace Suites-VA N                                
22.01 TownePlace Suites Stafford Quantico N                                
22.02 TownePlace Suites Fredericksburg N                                
23 Hilton Garden Inn - Ames N                                
24 Stemmons Office Portfolio N Various Various Various Various Various Various Various Various                
24.01 7701 Stemmons N GSA - Citizenship and Immigration Service 83,470 48.2% 5/1/2021 GSA - Immigration and Customs Enforcement 75,855 43.8% 4/30/2021                
24.02 8001 Stemmons N GSA - Citizenship and Immigration Service 104,728 100.0% 3/15/2024                        
24.03 8101 Stemmons N GSA - Immigration and Customs Enforcement 56,813 100.0% 6/7/2020                        
25 Stonebriar Commons on Legacy N   Catina Laredo 8,165 12.9% 1/31/2027   Silver Fox 6,437 10.2% 2/11/2022   Starcrest 4,465 7.1% 8/31/2020   Grupo Seis 4,298 6.8% 5/31/2018
26 Residence Inn Carlsbad N                                
27 Crossings at Hobart N Wal-Mart Real Estate Business Trust dba WalMart 206,408 26.7% 3/31/2023 Burlington Coat Factory of Indiana, LLC dba Burlington Coat Factory 102,788 13.3% 1/31/2021 HobLob, Limited Partnership dba Hobby Lobby 60,000 7.8% 8/31/2019 American Signature, Inc. dba Value City Furniture 48,230 6.2% 1/31/2020
28 US Bank Building - Reno N US Bank 30,039 35.4% 4/1/2023 PBC Reno, LLC 13,127 15.5% 10/1/2023 LRRC 12,855 15.2% 10/1/2027 Navellier 5,483 6.5% 12/1/2018
29 Old Town N Solis Wealth Management 4,186 5.2% 12/31/2017 Solano’s Food Group 4,000 5.0% 11/30/2019 HK Lane 4,000 5.0% 12/31/2019 The Grill on Main, Inc 2,648 3.3% 12/31/2018
30 Lormax Stern Retail Development – Roseville N Kohl’s 83,473 20.3% 1/31/2025 Dick’s Sporting Goods 50,000 12.2% 1/31/2025 Babies R Us 37,216 9.1% 1/31/2023 Extreme Fun Family Entertainment 24,633 6.0% 1/31/2018
31 Alexander Hamilton Plaza N State of New Jersey 78,807 43.2% 9/30/2023 Pat-Fit LLC d/b/a: Planet Fitness 18,028 9.9% 4/7/2028 The County of Passaic 14,710 8.1% 11,635 SF expires on 12/31/2020, the remaining 3,075 SF is MTM Sall-Myers Medical Associates 13,068 7.2% 9/30/2022
32 Cooper Street Retail N Ashley Furniture 50,000 56.9% 3/31/2021 Lamps Plus 14,990 17.1% 12/27/2018 Party City 11,629 13.2% 12/31/2021 Carpet One (Floors Inc.) 11,238 12.8% 12/31/2019
33 Uptown Row N Allina Health Care 6,578 17.8% 12/31/2020 Uptown Dermatology and Skinspa 3,967 10.7% 09/30/2020 Re-Max Results 3,506 9.5% 11/30/2020 Tum Rup Thai 2,994 8.1% 3/31/2020
34 Home2 Suites - San Antonio N                                
35 Hampton Inn Northlake N                                
36 Holiday Inn Express & Suites - Charlotte-Arrowood N                                
37 Hughes Airport Center N NOSVA, L.P. 24,551 35.0% 3/31/2021 American Western Homes 23,288 33.2% 12/31/2021 OpenEdge Payments 6,411 9.1% 7/31/2022 Jacob Engineering Group 5,383 7.7% 9/30/2022
38 Boardwalk Shopping Center N Massage Heights 5,093 12.7% 6/30/2018 Angry Elephant 4,314 10.7% 10/31/2018 In Balance Fitness 4,246 10.6% 7/31/2018 Mooney Family Dental 3,082 7.7% 4/30/2019
39 41725 Ford Road N Sleep Number 3,650 17.5% 7/31/2027 Olga’s Kitchen 3,314 15.9% 10/31/2021 Dental One, Inc. 3,200 15.3% 8/31/2027 Mod Pizza 2,600 12.4% 1/31/2027
40 Mini Self Storage & RV N                                
41 Crystal Park Plaza N Seagate Technology 12,068 20.6% 6/30/2019 Advanced 1 LTD 10,881 18.6% 7,509 sf expiring on 6/30/2018 and 3,372 sf expiring on 6/30/2019 Facility Solutions Group 10,741 18.3% 6/30/2021 World Wide Technology 9,431 16.1% 1/31/2021
42 Clifton Park Self Storage Portfolio N                                
42.01 1772 Route 9 N                                
42.02 261 Ushers Road - CP N                                
43 Hampton Inn & Suites Elyria N                                
44 North Towne Commons N The TJX Companies, Inc. 29,625 30.1% 4/30/2023 PSP Stores, LLC 11,440 11.6% 1/31/2028 Aaron Rents, Inc. 10,065 10.2% 6/28/2019 Ocean Garden Buffet Alexis, Inc. 9,360 9.5% 2/28/2021
45 Burt Estates MHP N                                
46 Cardiff Plaza N Goodwill Industries 20,170 14.5% 6/30/2022 Harbor Freight Tools 15,064 10.8% 11/30/2020 Sav A Lot 15,000 10.8% 6/30/2022 Dollar General 9,488 6.8% 3/31/2025
47 Candlewood Suites New Bern N                                
48 Hampton Inn - Anderson N                                
49 Fairfield Inn & Suites - Greenwood N                                
50 Oakbridge Apartments N                                
51 Valley High & San Pedro MHC N                                
52 Valley View Estates MHP N                                
53 Ravinia Estates N                                
54 Sycamore Terrace N Dollar Tree Stores, Inc. 10,000 21.0% 3/31/2022 HSN Enterprises, Inc. 5,989 12.6% 6/30/2027 Rent-A-Center East, Inc. 5,000 10.5% 6/30/2022 GRIF Corporation 5,000 10.5% 2/28/2027
55 Wakefield Apartments N                                
56 Stonefield Place Apartments N                                
57 Imperial Clark Center - Downey CA N Goodwill Industries 12,090 58.4% 3/31/2022 Schools First Federal Credit Union (SFFCU) 2,851 13.8% 5/31/2022 Narvaez Enterprise, LLC 1,629 7.9% 3/31/2025 Subway 1,610 7.8% 5/31/2022
58 La Quinta Florence KY N                                
59 Orchards Market Center N Aaron’s Sales&Lease 8,060 17.7% 8/31/2020 Tropics Jewelry & Loan 6,000 13.2% 2/28/2019 Cycle Gear 5,958 13.1% 5/31/2022 Once Upon A Child 4,956 10.9% 2/28/2021
60 35 North Raymond Avenue N Speakeasy Pasadena LLC 3,500 30.0% 6/30/2020 Calif Chutney Tandoori Kitchen 2,955 25.3% 3/31/2020 SOH Grill House 2,771 23.8% 4/14/2021 Wheat Shop 2,438 20.9% 2/28/2022
61 Pin Oak Crossing N Katy Pain & Spine 5,365 16.3% 10/31/2018 Total Renal Care (Davita) 4,665 14.2% 3/31/2020 Cazadores 4,200 12.8% 2/28/2020 DRH Associates 2,885 8.8% 3/31/2022
62 Rite Aid - Allentown N Rite Aid of Pennsylvania, Inc. 14,564 100.0% 2/21/2027                        
63 StoreRight Ocala N                                
64 Maximus Self Storage N                                
65 StoreRight Jacksonville N                                
66 StoreRight Tampa N                                
67 Allmark Plaza N Allmark Inc 3,167 18.6% 5/30/2030 Continental Cleaners 2,375 14.0% 3/31/2022 Mobilia Dental 2,165 12.7% 4/30/2023 The Brother’s Liquor Store 2,100 12.4% 12/31/2020
68 Shoppes at Hunters Run N Rude Dog Bar & Grill 4,800 22.3% 3/31/2020 Salon Lofts, LLC 3,600 16.7% 10/31/2026 El Vaquero 3,514 16.3% 4/30/2024 Fugu Japanese 2,400 11.2% 2/28/2024
69 Macon Plaza N Save-A-Lot 31,455 27.4% 11/30/2021 Barton’s surplus Warehouse 29,295 25.5% 4/30/2022 Metro CATO 14,996 13.0% 1/31/2020 Dollar Tree 12,500 10.9% 1/31/2022
70 Out O’ Space Storage North Charleston N                                
71 Elsea MHP Portfolio N                                
71.01 Rustic Ridge N                                
71.02 Carousel Court N                                
72 300 Northern Pacific Avenue N Rodenburg llp 7,389 21.4% 5/31/2020 FDT of North Dakota, llc 3,521 10.2% 8/31/2019 * 81dESIGNS, Inc. 3,207 9.3% 9/30/2020 Sterling Companies, Inc. 3,128 9.1% 8/6/2018
73 Mobile City MHC N                                
74 Park Village N Team Health, Inc. 20,000 47.3% 4/30/2023 Guardian Pharmacy of Tennessee One, LLC 10,250 24.2% 9/30/2020 Sun Tan City 4,000 9.5% 8/31/2020 Affordable Moves 2,050 4.8% 4/30/2020
75 Chapel Ridge Shoppes N Sherwin Wms-Ft Wayne 5,000 44.5% 8/31/2019 Ear, Nose and Throat Assoc. 2,800 24.9% 6/30/2018 B.Antonio’s Pizza, LLC 2,100 18.7% 3/31/2021 New Cingular Wireless-AT&T 1,331 11.9% 9/30/2018
76 Streetside at Thomas Crossroads N Advance Auto Parts 7,000 55.6% 12/31/2022 Sherwin Williams Automotive Finishes 2,800 22.2% 7/31/2022 Little Caesar’s 1,400 11.1% 1/31/2028        

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name 5th Largest Tenant Name 5th Largest Tenant Sq. Ft. 5th Largest
Tenant
% of NRA
5th Largest Tenant Exp. Date Engineering Report Date Environmental Report Date (Phase I) Environmental Report Date (Phase II) Seismic Report Date Seismic PML % Seismic Insurance Required  (Y/N) Terrorism Insurance (Y/N) Loan Purpose Engineering Escrow / Deferred Maintenance ($) Tax Escrow (Initial) Monthly Tax Escrow ($)
1 General Motors Building BAMCO 105,579 5.3% 5/31/2035 5/9/2017 5/9/2017       N Y Refinance 0 0 Springing
2 Del Amo Fashion Center Burlington Coat Factory 60,000 3.4% 1/31/2025 4/20/2017 4/17/2017   4/14/2017 12.0% N Y Refinance 0 0 Springing
3 245 Park Avenue Rabobank Nederland 109,657 6.4% 9/30/2026 4/20/2017 4/19/2017       N Y Acquisition 0 0 3,878,518
4 Starwood Capital Group Hotel Portfolio         Various Various   Various Various N Y Refinance 0 0 Springing
4.01 Larkspur Landing Sunnyvale         4/28/2017 4/26/2017   4/26/2017 5.0% N Y        
4.02 Larkspur Landing Milpitas         4/28/2017 4/19/2017   4/19/2017 13.0% N Y        
4.03 Larkspur Landing Campbell         4/28/2017 4/19/2017   4/28/2017 5.0% N Y        
4.04 Larkspur Landing San Francisco         4/28/2017 4/26/2017   4/21/2017 7.0% N Y        
4.05 Larkspur Landing Pleasanton         4/28/2017 4/27/2017   4/27/2017 13.0% N Y        
4.06 Larkspur Landing Bellevue         4/28/2017 4/21/2017   4/20/2017 7.0% N Y        
4.07 Larkspur Landing Sacramento         4/28/2017 4/21/2017   4/20/2017 2.0% N Y        
4.08 Hampton Inn Ann Arbor North         4/28/2017 4/14/2017       N Y        
4.09 Larkspur Landing Hillsboro         4/28/2017 4/19/2017   4/24/2017 3.0% N Y        
4.10 Larkspur Landing Renton         4/28/2017 4/26/2017   4/20/2017 5.0% N Y        
4.11 Holiday Inn Arlington Northeast Rangers Ballpark         4/7/2017 4/4/2017       N Y        
4.12 Residence Inn Toledo Maumee         4/28/2017 4/20/2017       N Y        
4.13 Residence Inn Williamsburg         4/24/2017 4/28/2017       N Y        
4.14 Hampton Inn Suites Waco South         4/7/2017 4/5/2017       N Y        
4.15 Holiday Inn Louisville Airport Fair Expo         4/28/2017 4/25/2017       N Y        
4.16 Courtyard Tyler         4/7/2017 3/29/2017       N Y        
4.17 Hilton Garden Inn Edison Raritan Center         4/28/2017 4/20/2017       N Y        
4.18 Hilton Garden Inn St Paul Oakdale         4/28/2017 4/18/2017       N Y        
4.19 Residence Inn Grand Rapids West         4/28/2017 4/19/2017       N Y        
4.20 Peoria, AZ Residence Inn         4/7/2017 4/8/2017       N Y        
4.21 Hampton Inn Suites Bloomington Normal         4/28/2017 4/28/2017       N Y        
4.22 Courtyard Chico         4/28/2017 4/21/2017   4/21/2017 5.0% N Y        
4.23 Hampton Inn Suites South Bend         4/28/2017 4/21/2017       N Y        
4.24 Hampton Inn Suites Kokomo         4/28/2017 4/17/2017       N Y        
4.25 Courtyard Wichita Falls         4/7/2017 4/2/2017       N Y        
4.26 Hampton Inn Morehead         4/28/2017 4/19/2017       N Y        
4.27 Residence Inn Chico         4/28/2017 4/19/2017   4/21/2017 5.0% N Y        
4.28 Courtyard Lufkin         4/7/2017 4/3/2017       N Y        
4.29 Hampton Inn Carlisle         4/28/2017 4/25/2017       N Y        
4.30 Springhill Suites Williamsburg         4/25/2017 4/21/2017       N Y        
4.31 Fairfield Inn Bloomington         4/28/2017 4/20/2017       N Y        
4.32 Waco Residence Inn         4/7/2017 4/11/2017       N Y        
4.33 Holiday Inn Express Fishers         4/28/2017 4/26/2017       N Y        
4.34 Larkspur Landing Folsom         4/28/2017 4/28/2017   4/27/2017 5.0% N Y        
4.35 Springhill Suites Chicago Naperville Warrenville         4/28/2017 4/27/2017       N Y        
4.36 Holiday Inn Express & Suites Paris         4/7/2017 4/7/2017       N Y        
4.37 Toledo Homewood Suites         4/7/2017 4/3/2017       N Y        
4.38 Grand Rapids Homewood Suites         4/7/2017 4/4/2017       N Y        
4.39 Fairfield Inn Laurel         4/28/2017 4/19/2017       N Y        
4.40 Cheyenne Fairfield Inn and Suites         4/7/2017 4/7/2017       N Y        
4.41 Courtyard Akron Stow         4/28/2017 4/15/2017       N Y        
4.42 Towneplace Suites Bloomington         4/28/2017 4/25/2017       N Y        
4.43 Larkspur Landing Roseville         4/25/2017 4/28/2017   4/27/2017 5.0% N Y        
4.44 Hampton Inn Danville         4/28/2017 4/20/2017       N Y        
4.45 Holiday Inn Norwich         4/28/2017 4/21/2017       N Y        
4.46 Hampton Inn Suites Longview North         4/7/2017 4/3/2017       N Y        
4.47 Springhill Suites Peoria Westlake         4/28/2017 4/28/2017       N Y        
4.48 Hampton Inn Suites Buda         4/7/2017 4/5/2017       N Y        
4.49 Shawnee Hampton Inn         4/7/2017 4/10/2017       N Y        
4.50 Racine Fairfield Inn         4/7/2017 3/31/2017       N Y        
4.51 Hampton Inn Selinsgrove Shamokin Dam         4/25/2017 4/21/2017       N Y        
4.52 Holiday Inn Express & Suites Terrell         4/7/2017 4/7/2017       N Y        
4.53 Westchase Homewood Suites         4/10/2017 4/10/2017       N Y        
4.54 Holiday Inn Express & Suites Tyler South         4/7/2017 4/4/2017       N Y        
4.55 Holiday Inn Express & Suites Huntsville         4/7/2017 4/7/2017       N Y        
4.56 Hampton Inn Sweetwater         4/7/2017 4/7/2017       N Y        
4.57 Comfort Suites Buda Austin South         4/7/2017 3/30/2017       N Y        
4.58 Fairfield Inn & Suites Weatherford         4/7/2017 4/6/2017       N Y        
4.59 Holiday Inn Express & Suites Altus         4/7/2017 4/5/2017       N Y        
4.60 Comfort Inn & Suites Paris         4/7/2017 4/7/2017       N Y        
4.61 Hampton Inn Suites Decatur         4/7/2017 4/5/2017       N Y        
4.62 Holiday Inn Express & Suites Texarkana East         4/7/2017 4/3/2017       N Y        
4.63 Mankato Fairfield Inn         4/7/2017 4/7/2017       N Y        
4.64 Candlewood Suites Texarkana         4/7/2017 4/4/2017       N Y        
4.65 Country Inn & Suites Houston Intercontinental Airport East         4/7/2017 4/7/2017       N Y        
5 Long Island Prime Portfolio - Melville Various Various Various Various Various 4/6/2017       N Y Refinance 0 537,224 268,612
5.01 68 South Service Road Comtech Telecommunications 10,036 3.1% 9,636 sf expiring on 6/30/2017 and 400 sf expiring on 3/31/2017 4/6/2017 4/6/2017       N Y        
5.02 58 South Service Road Bouchard Transportation Co. 19,732 6.4% 10/31/2018 4/6/2017 4/6/2017       N Y        
5.03 48 South Service Road Park Electrochemical Corporation 9,736 6.8% 4/30/2018 4/10/2017 4/6/2017       N Y        
6 225 & 233 Park Avenue South WB Wood 13,397 2.0% 12/31/2022 4/12/2017 4/13/2017       N Y Refinance 0 0 Springing
7 Market Street -The Woodlands Tommy Bahama 12,358 2.5% Multiple Leases --  372 square feet expiring 11/30/2019; 11,986 square feet expiring 3/1/2020 4/14/2017 4/14/2017       N Y Refinance 0 0 Springing
8 iStar Leased Fee Portfolio         Various Various   Various Various N Y Recapitalization 0 0 Springing
8.01 Hilton Salt Lake         2/22/2017 2/23/2017   2/22/2017 10.0% N Y        
8.02 DoubleTree Seattle Airport         2/23/2017 2/23/2017   2/23/2017 12.0% N Y        
8.03 DoubleTree Mission Valley         2/22/2017 2/22/2017   2/22/2017 8.0% N Y        
8.04 One Ally Center         2/22/2017 2/22/2017       N Y        
8.05 DoubleTree Sonoma         2/22/2017 2/28/2017   2/22/2017 6.0% N Y        
8.06 DoubleTree Durango         2/22/2017 2/22/2017       N Y        
8.07 Northside Forsyth Hospital Medical Center         2/23/2017 2/23/2017       N Y        
8.08 NASA/JPSS Headquarters         2/23/2017 2/21/2017       N Y        
8.09 Dallas Market Center: Sheraton Suites         2/22/2017 1/23/2017       N Y        
8.10 Dallas Market Center: Marriott Courtyard         2/23/2017 2/21/2017       N Y        
8.11 The Buckler Apartments         2/22/2017 2/23/2017       N Y        
8.12 Lock-Up Self Storage Facility         2/21/2017 2/23/2017       N Y        
9 Valley Creek Corporate Center People 2.0 Global, LLC 11,670 4.5% 06/30/2024 3/1/2017 2/28/2017       N Y Acquisition 0 402,070 48,234
10 Amazon Lakeland         9/14/2016 9/14/2016       N Y Acquisition 0 614,503 68,070
11 ExchangeRight Net Leased Portfolio #16         Various Various Various     N Y Acquisition 68,679 97,996 21,391
11.01 Walgreens - St. Louis, MO         4/12/2017 4/20/2017       N Y        
11.02 Hobby Lobby - Mansfield, TX         4/27/2017 3/27/2017       N Y        
11.03 Walgreens - North Ridgeville, OH         4/18/2017 4/18/2017       N Y        
11.04 Walgreens - Hammond, IN         4/26/2017 4/26/2017       N Y        
11.05 Tractor Supply - Royse City, TX         4/11/2017 4/11/2017       N Y        
11.06 Tractor Supply - Kuna, ID         4/5/2017 4/4/2017       N Y        
11.07 Walgreens - Baytown, TX         4/4/2017 4/7/2017       N Y        
11.08 Dollar General - Washington, PA         4/4/2017 3/30/2017       N Y        
11.09 Dollar General - Tampa, FL         3/6/2017 3/8/2017       N Y        
11.10 Dollar General - Butler, PA         4/11/2017 4/12/2017       N Y        
11.11 Dollar General - Jermyn, PA         4/14/2017 4/13/2017       N Y        
11.12 Dollar General - Leesport, PA         4/14/2017 4/17/2017       N Y        
11.13 Dollar General - Evansville, IN         2/22/2017 2/28/2017       N Y        
11.14 Family Dollar - Baton Rouge, LA         4/5/2017 4/4/2017       N Y        
11.15 Sherwin Williams - Peoria, IL         4/3/2017 3/28/2017       N Y        
11.16 Dollar General - Baton Rouge, LA         4/10/2017 4/11/2017       N Y        
11.17 Advance Auto Parts - Normal, IL         4/3/2017 4/10/2017 4/27/2017     N Y        
11.18 Advance Auto Parts - Zion, IL         4/20/2017 4/21/2017       N Y        
11.19 Advance Auto Parts - St. Louis, MO         4/14/2017 4/17/2017       N Y        

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name 5th Largest Tenant Name 5th Largest Tenant Sq. Ft. 5th Largest
Tenant
% of NRA
5th Largest Tenant Exp. Date Engineering Report Date Environmental Report Date (Phase I) Environmental Report Date (Phase II) Seismic Report Date Seismic PML % Seismic Insurance Required  (Y/N) Terrorism Insurance (Y/N) Loan Purpose Engineering Escrow / Deferred Maintenance ($) Tax Escrow (Initial) Monthly Tax Escrow ($)
12 Raleigh Marriott City Center         4/6/2017 3/23/2017       N Y Refinance 0 372,351 62,059
13 2851 Junction         5/1/2017 3/28/2017   4/6/2017 7.0% N Y Acquisition 0 273,525 91,175
14 123 William Street Securities Training Corporation 32,356 5.9% 6/30/2025 2/3/2017 1/31/2017       N Y Refinance 0 0 Springing
15 Banner Bank Brown and Caldwell 10,766 6.1% 6/30/2020 4/11/2017 4/12/2017       N Y Refinance 0 63,742 31,871
16 AmberGlen Corporate Center Various Various Various Various 4/27/2017 4/14/2017   4/12/2017 Various N Y Refinance 0 163,455 27,243
16.01 2430 NW 206th         4/27/2017 4/14/2017   4/12/2017 9.0% N Y        
16.02 1195 NW Compton Drive         4/27/2017 4/14/2017   4/12/2017 8.0% N Y        
16.03 2345 NW Amberbrook Statebridge Company, LLC 2,392 3.7% 06/30/2019 4/27/2017 4/14/2017   4/12/2017 9.0% N Y        
17 Highland Park Mixed Use SF Investment, Inc. 5,402 9.4% 12/31/2019 4/20/2017 4/19/2017       N Y Refinance 51,250 87,790 29,263
18 Raley’s Towne Centre Round Table Pizza 4,080 2.9% 5/31/2025 4/3/2017 2/7/2017 2/3/2017 3/29/2017 13.0% N Y Acquisition 116,250 24,425 24,425
19 Save Mart Portfolio         11/1/2016 Various   Various Various N Y Refinance 746,551 0 Springing
19.01 Lucky - San Francisco         11/1/2016 11/1/2016   11/1/2016 14.0% N Y        
19.02 Lucky - San Bruno         11/1/2016 11/1/2016   11/4/2016 14.0% N Y        
19.03 Lucky California - Daly City         11/1/2016 3/3/2017   11/1/2016 14.0% N Y        
19.04 Lucky - San Jose I         11/1/2016 11/1/2016   11/1/2016 12.0% N Y        
19.05 Lucky - San Jose II         11/1/2016 11/1/2016   11/4/2016 7.0% N Y        
19.06 Lucky - San Leandro         11/1/2016 11/1/2016   11/4/2016 19.0% N Y        
19.07 Dick’s Sporting Goods - Folsom         11/1/2016 11/1/2016   11/1/2016 4.0% N Y        
19.08 Lucky - Concord         11/1/2016 11/1/2016   11/1/2016 11.0% N Y        
19.09 FoodMaxx - Antioch         11/1/2016 11/1/2016   11/1/2016 7.0% N Y        
19.10 Lucky - Hollister         11/1/2016 11/1/2016   11/4/2016 13.0% N Y        
19.11 Save Mart - Modesto         11/1/2016 11/1/2016   11/1/2016 6.0% N Y        
19.12 Dick’s Sporting Goods - Salinas         11/1/2016 11/1/2016   11/1/2016 9.0% N Y        
19.13 Save Mart - Clovis         11/1/2016 11/1/2016   11/1/2016 5.0% N Y        
19.14 Save Mart - Grass Valley         11/1/2016 11/1/2016   11/1/2016 4.0% N Y        
19.15 FoodMaxx - Sacramento         11/1/2016 11/1/2016   11/1/2016 6.0% N Y        
19.16 Lucky - Hayward I         11/1/2016 3/3/2017   11/1/2016 17.0% N Y        
19.17 Save Mart - Auburn         11/1/2016 11/1/2016   11/1/2016 5.0% N Y        
19.18 Save Mart - Tracy         11/1/2016 11/1/2016   11/4/2016 9.0% N Y        
19.19 S-Mart - Lodi         11/1/2016 3/3/2017   11/1/2016 9.0% N Y        
19.20 Save Mart - Chico         11/1/2016 11/1/2016   11/1/2016 7.0% N Y        
19.21 Save Mart - Fresno I         11/1/2016 11/1/2016   11/1/2016 4.0% N Y        
19.22 Lucky - San Jose III         11/1/2016 11/1/2016   11/4/2016 11.0% N Y        
19.23 Save Mart - Roseville         11/1/2016 11/1/2016   11/4/2016 4.0% N Y        
19.24 Lucky - Vacaville I         11/1/2016 11/1/2016   11/1/2016 9.0% N Y        
19.25 Save Mart - Elk Grove         11/1/2016 11/1/2016   11/1/2016 7.0% N Y        
19.26 Save Mart - Fresno II         11/1/2016 11/1/2016   11/1/2016 5.0% N Y        
19.27 Lucky - Sand City         11/1/2016 11/1/2016   11/4/2016 7.0% N Y        
19.28 Lucky - Vacaville II         11/1/2016 11/1/2016   11/1/2016 9.0% N Y        
19.29 Lucky - Hayward         11/1/2016 3/9/2017   11/1/2016 12.0% N Y        
19.30 Save Mart - Kingsburg         11/1/2016 11/1/2016   11/1/2016 5.0% N Y        
19.31 Save Mart - Sacramento         11/1/2016 11/1/2016   11/4/2016 8.0% N Y        
19.32 Lucky - Santa Rosa         11/1/2016 11/1/2016   11/4/2016 13.0% N Y        
19.33 Save Mart - Jackson         11/1/2016 11/1/2016   11/1/2016 4.0% N Y        
20 TownePlace Suites - Boynton Beach         4/11/2017 4/17/2017       N Y Refinance 0 201,833 28,833
21 Fairlane Meadows Five Below 8,942 5.7% 1/31/2025 4/7/2017 4/7/2017       N Y Acquisition 20,975 262,377 31,235
22 TownePlace Suites-VA         4/28/2017 4/28/2017       N Y Refinance 0 12,700 12,700
22.01 TownePlace Suites Stafford Quantico         4/28/2017 4/28/2017       N Y        
22.02 TownePlace Suites Fredericksburg         4/28/2017 4/28/2017       N Y        
23 Hilton Garden Inn - Ames         1/31/2017 1/28/2017       N Y Refinance 0 53,086 17,695
24 Stemmons Office Portfolio         5/12/2017 5/12/2017       N Y Refinance 0 77,821 38,910
24.01 7701 Stemmons         5/12/2017 5/12/2017       N Y        
24.02 8001 Stemmons         5/12/2017 5/12/2017       N Y        
24.03 8101 Stemmons         5/12/2017 5/12/2017       N Y        
25 Stonebriar Commons on Legacy   VF Corp. 3,991 6.3% 3/31/2019 3/10/2017 3/8/2017       N Y Refinance 41,875 148,701 28,324
26 Residence Inn Carlsbad         3/24/2017 3/27/2017   3/24/2017 9.0% N Y Refinance 0 35,557 11,852
27 Crossings at Hobart Best Buy Stores, L.P. dba Best Buy 44,997 5.8% 1/31/2023 2/9/2017 2/7/2017       N Y Refinance 0 0 Springing
28 US Bank Building - Reno Bombora 5,091 6.0% 6/1/2022 4/27/2017 4/26/2017   4/25/2017 11.0% N Y Acquisition 59,900 21,403 7,134
29 Old Town Dudek 2,435 3.0% 2/28/2020 4/12/2017 4/12/2017   4/11/2017 7.0% N Y Refinance 0 18,700 18,700
30 Lormax Stern Retail Development – Roseville H & M Hennes & Mauritz L.P. 19,816 4.8% 1/31/2026 2/14/2017 2/14/2017       N Y Refinance 37,500 341,323 53,667
31 Alexander Hamilton Plaza Second Home, L.L.C. 11,530 6.3% 12/31/2019 3/14/2017 3/14/2017       N Y Refinance 7,288 78,877 21,910
32 Cooper Street Retail         4/7/2017 4/7/2017       N Y Refinance 0 138,487 23,081
33 Uptown Row Darbar India Grill, Inc. 2,946 8.0% 8/31/2020 11/8/2016 11/8/2016       N Y Refinance 0 57,225 19,075
34 Home2 Suites - San Antonio         3/22/2017 3/23/2017       N Y Acquisition 0 47,666 23,833
35 Hampton Inn Northlake         3/22/2017 3/22/2017       N Y Acquisition 0 77,082 10,142
36 Holiday Inn Express & Suites - Charlotte-Arrowood         2/15/2017 2/15/2017       N Y Refinance 5,063 71,667 7,167
37 Hughes Airport Center Zip Reality 2,896 4.1% 3/31/2020 4/3/2017 4/3/2017       N Y Refinance 0 5,498 5,498
38 Boardwalk Shopping Center Costa Pacifica 3,080 7.7% 8/31/2022 3/9/2017 3/9/2017       N Y Refinance 0 119,838 19,973
39 41725 Ford Road Tom + Chee 2,400 11.5% 2/28/2027 3/31/2017 3/3/2017       N Y Refinance 0 38,544 6,883
40 Mini Self Storage & RV         4/13/2017 4/13/2017   4/12/2017 Leasing Office: 11%; Building A, L & M: 16%; Others: 25% Y Y Refinance 113,125 12,675 4,225
41 Crystal Park Plaza ITCOA, LLC 5,632 9.6% 3/31/2020 11/23/2016 11/8/2016       N Y Acquisition 10,000 104,280 26,880
42 Clifton Park Self Storage Portfolio         4/7/2017 4/6/2017       N Y Acquisition 47,650 58,872 7,009
42.01 1772 Route 9         4/7/2017 4/6/2017       N Y        
42.02 261 Ushers Road - CP         4/7/2017 4/6/2017       N Y        
43 Hampton Inn & Suites Elyria         1/20/2017 5/22/2017       N Y Refinance 0 10,821 10,306
44 North Towne Commons Shoe Show Inc. 8,698 8.9% 6/30/2020 2/9/2017 2/9/2017       N Y Refinance 12,313 64,952 21,651
45 Burt Estates MHP         3/9/2017 3/9/2017       N Y Refinance 16,875 2,706 2,706
46 Cardiff Plaza Renal Care Group 8,741 6.3% 4/30/2020 4/4/2017 4/5/2017       N Y Refinance 160,000 20,887 20,887
47 Candlewood Suites New Bern         3/31/2017 3/29/2017       N Y Refinance 0 16,092 2,554
48 Hampton Inn - Anderson         3/9/2017 3/9/2017       N Y Refinance 3,125 29,477 7,369
49 Fairfield Inn & Suites - Greenwood         3/9/2017 3/9/2017       N Y Refinance 0 43,434 10,859
50 Oakbridge Apartments         4/6/2017 4/12/2017       N Y Refinance 0 0 14,170
51 Valley High & San Pedro MHC         4/6/2017 4/6/2017       N Y Refinance 10,250 19,635 3,273
52 Valley View Estates MHP         3/14/2017 3/14/2017       N Y Refinance 0 51,644 5,738
53 Ravinia Estates         3/1/2017 3/1/2017       N Y Refinance 0 20,979 3,497
54 Sycamore Terrace Maurices Incorporated #1005 4,000 8.4% 1/31/2020 3/24/2017 3/24/2017       N Y Acquisition 7,575 0 7,230
55 Wakefield Apartments         5/5/2017 5/5/2017       N Y Acquisition 7,500 71,007 7,101
56 Stonefield Place Apartments         4/5/2017 4/12/2017       N Y Refinance 0 0 8,490
57 Imperial Clark Center - Downey CA Royal China Express 1,405 6.8% 1/31/2018 3/20/2017 3/20/2017   3/20/2017 11.0% N Y Refinance 0 11,894 5,947
58 La Quinta Florence KY         4/17/2017 4/18/2017       N Y Refinance 0 18,102 3,017
59 Orchards Market Center Taqueria y Market 4,803 10.6% 10/31/2025 3/15/2017     3/15/2017 9.0% N Y Acquisition 166,420 9,034 4,517
60 35 North Raymond Avenue         4/5/2017 4/5/2017   4/5/2017 18.0% N Y Refinance 0 5,259 1,753
61 Pin Oak Crossing CARTZ 2,000 6.1% 2/28/2018 5/8/2017 5/8/2017       N Y Refinance 0 54,888 8,712
62 Rite Aid - Allentown         3/22/2017 3/23/2017       N Y Refinance 0 0 Springing
63 StoreRight Ocala         4/3/2017 4/3/2017       N Y Refinance 17,063 29,825 3,468
64 Maximus Self Storage         3/17/2017 3/17/2017       N Y Refinance 2,125 6,430 2,041
65 StoreRight Jacksonville         4/3/2017 4/3/2017       N Y Refinance 0 20,226 4,397
66 StoreRight Tampa         4/3/2017 4/3/2017       N Y Refinance 0 33,778 3,928
67 Allmark Plaza Slam Donuts 1,458 8.6% 6/30/2022 2/17/2017 2/17/2017 3/31/2017 2/17/2017 13.0% N Y Refinance 0 6,370 3,185
68 Shoppes at Hunters Run Accuquest Hearing Center 1,200 5.6% 9/30/2018 3/9/2017         N Y Refinance 0 17,552 4,388
69 Macon Plaza Small Smiles Dentist 10,146 8.8% 12/31/2019 4/24/2017 4/24/2017       N Y Refinance 19,125 24,912 2,966
70 Out O’ Space Storage North Charleston         4/20/2017 4/20/2017       N Y Acquisition 5,000 19,146 3,191
71 Elsea MHP Portfolio         Various Various       N Y Refinance 0 12,269 2,454
71.01 Rustic Ridge         7/7/2016 10/19/2016       N Y        
71.02 Carousel Court         7/6/2016 7/8/2016       N Y        
72 300 Northern Pacific Avenue Steffes Group, Inc. 3,119 9.0% 3/31/2019 2/28/2017 2/28/2017       N Y Refinance 0 15,822 2,637
73 Mobile City MHC         5/16/2017 5/16/2017       N Y Refinance 11,000 801 801
74 Park Village Grigore’s Hardwood Flooring 2,000 4.7% 5/31/2019 4/5/2017         N Y Refinance 0 28,371 4,053
75 Chapel Ridge Shoppes         3/15/2017         N Y Refinance 0 4,012 4,012
76 Streetside at Thomas Crossroads         3/2/2017 3/2/2017       N Y Acquisition 8,350 8,296 1,383

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Tax Escrow - Cash or LoC Tax Escrow - LoC Counterparty Insurance Escrow (Initial) Monthly Insurance Escrow ($) Insurance Escrow - Cash or LoC Insurance Escrow - LoC Counterparty Upfront Replacement Reserve ($) Monthly Replacement Reserve ($) Replacement Reserve Cap ($) Replacement Reserve Escrow - Cash or LoC Replacement Reserve Escrow - LoC Counterparty Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Reserve Cap ($) TI/LC Escrow - Cash or LoC TI/LC Escrow - LoC Counterparty
1 General Motors Building     0 Springing     0 0 0     0 0 0    
2 Del Amo Fashion Center     0 Springing     0 Springing 0     0 Springing 0    
3 245 Park Avenue Cash   227,000 113,500 Cash   47,738 47,738 0 Cash   0 Springing 0    
4 Starwood Capital Group Hotel Portfolio     0 Springing     0 Amount equal to greater of: (i) 1/12 th of four 4% of the projected annual gross income from operations of the property (ii) amount required by Franchisor. 0 Cash   0 0 0    
4.01 Larkspur Landing Sunnyvale                                
4.02 Larkspur Landing Milpitas                                
4.03 Larkspur Landing Campbell                                
4.04 Larkspur Landing San Francisco                                
4.05 Larkspur Landing Pleasanton                                
4.06 Larkspur Landing Bellevue                                
4.07 Larkspur Landing Sacramento                                
4.08 Hampton Inn Ann Arbor North                                
4.09 Larkspur Landing Hillsboro                                
4.10 Larkspur Landing Renton                                
4.11 Holiday Inn Arlington Northeast Rangers Ballpark                                
4.12 Residence Inn Toledo Maumee                                
4.13 Residence Inn Williamsburg                                
4.14 Hampton Inn Suites Waco South                                
4.15 Holiday Inn Louisville Airport Fair Expo                                
4.16 Courtyard Tyler                                
4.17 Hilton Garden Inn Edison Raritan Center                                
4.18 Hilton Garden Inn St Paul Oakdale                                
4.19 Residence Inn Grand Rapids West                                
4.20 Peoria, AZ Residence Inn                                
4.21 Hampton Inn Suites Bloomington Normal                                
4.22 Courtyard Chico                                
4.23 Hampton Inn Suites South Bend                                
4.24 Hampton Inn Suites Kokomo                                
4.25 Courtyard Wichita Falls                                
4.26 Hampton Inn Morehead                                
4.27 Residence Inn Chico                                
4.28 Courtyard Lufkin                                
4.29 Hampton Inn Carlisle                                
4.30 Springhill Suites Williamsburg                                
4.31 Fairfield Inn Bloomington                                
4.32 Waco Residence Inn                                
4.33 Holiday Inn Express Fishers                                
4.34 Larkspur Landing Folsom                                
4.35 Springhill Suites Chicago Naperville Warrenville                                
4.36 Holiday Inn Express & Suites Paris                                
4.37 Toledo Homewood Suites                                
4.38 Grand Rapids Homewood Suites                                
4.39 Fairfield Inn Laurel                                
4.40 Cheyenne Fairfield Inn and Suites                                
4.41 Courtyard Akron Stow                                
4.42 Towneplace Suites Bloomington                                
4.43 Larkspur Landing Roseville                                
4.44 Hampton Inn Danville                                
4.45 Holiday Inn Norwich                                
4.46 Hampton Inn Suites Longview North                                
4.47 Springhill Suites Peoria Westlake                                
4.48 Hampton Inn Suites Buda                                
4.49 Shawnee Hampton Inn                                
4.50 Racine Fairfield Inn                                
4.51 Hampton Inn Selinsgrove Shamokin Dam                                
4.52 Holiday Inn Express & Suites Terrell                                
4.53 Westchase Homewood Suites                                
4.54 Holiday Inn Express & Suites Tyler South                                
4.55 Holiday Inn Express & Suites Huntsville                                
4.56 Hampton Inn Sweetwater                                
4.57 Comfort Suites Buda Austin South                                
4.58 Fairfield Inn & Suites Weatherford                                
4.59 Holiday Inn Express & Suites Altus                                
4.60 Comfort Inn & Suites Paris                                
4.61 Hampton Inn Suites Decatur                                
4.62 Holiday Inn Express & Suites Texarkana East                                
4.63 Mankato Fairfield Inn                                
4.64 Candlewood Suites Texarkana                                
4.65 Country Inn & Suites Houston Intercontinental Airport East                                
5 Long Island Prime Portfolio - Melville Cash   0 Springing     0 14,871 0 Cash   4,200,000 89,229 0 Cash  
5.01 68 South Service Road                                
5.02 58 South Service Road                                
5.03 48 South Service Road                                
6 225 & 233 Park Avenue South     0 Springing     0 Springing 0     8,106,455 Springing 0 Cash  
7 Market Street -The Woodlands     0 Springing     0 Springing 143,136     2,433,834 Springing 1,192,896 Guaranty  
8 iStar Leased Fee Portfolio     0 Springing     0 0 0     0 0 0    
8.01 Hilton Salt Lake                                
8.02 DoubleTree Seattle Airport                                
8.03 DoubleTree Mission Valley                                
8.04 One Ally Center                                
8.05 DoubleTree Sonoma                                
8.06 DoubleTree Durango                                
8.07 Northside Forsyth Hospital Medical Center                                
8.08 NASA/JPSS Headquarters                                
8.09 Dallas Market Center: Sheraton Suites                                
8.10 Dallas Market Center: Marriott Courtyard                                
8.11 The Buckler Apartments                                
8.12 Lock-Up Self Storage Facility                                
9 Valley Creek Corporate Center Cash   0 Springing     0 4,325 0 Cash   0 54,062 2,600,000 Cash  
10 Amazon Lakeland Cash   164,696 54,921 Cash   101,608 8,467; Springing 304,824 Cash   0 0 0    
11 ExchangeRight Net Leased Portfolio #16 Cash   0 Springing     207,686 2,306 0 Cash   600,000 Springing 0 Cash  
11.01 Walgreens - St. Louis, MO                                
11.02 Hobby Lobby - Mansfield, TX                                
11.03 Walgreens - North Ridgeville, OH                                
11.04 Walgreens - Hammond, IN                                
11.05 Tractor Supply - Royse City, TX                                
11.06 Tractor Supply - Kuna, ID                                
11.07 Walgreens - Baytown, TX                                
11.08 Dollar General - Washington, PA                                
11.09 Dollar General - Tampa, FL                                
11.10 Dollar General - Butler, PA                                
11.11 Dollar General - Jermyn, PA                                
11.12 Dollar General - Leesport, PA                                
11.13 Dollar General - Evansville, IN                                
11.14 Family Dollar - Baton Rouge, LA                                
11.15 Sherwin Williams - Peoria, IL                                
11.16 Dollar General - Baton Rouge, LA                                
11.17 Advance Auto Parts - Normal, IL                                
11.18 Advance Auto Parts - Zion, IL                                
11.19 Advance Auto Parts - St. Louis, MO                                

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Tax Escrow - Cash or LoC Tax Escrow - LoC Counterparty Insurance Escrow (Initial) Monthly Insurance Escrow ($) Insurance Escrow - Cash or LoC Insurance Escrow - LoC Counterparty Upfront Replacement Reserve ($) Monthly Replacement Reserve ($) Replacement Reserve Cap ($) Replacement Reserve Escrow - Cash or LoC Replacement Reserve Escrow - LoC Counterparty Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Reserve Cap ($) TI/LC Escrow - Cash or LoC TI/LC Escrow - LoC Counterparty
12 Raleigh Marriott City Center Cash   0 Springing     0 89,235 0 Cash   0 0 0    
13 2851 Junction Cash   0 Springing     0 0 0     0 0 0    
14 123 William Street     0 Springing     0 Springing 0     0 Springing 0    
15 Banner Bank Cash   0 Springing     0 3,679 132,444 Cash   1,000,000 22,073 700,000 Cash  
16 AmberGlen Corporate Center Cash   0 Springing     0 0 0     0 0 0    
16.01 2430 NW 206th                                
16.02 1195 NW Compton Drive                                
16.03 2345 NW Amberbrook                                
17 Highland Park Mixed Use Cash   0 Springing     0 481 0 Cash   0 2,405 0 Cash  
18 Raley’s Towne Centre Cash   0 Springing     0 1,919; Springing 46,048 Cash   220,000 5,581 220,000 Cash  
19 Save Mart Portfolio     0 Springing     0 Springing 0     0 Springing 0    
19.01 Lucky - San Francisco                                
19.02 Lucky - San Bruno                                
19.03 Lucky California - Daly City                                
19.04 Lucky - San Jose I                                
19.05 Lucky - San Jose II                                
19.06 Lucky - San Leandro                                
19.07 Dick’s Sporting Goods - Folsom                                
19.08 Lucky - Concord                                
19.09 FoodMaxx - Antioch                                
19.10 Lucky - Hollister                                
19.11 Save Mart - Modesto                                
19.12 Dick’s Sporting Goods - Salinas                                
19.13 Save Mart - Clovis                                
19.14 Save Mart - Grass Valley                                
19.15 FoodMaxx - Sacramento                                
19.16 Lucky - Hayward I                                
19.17 Save Mart - Auburn                                
19.18 Save Mart - Tracy                                
19.19 S-Mart - Lodi                                
19.20 Save Mart - Chico                                
19.21 Save Mart - Fresno I                                
19.22 Lucky - San Jose III                                
19.23 Save Mart - Roseville                                
19.24 Lucky - Vacaville I                                
19.25 Save Mart - Elk Grove                                
19.26 Save Mart - Fresno II                                
19.27 Lucky - Sand City                                
19.28 Lucky - Vacaville II                                
19.29 Lucky - Hayward                                
19.30 Save Mart - Kingsburg                                
19.31 Save Mart - Sacramento                                
19.32 Lucky - Santa Rosa                                
19.33 Save Mart - Jackson                                
20 TownePlace Suites - Boynton Beach Cash   10,206 10,206 Cash   257,522 7,522 500,000 Cash   0 0 0    
21 Fairlane Meadows Cash   0 Springing     0 2,358 0 Cash   0 11,137 400,000 Cash  
22 TownePlace Suites-VA Cash   12,793 6,396 Cash   0 16,709 0 Cash   0 0 0    
22.01 TownePlace Suites Stafford Quantico                                
22.02 TownePlace Suites Fredericksburg                                
23 Hilton Garden Inn - Ames Cash   3,963 3,963 Cash   0 15,325 0 Cash   0 0 0    
24 Stemmons Office Portfolio Cash   15,025 3,756 Cash   5,581 5,581 300,000 Cash   1,341,717 36,480 1,341,717 LOC IDB
24.01 7701 Stemmons                                
24.02 8001 Stemmons                                
24.03 8101 Stemmons                                
25 Stonebriar Commons on Legacy Cash   29,892 4,067 Cash   0 1,315 0 Cash   372,000 9,203 0 Cash  
26 Residence Inn Carlsbad Cash   0 Springing     0 18,739 674,604 Cash   0 0 0    
27 Crossings at Hobart     0 Springing     0 0 0     0 0 0    
28 US Bank Building - Reno Cash   5,539 2,130 Cash   0 1,767 50,000 Cash   220,000 5,301 220,000 Cash  
29 Old Town Cash   13,556 1,784 Cash   0 1,340 0 Cash   600,000 8,376 0 Cash  
30 Lormax Stern Retail Development – Roseville Cash   25,155 5,468 Cash   0 6,839 0 Cash   0 13,620; Springing 0 Cash  
31 Alexander Hamilton Plaza Cash   25,830 3,399 Cash   0 2,881 110,000 Cash   0 15,164 0 Cash  
32 Cooper Street Retail Cash   5,088 2,544 Cash   200,000 1,464 0 Cash   500,000 3,661 0 Cash  
33 Uptown Row Cash   0 Springing     0 616 0 Cash   0 3,079 0 Cash  
34 Home2 Suites - San Antonio Cash   0 Springing     0 12,698 0 Cash   0 0 0    
35 Hampton Inn Northlake Cash   6,724 4,203 Cash   0 Springing 0     0 0 0    
36 Holiday Inn Express & Suites - Charlotte-Arrowood Cash   13,574 1,508 Cash   9,709 9,709 0 Cash   0 0 0    
37 Hughes Airport Center Cash   0 Springing     200,000 1,169 0 Cash   159,843 8,765 250,000 Cash  
38 Boardwalk Shopping Center Cash   1,496 1,496 Cash   0 670 24,109 Cash   50,000 4,490 161,685 Cash  
39 41725 Ford Road Cash   7,235 841 Cash   0 261 0 Cash   0 2,177 Capped for the first five years at $52,255 and for the last five years capped at $104,510. Cash  
40 Mini Self Storage & RV Cash   37,390 3,739; Springing Cash   120,000 2,504 317,800 Cash   0 0 0    
41 Crystal Park Plaza Cash   0 Springing     402,510 1,270 0 Cash   76,508 7,327 351,678 Cash  
42 Clifton Park Self Storage Portfolio Cash   7,660 1,216 Cash   100,000 1,073 50,000 Cash   0 0 0    
42.01 1772 Route 9                                
42.02 261 Ushers Road - CP                                
43 Hampton Inn & Suites Elyria Cash   9,821 1,871 Cash   0 10,038 0 Cash   0 0 0    
44 North Towne Commons Cash   15,857 2,265 Cash   1,228 1,228 0 Cash   5,000 5,000 200,000 Cash  
45 Burt Estates MHP Cash   9,311 1,164 Cash   779 779 0 Cash   0 0 0    
46 Cardiff Plaza Cash   24,283 4,047 Cash   20,985 2,325 0 Cash   150,000 8,310 250,000 Cash  
47 Candlewood Suites New Bern Cash   9,566 1,822 Cash   0 6,766 0 Cash   0 0 0    
48 Hampton Inn - Anderson Cash   1,665 1,665 Cash   7,561 7,561 0 Cash   0 0 0    
49 Fairfield Inn & Suites - Greenwood Cash   1,534 1,534 Cash   7,215 7,215 0 Cash   0 0 0    
50 Oakbridge Apartments Cash   7,903 2,512 Cash   0 2,500 30,000 Cash   0 0 0    
51 Valley High & San Pedro MHC Cash   5,180 1,036 Cash   1,392 1,392 0 Cash   0 0 0    
52 Valley View Estates MHP Cash   2,372 593 Cash   971 971 0 Cash   0 0 0    
53 Ravinia Estates Cash   4,193 1,398 Cash   904 904 0 Cash   0 0 0    
54 Sycamore Terrace Cash   0 Springing     0 595 0 Cash   140,742 3,178 114,391 Cash  
55 Wakefield Apartments Cash   2,237 2,237 Cash   1,683 1,683 0 Cash   0 0 0    
56 Stonefield Place Apartments Cash   8,273 1,940 Cash   0 2,016 72,000 Cash   0 0 0    
57 Imperial Clark Center - Downey CA Cash   2,148 537 Cash   0 552 0 Cash   0 2,330 $60,000 if Goodwill extends its lease beyond the loan maturity date on terms and conditions acceptable to the lender Cash  
58 La Quinta Florence KY Cash   31,450 Springing Cash   0 7,163 0 Cash   0 0 0    
59 Orchards Market Center Cash   0 Springing     0 758 0 Cash   60,000 2,410 120,000 Cash  
60 35 North Raymond Avenue Cash   5,466 910 Cash   0 194 7,052 Cash   59,000 1,740 125,000 Cash  
61 Pin Oak Crossing Cash   12,945 1,370 Cash   0 411 0 Cash   100,000 2,737 100,000 Cash  
62 Rite Aid - Allentown     2,895 579 Cash   183 183 0 Cash   930 930 0 Cash  
63 StoreRight Ocala Cash   0 Springing Cash   0 961 0 Cash   0 0 0    
64 Maximus Self Storage Cash   6,891 547 Cash   0 858 0 Cash   0 0 0    
65 StoreRight Jacksonville Cash   0 Springing Cash   0 619 0 Cash   0 0 0    
66 StoreRight Tampa Cash   0 Springing Cash   0 760 0 Cash   0 0 0    
67 Allmark Plaza Cash   706 353 Cash   0 296 10,662 Cash   45,000 1,411 45,000 Cash  
68 Shoppes at Hunters Run Cash   0 651 Cash   0 359 0 Cash   25,000 1,793 75,000 Cash  
69 Macon Plaza Cash   11,534 1,831 Cash   0 1,916 0 Cash   0 4,791 229,694 Cash  
70 Out O’ Space Storage North Charleston Cash   2,860 953 Cash   571 571 0 Cash   0 0 0    
71 Elsea MHP Portfolio Cash   1,759 220 Cash   1,025 1,025 0 Cash   0 0 0    
71.01 Rustic Ridge                                
71.02 Carousel Court                                
72 300 Northern Pacific Avenue Cash   16,260 1,355 Cash   0 575 20,700 Cash   50,000 2,245 150,000 Cash  
73 Mobile City MHC Cash   1,798 599 Cash   442 442 21,200 Cash   0 0 0    
74 Park Village Cash   3,864 644 Cash   0 705 0 Cash   0 2,750; Springing 0 Cash  
75 Chapel Ridge Shoppes Cash   0 Springing     0 524 22,000 Cash   33,500 936; Springing 33,500 Cash  
76 Streetside at Thomas Crossroads Cash   306 306 Cash   452 452 0 Cash   658 658 50,000 Cash  

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Debt Service Escrow (Initial) ($) Debt Service Escrow (Monthly) ($) Debt Service Escrow - Cash or LoC Debt Service Escrow - LoC Counterparty Other Escrow I Reserve Description Other Escrow I (Initial) ($) Other Escrow I (Monthly) ($) Other Escrow I Cap ($) Other Escrow I Escrow - Cash or LoC Other  Escrow I - LoC Counterparty Other Escrow II Reserve Description Other Escrow II (Initial) ($) Other Escrow II (Monthly) ($) Other Escrow II Cap ($) Other Escrow II Escrow - Cash or LoC Other  Escrow II - LoC Counterparty
1 General Motors Building 0 0     Tenant Specific TILC Reserve 107,946,183 0 0 Guaranty   Free Rent Reserves 161,161,013 0 0 Guaranty  
2 Del Amo Fashion Center 0 0     Tenant Specific TILC Reserve 7,242,346 0 0 Guaranty   Gap Rent Reserve 828,894 0 0 Guaranty  
3 245 Park Avenue 0 0     Outstanding Rollover Reserve 10,298,441 0 0 Cash   MIO Partners Free Rent Reserve 1,133,167 0 0 Cash  
4 Starwood Capital Group Hotel Portfolio 0 0     Capital Work Reserve (5,883,991); Larkspur Capital Work Reserve (6,385,000) 12,268,991 Springing 0 Cash   Ground Rent Reserve Funds 0 Springing 0    
4.01 Larkspur Landing Sunnyvale                                
4.02 Larkspur Landing Milpitas                                
4.03 Larkspur Landing Campbell                                
4.04 Larkspur Landing San Francisco                                
4.05 Larkspur Landing Pleasanton                                
4.06 Larkspur Landing Bellevue                                
4.07 Larkspur Landing Sacramento                                
4.08 Hampton Inn Ann Arbor North                                
4.09 Larkspur Landing Hillsboro                                
4.10 Larkspur Landing Renton                                
4.11 Holiday Inn Arlington Northeast Rangers Ballpark                                
4.12 Residence Inn Toledo Maumee                                
4.13 Residence Inn Williamsburg                                
4.14 Hampton Inn Suites Waco South                                
4.15 Holiday Inn Louisville Airport Fair Expo                                
4.16 Courtyard Tyler                                
4.17 Hilton Garden Inn Edison Raritan Center                                
4.18 Hilton Garden Inn St Paul Oakdale                                
4.19 Residence Inn Grand Rapids West                                
4.20 Peoria, AZ Residence Inn                                
4.21 Hampton Inn Suites Bloomington Normal                                
4.22 Courtyard Chico                                
4.23 Hampton Inn Suites South Bend                                
4.24 Hampton Inn Suites Kokomo                                
4.25 Courtyard Wichita Falls                                
4.26 Hampton Inn Morehead                                
4.27 Residence Inn Chico                                
4.28 Courtyard Lufkin                                
4.29 Hampton Inn Carlisle                                
4.30 Springhill Suites Williamsburg                                
4.31 Fairfield Inn Bloomington                                
4.32 Waco Residence Inn                                
4.33 Holiday Inn Express Fishers                                
4.34 Larkspur Landing Folsom                                
4.35 Springhill Suites Chicago Naperville Warrenville                                
4.36 Holiday Inn Express & Suites Paris                                
4.37 Toledo Homewood Suites                                
4.38 Grand Rapids Homewood Suites                                
4.39 Fairfield Inn Laurel                                
4.40 Cheyenne Fairfield Inn and Suites                                
4.41 Courtyard Akron Stow                                
4.42 Towneplace Suites Bloomington                                
4.43 Larkspur Landing Roseville                                
4.44 Hampton Inn Danville                                
4.45 Holiday Inn Norwich                                
4.46 Hampton Inn Suites Longview North                                
4.47 Springhill Suites Peoria Westlake                                
4.48 Hampton Inn Suites Buda                                
4.49 Shawnee Hampton Inn                                
4.50 Racine Fairfield Inn                                
4.51 Hampton Inn Selinsgrove Shamokin Dam                                
4.52 Holiday Inn Express & Suites Terrell                                
4.53 Westchase Homewood Suites                                
4.54 Holiday Inn Express & Suites Tyler South                                
4.55 Holiday Inn Express & Suites Huntsville                                
4.56 Hampton Inn Sweetwater                                
4.57 Comfort Suites Buda Austin South                                
4.58 Fairfield Inn & Suites Weatherford                                
4.59 Holiday Inn Express & Suites Altus                                
4.60 Comfort Inn & Suites Paris                                
4.61 Hampton Inn Suites Decatur                                
4.62 Holiday Inn Express & Suites Texarkana East                                
4.63 Mankato Fairfield Inn                                
4.64 Candlewood Suites Texarkana                                
4.65 Country Inn & Suites Houston Intercontinental Airport East                                
5 Long Island Prime Portfolio - Melville 0 0     Unfunded Obligations Reserve 2,903,067 0 0 Cash     0 0 0    
5.01 68 South Service Road                                
5.02 58 South Service Road                                
5.03 48 South Service Road                                
6 225 & 233 Park Avenue South 0 0     TI/LC/Tenant Concessions Reserve (14,864,252);Remaining Base Costs & Fees Reserve (11,529,288) 26,393,540 0 0 Cash   Buzzfeed Rollover Reserve Account 0 Springing 0    
7 Market Street -The Woodlands 0 0     Rent Concession Reserve 399,264 0 0 Guaranty     0 0 0    
8 iStar Leased Fee Portfolio 0 0     Ground Rent Funds 0 Springing 0       0 0 0    
8.01 Hilton Salt Lake                                
8.02 DoubleTree Seattle Airport                                
8.03 DoubleTree Mission Valley                                
8.04 One Ally Center                                
8.05 DoubleTree Sonoma                                
8.06 DoubleTree Durango                                
8.07 Northside Forsyth Hospital Medical Center                                
8.08 NASA/JPSS Headquarters                                
8.09 Dallas Market Center: Sheraton Suites                                
8.10 Dallas Market Center: Marriott Courtyard                                
8.11 The Buckler Apartments                                
8.12 Lock-Up Self Storage Facility                                
9 Valley Creek Corporate Center 0 0     Common Charges Reserve 0 1,310 0 Cash     0 0 0    
10 Amazon Lakeland 0 0       0 0 0       0 0 0    
11 ExchangeRight Net Leased Portfolio #16 0 0       0 0 0       0 0 0    
11.01 Walgreens - St. Louis, MO                                
11.02 Hobby Lobby - Mansfield, TX                                
11.03 Walgreens - North Ridgeville, OH                                
11.04 Walgreens - Hammond, IN                                
11.05 Tractor Supply - Royse City, TX                                
11.06 Tractor Supply - Kuna, ID                                
11.07 Walgreens - Baytown, TX                                
11.08 Dollar General - Washington, PA                                
11.09 Dollar General - Tampa, FL                                
11.10 Dollar General - Butler, PA                                
11.11 Dollar General - Jermyn, PA                                
11.12 Dollar General - Leesport, PA                                
11.13 Dollar General - Evansville, IN                                
11.14 Family Dollar - Baton Rouge, LA                                
11.15 Sherwin Williams - Peoria, IL                                
11.16 Dollar General - Baton Rouge, LA                                
11.17 Advance Auto Parts - Normal, IL                                
11.18 Advance Auto Parts - Zion, IL                                
11.19 Advance Auto Parts - St. Louis, MO                                

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Debt Service Escrow (Initial) ($) Debt Service Escrow (Monthly) ($) Debt Service Escrow - Cash or LoC Debt Service Escrow - LoC Counterparty Other Escrow I Reserve Description Other Escrow I (Initial) ($) Other Escrow I (Monthly) ($) Other Escrow I Cap ($) Other Escrow I Escrow - Cash or LoC Other  Escrow I - LoC Counterparty Other Escrow II Reserve Description Other Escrow II (Initial) ($) Other Escrow II (Monthly) ($) Other Escrow II Cap ($) Other Escrow II Escrow - Cash or LoC Other  Escrow II - LoC Counterparty
12 Raleigh Marriott City Center 0 0     PIP Reserve 12,000,000 0 0 Cash     0 0 0    
13 2851 Junction 0 0     TSMC Rent Concession Reserve 0 Springing 0     TSMC LoC 2,000,000 0 0 LoC Bank of Taiwan
14 123 William Street 0 0     TI/LC and Free Rent Reserve 4,819,755 0 0 Cash   DYCD Reserve 20,000,000 0 0 Cash  
15 Banner Bank 0 0     Tenant Specific TILC Reserve 456,175 0 0 Cash     0 0 0    
16 AmberGlen Corporate Center 0 0     Kaiser TI Reserve 501,360 0 0 Cash   WFG Rent Reserve 13,586 0 0 Cash  
16.01 2430 NW 206th                                
16.02 1195 NW Compton Drive                                
16.03 2345 NW Amberbrook                                
17 Highland Park Mixed Use 0 0       0 0 0       0 0 0    
18 Raley’s Towne Centre 0 0     Raley’s TILC / Springing Raley’s Renewal Reserve 198,720 Springing 0 Cash   Roof Replacement Reserve 106,500 0 0 Cash  
19 Save Mart Portfolio 0 0     Environmental Insurance Funds 38,401 0 0 Cash     0 0 0    
19.01 Lucky - San Francisco                                
19.02 Lucky - San Bruno                                
19.03 Lucky California - Daly City                                
19.04 Lucky - San Jose I                                
19.05 Lucky - San Jose II                                
19.06 Lucky - San Leandro                                
19.07 Dick’s Sporting Goods - Folsom                                
19.08 Lucky - Concord                                
19.09 FoodMaxx - Antioch                                
19.10 Lucky - Hollister                                
19.11 Save Mart - Modesto                                
19.12 Dick’s Sporting Goods - Salinas                                
19.13 Save Mart - Clovis                                
19.14 Save Mart - Grass Valley                                
19.15 FoodMaxx - Sacramento                                
19.16 Lucky - Hayward I                                
19.17 Save Mart - Auburn                                
19.18 Save Mart - Tracy                                
19.19 S-Mart - Lodi                                
19.20 Save Mart - Chico                                
19.21 Save Mart - Fresno I                                
19.22 Lucky - San Jose III                                
19.23 Save Mart - Roseville                                
19.24 Lucky - Vacaville I                                
19.25 Save Mart - Elk Grove                                
19.26 Save Mart - Fresno II                                
19.27 Lucky - Sand City                                
19.28 Lucky - Vacaville II                                
19.29 Lucky - Hayward                                
19.30 Save Mart - Kingsburg                                
19.31 Save Mart - Sacramento                                
19.32 Lucky - Santa Rosa                                
19.33 Save Mart - Jackson                                
20 TownePlace Suites - Boynton Beach 0 0     Seasonality Reserve 50,000 5,555 50,000 Cash     0 0 0    
21 Fairlane Meadows 0 0     Outstanding TI Reserve - Best Buy 35,000 0 0 Cash     0 0 0    
22 TownePlace Suites-VA 0 0       0 0 0       0 0 0    
22.01 TownePlace Suites Stafford Quantico                                
22.02 TownePlace Suites Fredericksburg                                
23 Hilton Garden Inn - Ames 0 0     PIP Reserve 1,756,374 0 0 Cash   Seasonality Reserve 0 12,291 0 Cash  
24 Stemmons Office Portfolio 0 0     7701/8101 Stemmons Reserve 0 Springing 6,000,000       0 0 0    
24.01 7701 Stemmons                                
24.02 8001 Stemmons                                
24.03 8101 Stemmons                                
25 Stonebriar Commons on Legacy 0 0     Outstanding Tenant Improvement Funds 0 $41,854.17 until June 2018 874,250 Cash     0 0 0    
26 Residence Inn Carlsbad 0 0       0 0 0       0 0 0    
27 Crossings at Hobart 0 0     Critical Tenant Funds 0 Springing 0       0 0 0    
28 US Bank Building - Reno 0 0     Rent Concession Funds 123,003 0 0 Cash   Tenant Allowance Funds 643,204 0 0 Cash  
29 Old Town 0 0     Seasonality Reserve 100,000 Springing 0 Cash   Unfunded Tenant Oblligations Reserve Funds 9,984 0 0    
30 Lormax Stern Retail Development – Roseville 0 0     Leasing and Improvement Reserve 1,875,022 0 0 Cash   Unfunded Obligations Reserve 870,000 0 0    
31 Alexander Hamilton Plaza 0 0     CAM Reimbursement Reserve Funds 236,331 0 0 Cash   Free Rent Reserve Funds 1,700 0 0 Cash  
32 Cooper Street Retail 0 0       0 0 0       0 0 0    
33 Uptown Row 0 0       0 0 0       0 0 0    
34 Home2 Suites - San Antonio 0 0     PIP Reserve 0 Springing 0       0 0 0    
35 Hampton Inn Northlake 0 0     PIP Reserve 212,500 0 0 Cash   Seasonality Reserve 0 Springing 0 Cash  
36 Holiday Inn Express & Suites - Charlotte-Arrowood 0 0     PIP Reserve 1,781,346 0 0 Cash   Seasonality Reserve 0 7,143 50,000 Cash  
37 Hughes Airport Center 0 0     Rent Commencement Funds 64,908 0 0 Cash     0 0 0    
38 Boardwalk Shopping Center 0 0       0 0 0       0 0 0    
39 41725 Ford Road 0 0     Rent Concession Funds ($85,623.16); Tenant Allowance Funds ($194,054) 279,677 0 0 Cash   Dental One Reserve Funds ($145,501); Sports Clips Reserve Funds ($68,551); Dental One Springing Reserve Funds 214,052 Springing 64,000 Cash  
40 Mini Self Storage & RV 0 0       0 0 0       0 0 0    
41 Crystal Park Plaza 0 0       0 0 0       0 0 0    
42 Clifton Park Self Storage Portfolio 0 0       0 0 0       0 0 0    
42.01 1772 Route 9                                
42.02 261 Ushers Road - CP                                
43 Hampton Inn & Suites Elyria 0 0     Seasonality Reserve 0 18,333 0 Cash     0 0 0    
44 North Towne Commons 0 0       0 0 0       0 0 0    
45 Burt Estates MHP 0 0       0 0 0       0 0 0    
46 Cardiff Plaza 0 0       0 0 0       0 0 0    
47 Candlewood Suites New Bern 0 0     PIP Reserve 300,000 0 0 Cash     0 0 0    
48 Hampton Inn - Anderson 0 0     Future PIP reserve 200,000 0 0 Cash   Seasonality Reserve 100,000 7,561 100,000 Cash  
49 Fairfield Inn & Suites - Greenwood 0 0     Future PIP reserve 200,000 0 0 Cash     0 0 0    
50 Oakbridge Apartments 0 0       0 0 0       0 0 0    
51 Valley High & San Pedro MHC 0 0       0 0 0       0 0 0    
52 Valley View Estates MHP 0 0       0 0 0       0 0 0    
53 Ravinia Estates 0 0       0 0 0       0 0 0    
54 Sycamore Terrace 0 0     Rent Abatement Reserve 22,860 0 0 Cash     0 0 0    
55 Wakefield Apartments 0 0       0 0 0       0 0 0    
56 Stonefield Place Apartments 0 0       0 0 0       0 0 0    
57 Imperial Clark Center - Downey CA 0 0       0 0 0       0 0 0    
58 La Quinta Florence KY 0 0     PIP Reserve Fund 238,000 0 0       0 0 0    
59 Orchards Market Center 0 0       0 0 0       0 0 0    
60 35 North Raymond Avenue 0 0     SOH Grill House TILC Reserve 60,000 0 0 Cash   Wheat Shop Occupancy Reserve 425,000 0 0 Cash  
61 Pin Oak Crossing 0 0       0 0 0       0 0 0    
62 Rite Aid - Allentown 0 0       0 0 0       0 0 0    
63 StoreRight Ocala 0 0       0 0 0       0 0 0    
64 Maximus Self Storage 0 0       0 0 0       0 0 0    
65 StoreRight Jacksonville 0 0       0 0 0       0 0 0    
66 StoreRight Tampa 0 0       0 0 0       0 0 0    
67 Allmark Plaza 0 0       0 0 0       0 0 0    
68 Shoppes at Hunters Run 0 0       0 0 0       0 0 0    
69 Macon Plaza 0 0       0 0 0       0 0 0    
70 Out O’ Space Storage North Charleston 0 0       0 0 0       0 0 0    
71 Elsea MHP Portfolio 0 0     Water Treatment Plant Reserve 250,000 0 0 Cash     0 0 0    
71.01 Rustic Ridge                                
71.02 Carousel Court                                
72 300 Northern Pacific Avenue 0 0     Springing Rodenburg Reserve 0 Springing 0     Rent Concession Reserve 51,636 0 0 Cash  
73 Mobile City MHC 0 0       0 0 0       0 0 0    
74 Park Village 0 0       0 0 0       0 0 0    
75 Chapel Ridge Shoppes 0 0       0 0 0       0 0 0    
76 Streetside at Thomas Crossroads 0 0     Little Caesar’s Reserve 53,400 0 0 Cash     0 0 0    

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Holdback Ownership Interest Ground Lease Initial Expiration Date Annual Ground Rent Payment Annual Ground Rent Increases Lockbox Whole Loan Cut-off Date Balance ($) Whole Loan Debt Service ($) Subordinate Secured Debt Original Balance ($) Subordinate Secured Debt Cut-off Date Balance ($) Whole Loan U/W NOI DSCR (x) Whole Loan U/W NCF DSCR (x) Whole Loan Cut-off Date LTV Ratio Whole Loan Cut-off Date U/W NOI Debt Yield Whole Loan Cut-off Date U/W NCF Debt Yield Mezzanine Debt Cut-off Date Balance($) Sponsor Affiliated Sponsors Mortgage Loan Number
1 General Motors Building   Fee       Hard/Springing Cash Management 2,300,000,000 6,665,475 830,000,000 830,000,000 2.84 2.77 47.9% 9.9% 9.6%   Boston Properties Limited Partnership; 767 LLC; Sungate Fifth Avenue LLC   1
2 Del Amo Fashion Center   Fee       Hard/Springing Cash Management 585,000,000 1,807,796 125,700,000 125,700,000 2.74 2.63 50.6% 10.1% 9.7%   Simon Property Group, L.P.; Commingled Pension Trust Fund (Strategic Property) of JPMorgan Chase Bank, N.A.   2
3 245 Park Avenue   Fee       Hard/Springing Cash Management 1,200,000,000 3,720,364 120,000,000 120,000,000 2.58 2.45 54.3% 9.6% 9.1% 568,000,000 HNA Group   3
4 Starwood Capital Group Hotel Portfolio   Various Various Various Various Soft/Springing Cash Management                     Starwood Capital Group Global, L.P.   4
4.01 Larkspur Landing Sunnyvale   Fee                                 4.01
4.02 Larkspur Landing Milpitas   Fee                                 4.02
4.03 Larkspur Landing Campbell   Fee                                 4.03
4.04 Larkspur Landing San Francisco   Fee                                 4.04
4.05 Larkspur Landing Pleasanton   Fee                                 4.05
4.06 Larkspur Landing Bellevue   Fee                                 4.06
4.07 Larkspur Landing Sacramento   Fee                                 4.07
4.08 Hampton Inn Ann Arbor North   Fee                                 4.08
4.09 Larkspur Landing Hillsboro   Fee                                 4.09
4.10 Larkspur Landing Renton   Fee                                 4.10
4.11 Holiday Inn Arlington Northeast Rangers Ballpark   Fee                                 4.11
4.12 Residence Inn Toledo Maumee   Fee                                 4.12
4.13 Residence Inn Williamsburg   Fee                                 4.13
4.14 Hampton Inn Suites Waco South   Fee                                 4.14
4.15 Holiday Inn Louisville Airport Fair Expo   Fee                                 4.15
4.16 Courtyard Tyler   Fee                                 4.16
4.17 Hilton Garden Inn Edison Raritan Center   Leasehold 9/30/2076 $275,517 Fixed escalations every 5 years                           4.17
4.18 Hilton Garden Inn St Paul Oakdale   Fee                                 4.18
4.19 Residence Inn Grand Rapids West   Fee                                 4.19
4.20 Peoria, AZ Residence Inn   Fee                                 4.20
4.21 Hampton Inn Suites Bloomington Normal   Fee                                 4.21
4.22 Courtyard Chico   Fee                                 4.22
4.23 Hampton Inn Suites South Bend   Fee                                 4.23
4.24 Hampton Inn Suites Kokomo   Fee                                 4.24
4.25 Courtyard Wichita Falls   Fee                                 4.25
4.26 Hampton Inn Morehead   Fee                                 4.26
4.27 Residence Inn Chico   Fee                                 4.27
4.28 Courtyard Lufkin   Fee                                 4.28
4.29 Hampton Inn Carlisle   Fee                                 4.29
4.30 Springhill Suites Williamsburg   Fee                                 4.30
4.31 Fairfield Inn Bloomington   Fee                                 4.31
4.32 Waco Residence Inn   Fee                                 4.32
4.33 Holiday Inn Express Fishers   Fee                                 4.33
4.34 Larkspur Landing Folsom   Fee                                 4.34
4.35 Springhill Suites Chicago Naperville Warrenville   Fee                                 4.35
4.36 Holiday Inn Express & Suites Paris   Fee                                 4.36
4.37 Toledo Homewood Suites   Fee                                 4.37
4.38 Grand Rapids Homewood Suites   Fee                                 4.38
4.39 Fairfield Inn Laurel   Fee                                 4.39
4.40 Cheyenne Fairfield Inn and Suites   Fee                                 4.40
4.41 Courtyard Akron Stow   Fee                                 4.41
4.42 Towneplace Suites Bloomington   Fee                                 4.42
4.43 Larkspur Landing Roseville   Fee                                 4.43
4.44 Hampton Inn Danville   Fee                                 4.44
4.45 Holiday Inn Norwich   Fee                                 4.45
4.46 Hampton Inn Suites Longview North   Fee                                 4.46
4.47 Springhill Suites Peoria Westlake   Fee                                 4.47
4.48 Hampton Inn Suites Buda   Fee                                 4.48
4.49 Shawnee Hampton Inn   Fee                                 4.49
4.50 Racine Fairfield Inn   Fee                                 4.50
4.51 Hampton Inn Selinsgrove Shamokin Dam   Fee                                 4.51
4.52 Holiday Inn Express & Suites Terrell   Fee                                 4.52
4.53 Westchase Homewood Suites   Fee                                 4.53
4.54 Holiday Inn Express & Suites Tyler South   Fee                                 4.54
4.55 Holiday Inn Express & Suites Huntsville   Fee                                 4.55
4.56 Hampton Inn Sweetwater   Fee                                 4.56
4.57 Comfort Suites Buda Austin South   Fee                                 4.57
4.58 Fairfield Inn & Suites Weatherford   Fee                                 4.58
4.59 Holiday Inn Express & Suites Altus   Fee                                 4.59
4.60 Comfort Inn & Suites Paris   Fee                                 4.60
4.61 Hampton Inn Suites Decatur   Fee                                 4.61
4.62 Holiday Inn Express & Suites Texarkana East   Fee                                 4.62
4.63 Mankato Fairfield Inn   Fee                                 4.63
4.64 Candlewood Suites Texarkana   Fee                                 4.64
4.65 Country Inn & Suites Houston Intercontinental Airport East   Fee                                 4.65
5 Long Island Prime Portfolio - Melville   Fee       Hard/Springing Cash Management                   30,125,000 RXR Realty LLC   5
5.01 68 South Service Road   Fee                                 5.01
5.02 58 South Service Road   Fee                                 5.02
5.03 48 South Service Road   Fee                                 5.03
6 225 & 233 Park Avenue South   Fee       Hard/Springing Cash Management                   195,000,000 Orda Management Corporation   6
7 Market Street -The Woodlands   Fee       Hard/Springing Cash Management                     Institutional Mall Investors LLC   7
8 iStar Leased Fee Portfolio   Various Various Various Various Hard/Springing Cash Management                     iStar Inc.   8
8.01 Hilton Salt Lake   Fee                                 8.01
8.02 DoubleTree Seattle Airport   Fee and Leasehold 1/31/2044 $391,132 Increased by CPI every 5 years                           8.02
8.03 DoubleTree Mission Valley   Fee                                 8.03
8.04 One Ally Center   Fee                                 8.04
8.05 DoubleTree Sonoma   Fee                                 8.05
8.06 DoubleTree Durango   Fee                                 8.06
8.07 Northside Forsyth Hospital Medical Center   Fee                                 8.07
8.08 NASA/JPSS Headquarters   Fee                                 8.08
8.09 Dallas Market Center: Sheraton Suites   Fee                                 8.09
8.10 Dallas Market Center: Marriott Courtyard   Fee                                 8.10
8.11 The Buckler Apartments   Fee                                 8.11
8.12 Lock-Up Self Storage Facility   Fee                                 8.12
9 Valley Creek Corporate Center   Fee       Hard/Springing Cash Management                     Ten Capital Management; Pembroke IV LLC   9
10 Amazon Lakeland   Fee       Hard/Upfront Cash Management                     Jonathan Tratt   10
11 ExchangeRight Net Leased Portfolio #16   Fee       Hard/Springing Cash Management                     ExchangeRight Real Estate, LLC   11
11.01 Walgreens - St. Louis, MO   Fee                                 11.01
11.02 Hobby Lobby - Mansfield, TX   Fee                                 11.02
11.03 Walgreens - North Ridgeville, OH   Fee                                 11.03
11.04 Walgreens - Hammond, IN   Fee                                 11.04
11.05 Tractor Supply - Royse City, TX   Fee                                 11.05
11.06 Tractor Supply - Kuna, ID   Fee                                 11.06
11.07 Walgreens - Baytown, TX   Fee                                 11.07
11.08 Dollar General - Washington, PA   Fee                                 11.08
11.09 Dollar General - Tampa, FL   Fee                                 11.09
11.10 Dollar General - Butler, PA   Fee                                 11.10
11.11 Dollar General - Jermyn, PA   Fee                                 11.11
11.12 Dollar General - Leesport, PA   Fee                                 11.12
11.13 Dollar General - Evansville, IN   Fee                                 11.13
11.14 Family Dollar - Baton Rouge, LA   Fee                                 11.14
11.15 Sherwin Williams - Peoria, IL   Fee                                 11.15
11.16 Dollar General - Baton Rouge, LA   Fee                                 11.16
11.17 Advance Auto Parts - Normal, IL   Fee                                 11.17
11.18 Advance Auto Parts - Zion, IL   Fee                                 11.18
11.19 Advance Auto Parts - St. Louis, MO   Fee                                 11.19

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Name Holdback Ownership Interest Ground Lease Initial Expiration Date Annual Ground Rent Payment Annual Ground Rent Increases Lockbox Whole Loan Cut-off Date Balance ($) Whole Loan Debt Service ($) Subordinate Secured Debt Original Balance ($) Subordinate Secured Debt Cut-off Date Balance ($) Whole Loan U/W NOI DSCR (x) Whole Loan U/W NCF DSCR (x) Whole Loan Cut-off Date LTV Ratio Whole Loan Cut-off Date U/W NOI Debt Yield Whole Loan Cut-off Date U/W NCF Debt Yield Mezzanine Debt Cut-off Date Balance($) Sponsor Affiliated Sponsors Mortgage Loan Number
12 Raleigh Marriott City Center   Fee and Leasehold 7/31/2107 $75,000   Hard/Springing Cash Management                     Carey Watermark Investors Incorporated   12
13 2851 Junction   Fee       Hard/Upfront Cash Management                     Farshid Steve Shokouhi; Brett Michael Lipman   13
14 123 William Street   Fee       Hard/Upfront Cash Management                     American Realty Capital New York City REIT   14
15 Banner Bank   Fee       Hard/Upfront Cash Management                     Gary F. Christensen; Nancy A. Christensen; William Beck; Michael R. Lindstrom; Michael R. Lindstrom; The Gary Christensen Descendants’ Trust; The Nancy Christensen Descendants’ Trust   15
16 AmberGlen Corporate Center   Fee       Springing                     Felton Properties, Inc; City Office REIT, Inc   16
16.01 2430 NW 206th   Fee                                 16.01
16.02 1195 NW Compton Drive   Fee                                 16.02
16.03 2345 NW Amberbrook   Fee                                 16.03
17 Highland Park Mixed Use   Fee       Hard/Springing Cash Management                     The Related Companies, L.P.   17
18 Raley’s Towne Centre   Fee       Springing                     Argonaut Investments, LLC   18
19 Save Mart Portfolio   Fee       Hard/Springing Cash Management 169,778,160 866,423 32,000,000 31,778,160 1.92 1.79 46.9% 11.7% 11.0%   Standiford Partners, LLC   19
19.01 Lucky - San Francisco   Fee                                 19.01
19.02 Lucky - San Bruno   Fee                                 19.02
19.03 Lucky California - Daly City   Fee                                 19.03
19.04 Lucky - San Jose I   Fee                                 19.04
19.05 Lucky - San Jose II   Fee                                 19.05
19.06 Lucky - San Leandro   Fee                                 19.06
19.07 Dick’s Sporting Goods - Folsom   Fee                                 19.07
19.08 Lucky - Concord   Fee                                 19.08
19.09 FoodMaxx - Antioch   Fee                                 19.09
19.10 Lucky - Hollister   Fee                                 19.10
19.11 Save Mart - Modesto   Fee                                 19.11
19.12 Dick’s Sporting Goods - Salinas   Fee                                 19.12
19.13 Save Mart - Clovis   Fee                                 19.13
19.14 Save Mart - Grass Valley   Fee                                 19.14
19.15 FoodMaxx - Sacramento   Fee                                 19.15
19.16 Lucky - Hayward I   Fee                                 19.16
19.17 Save Mart - Auburn   Fee                                 19.17
19.18 Save Mart - Tracy   Fee                                 19.18
19.19 S-Mart - Lodi   Fee                                 19.19
19.20 Save Mart - Chico   Fee                                 19.20
19.21 Save Mart - Fresno I   Fee                                 19.21
19.22 Lucky - San Jose III   Fee                                 19.22
19.23 Save Mart - Roseville   Fee                                 19.23
19.24 Lucky - Vacaville I   Fee                                 19.24
19.25 Save Mart - Elk Grove   Fee                                 19.25
19.26 Save Mart - Fresno II   Fee                                 19.26
19.27 Lucky - Sand City   Fee                                 19.27
19.28 Lucky - Vacaville II   Fee                                 19.28
19.29 Lucky - Hayward   Fee                                 19.29
19.30 Save Mart - Kingsburg   Fee                                 19.30
19.31 Save Mart - Sacramento   Fee                                 19.31
19.32 Lucky - Santa Rosa   Fee                                 19.32
19.33 Save Mart - Jackson   Fee                                 19.33
20 TownePlace Suites - Boynton Beach 1,450,000 Fee       Springing                     John S. Costas; Robert Guarini   20
21 Fairlane Meadows   Fee       Hard/Springing Cash Management                     Francis Greenburger   21
22 TownePlace Suites-VA   Fee       Hard/Springing Cash Management                     Ned Gillani   22
22.01 TownePlace Suites Stafford Quantico   Fee                                 22.01
22.02 TownePlace Suites Fredericksburg   Fee                                 22.02
23 Hilton Garden Inn - Ames   Fee       Springing                     Ronald C. Hickman; Kenneth Golder; Matthew R. Eller   23
24 Stemmons Office Portfolio   Fee       Springing                     Lee M. Elman   24
24.01 7701 Stemmons   Fee                                 24.01
24.02 8001 Stemmons   Fee                                 24.02
24.03 8101 Stemmons   Fee                                 24.03
25 Stonebriar Commons on Legacy   Fee       Springing                     Peter F. Streit; Ernest Blank; Raymond R. Fernandez, Jr.   25
26 Residence Inn Carlsbad   Fee       Springing                     Huntington Hotel Group, LP   26
27 Crossings at Hobart   Fee       Springing                     Schottenstein Realty LLC   27
28 US Bank Building - Reno   Fee       Hard/Springing Cash Management                     Jeffrey Kirby   28
29 Old Town   Fee       Springing                     Wells L. Marvin   29
30 Lormax Stern Retail Development – Roseville   Fee       Hard/Springing Cash Management                     Christopher G. Brochert; Daniel L. Stern   30
31 Alexander Hamilton Plaza   Fee       Hard/Springing Cash Management                     Michael Allen Seeve; L. Robert Lieb   31
32 Cooper Street Retail   Fee       Hard/Springing Cash Management                     Riccardo Riva   32
33 Uptown Row   Fee       Springing                     The Estate of Ross Fefercorn; Sally M. Ferfecorn-Hyslop   33
34 Home2 Suites - San Antonio   Fee       Springing                     Andrew Chang   34
35 Hampton Inn Northlake   Fee       Hard/Springing Cash Management                     Mehul B. Patel; Bharat M. Patel; Dineshkumar Patel   35
36 Holiday Inn Express & Suites - Charlotte-Arrowood   Fee       Springing                     Kartar Singh   36
37 Hughes Airport Center   Fee       Springing                     Del Mar Partnership   37
38 Boardwalk Shopping Center   Fee       Springing                     Morton Forshpan; Sharon Forshpan   38
39 41725 Ford Road   Fee       Springing                     Fawwaz Y. Jarbou; Nawaf Y. Jarbou; Haitham Y. Jarbou   39
40 Mini Self Storage & RV   Fee       Springing                     Barbara A. Lee   40
41 Crystal Park Plaza   Fee       Springing                     Hayman Properties, LLC   41
42 Clifton Park Self Storage Portfolio   Fee       Springing                     Robert Moser; Robert Morgan   42
42.01 1772 Route 9   Fee                                 42.01
42.02 261 Ushers Road - CP   Fee                                 42.02
43 Hampton Inn & Suites Elyria   Fee       Springing                     Ramesh B. Patel; Raj R. Chandat; Aashish B. Patel; Himanshu B. Patel   43
44 North Towne Commons   Fee       Springing                     Daniel Abramson   44
45 Burt Estates MHP   Fee       Springing                     James W. Soboleski   45
46 Cardiff Plaza   Fee       Springing                     Richard F. Lubkin; George R. Ackerman   46
47 Candlewood Suites New Bern   Fee       Springing                     Atulkumar Parmar; Harshvadan Parmar   47
48 Hampton Inn - Anderson   Fee       Springing                     Ricky S. Patel (a/k/a Ramesh S. Patel)   48
49 Fairfield Inn & Suites - Greenwood   Fee       Springing                     Ricky S. Patel (a/k/a Ramesh S. Patel)   49
50 Oakbridge Apartments   Fee       Springing                     Lucas J. Pelton; Mark J. Pelton   50
51 Valley High & San Pedro MHC   Fee       Springing                     Thomas A. McGavin, Jr.   51
52 Valley View Estates MHP   Fee       Springing                     Donald C. Boatman   52
53 Ravinia Estates   Fee       Springing                     David Worth; Robert Weil; Ari Golson; The Wolcott Group Inc.   53
54 Sycamore Terrace   Fee       Springing                     Yale I. Paprin   54
55 Wakefield Apartments   Fee       Springing                     Richard Wolfe   55
56 Stonefield Place Apartments   Fee       Springing                     Lucas J. Pelton; Mark J. Pelton   56
57 Imperial Clark Center - Downey CA   Fee       Springing                     Morad Shophet; Abraham Shofet   57
58 La Quinta Florence KY   Fee       Hard/Springing Cash Management                     Rolling Hills Hospitality   58
59 Orchards Market Center   Fee       Springing                     Ronald R. Dodge; Russell A. Dodge   59
60 35 North Raymond Avenue   Fee       Springing                     Joel Leebove; Doug Huberman; Patrick Chraghchia   60
61 Pin Oak Crossing   Fee       Springing                     Richard R. Nelson III; John C. Duffie   61
62 Rite Aid - Allentown   Fee       Springing                     Aleksander Goldin   62
63 StoreRight Ocala   Fee       Springing                     Ronald Lyle Clark; Matthew Ronald Clark; Thomas Francis Anderson   63
64 Maximus Self Storage   Fee       Springing                     Frank J. Ferlito II; Noralisa Ferlito   64
65 StoreRight Jacksonville   Fee       Springing                     Ronald Lyle Clark; Matthew Ronald Clark; Thomas Francis Anderson   65
66 StoreRight Tampa   Fee       Springing                     Ronald Lyle Clark; Matthew Ronald Clark; Thomas Francis Anderson   66
67 Allmark Plaza   Fee       Springing                     Pat Calvin Price   67
68 Shoppes at Hunters Run   Fee       None                     Laurence G. Ruben; Bernard R. Ruben Irrevocable Trust   68
69 Macon Plaza   Fee       Springing                     Rafat U. Shaikh   69
70 Out O’ Space Storage North Charleston   Fee       Springing                     Richard J. O’Brien   70
71 Elsea MHP Portfolio   Fee       Springing                     Asa James Elsea   71
71.01 Rustic Ridge   Fee                                 71.01
71.02 Carousel Court   Fee                                 71.02
72 300 Northern Pacific Avenue   Fee       None                     Netreit, Inc.   72
73 Mobile City MHC   Fee       Springing                     Kimberly Neckers; John Victor   73
74 Park Village   Fee       None                     William C. Allen   74
75 Chapel Ridge Shoppes   Fee       None                     John G. Thompson; Paul M. Thrift; John G. Thompson Revocable Trust; Paul M. Thrift Revocable Trust   75
76 Streetside at Thomas Crossroads   Fee       Springing                     Taib Elkettani   76