FWP 1 n1004_x3-a1.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-206677-17
     

 

     
 

Wells Fargo Commercial Mortgage Trust 2017-C39 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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., Citigroup Global Markets Inc., Natixis Securities Americas LLC, 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 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 ($) Cut-off Date Balance ($) % of Aggregate
Cut-off Date
Balance
1 225 & 233 Park Avenue South Barclays   225 & 233 Park Avenue South New York NY 10003 Office CBD 1909 2017 675,756 Sq. Ft. 348 70,000,000 70,000,000 6.2%
2 211 Mount Airy Road WFB   211 Mount Airy Road Basking Ridge NJ 07920 Office Suburban 1975 2017 306,194 Sq. Ft. 212 65,000,000 65,000,000 5.7%
3 Lakeside Shopping Center WFB   3301 Veterans Memorial Boulevard Metairie LA 70002 Retail Super Regional Mall 1960 2008 1,211,349 Sq. Ft. 144 58,000,000 58,000,000 5.1%
4 Long Island Prime Portfolio - Uniondale Barclays   Various Uniondale NY 11553 Office Suburban Various   1,750,761 Sq. Ft. 113 50,000,000 50,000,000 4.4%
4.01 RXR Plaza Barclays   625 RXR Plaza Uniondale NY 11553 Office Suburban 1985   1,085,298 Sq. Ft.   29,767,618 29,767,618 2.6%
4.02 Omni Barclays   333 Earle Ovington Boulevard Uniondale NY 11553 Office Suburban 1990   665,463 Sq. Ft.   20,232,382 20,232,382 1.8%
5 Columbia Park Shopping Center AREF   3129-3131 John F. Kennedy Boulevard North Bergen NJ 07047 Retail Anchored 1999   345,703 Sq. Ft. 181 50,000,000 50,000,000 4.4%
6 245 Park Avenue Natixis   245 Park Avenue New York NY 10167 Office CBD 1965 2006 1,723,993 Sq. Ft. 626 45,000,000 45,000,000 4.0%
7 Two Independence Square Natixis   300 East Street Southwest Washington DC 20024 Office CBD 1992 2014 605,897 Sq. Ft. 271 45,000,000 45,000,000 4.0%
8 Yeshiva University Portfolio AREF   Various New York NY Various Office CBD Various Various 696,371 Sq. Ft. 201 45,000,000 45,000,000 4.0%
8.01 2495 Amsterdam Avenue AREF   2495 Amsterdam Avenue New York NY 10033 Office CBD 1969   295,694 Sq. Ft.   17,110,894 17,110,894 1.5%
8.02 215 Lexington Avenue AREF   215 Lexington Avenue New York NY 10016 Office CBD 1962 2006 111,270 Sq. Ft.   9,452,935 9,452,935 0.8%
8.03 2520 Amsterdam Avenue AREF   2520 Amsterdam Avenue New York NY 10033 Office CBD 1967 2016 163,321 Sq. Ft.   9,093,468 9,093,468 0.8%
8.04 245 Lexington Avenue AREF   245 Lexington Avenue New York NY 10016 Office CBD 1969   87,927 Sq. Ft.   6,919,951 6,919,951 0.6%
8.05 253 Lexington Avenue AREF   253 Lexington Avenue New York NY 10016 Office CBD 1911   38,159 Sq. Ft.   2,422,752 2,422,752 0.2%
9 Lincolnshire Commons WFB   900, 910, 920, 930, 940, 950, 960, 970 Milwaukee Avenue; 225 Aptakisic Road Lincolnshire IL 60069 Mixed Use Office/Retail 2005 2016 133,024 Sq. Ft. 327 43,500,000 43,500,000 3.8%
10 Starwood Capital Group Hotel Portfolio Barclays   Various Various Various Various Hospitality Various Various Various 6,366 Rooms 90,680 40,000,000 40,000,000 3.5%
10.01 Larkspur Landing Sunnyvale Barclays   748 North Mathilda Avenue Sunnyvale CA 94085 Hospitality Extended Stay 2000   126 Rooms   2,360,633 2,360,633 0.2%
10.02 Larkspur Landing Milpitas Barclays   40 Ranch Drive Milpitas CA 95035 Hospitality Extended Stay 1998   124 Rooms   1,989,094 1,989,094 0.2%
10.03 Larkspur Landing Campbell Barclays   550 West Hamilton Avenue Campbell CA 95008 Hospitality Extended Stay 2000   117 Rooms   1,748,953 1,748,953 0.2%
10.04 Larkspur Landing San Francisco Barclays   690 Gateway Boulevard South San Francisco CA 94080 Hospitality Extended Stay 1999   111 Rooms   1,440,847 1,440,847 0.1%
10.05 Larkspur Landing Pleasanton Barclays   5535 Johnson Drive Pleasanton CA 94588 Hospitality Extended Stay 1997   124 Rooms   1,409,130 1,409,130 0.1%
10.06 Larkspur Landing Bellevue Barclays   15805 Southeast 37th Street Bellevue WA 98006 Hospitality Extended Stay 1998   126 Rooms   1,255,077 1,255,077 0.1%
10.07 Larkspur Landing Sacramento Barclays   555 Howe Avenue Sacramento CA 95825 Hospitality Extended Stay 1998   124 Rooms   937,910 937,910 0.1%
10.08 Hampton Inn Ann Arbor North Barclays   2300 Green Road Ann Arbor MI 48105 Hospitality Limited Service 1988 2015 129 Rooms   915,255 915,255 0.1%
10.09 Larkspur Landing Hillsboro Barclays   3133 Northeast Shute Road Hillsboro OR 97124 Hospitality Extended Stay 1997   124 Rooms   915,255 915,255 0.1%
10.10 Larkspur Landing Renton Barclays   1701 East Valley Road Renton WA 98057 Hospitality Extended Stay 1998   127 Rooms   906,193 906,193 0.1%
10.11 Holiday Inn Arlington Northeast Rangers Ballpark Barclays   1311 Wet ‘n Wild Way Arlington TX 76011 Hospitality Full Service 2008 2013 147 Rooms   869,945 869,945 0.1%
10.12 Residence Inn Toledo Maumee Barclays   1370 Arrowhead Drive Maumee OH 43537 Hospitality Extended Stay 2008 2016 108 Rooms   860,883 860,883 0.1%
10.13 Residence Inn Williamsburg Barclays   1648 Richmond Road Williamsburg VA 23185 Hospitality Extended Stay 1999 2012 108 Rooms   824,636 824,636 0.1%
10.14 Hampton Inn Suites Waco South Barclays   2501 Marketplace Drive Waco TX 76711 Hospitality Limited Service 2008 2013 123 Rooms   761,202 761,202 0.1%
10.15 Holiday Inn Louisville Airport Fair Expo Barclays   447 Farmington Avenue Louisville KY 40209 Hospitality Full Service 2008   106 Rooms   747,609 747,609 0.1%
10.16 Courtyard Tyler Barclays   7424 South Broadway Avenue Tyler TX 75703 Hospitality Limited Service 2010 2016 121 Rooms   734,016 734,016 0.1%
10.17 Hilton Garden Inn Edison Raritan Center Barclays   50 Raritan Center Parkway Edison NJ 08837 Hospitality Limited Service 2002 2014 132 Rooms   734,016 734,016 0.1%
10.18 Hilton Garden Inn St Paul Oakdale Barclays   420 Inwood Avenue North Oakdale MN 55128 Hospitality Limited Service 2005 2013 116 Rooms   724,954 724,954 0.1%
10.19 Residence Inn Grand Rapids West Barclays   3451 Rivertown Point Court Southwest Grandville MI 49418 Hospitality Extended Stay 2000 2017 90 Rooms   715,893 715,893 0.1%
10.20 Peoria, AZ Residence Inn Barclays   8435 West Paradise Lane Peoria AZ 85382 Hospitality Extended Stay 1998 2013 90 Rooms   711,362 711,362 0.1%
10.21 Hampton Inn Suites Bloomington Normal Barclays   320 South Towanda Avenue Normal IL 61761 Hospitality Limited Service 2007 2015 128 Rooms   706,831 706,831 0.1%
10.22 Courtyard Chico Barclays   2481 Carmichael Drive Chico CA 95928 Hospitality Limited Service 2005 2015 90 Rooms   693,238 693,238 0.1%
10.23 Hampton Inn Suites South Bend Barclays   52709 Indiana State Road 933 South Bend IN 46637 Hospitality Limited Service 1997 2014 117 Rooms   670,583 670,583 0.1%
10.24 Hampton Inn Suites Kokomo Barclays   2920 South Reed Road Kokomo IN 46902 Hospitality Limited Service 1997 2013 105 Rooms   670,583 670,583 0.1%
10.25 Courtyard Wichita Falls Barclays   3800 Tarry Street Wichita Falls TX 76308 Hospitality Limited Service 2009 2017 93 Rooms   638,866 638,866 0.1%
10.26 Hampton Inn Morehead Barclays   4035 Arendell Street Morehead City NC 28557 Hospitality Limited Service 1991 2017 118 Rooms   620,742 620,742 0.1%
10.27 Residence Inn Chico Barclays   2485 Carmichael Drive Chico CA 95928 Hospitality Extended Stay 2005 2014 78 Rooms   602,618 602,618 0.1%
10.28 Courtyard Lufkin Barclays   2130 South First Street Lufkin TX 75901 Hospitality Limited Service 2009 2017 101 Rooms   575,433 575,433 0.1%
10.29 Hampton Inn Carlisle Barclays   1164 Harrisburg Pike Carlisle PA 17013 Hospitality Limited Service 1997 2014 97 Rooms   570,902 570,902 0.1%
10.30 Springhill Suites Williamsburg Barclays   1644 Richmond Road Williamsburg VA 23185 Hospitality Limited Service 2002 2012 120 Rooms   570,902 570,902 0.1%
10.31 Fairfield Inn Bloomington Barclays   120 South Fairfield Drive Bloomington IN 47404 Hospitality Limited Service 1995 2015 105 Rooms   566,371 566,371 0.0%
10.32 Waco Residence Inn Barclays   501 South University Parks Drive Waco TX 76706 Hospitality Extended Stay 1997 2012 78 Rooms   552,778 552,778 0.0%
10.33 Holiday Inn Express Fishers Barclays   9791 North by Northeast Boulevard Fishers IN 46037 Hospitality Limited Service 2000 2012 115 Rooms   516,530 516,530 0.0%
10.34 Larkspur Landing Folsom Barclays   121 Iron Point Road Folsom CA 95630 Hospitality Extended Stay 2000   84 Rooms   502,937 502,937 0.0%
10.35 Springhill Suites Chicago Naperville Warrenville Barclays   4305 Weaver Parkway Warrenville IL 60555 Hospitality Limited Service 1997 2013 128 Rooms   475,751 475,751 0.0%
10.36 Holiday Inn Express & Suites Paris Barclays   3025 Northeast Loop 286 Paris TX 75460 Hospitality Limited Service 2009   84 Rooms   471,220 471,220 0.0%
10.37 Toledo Homewood Suites Barclays   1410 Arrowhead Road Maumee OH 43537 Hospitality Extended Stay 1997 2014 78 Rooms   471,220 471,220 0.0%
10.38 Grand Rapids Homewood Suites Barclays   3920 Stahl Drive Southeast Grand Rapids MI 49546 Hospitality Extended Stay 1997 2013 78 Rooms   457,627 457,627 0.0%
10.39 Fairfield Inn Laurel Barclays   13700 Baltimore Avenue Laurel MD 20707 Hospitality Limited Service 1988 2013 109 Rooms   425,911 425,911 0.0%
10.40 Cheyenne Fairfield Inn and Suites Barclays   1415 Stillwater Avenue Cheyenne WY 82009 Hospitality Limited Service 1994 2013 60 Rooms   425,911 425,911 0.0%
10.41 Courtyard Akron Stow Barclays   4047 Bridgewater Parkway Stow OH 44224 Hospitality Limited Service 2005 2014 101 Rooms   416,849 416,849 0.0%
10.42 Towneplace Suites Bloomington Barclays   105 South Franklin Road Bloomington IN 47404 Hospitality Extended Stay 2000 2013 83 Rooms   394,194 394,194 0.0%
10.43 Larkspur Landing Roseville Barclays   1931 Taylor Road Roseville CA 95661 Hospitality Extended Stay 1999   90 Rooms   394,194 394,194 0.0%
10.44 Hampton Inn Danville Barclays   97 Old Valley School Road Danville PA 17821 Hospitality Limited Service 1998 2013 71 Rooms   389,663 389,663 0.0%
10.45 Holiday Inn Norwich Barclays   10 Laura Boulevard Norwich CT 06360 Hospitality Full Service 1975 2013 135 Rooms   385,132 385,132 0.0%
10.46 Hampton Inn Suites Longview North Barclays   3044 North Eastman Road Longview TX 75605 Hospitality Limited Service 2008 2013 91 Rooms   380,601 380,601 0.0%
10.47 Springhill Suites Peoria Westlake Barclays   2701 West Lake Avenue Peoria IL 61615 Hospitality Limited Service 2000 2013 124 Rooms   380,601 380,601 0.0%
10.48 Hampton Inn Suites Buda Barclays   1201 Cabelas Drive Buda TX 78610 Hospitality Limited Service 2008   74 Rooms   376,070 376,070 0.0%
10.49 Shawnee Hampton Inn Barclays   4851 North Kickapoo Shawnee OK 74804 Hospitality Limited Service 1996 2013 63 Rooms   376,070 376,070 0.0%
10.50 Racine Fairfield Inn Barclays   6421 Washington Avenue Racine WI 53406 Hospitality Limited Service 1991 2016 62 Rooms   367,008 367,008 0.0%
10.51 Hampton Inn Selinsgrove Shamokin Dam Barclays   3 Stetler Avenue Shamokin Dam PA 17876 Hospitality Limited Service 1996 2013 75 Rooms   357,946 357,946 0.0%
10.52 Holiday Inn Express & Suites Terrell Barclays   300 Tanger Drive Terrell TX 75160 Hospitality Limited Service 2007 2013 68 Rooms   339,822 339,822 0.0%
10.53 Westchase Homewood Suites Barclays   2424 Rogerdale Road Houston TX 77042 Hospitality Extended Stay 1998 2016 96 Rooms   328,912 328,912 0.0%
10.54 Holiday Inn Express & Suites Tyler South Barclays   2421 East Southeast Loop 323 Tyler TX 75701 Hospitality Limited Service 2000 2015 88 Rooms   326,229 326,229 0.0%
10.55 Holiday Inn Express & Suites Huntsville Barclays   148 Interstate 45 South Huntsville TX 77340 Hospitality Limited Service 2008 2013 87 Rooms   312,637 312,637 0.0%
10.56 Hampton Inn Sweetwater Barclays   302 Southeast Georgia Avenue Sweetwater TX 79556 Hospitality Limited Service 2009   72 Rooms   285,451 285,451 0.0%
10.57 Comfort Suites Buda Austin South Barclays   15295 South Interstate 35 Building 800 Buda TX 78610 Hospitality Limited Service 2009   72 Rooms   240,141 240,141 0.0%
10.58 Fairfield Inn & Suites Weatherford Barclays   175 Alford Drive Weatherford TX 76086 Hospitality Limited Service 2009 2016 86 Rooms   226,548 226,548 0.0%
10.59 Holiday Inn Express & Suites Altus Barclays   2812 East Broadway Street Altus OK 73521 Hospitality Limited Service 2008 2013 68 Rooms   183,578 183,578 0.0%
10.60 Comfort Inn & Suites Paris Barclays   3035 Northeast Loop 286 Paris TX 75460 Hospitality Limited Service 2009   56 Rooms   163,115 163,115 0.0%
10.61 Hampton Inn Suites Decatur Barclays   110 US-287 Decatur TX 76234 Hospitality Limited Service 2008 2013 74 Rooms   156,090 156,090 0.0%
10.62 Holiday Inn Express & Suites Texarkana East Barclays   5210 Crossroads Parkway Texarkana AR 71854 Hospitality Limited Service 2009   88 Rooms   144,545 144,545 0.0%
10.63 Mankato Fairfield Inn Barclays   141 Apache Place Mankato MN 56001 Hospitality Limited Service 1997 2016 61 Rooms   129,531 129,531 0.0%
10.64 Candlewood Suites Texarkana Barclays   2901 South Cowhorn Creek Loop Texarkana TX 75503 Hospitality Extended Stay 2009 2014 80 Rooms   100,147 100,147 0.0%
10.65 Country Inn & Suites Houston Intercontinental Airport East Barclays   20611 Highway 59 Humble TX 77338 Hospitality Limited Service 2001 2017 62 Rooms   95,109 95,109 0.0%
11 Hilltop Plaza Barclays   6814 Race Track Road Bowie MD 20715 Retail Anchored 1970 2011 181,529 Sq. Ft. 218 39,600,000 39,600,000 3.5%
12 University Center Chicago WFB   525 South State Street Chicago IL 60605 Multifamily Student Housing 2004   1,732 Beds 69,630 35,000,000 35,000,000 3.1%
13 Del Amo Fashion Center Barclays   3525 West Carson Street Torrance CA 90503 Retail Super Regional Mall 1961 2017 1,769,525 Sq. Ft. 260 30,000,000 30,000,000 2.6%
14 Cleveland East Office Portfolio AREF   Various Various OH Various Office Suburban Various   499,454 Sq. Ft. 84 30,000,000 30,000,000 2.6%
14.01 Landerbrook Corporate Center AREF   5900, 5910, 5920 Landerbrook Drive Mayfield Heights OH 44124 Office Suburban 1997   336,349 Sq. Ft.   21,000,000 21,000,000 1.9%
14.02 Metropolitan Plaza AREF   22901 Millcreek Boulevard Highland Hills OH 44122 Office Suburban 2000   163,105 Sq. Ft.   9,000,000 9,000,000 0.8%
15 Crowne Plaza Dallas WFB   1015 Elm Street Dallas TX 75202 Hospitality Full Service 1969 2016 292 Rooms 92,466 27,000,000 27,000,000 2.4%
16 First Stamford Place WFB   100, 200 & 300 First Stamford Place Stamford CT 06902 Office CBD 1986 2015 810,475 Sq. Ft. 202 24,200,000 24,200,000 2.1%
17 181 Second Avenue Natixis   181 Second Avenue San Mateo CA 94401 Office CBD 1968 2007 69,142 Sq. Ft. 327 22,600,000 22,600,000 2.0%
18 iStar Leased Fee Portfolio Barclays   Various Various Various Various Other Leased Fee Various Various Various Various NAP 20,600,000 20,600,000 1.8%
18.01 Hilton Salt Lake Barclays   255 South West Temple Salt Lake City UT 84101 Other Leased Fee 1983 2012 499 Rooms   5,019,503 5,019,503 0.4%
18.02 DoubleTree Seattle Airport Barclays   18740 International Boulevard Seattle WA 98188 Other Leased Fee 1969 2011 850 Rooms   3,629,956 3,629,956 0.3%
18.03 DoubleTree Mission Valley Barclays   7450 Hazard Center Drive San Diego CA 92108 Other Leased Fee 1991 2012 300 Rooms   3,456,081 3,456,081 0.3%
18.04 One Ally Center Barclays   500 Woodward Avenue Detroit MI 48226 Other Leased Fee 1992   957,355 Sq. Ft.   2,900,426 2,900,426 0.3%
18.05 DoubleTree Sonoma Barclays   1 Doubletree Drive Rohnert Park CA 94928 Other Leased Fee 1987 2016 245 Rooms   1,751,454 1,751,454 0.2%
18.06 DoubleTree Durango Barclays   501 Camino Del Rio Durango CO 81301 Other Leased Fee 1986 2009 159 Rooms   1,506,795 1,506,795 0.1%
18.07 Northside Forsyth Hospital Medical Center Barclays   4150 Deputy Bill Cantrell Memorial Road Cumming GA 30040 Other Leased Fee 2017   92,573 Sq. Ft.   687,604 687,604 0.1%
18.08 NASA/JPSS Headquarters Barclays   7700 and 7720 Hubble Drive Lanham MD 20706 Other Leased Fee 1994   120,000 Sq. Ft.   470,987 470,987 0.0%
18.09 Dallas Market Center: Sheraton Suites Barclays   2101 North Stemmons Freeway Dallas TX 75207 Other Leased Fee 1989 2017 251 Rooms   376,699 376,699 0.0%
18.10 Dallas Market Center: Marriott Courtyard Barclays   2150 Market Center Boulevard Dallas TX 75207 Other Leased Fee 1989 2015 184 Rooms   339,038 339,038 0.0%
18.11 The Buckler Apartments Barclays   401 West Michigan Street Milwaukee WI 53203 Other Leased Fee 1977 2016 207 Units   329,691 329,691 0.0%
18.12 Lock-Up Self Storage Facility Barclays   221 American Boulevard West Bloomington MN 55420 Other Leased Fee 2008   104,000 Sq. Ft.   131,767 131,767 0.0%
19 Crowne Plaza JFK AREF   138-10 135th Avenue Jamaica NY 11436 Hospitality Full Service 1959 2014 330 Rooms 122,727 20,250,000 20,250,000 1.8%
20 Jackson Crossing AREF   21 South Hope Chapel Road Jackson NJ 08527 Retail Unanchored 2006   81,629 Sq. Ft. 242 19,750,000 19,750,000 1.7%
21 York Shopping Center Barclays   2801 East Market Street York PA 17402 Retail Anchored 1969 1999 377,101 Sq. Ft. 45 17,100,000 17,100,000 1.5%
22 River City Plaza Basis   904-948 West Shawnee Street Muskogee OK 74401 Retail Anchored 2006   141,383 Sq. Ft. 106 15,000,000 14,965,102 1.3%
23 Super 8 Resort Portfolio AREF   Various Various Various Various Hospitality Limited Service Various   252 Rooms 57,269 14,500,000 14,431,851 1.3%
23.01 Super 8 Jackson Hole AREF   750 South Highway 89 Jackson WY 83001 Hospitality Limited Service 1983   95 Rooms   8,665,805 8,625,076 0.8%
23.02 Super 8 Cody AREF   730 Yellowstone Avenue Cody WY 82414 Hospitality Limited Service 1982   64 Rooms   3,216,092 3,200,976 0.3%
23.03 Super 8 Coeur d’Alene AREF   505 West Appleway Avenue Coeur D’ Alene ID 83814 Hospitality Limited Service 1983   93 Rooms   2,618,103 2,605,798 0.2%
24 Village Shopping Center Basis   902 West Kimberly Road Davenport IA 52806 Retail Anchored 1953 2016 236,585 Sq. Ft. 61 14,500,000 14,372,326 1.3%
25 Melville Plaza AREF   610 Broad Hollow Road Melville NY 11747 Retail Anchored 1977   54,824 Sq. Ft. 255 14,000,000 14,000,000 1.2%
26 Hilton Garden Inn Chicago/North Loop WFB   66 East Wacker Place Chicago IL 60601 Hospitality Select Service 2015   191 Rooms 177,589 14,000,000 13,966,888 1.2%
27 Hampton Inn & Suites Nashville Airport Barclays   583 Donelson Pike Nashville TN 37214 Hospitality Limited Service 1995 2016 111 Rooms 116,126 12,890,000 12,890,000 1.1%
28 White Flint - ExtraSpace Self Storage Basis   4950 Nicholson Court Kensington MD 20895 Self Storage Self Storage 1988 2003 90,678 Sq. Ft. 128 11,650,000 11,650,000 1.0%
29 SoNo Square Natixis   85 Water Street & 22 Elizabeth Street Norwalk CT 06854 Mixed Use Retail/Office 1940 2013 94,212 Sq. Ft. 122 11,500,000 11,500,000 1.0%
30 Village at Peachtree Corners Barclays   5270 Peachtree Parkway Norcross GA 30092 Retail Anchored 1987 2010 88,835 Sq. Ft. 119 10,600,000 10,585,384 0.9%
31 Sable Pointe Apartments AREF   102 Hartford Run Buford GA 30518 Multifamily Garden 1988 2016 258 Units 40,310 10,400,000 10,400,000 0.9%
32 Marquis on Memorial AREF   14681 South 82nd East Avenue Bixby OK 74008 Multifamily Garden 2009   132 Units 76,705 10,125,000 10,125,000 0.9%
33 Hampton Inn - Oregon, OH WFB   2931 Navarre Avenue Oregon OH 43616 Hospitality Limited Service 2015   95 Rooms 105,263 10,000,000 10,000,000 0.9%
34 Marble Hall Gardens Natixis   4300 Marble Hall Road Baltimore MD 21218 Multifamily Garden 1947 2014 390 Units 55,004 10,000,000 9,977,447 0.9%
35 Lotte Plaza WFB   8801 and 8815 Baltimore National Pike Ellicott City MD 21043 Retail Anchored 1965 2001 78,846 Sq. Ft. 126 10,000,000 9,972,515 0.9%
36 The Refinery Basis   701 South Peters Street New Orleans LA 70130 Mixed Use Multifamily/Retail 1800 2016 29 Units 343,230 10,000,000 9,953,660 0.9%
37 Millersville - ExtraSpace Self Storage Basis   8374 Veterans Highway Millersville MD 21108 Self Storage Self Storage 2002   81,375 Sq. Ft. 112 9,100,000 9,100,000 0.8%
38 Bennett Street Design District AREF   22-65 Bennett Street; 2100-2110 Peachtree Road; 2101 Tula Street Atlanta GA 30309 Retail Unanchored 1940 2004 79,400 Sq. Ft. 113 9,000,000 8,977,376 0.8%
39 Cactus Plaza Natixis   10410-10450 South Decatur Boulevard Las Vegas NV 89141 Retail Shadow Anchored 2013   33,560 Sq. Ft. 263 8,825,000 8,825,000 0.8%
40 Hampton Inn & Suites – Minooka AREF   621 Bob Blair Road Minooka IL 60447 Hospitality Limited Service 2015   83 Rooms 105,270 8,750,000 8,737,406 0.8%
41 Daphne Hotel Portfolio Natixis   Various Daphne AL Various Hospitality Limited Service Various Various 142 Rooms 61,444 8,725,000 8,725,000 0.8%
41.01 Comfort Suites Daphne Natixis   29450 North Main Street Daphne AL 36526 Hospitality Limited Service 1998 2014 77 Rooms   4,827,278 4,827,278 0.4%
41.02 Best Western Plus Daphne Natixis   8931 Sawwood Street Daphne AL 36527 Hospitality Limited Service 2008 2011 65 Rooms   3,897,722 3,897,722 0.3%
42 Campbell Station - TN WFB   4911, 4913, 4915, 4917, 4927 Main Street Spring Hill TN 37174 Retail Anchored 2016   52,505 Sq. Ft. 158 8,275,000 8,275,000 0.7%
43 Fairfield Inn & Suites - Toledo WFB   5685 Benore Road Toledo OH 43612 Hospitality Limited Service 2007 2015 84 Rooms 90,833 7,630,000 7,630,000 0.7%
44 Hampton Inn & Suites – Albuquerque AREF   6150 Iliff Road Northwest Albuquerque NM 87121 Hospitality Limited Service 2006 2013 88 Rooms 85,638 7,560,000 7,536,121 0.7%
45 Holiday Inn Express – Huntsville WFB   2600 Old Fairway Road Huntsville AL 35806 Hospitality Limited Service 2014   109 Rooms 66,895 7,300,000 7,291,551 0.6%
46 500 South Gravers Road Barclays   500 South Gravers Road Plymouth Meeting PA 19462 Office Suburban 1955 2004 70,310 Sq. Ft. 103 7,237,500 7,229,349 0.6%
47 Palm Ridge Shopping Center AREF   4370 Palm Avenue San Diego CA 92154 Retail Unanchored 1975 1999 23,094 Sq. Ft. 303 7,000,000 7,000,000 0.6%
48 Sam Houston Technology Center AREF   3993 West Sam Houston Parkway North Houston TX 77043 Office Suburban 2006   57,315 Sq. Ft. 113 6,500,000 6,492,296 0.6%
49 Camp Creek Pointe WFB   3515 Camp Creek Parkway East Point GA 30344 Retail Unanchored 2007   18,660 Sq. Ft. 347 6,475,000 6,467,973 0.6%
50 Sandpointe Apartments WFB   655 Hilltop Drive Redding CA 96003 Multifamily Garden 1981   157 Units 39,172 6,150,000 6,150,000 0.5%
51 The Preserve at Tumbling Creek AREF   2745 Campus Pointe Circle Gainesville GA 30504 Multifamily Student Housing 2006   243 Beds 20,879 5,080,000 5,073,538 0.4%
52 Salem Center WFB   439-461 Lancaster Drive Northeast Salem OR 97301 Retail Anchored 1987   54,308 Sq. Ft. 88 4,785,000 4,785,000 0.4%
53 CVS - Williston Basis   2466 St. George Road Williston VT 05495 Retail Single Tenant 2012   14,201 Sq. Ft. 304 4,320,000 4,320,000 0.4%
54 Fairfield Inn & Suites - Huntsville AREF   1385 Enterprise Way Huntsville AL 35806 Hospitality Limited Service 1999 2014 79 Rooms 50,252 4,000,000 3,969,947 0.4%
55 Walgreens - Clearwater WFB   703 Court Street Clearwater FL 33756 Retail Single Tenant 2016   16,510 Sq. Ft. 236 3,900,000 3,900,000 0.3%
56 Shops on Texas Basis   2001 Texas Avenue South College Station TX 77840 Retail Unanchored 2005   15,847 Sq. Ft. 233 3,700,000 3,700,000 0.3%
57 Landover - ExtraSpace Self Storage Basis   8603 and 8622 Old Ardmore Road Landover MD 20785 Self Storage Self Storage 1981 1990 37,969 Sq. Ft. 90 3,400,000 3,400,000 0.3%
58 Baytown Self Storage Barclays   4500 Decker Drive Baytown TX 77520 Self Storage Self Storage 1999   71,900 Sq. Ft. 47 3,350,000 3,350,000 0.3%
59 Baton Rouge Retail AREF   Various Baton Rouge LA Various Retail Various 2007   8,262 Sq. Ft. 401 3,325,000 3,309,365 0.3%
59.01 6556 Siegen Lane AREF   6556 Siegen Lane Baton Rouge LA 70809 Retail Shadow Anchored 2007   5,916 Sq. Ft.   2,380,864 2,369,669 0.2%
59.02 9827 Bluebonnet Boulevard AREF   9827 Bluebonnet Boulevard Baton Rouge LA 70810 Retail Single Tenant 2007   2,346 Sq. Ft.   944,136 939,696 0.1%
60 Days Inn Iselin Natixis   893 US Highway 1 South Iselin NJ 08830 Hospitality Limited Service 1965 2014 75 Rooms 37,748 2,850,000 2,831,105 0.2%
61 Okemos Plaza Basis   1941 West Grand River Avenue Okemos MI 48864 Retail Shadow Anchored 1971 2006 19,306 Sq. Ft. 144 2,806,000 2,785,683 0.2%
62 Fedex - Akron AREF   25 West Firestone Boulevard Akron OH 44301 Industrial Flex 1991   38,780 Sq. Ft. 62 2,400,000 2,385,098 0.2%
63 AllState Self Storage AREF   7048 North 43rd Avenue Glendale AZ 85301 Self Storage Self Storage 1977 2014 52,327 Sq. Ft. 44 2,300,000 2,300,000 0.2%
64 National Self Storage – ELP 9 WFB   10560 North Loop Drive Socorro TX 79927 Self Storage Self Storage 2002   71,955 Sq. Ft. 26 1,900,000 1,897,855 0.2%

 

 

 

 

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

 

Mortgage Loan Number Property Name Maturity Date or ARD Balloon Payment ($) ARD Loan Origination Date First Pay Date Last IO Pay Date First P&I Pay Date Maturity Date or Anticipated Repayment Date ARD Loan Maturity Date Gross Mortgage Rate Trust Advisor Fee Certificate Administrator Fee Rate Servicing Fee CREFC® IP Royalty License Fee Rate Asset Representations Reviewer Fee Rate Net Mortgage Rate Interest Accrual Method Monthly P&I Payment ($)
1 225 & 233 Park Avenue South 70,000,000 N 5/31/2017 7/6/2017 6/6/2027   6/6/2027   3.65140% TBD TBD TBD 0.00050% TBD TBD Actual/360 215,956.64
2 211 Mount Airy Road 65,000,000 Y 6/30/2017 8/11/2017 7/11/2027   7/11/2027 1/11/2033 4.07000% TBD TBD TBD 0.00050% TBD TBD Actual/360 223,520.25
3 Lakeside Shopping Center 58,000,000 N 7/28/2017 9/1/2017 8/1/2027   8/1/2027   3.77000% TBD TBD TBD 0.00050% TBD TBD Actual/360 184,747.45
4 Long Island Prime Portfolio - Uniondale 50,000,000 N 6/6/2017 7/6/2017 6/6/2027   6/6/2027   4.45000% TBD TBD TBD 0.00050% TBD TBD Actual/360 187,991.90
4.01 RXR Plaza                                  
4.02 Omni                                  
5 Columbia Park Shopping Center 50,000,000 N 5/10/2017 7/6/2017 6/6/2027   6/6/2027   4.80200% TBD TBD TBD 0.00050% TBD TBD Actual/360 202,862.27
6 245 Park Avenue 45,000,000 N 5/5/2017 7/1/2017 6/1/2027   6/1/2027   3.66940% TBD TBD TBD 0.00050% TBD TBD Actual/360 139,513.65
7 Two Independence Square 45,000,000 N 7/5/2017 8/6/2017 7/6/2022   7/6/2022   3.23000% TBD TBD TBD 0.00050% TBD TBD Actual/360 122,807.29
8 Yeshiva University Portfolio 40,164,997 Y 4/21/2017 6/6/2017 5/6/2021 6/6/2021 5/6/2027 5/6/2032 4.32400% TBD TBD TBD 0.00050% TBD TBD Actual/360 223,326.77
8.01 2495 Amsterdam Avenue                                  
8.02 215 Lexington Avenue                                  
8.03 2520 Amsterdam Avenue                                  
8.04 245 Lexington Avenue                                  
8.05 253 Lexington Avenue                                  
9 Lincolnshire Commons 39,780,729 N 7/18/2017 9/11/2017 8/11/2022 9/11/2022 8/11/2027   4.46000% TBD TBD TBD 0.00050% TBD TBD Actual/360 219,375.45
10 Starwood Capital Group Hotel Portfolio 40,000,000 N 5/24/2017 7/1/2017 6/1/2027   6/1/2027   4.48600% TBD TBD TBD 0.00050% TBD TBD Actual/360 151,610.19
10.01 Larkspur Landing Sunnyvale                                  
10.02 Larkspur Landing Milpitas                                  
10.03 Larkspur Landing Campbell                                  
10.04 Larkspur Landing San Francisco                                  
10.05 Larkspur Landing Pleasanton                                  
10.06 Larkspur Landing Bellevue                                  
10.07 Larkspur Landing Sacramento                                  
10.08 Hampton Inn Ann Arbor North                                  
10.09 Larkspur Landing Hillsboro                                  
10.10 Larkspur Landing Renton                                  
10.11 Holiday Inn Arlington Northeast Rangers Ballpark                                  
10.12 Residence Inn Toledo Maumee                                  
10.13 Residence Inn Williamsburg                                  
10.14 Hampton Inn Suites Waco South                                  
10.15 Holiday Inn Louisville Airport Fair Expo                                  
10.16 Courtyard Tyler                                  
10.17 Hilton Garden Inn Edison Raritan Center                                  
10.18 Hilton Garden Inn St Paul Oakdale                                  
10.19 Residence Inn Grand Rapids West                                  
10.20 Peoria, AZ Residence Inn                                  
10.21 Hampton Inn Suites Bloomington Normal                                  
10.22 Courtyard Chico                                  
10.23 Hampton Inn Suites South Bend                                  
10.24 Hampton Inn Suites Kokomo                                  
10.25 Courtyard Wichita Falls                                  
10.26 Hampton Inn Morehead                                  
10.27 Residence Inn Chico                                  
10.28 Courtyard Lufkin                                  
10.29 Hampton Inn Carlisle                                  
10.30 Springhill Suites Williamsburg                                  
10.31 Fairfield Inn Bloomington                                  
10.32 Waco Residence Inn                                  
10.33 Holiday Inn Express Fishers                                  
10.34 Larkspur Landing Folsom                                  
10.35 Springhill Suites Chicago Naperville Warrenville                                  
10.36 Holiday Inn Express & Suites Paris                                  
10.37 Toledo Homewood Suites                                  
10.38 Grand Rapids Homewood Suites                                  
10.39 Fairfield Inn Laurel                                  
10.40 Cheyenne Fairfield Inn and Suites                                  
10.41 Courtyard Akron Stow                                  
10.42 Towneplace Suites Bloomington                                  
10.43 Larkspur Landing Roseville                                  
10.44 Hampton Inn Danville                                  
10.45 Holiday Inn Norwich                                  
10.46 Hampton Inn Suites Longview North                                  
10.47 Springhill Suites Peoria Westlake                                  
10.48 Hampton Inn Suites Buda                                  
10.49 Shawnee Hampton Inn                                  
10.50 Racine Fairfield Inn                                  
10.51 Hampton Inn Selinsgrove Shamokin Dam                                  
10.52 Holiday Inn Express & Suites Terrell                                  
10.53 Westchase Homewood Suites                                  
10.54 Holiday Inn Express & Suites Tyler South                                  
10.55 Holiday Inn Express & Suites Huntsville                                  
10.56 Hampton Inn Sweetwater                                  
10.57 Comfort Suites Buda Austin South                                  
10.58 Fairfield Inn & Suites Weatherford                                  
10.59 Holiday Inn Express & Suites Altus                                  
10.60 Comfort Inn & Suites Paris                                  
10.61 Hampton Inn Suites Decatur                                  
10.62 Holiday Inn Express & Suites Texarkana East                                  
10.63 Mankato Fairfield Inn                                  
10.64 Candlewood Suites Texarkana                                  
10.65 Country Inn & Suites Houston Intercontinental Airport East                                  
11 Hilltop Plaza 34,495,955 N 7/5/2017 8/6/2017 7/6/2020 8/6/2020 7/6/2027   4.29500% TBD TBD TBD 0.00050% TBD TBD Actual/360 195,852.84
12 University Center Chicago 35,000,000 N 7/20/2017 9/11/2017 8/11/2027   8/11/2027   3.92000% TBD TBD TBD 0.00050% TBD TBD Actual/360 115,921.30
13 Del Amo Fashion Center 30,000,000 N 5/12/2017 7/1/2017 6/1/2027   6/1/2027   3.65750% TBD TBD TBD 0.00050% TBD TBD Actual/360 92,707.47
14 Cleveland East Office Portfolio 28,255,991 N 6/27/2017 8/6/2017 7/6/2018 8/6/2018 7/6/2022   5.21700% TBD TBD TBD 0.00050% TBD TBD Actual/360 165,048.46
14.01 Landerbrook Corporate Center                                  
14.02 Metropolitan Plaza                                  
15 Crowne Plaza Dallas 23,719,586 N 6/19/2017 8/4/2017 7/4/2020 8/4/2020 7/4/2027   4.66000% TBD TBD TBD 0.00050% TBD TBD Actual/360 139,383.81
16 First Stamford Place 24,200,000 N 6/5/2017 8/1/2017 7/1/2027   7/1/2027   4.08780% TBD TBD TBD 0.00050% TBD TBD Actual/360 83,582.26
17 181 Second Avenue 22,600,000 N 6/9/2017 8/5/2017 7/5/2027   7/5/2027   3.60000% TBD TBD TBD 0.00050% TBD TBD Actual/360 68,741.67
18 iStar Leased Fee Portfolio 20,600,000 Y 3/30/2017 5/5/2017 4/5/2027   4/6/2027 4/6/2028 3.79500% TBD TBD TBD 0.00050% TBD TBD Actual/360 66,052.33
18.01 Hilton Salt Lake                                  
18.02 DoubleTree Seattle Airport                                  
18.03 DoubleTree Mission Valley                                  
18.04 One Ally Center                                  
18.05 DoubleTree Sonoma                                  
18.06 DoubleTree Durango                                  
18.07 Northside Forsyth Hospital Medical Center                                  
18.08 NASA/JPSS Headquarters                                  
18.09 Dallas Market Center: Sheraton Suites                                  
18.10 Dallas Market Center: Marriott Courtyard                                  
18.11 The Buckler Apartments                                  
18.12 Lock-Up Self Storage Facility                                  
19 Crowne Plaza JFK 17,356,272 N 4/21/2017 6/6/2017 5/6/2019 6/6/2019 5/6/2027   5.52300% TBD TBD TBD 0.00050% TBD TBD Actual/360 118,539.96
20 Jackson Crossing 16,981,369 N 6/30/2017 8/6/2017 7/6/2019 8/6/2019 7/6/2027   4.75000% TBD TBD TBD 0.00050% TBD TBD Actual/360 103,025.35
21 York Shopping Center 15,698,540 N 7/12/2017 9/6/2017 8/6/2022 9/6/2022 8/6/2027   4.70300% TBD TBD TBD 0.00050% TBD TBD Actual/360 88,717.90
22 River City Plaza 12,283,213 N 05/08/2017 07/01/2017 6/1/2017 7/1/2017 06/01/2027   4.88000% TBD TBD TBD 0.00050% TBD TBD Actual/360 79,426.76
23 Super 8 Resort Portfolio 10,881,546 N 5/5/2017 6/6/2017   6/6/2017 5/6/2027   5.10000% TBD TBD TBD 0.00050% TBD TBD Actual/360 85,612.51
23.01 Super 8 Jackson Hole                                  
23.02 Super 8 Cody                                  
23.03 Super 8 Coeur d’Alene                                  
24 Village Shopping Center 12,031,361 N 12/01/2016 01/01/2017 12/1/2016 1/1/2017 12/01/2026   5.29000% TBD TBD TBD 0.00050% TBD TBD Actual/360 80,429.15
25 Melville Plaza 11,823,422 N 7/7/2017 9/6/2017 2/6/2019 3/6/2019 8/6/2027   4.57200% TBD TBD TBD 0.00050% TBD TBD Actual/360 71,536.13
26 Hilton Garden Inn Chicago/North Loop 11,433,915 N 6/7/2017 7/11/2017   7/11/2017 6/11/2027   4.80000% TBD TBD TBD 0.00050% TBD TBD Actual/360 73,453.15
27 Hampton Inn & Suites Nashville Airport 10,527,892 N 7/7/2017 9/6/2017   9/6/2017 8/6/2027   4.80200% TBD TBD TBD 0.00050% TBD TBD Actual/360 67,644.95
28 White Flint - ExtraSpace Self Storage 10,732,972 N 03/10/2017 05/01/2017 4/1/2022 5/1/2022 04/01/2027   4.93000% TBD TBD TBD 0.00050% TBD TBD Actual/360 62,042.27
29 SoNo Square 10,136,465 N 7/10/2017 9/5/2017 8/5/2020 9/5/2020 8/5/2027   4.81000% TBD TBD TBD 0.00050% TBD TBD Actual/360 60,406.05
30 Village at Peachtree Corners 8,223,661 N 7/6/2017 8/6/2017   8/6/2017 7/6/2027   4.80000% TBD TBD TBD 0.00050% TBD TBD Actual/360 58,428.95
31 Sable Pointe Apartments 8,684,960 N 6/1/2017 7/6/2017 6/6/2018 7/6/2018 6/6/2027   4.63000% TBD TBD TBD 0.00050% TBD TBD Actual/360 53,501.64
32 Marquis on Memorial 8,689,702 N 6/28/2017 8/6/2017 7/6/2019 8/6/2019 7/6/2027   4.68000% TBD TBD TBD 0.00050% TBD TBD Actual/360 52,390.43
33 Hampton Inn - Oregon, OH 8,393,399 N 5/12/2017 7/11/2017 6/11/2018 7/11/2018 6/11/2027   4.80000% TBD TBD TBD 0.00050% TBD TBD Actual/360 52,466.54
34 Marble Hall Gardens 8,229,220 N 5/17/2017 7/5/2017   7/5/2017 6/5/2027   5.03000% TBD TBD TBD 0.00050% TBD TBD Actual/360 53,865.66
35 Lotte Plaza 7,957,621 N 6/8/2017 7/11/2017   7/11/2017 6/11/2027   4.05000% TBD TBD TBD 0.00050% TBD TBD Actual/360 48,030.24
36 The Refinery 8,199,770 N 03/29/2017 05/01/2017 4/1/2017 5/1/2017 04/01/2027   4.92000% TBD TBD TBD 0.00050% TBD TBD Actual/360 53,194.30
37 Millersville - ExtraSpace Self Storage 7,870,546 N 03/10/2017 05/01/2017 4/1/2019 5/1/2019 04/01/2027   4.98000% TBD TBD TBD 0.00050% TBD TBD Actual/360 48,739.60
38 Bennett Street Design District 7,276,092 N 5/10/2017 7/6/2017   7/6/2017 6/6/2027   4.50000% TBD TBD TBD 0.00050% TBD TBD Actual/360 45,601.68
39 Cactus Plaza 8,047,309 N 7/18/2017 9/5/2017 8/5/2022 9/5/2022 8/5/2027   4.28400% TBD TBD TBD 0.00050% TBD TBD Actual/360 43,589.53
40 Hampton Inn & Suites – Minooka 6,630,133 N 7/6/2017 8/6/2017   8/6/2017 7/6/2027   5.37000% TBD TBD TBD 0.00050% TBD TBD Actual/360 53,055.47
41 Daphne Hotel Portfolio 7,343,922 N 7/18/2017 9/5/2017   9/5/2017 8/5/2027   5.75000% TBD TBD TBD 0.00050% TBD TBD Actual/360 50,916.73
41.01 Comfort Suites Daphne                                  
41.02 Best Western Plus Daphne                                  
42 Campbell Station - TN 7,588,285 N 7/11/2017 8/11/2017 7/11/2022 8/11/2022 7/11/2027   4.63000% TBD TBD TBD 0.00050% TBD TBD Actual/360 42,569.81
43 Fairfield Inn & Suites - Toledo 6,404,164 N 5/30/2017 7/11/2017 6/11/2018 7/11/2018 6/11/2027   4.80000% TBD TBD TBD 0.00050% TBD TBD Actual/360 40,031.97
44 Hampton Inn & Suites – Albuquerque 5,679,009 N 5/8/2017 7/6/2017   7/6/2017 6/6/2027   5.13000% TBD TBD TBD 0.00050% TBD TBD Actual/360 44,769.50
45 Holiday Inn Express – Huntsville 6,694,131 N 7/7/2017 8/11/2017   8/11/2017 7/11/2022   4.63000% TBD TBD TBD 0.00050% TBD TBD Actual/360 37,554.03
46 500 South Gravers Road 5,901,387 N 6/30/2017 8/6/2017   8/6/2017 7/6/2027   4.75000% TBD TBD TBD 0.00050% TBD TBD Actual/360 37,754.23
47 Palm Ridge Shopping Center 6,101,547 N 1/31/2017 3/5/2017 2/5/2019 3/5/2019 2/5/2027   5.30000% TBD TBD TBD 0.00050% TBD TBD Actual/360 38,871.33
48 Sam Houston Technology Center 5,259,742 N 6/9/2017 8/6/2017   8/6/2017 7/6/2027   4.52500% TBD TBD TBD 0.00050% TBD TBD Actual/360 33,031.17
49 Camp Creek Pointe 5,307,825 N 7/7/2017 8/11/2017   8/11/2017 7/11/2027   4.91000% TBD TBD TBD 0.00050% TBD TBD Actual/360 34,403.92
50 Sandpointe Apartments 5,295,933 N 6/30/2017 8/11/2017 7/11/2020 8/11/2020 7/11/2027   3.82000% TBD TBD TBD 0.00050% TBD TBD Actual/360 28,726.44
51 The Preserve at Tumbling Creek 4,389,817 N 6/15/2017 8/6/2017   8/6/2017 7/6/2024   5.01700% TBD TBD TBD 0.00050% TBD TBD Actual/360 28,408.52
52 Salem Center 4,095,853 N 7/3/2017 8/11/2017 7/11/2019 8/11/2019 7/11/2027   4.58000% TBD TBD TBD 0.00050% TBD TBD Actual/360 24,472.87
53 CVS - Williston 3,941,090 N 06/21/2017 08/01/2017 7/1/2022 8/1/2022 07/01/2027   4.31000% TBD TBD TBD 0.00050% TBD TBD Actual/360 21,403.82
54 Fairfield Inn & Suites - Huntsville 3,218,657 N 1/9/2017 3/5/2017   3/5/2017 2/5/2027   5.89000% TBD TBD TBD 0.00050% TBD TBD Actual/360 24,685.43
55 Walgreens - Clearwater 3,900,000 N 6/30/2017 8/11/2017 7/11/2027   7/11/2027   4.39000% TBD TBD TBD 0.00050% TBD TBD Actual/360 14,465.66
56 Shops on Texas 3,253,998 N 07/12/2017 09/01/2017 8/1/2020 9/1/2020 08/01/2027   4.71000% TBD TBD TBD 0.00050% TBD TBD Actual/360 19,211.84
57 Landover - ExtraSpace Self Storage 3,139,482 N 03/10/2017 05/01/2017 4/1/2022 5/1/2022 04/01/2027   5.08000% TBD TBD TBD 0.00050% TBD TBD Actual/360 18,418.53
58 Baytown Self Storage 2,792,493 N 6/8/2017 7/6/2017 6/6/2018 7/6/2018 6/6/2027   4.57000% TBD TBD TBD 0.00050% TBD TBD Actual/360 17,113.58
59 Baton Rouge Retail 2,100,450 N 5/9/2017 7/6/2017   7/6/2017 6/6/2027   5.06000% TBD TBD TBD 0.00050% TBD TBD Actual/360 22,053.89
59.01 6556 Siegen Lane                                  
59.02 9827 Bluebonnet Boulevard                                  
60 Days Inn Iselin 2,216,913 N 2/28/2017 4/5/2017   4/5/2017 3/5/2027   6.13000% TBD TBD TBD 0.00050% TBD TBD Actual/360 18,589.73
61 Okemos Plaza 2,354,248 N 12/13/2016 02/01/2017 1/1/2017 2/1/2017 01/01/2027   5.65000% TBD TBD TBD 0.00050% TBD TBD Actual/360 16,197.24
62 Fedex - Akron 2,018,302 N 1/12/2017 3/5/2017   3/5/2017 2/5/2027   5.73000% TBD TBD TBD 0.00050% TBD TBD Actual/360 13,975.27
63 AllState Self Storage 2,072,777 N 12/27/2016 2/5/2017 1/5/2020 2/5/2020 1/5/2027   5.86000% TBD TBD TBD 0.00050% TBD TBD Actual/360 13,583.33
64 National Self Storage – ELP 9 1,548,722 N 6/30/2017 8/11/2017   8/11/2017 7/11/2027   4.74000% TBD TBD TBD 0.00050% TBD TBD Actual/360 9,899.85

 

 

 

 

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

 

Mortgage Loan Number Property Name 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 Coop -Rental Value  Coop - LTV as Rental
1 225 & 233 Park Avenue South Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(89),O(5) 0 0 750,000,000 4/1/2017    
2 211 Mount Airy Road Interest-only, ARD Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 96,700,000 7/1/2017    
3 Lakeside Shopping Center Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),D(91),O(5) 5 5 365,000,000 6/7/2017    
4 Long Island Prime Portfolio - Uniondale Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(87),O(7) 0 0 320,000,000 3/24/2017    
4.01 RXR Plaza                         189,000,000 3/24/2017    
4.02 Omni                         131,000,000 3/24/2017    
5 Columbia Park Shopping Center Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(91),O(3) 0 0 103,900,000 4/3/2017    
6 245 Park Avenue Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4) 0 0 2,210,000,000 4/1/2017    
7 Two Independence Square Interest-only, Balloon Actual/360 60 59 60 59 0 0 1 L(25),D(31),O(4) 0 0 375,000,000 1/5/2017    
8 Yeshiva University Portfolio Interest-only, Amortizing ARD Actual/360 120 117 48 45 360 360 3 L(27),D(92),O(1) 0 0 346,000,000 2/6/2017    
8.01 2495 Amsterdam Avenue                         108,000,000 2/6/2017    
8.02 215 Lexington Avenue                         78,700,000 2/6/2017    
8.03 2520 Amsterdam Avenue                         60,000,000 2/6/2017    
8.04 245 Lexington Avenue                         56,300,000 2/6/2017    
8.05 253 Lexington Avenue                         43,000,000 2/6/2017    
9 Lincolnshire Commons Interest-only, Amortizing Balloon Actual/360 120 120 60 60 360 360 0 L(24),D(92),O(4) 0 0 58,300,000 6/2/2017    
10 Starwood Capital Group Hotel Portfolio Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(12),GRTR 1% or YM(105),O(3) 0 0 956,000,000 4/23/2017    
10.01 Larkspur Landing Sunnyvale                         52,100,000 4/23/2017    
10.02 Larkspur Landing Milpitas                         43,900,000 4/23/2017    
10.03 Larkspur Landing Campbell                         38,600,000 4/23/2017    
10.04 Larkspur Landing San Francisco                         31,800,000 4/23/2017    
10.05 Larkspur Landing Pleasanton                         31,100,000 4/23/2017    
10.06 Larkspur Landing Bellevue                         27,700,000 4/23/2017    
10.07 Larkspur Landing Sacramento                         20,700,000 4/23/2017    
10.08 Hampton Inn Ann Arbor North                         20,200,000 4/23/2017    
10.09 Larkspur Landing Hillsboro                         20,200,000 4/23/2017    
10.10 Larkspur Landing Renton                         20,000,000 4/23/2017    
10.11 Holiday Inn Arlington Northeast Rangers Ballpark                         19,200,000 4/23/2017    
10.12 Residence Inn Toledo Maumee                         19,000,000 4/23/2017    
10.13 Residence Inn Williamsburg                         18,200,000 4/23/2017    
10.14 Hampton Inn Suites Waco South                         16,800,000 4/23/2017    
10.15 Holiday Inn Louisville Airport Fair Expo                         16,500,000 4/23/2017    
10.16 Courtyard Tyler                         16,200,000 4/23/2017    
10.17 Hilton Garden Inn Edison Raritan Center                         16,200,000 4/23/2017    
10.18 Hilton Garden Inn St Paul Oakdale                         16,000,000 4/23/2017    
10.19 Residence Inn Grand Rapids West                         15,800,000 4/23/2017    
10.20 Peoria, AZ Residence Inn                         15,700,000 4/23/2017    
10.21 Hampton Inn Suites Bloomington Normal                         15,600,000 4/23/2017    
10.22 Courtyard Chico                         15,300,000 4/23/2017    
10.23 Hampton Inn Suites South Bend                         14,800,000 4/23/2017    
10.24 Hampton Inn Suites Kokomo                         14,800,000 4/23/2017    
10.25 Courtyard Wichita Falls                         14,100,000 4/23/2017    
10.26 Hampton Inn Morehead                         13,700,000 4/23/2017    
10.27 Residence Inn Chico                         13,300,000 4/23/2017    
10.28 Courtyard Lufkin                         12,700,000 4/23/2017    
10.29 Hampton Inn Carlisle                         12,600,000 4/23/2017    
10.30 Springhill Suites Williamsburg                         12,600,000 4/23/2017    
10.31 Fairfield Inn Bloomington                         12,500,000 4/23/2017    
10.32 Waco Residence Inn                         12,200,000 4/23/2017    
10.33 Holiday Inn Express Fishers                         11,400,000 4/23/2017    
10.34 Larkspur Landing Folsom                         11,100,000 4/23/2017    
10.35 Springhill Suites Chicago Naperville Warrenville                         10,500,000 4/23/2017    
10.36 Holiday Inn Express & Suites Paris                         10,400,000 4/23/2017    
10.37 Toledo Homewood Suites                         10,400,000 4/23/2017    
10.38 Grand Rapids Homewood Suites                         10,100,000 4/23/2017    
10.39 Fairfield Inn Laurel                         9,400,000 4/23/2017    
10.40 Cheyenne Fairfield Inn and Suites                         9,400,000 4/23/2017    
10.41 Courtyard Akron Stow                         9,200,000 4/23/2017    
10.42 Towneplace Suites Bloomington                         8,700,000 4/23/2017    
10.43 Larkspur Landing Roseville                         8,700,000 4/23/2017    
10.44 Hampton Inn Danville                         8,600,000 4/23/2017    
10.45 Holiday Inn Norwich                         8,500,000 4/23/2017    
10.46 Hampton Inn Suites Longview North                         8,400,000 4/23/2017    
10.47 Springhill Suites Peoria Westlake                         8,400,000 4/23/2017    
10.48 Hampton Inn Suites Buda                         8,300,000 4/23/2017    
10.49 Shawnee Hampton Inn                         8,300,000 4/23/2017    
10.50 Racine Fairfield Inn                         8,100,000 4/23/2017    
10.51 Hampton Inn Selinsgrove Shamokin Dam                         7,900,000 4/23/2017    
10.52 Holiday Inn Express & Suites Terrell                         7,500,000 4/23/2017    
10.53 Westchase Homewood Suites                         9,800,000 4/23/2017    
10.54 Holiday Inn Express & Suites Tyler South                         7,200,000 4/23/2017    
10.55 Holiday Inn Express & Suites Huntsville                         6,900,000 4/23/2017    
10.56 Hampton Inn Sweetwater                         6,300,000 4/23/2017    
10.57 Comfort Suites Buda Austin South                         5,300,000 4/23/2017    
10.58 Fairfield Inn & Suites Weatherford                         5,000,000 4/23/2017    
10.59 Holiday Inn Express & Suites Altus                         4,600,000 4/23/2017    
10.60 Comfort Inn & Suites Paris                         3,600,000 4/23/2017    
10.61 Hampton Inn Suites Decatur                         3,600,000 4/23/2017    
10.62 Holiday Inn Express & Suites Texarkana East                         4,100,000 4/23/2017    
10.63 Mankato Fairfield Inn                         3,600,000 4/23/2017    
10.64 Candlewood Suites Texarkana                         2,600,000 4/23/2017    
10.65 Country Inn & Suites Houston Intercontinental Airport East                         3,200,000 4/23/2017    
11 Hilltop Plaza Interest-only, Amortizing Balloon Actual/360 120 119 36 35 360 360 1 L(25),D(91),O(4) 0 0 52,800,000 5/1/2017    
12 University Center Chicago Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),D(89),O(7) 0 0 203,400,000 6/1/2017    
13 Del Amo Fashion Center Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(87),O(7) 0 0 1,155,000,000 4/23/2017    
14 Cleveland East Office Portfolio Interest-only, Amortizing Balloon Actual/360 60 59 12 11 360 360 1 L(25),D(31),O(4) 0 0 60,000,000 2/21/2017    
14.01 Landerbrook Corporate Center                         42,000,000 2/21/2017    
14.02 Metropolitan Plaza                         18,000,000 2/21/2017    
15 Crowne Plaza Dallas Interest-only, Amortizing Balloon Actual/360 120 119 36 35 360 360 1 L(25),D(91),O(4) 7 0 45,100,000 3/21/2017    
16 First Stamford Place Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 285,000,000 5/3/2017    
17 181 Second Avenue Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),GRTR 1% or YM(88),O(7) 0 0 42,100,000 5/22/2017    
18 iStar Leased Fee Portfolio Interest-only, ARD Actual/360 120 116 120 116 0 0 4 L(28),GRTR 1% or YM or D(87),O(5) 0 0 346,160,000 Various    
18.01 Hilton Salt Lake                         79,900,000 2/20/2017    
18.02 DoubleTree Seattle Airport                         75,700,000 2/27/2017    
18.03 DoubleTree Mission Valley                         55,000,000 2/16/2017    
18.04 One Ally Center                         46,140,000 2/23/2017    
18.05 DoubleTree Sonoma                         27,700,000 2/15/2017    
18.06 DoubleTree Durango                         24,400,000 2/17/2017    
18.07 Northside Forsyth Hospital Medical Center                         11,000,000 2/22/2017    
18.08 NASA/JPSS Headquarters                         7,550,000 2/15/2017    
18.09 Dallas Market Center: Sheraton Suites                         6,000,000 2/20/2017    
18.10 Dallas Market Center: Marriott Courtyard                         5,400,000 2/20/2017    
18.11 The Buckler Apartments                         5,300,000 2/17/2017    
18.12 Lock-Up Self Storage Facility                         2,070,000 2/21/2017    
19 Crowne Plaza JFK Interest-only, Amortizing Balloon Actual/360 120 117 24 21 336 336 3 L(27),D(89),O(4) 0 0 62,000,000 3/1/2017    
20 Jackson Crossing Interest-only, Amortizing Balloon Actual/360 120 119 24 23 360 360 1 L(25),D(91),O(4) 0 0 26,400,000 4/14/2017    
21 York Shopping Center Interest-only, Amortizing Balloon Actual/360 120 120 60 60 360 360 0 L(23),GRTR 1% or YM(93),O(4) 0 0 26,000,000 5/31/2017    
22 River City Plaza Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(91),O(3) 7 5 20,400,000 02/17/2017    
23 Super 8 Resort Portfolio Amortizing Balloon   120 117 0 0 300 297 3 L(27),D(90),O(3) 0 0 23,300,000 Various    
23.01 Super 8 Jackson Hole                         13,800,000 3/16/2017    
23.02 Super 8 Cody                         5,000,000 3/15/2017    
23.03 Super 8 Coeur d’Alene                         4,500,000 3/15/2017    
24 Village Shopping Center Amortizing Balloon   120 112 0 0 360 352 8 L(32),D(85),O(3) 5 5 21,500,000 10/04/2016    
25 Melville Plaza Interest-only, Amortizing Balloon Actual/360 120 120 18 18 360 360 0 L(24),D(92),O(4) 0 0 20,900,000 5/29/2017    
26 Hilton Garden Inn Chicago/North Loop Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 5 59,300,000 4/21/2017    
27 Hampton Inn & Suites Nashville Airport Amortizing Balloon   120 120 0 0 360 360 0 L(24),D(92),O(4) 0 0 20,900,000 5/31/2017    
28 White Flint - ExtraSpace Self Storage Interest-only, Amortizing Balloon Actual/360 120 116 60 56 360 360 4 L(28),D(89),O(3) 7 7 18,500,000 02/15/2017    
29 SoNo Square Interest-only, Amortizing Balloon Actual/360 120 120 36 36 360 360 0 L(24),D(92),O(4) 0 0 15,900,000 4/25/2017    
30 Village at Peachtree Corners Amortizing Balloon   120 119 0 0 324 323 1 L(25),D(91),O(4) 0 0 18,650,000 4/21/2017    
31 Sable Pointe Apartments Interest-only, Amortizing Balloon Actual/360 120 118 12 10 360 360 2 L(26),D(90),O(4) 0 0 14,600,000 4/21/2017    
32 Marquis on Memorial Interest-only, Amortizing Balloon Actual/360 120 119 24 23 360 360 1 L(25),D(91),O(4) 0 0 13,500,000 4/13/2017    
33 Hampton Inn - Oregon, OH Interest-only, Amortizing Balloon Actual/360 120 118 12 10 360 360 2 L(26),GRTR 1% or YM(90),O(4) 0 0 14,300,000 3/26/2017    
34 Marble Hall Gardens Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(91),O(3) 0 0 31,400,000 3/6/2017    
35 Lotte Plaza Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 21,600,000 3/17/2017    
36 The Refinery Amortizing Balloon   120 116 0 0 360 356 4 L(28),D(89),O(3) 5 5 14,500,000 06/06/2017    
37 Millersville - ExtraSpace Self Storage Interest-only, Amortizing Balloon Actual/360 120 116 24 20 360 360 4 L(28),D(89),O(3) 7 7 14,000,000 02/15/2017    
38 Bennett Street Design District Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 18,500,000 4/5/2017    
39 Cactus Plaza Interest-only, Amortizing Balloon Actual/360 120 120 60 60 360 360 0 L(24),GRTR 1% or YM or D(92),O(4) 0 0 13,150,000 5/1/2017    
40 Hampton Inn & Suites – Minooka Amortizing Balloon   120 119 0 0 300 299 1 L(25),D(93),O(2) 0 0 13,500,000 5/16/2017    
41 Daphne Hotel Portfolio Amortizing Balloon   120 120 0 0 360 360 0 L(24),D(93),O(3) 0 0 13,610,000 5/15/2017    
41.01 Comfort Suites Daphne                         7,530,000 5/15/2017    
41.02 Best Western Plus Daphne                         6,080,000 5/15/2017    
42 Campbell Station - TN Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360 360 1 L(25),D(91),O(4) 0 0 12,500,000 6/6/2017    
43 Fairfield Inn & Suites - Toledo Interest-only, Amortizing Balloon Actual/360 120 118 12 10 360 360 2 L(26),GRTR 1% or YM(90),O(4) 0 0 10,900,000 3/26/2017    
44 Hampton Inn & Suites – Albuquerque Amortizing Balloon   120 118 0 0 300 298 2 L(26),D(90),O(4) 0 0 10,800,000 3/10/2017    
45 Holiday Inn Express – Huntsville Amortizing Balloon   60 59 0 0 360 359 1 L(25),D(31),O(4) 0 0 12,100,000 5/18/2017    
46 500 South Gravers Road Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 9,850,000 5/2/2017    
47 Palm Ridge Shopping Center Interest-only, Amortizing Balloon Actual/360 120 114 24 18 360 360 6 L(30),D(86),O(4) 0 0 10,300,000 11/29/2016    
48 Sam Houston Technology Center Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(92),O(3) 0 5 9,500,000 4/21/2017    
49 Camp Creek Pointe Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 9,000,000 4/13/2017    
50 Sandpointe Apartments Interest-only, Amortizing Balloon Actual/360 120 119 36 35 360 360 1 L(25),GRTR 1% or YM or D(88),O(7) 0 0 12,620,000 5/9/2017    
51 The Preserve at Tumbling Creek Amortizing Balloon   84 83 0 0 330 329 1 L(25),D(55),O(4) 0 0 7,900,000 4/25/2017    
52 Salem Center Interest-only, Amortizing Balloon Actual/360 120 119 24 23 360 360 1 L(25),D(91),O(4) 0 0 6,900,000 4/19/2017    
53 CVS - Williston Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360 360 1 L(25),D(93),O(2) 5 5 6,900,000 04/28/2017    
54 Fairfield Inn & Suites - Huntsville Amortizing Balloon   120 114 0 0 324 318 6 L(30),GRTR 1% or YM(86),O(4) 0 0 6,100,000 11/29/2017    
55 Walgreens - Clearwater Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 8,410,000 5/17/2017    
56 Shops on Texas Interest-only, Amortizing Balloon Actual/360 120 120 36 36 360 360 0 L(24),D(93),O(3) 5 5 5,150,000 06/07/2017    
57 Landover - ExtraSpace Self Storage Interest-only, Amortizing Balloon Actual/360 120 116 60 56 360 360 4 L(28),D(89),O(3) 7 7 5,900,000 02/15/2017    
58 Baytown Self Storage Interest-only, Amortizing Balloon Actual/360 120 118 12 10 360 360 2 L(26),D(90),O(4) 0 0 5,300,000 5/5/2017    
59 Baton Rouge Retail Amortizing Balloon   120 118 0 0 240 238 2 L(26),D(90),O(4) 0 0 5,880,000 3/14/2017    
59.01 6556 Siegen Lane                         4,210,000 3/14/2017    
59.02 9827 Bluebonnet Boulevard                         1,670,000 3/14/2017    
60 Days Inn Iselin Amortizing Balloon   120 115 0 0 300 295 5 L(29),D(88),O(3) 0 0 5,400,000 1/1/2017    
61 Okemos Plaza Amortizing Balloon   120 113 0 0 360 353 7 L(31),D(86),O(3) 5 5 3,900,000 10/20/2016    
62 Fedex - Akron Amortizing Balloon   120 114 0 0 360 354 6 L(30),D(86),O(4) 0 0 3,870,000 10/21/2016    
63 AllState Self Storage Interest-only, Amortizing Balloon Actual/360 120 113 36 29 360 360 7 L(31),D(85),O(4) 0 0 3,520,000 11/29/2016    
64 National Self Storage – ELP 9 Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 3,000,000 5/9/2017    

 

 

 

 

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

 

Mortgage Loan Number Property Name 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 ($) U/W
Replacement ($)
1 225 & 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
2 211 Mount Airy Road             2.22 2.20 67.2% 67.2% 9.2% 9.1% 8,290,203 2,326,564 5,963,638 61,239
3 Lakeside Shopping Center             2.96 2.74 47.9% 47.9% 11.3% 10.5% 32,713,717 12,933,343 19,780,375 242,270
4 Long Island Prime Portfolio - Uniondale             2.79 2.49 61.9% 61.9% 12.6% 11.2% 53,504,787 28,574,757 24,930,030 437,690
4.01 RXR Plaza                         33,417,914 18,538,955 14,878,959 271,325
4.02 Omni                         20,086,873 10,035,802 10,051,071 166,366
5 Columbia Park Shopping Center             1.73 1.63 60.3% 60.3% 8.4% 7.9% 8,241,386 2,949,849 5,291,537 69,141
6 245 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
7 Two Independence Square             3.83 3.80 43.7% 43.7% 12.5% 12.5% 31,593,604 11,035,326 20,558,277 121,179
8 Yeshiva University Portfolio             2.16 1.97 40.5% 36.1% 12.9% 11.7% 18,026,336 0 18,026,336 232,828
8.01 2495 Amsterdam Avenue                         6,932,640 0 6,932,640 73,960
8.02 215 Lexington Avenue                         3,656,369 0 3,656,369 9,919
8.03 2520 Amsterdam Avenue                         3,692,217 0 3,692,217 39,994
8.04 245 Lexington Avenue                         2,748,419 0 2,748,419 66,117
8.05 253 Lexington Avenue                         996,691 0 996,691 42,838
9 Lincolnshire Commons             1.44 1.37 74.6% 68.2% 8.7% 8.3% 4,715,610 921,885 3,793,726 27,985
10 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
10.01 Larkspur Landing Sunnyvale                         7,774,225 3,291,296 4,482,930 310,969
10.02 Larkspur Landing Milpitas                         6,764,028 2,931,310 3,832,718 270,561
10.03 Larkspur Landing Campbell                         6,059,570 2,617,761 3,441,809 242,383
10.04 Larkspur Landing San Francisco                         5,697,514 3,043,028 2,654,485 227,901
10.05 Larkspur Landing Pleasanton                         5,193,352 2,547,257 2,646,096 207,734
10.06 Larkspur Landing Bellevue                         4,692,425 2,331,202 2,361,223 187,697
10.07 Larkspur Landing Sacramento                         4,214,257 2,228,775 1,985,482 168,570
10.08 Hampton Inn Ann Arbor North                         4,826,301 2,797,123 2,029,178 193,052
10.09 Larkspur Landing Hillsboro                         3,941,272 2,074,859 1,866,414 157,651
10.10 Larkspur Landing Renton                         4,423,020 2,551,967 1,871,053 176,921
10.11 Holiday Inn Arlington Northeast Rangers Ballpark                         5,568,856 3,808,855 1,760,001 222,754
10.12 Residence Inn Toledo Maumee                         4,066,425 2,394,233 1,672,192 203,321
10.13 Residence Inn Williamsburg                         3,955,706 2,438,734 1,516,972 158,228
10.14 Hampton Inn Suites Waco South                         4,293,844 2,707,299 1,586,545 171,754
10.15 Holiday Inn Louisville Airport Fair Expo                         4,185,314 2,629,134 1,556,179 167,413
10.16 Courtyard Tyler                         3,341,364 1,954,349 1,387,014 133,655
10.17 Hilton Garden Inn Edison Raritan Center                         5,848,958 4,297,603 1,551,356 233,958
10.18 Hilton Garden Inn St Paul Oakdale                         4,891,094 3,005,604 1,885,490 195,644
10.19 Residence Inn Grand Rapids West                         3,115,120 1,853,237 1,261,883 155,756
10.20 Peoria, AZ Residence Inn                         3,248,248 1,960,291 1,287,957 129,930
10.21 Hampton Inn Suites Bloomington Normal                         3,738,690 2,192,200 1,546,490 149,548
10.22 Courtyard Chico                         3,850,184 2,256,991 1,593,193 154,007
10.23 Hampton Inn Suites South Bend                         3,810,167 2,425,550 1,384,616 152,407
10.24 Hampton Inn Suites Kokomo                         3,680,915 2,278,112 1,402,802 147,237
10.25 Courtyard Wichita Falls                         3,121,444 1,900,976 1,220,468 124,858
10.26 Hampton Inn Morehead                         3,154,358 1,934,119 1,220,240 126,174
10.27 Residence Inn Chico                         3,273,835 1,934,702 1,339,133 130,953
10.28 Courtyard Lufkin                         2,752,597 1,904,207 848,389 110,104
10.29 Hampton Inn Carlisle                         3,439,196 2,184,723 1,254,473 137,568
10.30 Springhill Suites Williamsburg                         3,361,902 2,351,318 1,010,584 134,476
10.31 Fairfield Inn Bloomington                         3,018,966 1,596,788 1,422,178 150,948
10.32 Waco Residence Inn                         3,136,682 2,098,980 1,037,702 125,467
10.33 Holiday Inn Express Fishers                         3,176,451 2,097,965 1,078,486 127,058
10.34 Larkspur Landing Folsom                         2,902,483 1,927,519 974,964 116,099
10.35 Springhill Suites Chicago Naperville Warrenville                         3,321,573 2,487,672 833,901 166,079
10.36 Holiday Inn Express & Suites Paris                         2,343,673 1,451,447 892,227 93,747
10.37 Toledo Homewood Suites                         2,929,714 1,868,320 1,061,394 117,189
10.38 Grand Rapids Homewood Suites                         3,009,146 2,149,208 859,938 120,366
10.39 Fairfield Inn Laurel                         3,127,939 2,345,351 782,588 125,118
10.40 Cheyenne Fairfield Inn and Suites                         1,961,942 1,129,873 832,069 78,478
10.41 Courtyard Akron Stow                         3,168,035 2,155,198 1,012,837 126,721
10.42 Towneplace Suites Bloomington                         2,441,633 1,469,446 972,187 122,082
10.43 Larkspur Landing Roseville                         2,851,065 1,950,874 900,191 114,043
10.44 Hampton Inn Danville                         2,591,371 1,759,107 832,264 103,655
10.45 Holiday Inn Norwich                         4,801,904 3,857,696 944,209 192,076
10.46 Hampton Inn Suites Longview North                         2,322,688 1,579,337 743,351 92,908
10.47 Springhill Suites Peoria Westlake                         2,918,586 2,302,611 615,975 145,929
10.48 Hampton Inn Suites Buda                         2,627,746 1,669,033 958,713 105,110
10.49 Shawnee Hampton Inn                         1,892,474 1,198,000 694,474 75,699
10.50 Racine Fairfield Inn                         1,812,261 1,135,948 676,314 72,490
10.51 Hampton Inn Selinsgrove Shamokin Dam                         2,433,055 1,648,454 784,601 97,322
10.52 Holiday Inn Express & Suites Terrell                         2,149,392 1,457,931 691,461 85,976
10.53 Westchase Homewood Suites                         2,958,058 2,459,994 498,064 118,322
10.54 Holiday Inn Express & Suites Tyler South                         2,128,673 1,443,645 685,027 85,147
10.55 Holiday Inn Express & Suites Huntsville                         2,360,887 1,577,065 783,822 94,435
10.56 Hampton Inn Sweetwater                         1,585,686 1,121,890 463,796 63,427
10.57 Comfort Suites Buda Austin South                         2,082,208 1,457,351 624,857 83,288
10.58 Fairfield Inn & Suites Weatherford                         1,659,116 1,281,033 378,083 66,365
10.59 Holiday Inn Express & Suites Altus                         1,417,147 1,148,513 268,634 56,686
10.60 Comfort Inn & Suites Paris                         1,157,262 859,912 297,350 46,290
10.61 Hampton Inn Suites Decatur                         1,550,317 1,308,093 242,224 62,013
10.62 Holiday Inn Express & Suites Texarkana East                         1,638,961 1,406,520 232,441 65,558
10.63 Mankato Fairfield Inn                         1,236,472 1,037,465 199,007 49,459
10.64 Candlewood Suites Texarkana                         1,239,140 1,073,951 165,190 49,566
10.65 Country Inn & Suites Houston Intercontinental Airport East                         1,363,324 1,198,984 164,340 54,533
11 Hilltop Plaza             1.44 1.39 75.0% 65.3% 8.6% 8.2% 4,522,110 1,132,553 3,389,556 27,544
12 University Center Chicago             2.74 2.69 59.3% 59.3% 10.9% 10.7% 23,284,431 10,155,231 13,129,200 182,017
13 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
14 Cleveland East Office Portfolio             1.75 1.55 70.0% 65.9% 11.6% 10.2% 9,717,961 4,851,848 4,866,113 74,918
14.01 Landerbrook Corporate Center                         6,175,693 2,721,064 3,454,629 50,452
14.02 Metropolitan Plaza                         3,542,268 2,130,783 1,411,484 24,466
15 Crowne Plaza Dallas             2.34 2.03 59.9% 52.6% 14.5% 12.6% 13,158,749 9,242,238 3,916,511 526,350
16 First Stamford Place             3.05 2.71 57.5% 57.5% 12.7% 11.2% 34,742,601 13,991,349 20,751,252 186,409
17 181 Second Avenue             3.14 3.04 53.7% 53.7% 11.5% 11.1% 3,635,327 1,042,037 2,593,289 14,520
18 iStar Leased Fee Portfolio             2.12 2.12 65.6% 65.6% 8.2% 8.2% NAV NAV 18,511,396 0
18.01 Hilton Salt Lake                         NAV NAV 3,300,706 0
18.02 DoubleTree Seattle Airport                         NAV NAV 5,374,280 0
18.03 DoubleTree Mission Valley                         NAV NAV 1,776,034 0
18.04 One Ally Center                         NAV NAV 3,353,970 0
18.05 DoubleTree Sonoma                         NAV NAV 1,157,870 0
18.06 DoubleTree Durango                         NAV NAV 1,155,514 0
18.07 Northside Forsyth Hospital Medical Center                         NAV NAV 654,595 0
18.08 NASA/JPSS Headquarters                         NAV NAV 472,292 0
18.09 Dallas Market Center: Sheraton Suites                         NAV NAV 524,334 0
18.10 Dallas Market Center: Marriott Courtyard                         NAV NAV 297,000 0
18.11 The Buckler Apartments                         NAV NAV 312,186 0
18.12 Lock-Up Self Storage Facility                         NAV NAV 132,615 0
19 Crowne Plaza JFK             1.90 1.63 65.3% 56.0% 13.4% 11.4% 19,612,334 14,202,671 5,409,663 784,493
20 Jackson Crossing             1.42 1.33 74.8% 64.3% 8.9% 8.3% 2,395,433 634,874 1,760,559 12,244
21 York Shopping Center             1.71 1.46 65.8% 60.4% 10.6% 9.1% 2,787,253 966,934 1,820,319 78,966
22 River City Plaza             1.47 1.32 73.4% 60.2% 9.4% 8.4% 1,752,318 347,178 1,405,140 21,207
23 Super 8 Resort Portfolio             2.05 1.78 61.9% 46.7% 14.6% 12.6% 5,645,390 3,538,331 2,107,058 282,269
23.01 Super 8 Jackson Hole                         2,934,600 1,667,704 1,266,897 146,730
23.02 Super 8 Cody                         1,512,661 1,046,055 466,606 75,633
23.03 Super 8 Coeur d’Alene                         1,198,128 824,573 373,555 59,906
24 Village Shopping Center             1.48 1.28 66.8% 56.0% 9.9% 8.6% 2,241,777 813,091 1,428,685 37,357
25 Melville Plaza             1.52 1.50 67.0% 56.6% 9.3% 9.2% 1,635,888 328,640 1,307,248 8,269
26 Hilton Garden Inn Chicago/North Loop             1.77 1.59 57.2% 46.8% 11.2% 10.0% 10,094,353 6,295,885 3,798,468 403,774
27 Hampton Inn & Suites Nashville Airport             2.10 1.88 61.7% 50.4% 13.2% 11.8% 4,449,675 2,744,483 1,705,192 177,987
28 White Flint - ExtraSpace Self Storage             1.40 1.38 63.0% 58.0% 8.9% 8.8% 1,565,357 526,331 1,039,026 13,612
29 SoNo Square             1.58 1.42 72.3% 63.8% 10.0% 9.0% 1,606,710 460,221 1,146,489 19,785
30 Village at Peachtree Corners             1.57 1.51 56.8% 44.1% 10.4% 10.0% 1,481,351 380,933 1,100,418 13,325
31 Sable Pointe Apartments             1.67 1.52 71.2% 59.5% 10.3% 9.4% 2,130,221 1,055,510 1,074,711 95,976
32 Marquis on Memorial             1.32 1.26 75.0% 64.4% 8.2% 7.8% 1,456,223 629,085 827,137 36,828
33 Hampton Inn - Oregon, OH             2.04 1.86 69.9% 58.7% 12.9% 11.7% 2,948,721 1,661,803 1,286,918 117,949
34 Marble Hall Gardens             1.82 1.74 68.3% 56.3% 11.8% 11.3% 4,627,269 2,093,671 2,533,597 111,150
35 Lotte Plaza             2.87 2.77 46.2% 36.8% 16.6% 16.0% 1,963,157 309,886 1,653,271 15,769
36 The Refinery             1.28 1.26 68.6% 56.6% 8.2% 8.1% 1,065,718 251,279 814,439 8,424
37 Millersville - ExtraSpace Self Storage             1.32 1.30 65.0% 56.2% 8.5% 8.3% 1,195,143 424,200 770,944 12,205
38 Bennett Street Design District             2.33 2.12 48.5% 39.3% 14.2% 12.9% 1,867,827 593,163 1,274,664 15,880
39 Cactus Plaza             1.57 1.50 67.1% 61.2% 9.3% 8.9% 1,029,875 206,758 823,117 3,374
40 Hampton Inn & Suites – Minooka             1.77 1.59 64.7% 49.1% 12.9% 11.6% 2,785,849 1,659,627 1,126,222 111,434
41 Daphne Hotel Portfolio             1.94 1.75 64.1% 54.0% 13.6% 12.3% 2,833,869 1,650,473 1,183,395 113,355
41.01 Comfort Suites Daphne                         1,582,088 937,219 644,869 63,284
41.02 Best Western Plus Daphne                         1,251,781 713,254 538,527 50,071
42 Campbell Station - TN             1.37 1.28 66.2% 60.7% 8.5% 7.9% 884,801 184,934 699,867 7,876
43 Fairfield Inn & Suites - Toledo             2.02 1.82 70.0% 58.8% 12.7% 11.5% 2,379,489 1,407,924 971,565 95,180
44 Hampton Inn & Suites – Albuquerque             1.76 1.56 69.8% 52.6% 12.6% 11.2% 2,683,087 1,735,063 948,024 107,323
45 Holiday Inn Express – Huntsville             2.25 2.01 60.3% 55.3% 13.9% 12.4% 2,766,715 1,750,600 1,016,115 110,669
46 500 South Gravers Road             1.90 1.64 73.4% 59.9% 11.9% 10.3% 1,429,780 569,485 860,296 24,609
47 Palm Ridge Shopping Center             1.47 1.41 68.0% 59.2% 9.8% 9.4% 1,017,419 333,829 683,591 3,464
48 Sam Houston Technology Center             1.68 1.44 68.3% 55.4% 10.3% 8.8% 1,157,942 491,150 666,791 23,500
49 Camp Creek Pointe             1.40 1.39 71.9% 59.0% 9.0% 8.8% 776,297 196,459 579,838 3,732
50 Sandpointe Apartments             2.41 2.27 48.7% 42.0% 13.5% 12.7% 1,542,978 712,011 830,966 49,455
51 The Preserve at Tumbling Creek             1.77 1.69 64.2% 55.6% 11.9% 11.4% 1,229,667 626,302 603,365 26,163
52 Salem Center             1.67 1.55 69.3% 59.4% 10.2% 9.5% 643,368 153,369 489,999 10,862
53 CVS - Williston             1.41 1.41 62.6% 57.1% 8.4% 8.4% 446,085 83,956 362,129 0
54 Fairfield Inn & Suites - Huntsville             1.74 1.51 65.1% 52.8% 13.0% 11.3% 1,724,684 1,208,040 516,644 68,987
55 Walgreens - Clearwater             2.26 2.25 46.4% 46.4% 10.0% 10.0% 395,723 3,957 391,766 1,651
56 Shops on Texas             1.48 1.37 71.8% 63.2% 9.2% 8.5% 463,727 123,225 340,502 2,377
57 Landover - ExtraSpace Self Storage             1.43 1.40 57.6% 53.2% 9.3% 9.1% 610,247 295,250 314,997 5,695
58 Baytown Self Storage             1.59 1.55 63.2% 52.7% 9.7% 9.5% 697,315 371,430 325,885 7,230
59 Baton Rouge Retail             1.44 1.38 56.3% 35.7% 11.5% 11.1% 451,757 71,709 380,048 3,966
59.01 6556 Siegen Lane                         338,562 63,291 275,271 3,614
59.02 9827 Bluebonnet Boulevard                         113,195 8,418 104,777 352
60 Days Inn Iselin             1.99 1.73 52.4% 41.1% 15.7% 13.7% 1,418,712 975,001 443,711 56,748
61 Okemos Plaza             1.38 1.30 71.4% 60.4% 9.6% 9.0% 414,230 146,128 268,103 2,896
62 Fedex - Akron             1.37 1.25 61.6% 52.2% 9.6% 8.8% 236,253 7,088 229,165 3,878
63 AllState Self Storage             1.53 1.48 65.3% 58.9% 10.8% 10.5% 488,498 239,500 248,998 7,849
64 National Self Storage – ELP 9             1.53 1.44 63.3% 51.6% 9.6% 9.0% 371,053 189,393 181,660 10,793

 

 

 

 

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 Second Most Recent Period Second Most Recent Revenues ($)
1 225 & 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     Actual 2016 35,494,619
2 211 Mount Airy Road 0 5,902,400 100.0% 8/1/2017     NAV NAV NAV NAV NAV NAV     NAV NAV
3 Lakeside Shopping Center 1,230,800 18,307,305 97.5% 6/1/2017     TTM 3/31/2017 32,502,956 13,680,575 18,822,381 0 18,822,381     Actual 2016 32,614,789
4 Long Island Prime Portfolio - Uniondale 2,270,323 22,222,017 85.5% 4/20/2017     TTM 3/31/2017 46,127,315 27,950,084 18,177,231 0 18,177,231     Actual 2016 47,163,821
4.01 RXR Plaza 1,398,458 13,209,177 84.9% 4/20/2017     TTM 3/31/2017 27,698,519 18,214,012 9,484,507 0 9,484,507     Actual 2016 28,505,418
4.02 Omni 871,865 9,012,841 86.5% 4/20/2017     TTM 3/31/2017 18,428,797 9,736,073 8,692,724 0 8,692,724     Actual 2016 18,658,403
5 Columbia Park Shopping Center 259,277 4,963,119 94.8% 7/1/2017     TTM 3/31/2017 7,775,707 2,753,833 5,021,875 0 5,021,875     Actual 2016 7,703,268
6 245 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     Actual 2016 167,638,950
7 Two Independence Square 18,397 20,418,701 100.0% 3/31/2017     TTM 3/31/2017 30,603,916 9,414,326 21,189,590 0 21,189,590     Actual 2016 30,401,458
8 Yeshiva University Portfolio 1,392,742 16,400,766 100.0% 8/1/2017     NAV NAV NAV NAV NAV NAV     NAV NAV
8.01 2495 Amsterdam Avenue 591,388 6,267,292 100.0% 8/1/2017     NAV NAV NAV NAV NAV NAV     NAV NAV
8.02 215 Lexington Avenue 222,540 3,423,910 100.0% 8/1/2017     NAV NAV NAV NAV NAV NAV     NAV NAV
8.03 2520 Amsterdam Avenue 326,642 3,325,581 100.0% 8/1/2017     NAV NAV NAV NAV NAV NAV     NAV NAV
8.04 245 Lexington Avenue 175,854 2,506,448 100.0% 8/1/2017     NAV NAV NAV NAV NAV NAV     NAV NAV
8.05 253 Lexington Avenue 76,318 877,535 100.0% 8/1/2017     NAV NAV NAV NAV NAV NAV     NAV NAV
9 Lincolnshire Commons 167,209 3,598,532 91.1% 7/12/2017     TTM 4/30/2017 3,668,870 919,031 2,749,839 0 2,749,839     Actual 2016 3,050,382
10 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 Actual 2016 214,236,030
10.01 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 Actual 2016 7,817,367
10.02 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 Actual 2016 6,748,863
10.03 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 Actual 2016 6,251,271
10.04 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 Actual 2016 5,905,601
10.05 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 Actual 2016 5,319,602
10.06 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 Actual 2016 4,726,484
10.07 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 Actual 2016 4,200,451
10.08 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 Actual 2016 4,956,425
10.09 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 Actual 2016 4,016,848
10.10 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 Actual 2016 4,349,218
10.11 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 Actual 2016 5,505,741
10.12 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 Actual 2016 3,998,051
10.13 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 Actual 2016 4,098,296
10.14 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 Actual 2016 4,293,352
10.15 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 Actual 2016 4,308,290
10.16 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 Actual 2016 3,429,564
10.17 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 Actual 2016 5,761,789
10.18 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 Actual 2016 4,983,720
10.19 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 Actual 2016 3,310,952
10.20 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 Actual 2016 3,292,301
10.21 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 Actual 2016 3,759,689
10.22 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 Actual 2016 3,812,434
10.23 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 Actual 2016 3,779,982
10.24 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 Actual 2016 3,744,550
10.25 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 Actual 2016 3,055,163
10.26 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 Actual 2016 3,140,885
10.27 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 Actual 2016 3,230,070
10.28 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 Actual 2016 2,938,698
10.29 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 Actual 2016 3,524,239
10.30 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 Actual 2016 3,440,078
10.31 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 Actual 2016 2,956,451
10.32 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 Actual 2016 3,115,712
10.33 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 Actual 2016 3,132,794
10.34 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 Actual 2016 2,893,984
10.35 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 Actual 2016 3,229,904
10.36 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 Actual 2016 2,339,461
10.37 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 Actual 2016 2,879,994
10.38 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 Actual 2016 3,082,919
10.39 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 Actual 2016 3,060,436
10.40 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 Actual 2016 2,069,004
10.41 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 Actual 2016 3,339,430
10.42 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 Actual 2016 2,355,692
10.43 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 Actual 2016 2,791,909
10.44 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 Actual 2016 2,521,595
10.45 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 Actual 2016 4,825,972
10.46 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 Actual 2016 2,373,357
10.47 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 Actual 2016 2,854,364
10.48 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 Actual 2016 2,680,752
10.49 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 Actual 2016 1,890,630
10.50 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 Actual 2016 1,800,048
10.51 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 Actual 2016 2,342,011
10.52 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 Actual 2016 2,116,706
10.53 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 Actual 2016 3,210,256
10.54 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 Actual 2016 2,077,217
10.55 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 Actual 2016 2,407,786
10.56 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 Actual 2016 1,725,603
10.57 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 Actual 2016 2,074,254
10.58 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 Actual 2016 1,543,315
10.59 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 Actual 2016 1,422,396
10.60 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 Actual 2016 1,161,068
10.61 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 Actual 2016 1,547,032
10.62 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 Actual 2016 1,621,549
10.63 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 Actual 2016 1,222,539
10.64 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 Actual 2016 1,270,187
10.65 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 Actual 2016 599,729
11 Hilltop Plaza 98,104 3,263,908 94.8% 6/19/2017     TTM 5/31/2017 4,743,579 1,041,191 3,702,388 0 3,702,388     Actual 2016 4,691,035
12 University Center Chicago 57,149 12,890,034 89.8% 7/17/2017     TTM 3/31/2017 22,817,750 8,553,765 14,263,985 0 14,263,985     Actual 2016 22,929,770
13 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     Actual 2016 75,673,675
14 Cleveland East Office Portfolio 499,454 4,291,741 90.0% 5/22/2017     TTM 4/30/2017 8,942,130 4,780,644 4,161,486 0 4,161,486     Actual 2016 8,821,455
14.01 Landerbrook Corporate Center 336,349 3,067,827 85.3% 5/22/2017     TTM 4/30/2017 5,408,021 2,671,061 2,736,960 0 2,736,960     Actual 2016 5,327,343
14.02 Metropolitan Plaza 163,105 1,223,914 99.8% 5/22/2017     TTM 4/30/2017 3,534,109 2,109,583 1,424,526 0 1,424,526     Actual 2016 3,494,113
15 Crowne Plaza Dallas 0 3,390,161 78.8% 4/30/2017 114 90 TTM 4/30/2017 13,158,749 9,192,001 3,966,748 0 3,966,748 114 90 Actual 2016 12,930,498
16 First Stamford Place 2,118,282 18,446,561 91.0% 4/1/2017     TTM 3/31/2017 34,549,458 14,107,046 20,442,412 0 20,442,412     Actual 2016 35,445,624
17 181 Second Avenue 69,143 2,509,626 91.2% 5/23/2017     TTM 4/30/2017 3,194,265 998,549 2,195,716 0 2,195,716     Actual 2016 3,124,063
18 iStar Leased Fee Portfolio 0 18,511,396 NAP NAP Various Various NAV NAV NAV NAV NAV NAV Various Various NAV NAV
18.01 Hilton Salt Lake 0 3,300,706 NAP NAP NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
18.02 DoubleTree Seattle Airport 0 5,374,280 NAP NAP NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
18.03 DoubleTree Mission Valley 0 1,776,034 NAP NAP NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
18.04 One Ally Center 0 3,353,970 NAP NAP     NAV NAV NAV NAV NAV NAV     NAV NAV
18.05 DoubleTree Sonoma 0 1,157,870 NAP NAP NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
18.06 DoubleTree Durango 0 1,155,514 NAP NAP NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
18.07 Northside Forsyth Hospital Medical Center 0 654,595 NAP NAP     NAV NAV NAV NAV NAV NAV     NAV NAV
18.08 NASA/JPSS Headquarters 0 472,292 NAP NAP     NAV NAV NAV NAV NAV NAV     NAV NAV
18.09 Dallas Market Center: Sheraton Suites 0 524,334 NAP NAP NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
18.10 Dallas Market Center: Marriott Courtyard 0 297,000 NAP NAP NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
18.11 The Buckler Apartments 0 312,186 NAP NAP     NAV NAV NAV NAV NAV NAV     NAV NAV
18.12 Lock-Up Self Storage Facility 0 132,615 NAP NAP     NAV NAV NAV NAV NAV NAV     NAV NAV
19 Crowne Plaza JFK 0 4,625,170 90.6% 2/28/2017 154 140 TTM 2/28/2017 19,619,989 13,956,975 5,663,014 0 5,663,014 154 140 Actual 2016 19,410,384
20 Jackson Crossing 102,521 1,645,794 93.6% 5/24/2017     TTM 5/31/2017 2,335,832 524,619 1,811,213 0 1,811,213     Actual 2016 2,407,967
21 York Shopping Center 189,364 1,551,989 100.0% 6/22/2017     TTM 5/31/2017 2,882,885 868,380 2,014,505 0 2,014,505     Actual 2016 2,818,084
22 River City Plaza 122,032 1,261,901 97.6% 4/13/2017     TTM 03/31/2017 1,765,038 348,575 1,416,463 0 1,416,463     Actual 2016 1,724,202
23 Super 8 Resort Portfolio 0 1,824,789 56.1% 2/28/2017 106 60 TTM 2/28/2017 5,645,288 3,333,100 2,312,188 0 2,312,188 106 60 Actual 2016 5,589,544
23.01 Super 8 Jackson Hole 0 1,120,167 74.2% 2/28/2017 111 82 TTM 2/28/2017 2,934,610 1,552,750 1,381,860 0 1,381,860 111 82 Actual 2016 2,896,009
23.02 Super 8 Cody 0 390,973 47.3% 2/28/2017 133 63 TTM 2/28/2017 1,512,586 999,744 512,842 0 512,842 133 63 Actual 2016 1,498,909
23.03 Super 8 Coeur d’Alene 0 313,649 43.6% 2/28/2017 79 34 TTM 2/28/2017 1,198,092 780,606 417,486 0 417,486 79 34 Actual 2016 1,194,626
24 Village Shopping Center 152,375 1,238,954 83.6% 5/31/2017     Actual 2016 1,891,352 638,782 1,252,570 0 1,252,570     Actual 2015 1,880,904
25 Melville Plaza 15,124 1,283,856 100.0% 7/1/2017     TTM 4/30/2017 1,745,116 354,164 1,390,952 0 1,390,952     Actual 2016 1,725,019
26 Hilton Garden Inn Chicago/North Loop 0 3,394,694 77.1% 4/30/2017 178 137 TTM 4/30/2017 10,094,353 6,286,380 3,807,973 0 3,807,973 178 137 Actual 2016 9,892,663
27 Hampton Inn & Suites Nashville Airport 0 1,527,205 71.6% 5/31/2017 151 108 TTM 5/31/2017 4,449,675 2,699,430 1,750,245 0 1,750,245 151 108 Actual 2016 3,731,511
28 White Flint - ExtraSpace Self Storage 0 1,025,414 89.2% 5/31/2017     TTM 02/28/2017 1,565,358 442,939 1,122,419 0 1,122,419     Actual 2016 1,559,345
29 SoNo Square 94,212 1,032,493 99.0% 4/1/2017     TTM 3/31/2017 1,523,066 419,790 1,103,276 0 1,103,276     Actual 2016 1,503,614
30 Village at Peachtree Corners 30,637 1,056,456 84.5% 4/1/2017     TTM 4/30/2017 1,418,151 408,084 1,010,067 0 1,010,067     Actual 2016 1,327,890
31 Sable Pointe Apartments 0 978,735 95.3% 5/18/2017     TTM 4/30/2017 1,960,031 1,031,435 928,596 0 928,596     Actual 2016 1,820,749
32 Marquis on Memorial 0 790,309 97.0% 5/23/2017     TTM 4/30/2017 1,487,905 643,422 844,483 0 844,483     Actual 2016 1,486,531
33 Hampton Inn - Oregon, OH 0 1,168,969 76.3% 5/31/2017 112 83 TTM 5/31/2017 3,033,084 1,628,480 1,404,603 0 1,404,603 112 86 Actual 2016 2,914,665
34 Marble Hall Gardens 4,370 2,418,077 96.2% 5/17/2017     TTM 3/31/2017 4,686,781 2,042,512 2,644,269 0 2,644,269     Actual 2016 4,619,957
35 Lotte Plaza 39,423 1,598,078 100.0% 4/27/2017     TTM 3/31/2017 2,268,181 332,389 1,935,792 0 1,935,792     Actual 2016 2,147,579
36 The Refinery 3,912 802,104 100.0% 3/15/2017     NAV NAV NAV NAV NAV NAV     NAV NAV
37 Millersville - ExtraSpace Self Storage 0 758,739 94.6% 5/31/2017     TTM 02/28/2017 1,195,147 372,680 822,468 0 822,468     Actual 2016 1,177,714
38 Bennett Street Design District 99,250 1,159,534 92.3% 5/1/2017     TTM 2/28/2017 1,513,447 581,748 931,699 0 931,699     Actual 2016 1,475,975
39 Cactus Plaza 33,740 786,003 89.9% 5/9/2017     TTM 3/31/2017 964,003 213,787 750,216 0 750,216     Actual 2016 967,461
40 Hampton Inn & Suites – Minooka 0 1,014,788 73.1% 5/31/2017 119 87 TTM 5/31/2017 2,785,762 1,576,372 1,209,390 0 1,209,390 119 87 Actual 2016 2,483,164
41 Daphne Hotel Portfolio 0 1,070,040 63.3% 4/30/2017 86 55 TTM 4/30/2017 2,833,869 1,543,200 1,290,669 0 1,290,669 86 55 Actual 2016 2,781,957
41.01 Comfort Suites Daphne 0 581,585 62.9% 4/30/2017 89 56 TTM 4/30/2017 1,582,088 867,858 714,230 0 714,230 89 56 Actual 2016 1,579,383
41.02 Best Western Plus Daphne 0 488,455 63.8% 4/30/2017 83 52 TTM 4/30/2017 1,251,781 675,342 576,439 0 576,439 83 52 Actual 2016 1,202,574
42 Campbell Station - TN 36,810 655,181 100.0% 7/6/2017     Annualized 8 5/31/2017 740,091 215,595 524,496 0 524,496     NAV NAV
43 Fairfield Inn & Suites - Toledo 0 876,385 81.3% 5/31/2017 94 76 TTM 5/31/2017 2,449,412 1,418,281 1,031,131 0 1,031,131 99 80 Actual 2016 2,457,247
44 Hampton Inn & Suites – Albuquerque 0 840,700 84.0% 2/28/2017 98 82 TTM 2/28/2017 2,683,087 1,760,155 922,932 107,323 815,609 98 82 Actual 2016 2,692,161
45 Holiday Inn Express – Huntsville 0 905,446 67.9% 5/31/2017 102 69 TTM 5/31/2017 2,809,145 1,799,608 1,009,537 0 1,009,537 103 70 Actual 2016 2,766,715
46 500 South Gravers Road 93,523 742,164 84.0% 5/25/2017     TTM 3/30/2017 1,601,587 523,044 1,078,543 0 1,078,543     Actual 2016 1,657,578
47 Palm Ridge Shopping Center 23,094 657,033 100.0% 6/30/2017     Actual 2016 1,016,323 284,331 731,992 0 731,992     Actual 2015 1,099,634
48 Sam Houston Technology Center 71,645 571,647 85.9% 4/1/2017     TTM 3/31/2017 1,271,521 482,557 788,964 0 788,964     Actual 2016 1,251,561
49 Camp Creek Pointe 3,995 572,111 100.0% 6/1/2017     TTM 5/31/2017 841,731 214,974 626,757 0 626,757     Actual 2016 822,771
50 Sandpointe Apartments 0 781,511 97.5% 5/9/2017     TTM 6/30/2017 1,573,273 710,349 862,923 0 862,923     Actual 2016 1,548,572
51 The Preserve at Tumbling Creek 0 577,202 95.1% 4/21/2017     TTM 3/31/2017 1,190,037 595,439 594,598 47,925 546,674     Actual 2016 1,121,928
52 Salem Center 24,539 454,598 100.0% 5/3/2017     Annualized 6 6/30/2017 691,860 193,414 498,446 0 498,446     Actual 2016 523,899
53 CVS - Williston 0 362,129 100.0% 8/01/2017     NAV NAV NAV NAV NAV NAV     NAV NAV
54 Fairfield Inn & Suites - Huntsville 0 447,657 66.3% 10/31/2016 89 59 TTM 10/31/2016 1,727,444 1,168,035 559,409 69,098 490,311 89 59 Actual 2015 1,657,007
55 Walgreens - Clearwater 0 390,115 100.0% 8/1/2017     NAV NAV NAV NAV NAV NAV     NAV NAV
56 Shops on Texas 21,824 316,301 100.0% 6/23/2017     Actual 2016 429,432 121,724 307,708 0 307,708     Actual 2014 438,058
57 Landover - ExtraSpace Self Storage 0 309,302 93.6% 5/31/2017     TTM 02/28/2017 610,247 270,599 339,648 0 339,648     Actual 2016 602,030
58 Baytown Self Storage 0 318,655 88.4% 5/19/2017     TTM 4/30/2017 697,315 342,090 355,225 0 355,225     Actual 2016 689,473
59 Baton Rouge Retail 9,666 366,416 100.0% Various     TTM 3/31/2017 433,090 59,323 373,767 0 373,767     Actual 2016 436,036
59.01 6556 Siegen Lane 6,922 264,736 100.0% 5/1/2017     TTM 3/31/2017 317,106 52,141 264,965 0 264,965     Actual 2016 319,886
59.02 9827 Bluebonnet Boulevard 2,745 101,680 100.0% 8/1/2017     TTM 3/31/2017 115,984 7,182 108,802 0 108,802     Actual 2016 116,149
60 Days Inn Iselin 0 386,963 73.8% 12/31/2016 70 52 Actual 2016 1,422,577 915,080 507,497 0 507,497 70 52 Actual 2015 1,403,870
61 Okemos Plaza 13,441 251,767 100.0% 10/31/2016     Actual 2016 431,234 110,892 320,342 0 320,342     Actual 2015 447,338
62 Fedex - Akron 15,512 209,775 100.0% 8/1/2017     Actual 2016 240,436 2,464 237,972 0 237,972     Acutal 2015 220,400
63 AllState Self Storage 0 241,149 90.1% 6/30/2017     Annualized 11 11/30/2016 435,123 214,354 220,769 0 220,769     Actual 2015 394,606
64 National Self Storage – ELP 9 0 170,867 84.4% 4/30/2017     TTM 5/31/2017 371,053 187,662 183,391 0 183,391     Actual 2016 351,215

 

 

 

 

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

 

Mortgage Loan Number Property Name 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 Master Lease (Y/N) Largest Tenant Name
1 225 & 233 Park Avenue South 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     N Facebook
2 211 Mount Airy Road NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     N Daiichi Sankyo, Inc.
3 Lakeside Shopping Center 13,589,313 19,025,476 0 19,025,476     Actual 2015 32,405,920 13,228,233 19,177,687 0 19,177,687     N Dillards
4 Long Island Prime Portfolio - Uniondale 27,889,640 19,274,181 0 19,274,181     Actual 2015 50,807,283 29,207,431 21,599,852 0 21,599,852     N Various
4.01 RXR Plaza 18,240,463 10,264,955 0 10,264,955     Actual 2015 30,163,297 18,412,394 11,750,903 0 11,750,903     N OpenLink Financial LLC
4.02 Omni 9,649,177 9,009,226 0 9,009,226     Actual 2015 20,643,986 10,795,038 9,848,949 0 9,848,949     N Healthplex Inc.
5 Columbia Park Shopping Center 2,824,452 4,878,816 0 4,878,816     Actual 2015 7,459,800 2,941,317 4,518,482 0 4,518,482     N Empire 12 Cineplex
6 245 Park Avenue 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     N Société Générale
7 Two Independence Square 9,461,907 20,939,551 0 20,939,551     Actual 2015 30,273,236 9,696,826 20,576,410 0 20,576,410     N NASA
8 Yeshiva University Portfolio NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     N Yeshiva University
8.01 2495 Amsterdam Avenue NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     N Yeshiva University
8.02 215 Lexington Avenue NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     N Yeshiva University
8.03 2520 Amsterdam Avenue NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     N Yeshiva University
8.04 245 Lexington Avenue NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     N Yeshiva University
8.05 253 Lexington Avenue NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     N Yeshiva University
9 Lincolnshire Commons 887,632 2,162,750 0 2,162,750     Actual 2015 4,214,363 913,860 3,300,503 0 3,300,503     N Northshore University HealthSystem, IL
10 Starwood Capital Group Hotel Portfolio 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 N  
10.01 Larkspur Landing Sunnyvale 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 N  
10.02 Larkspur Landing Milpitas 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 N  
10.03 Larkspur Landing Campbell 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 N  
10.04 Larkspur Landing San Francisco 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 N  
10.05 Larkspur Landing Pleasanton 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 N  
10.06 Larkspur Landing Bellevue 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 N  
10.07 Larkspur Landing Sacramento 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 N  
10.08 Hampton Inn Ann Arbor North 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 N  
10.09 Larkspur Landing Hillsboro 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 N  
10.10 Larkspur Landing Renton 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 N  
10.11 Holiday Inn Arlington Northeast Rangers Ballpark 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 N  
10.12 Residence Inn Toledo Maumee 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 N  
10.13 Residence Inn Williamsburg 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 N  
10.14 Hampton Inn Suites Waco South 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 N  
10.15 Holiday Inn Louisville Airport Fair Expo 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 N  
10.16 Courtyard Tyler 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 N  
10.17 Hilton Garden Inn Edison Raritan Center 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 N  
10.18 Hilton Garden Inn St Paul Oakdale 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 N  
10.19 Residence Inn Grand Rapids West 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 N  
10.20 Peoria, AZ Residence Inn 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 N  
10.21 Hampton Inn Suites Bloomington Normal 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 N  
10.22 Courtyard Chico 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 N  
10.23 Hampton Inn Suites South Bend 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 N  
10.24 Hampton Inn Suites Kokomo 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 N  
10.25 Courtyard Wichita Falls 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 N  
10.26 Hampton Inn Morehead 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 N  
10.27 Residence Inn Chico 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 N  
10.28 Courtyard Lufkin 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 N  
10.29 Hampton Inn Carlisle 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 N  
10.30 Springhill Suites Williamsburg 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 N  
10.31 Fairfield Inn Bloomington 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 N  
10.32 Waco Residence Inn 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 N  
10.33 Holiday Inn Express Fishers 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 N  
10.34 Larkspur Landing Folsom 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 N  
10.35 Springhill Suites Chicago Naperville Warrenville 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 N  
10.36 Holiday Inn Express & Suites Paris 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 N  
10.37 Toledo Homewood Suites 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 N  
10.38 Grand Rapids Homewood Suites 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 N  
10.39 Fairfield Inn Laurel 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 N  
10.40 Cheyenne Fairfield Inn and Suites 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 N  
10.41 Courtyard Akron Stow 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 N  
10.42 Towneplace Suites Bloomington 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 N  
10.43 Larkspur Landing Roseville 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 N  
10.44 Hampton Inn Danville 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 N  
10.45 Holiday Inn Norwich 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 N  
10.46 Hampton Inn Suites Longview North 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 N  
10.47 Springhill Suites Peoria Westlake 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 N  
10.48 Hampton Inn Suites Buda 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 N  
10.49 Shawnee Hampton Inn 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 N  
10.50 Racine Fairfield Inn 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 N  
10.51 Hampton Inn Selinsgrove Shamokin Dam 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 N  
10.52 Holiday Inn Express & Suites Terrell 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 N  
10.53 Westchase Homewood Suites 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 N  
10.54 Holiday Inn Express & Suites Tyler South 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 N  
10.55 Holiday Inn Express & Suites Huntsville 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 N  
10.56 Hampton Inn Sweetwater 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 N  
10.57 Comfort Suites Buda Austin South 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 N  
10.58 Fairfield Inn & Suites Weatherford 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 N  
10.59 Holiday Inn Express & Suites Altus 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 N  
10.60 Comfort Inn & Suites Paris 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 N  
10.61 Hampton Inn Suites Decatur 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 N  
10.62 Holiday Inn Express & Suites Texarkana East 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 N  
10.63 Mankato Fairfield Inn 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 N  
10.64 Candlewood Suites Texarkana 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 N  
10.65 Country Inn & Suites Houston Intercontinental Airport East 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 N  
11 Hilltop Plaza 1,130,620 3,560,415 0 3,560,415     Actual 2015 4,593,036 1,062,677 3,530,359 0 3,530,359     N Planet Fitness
12 University Center Chicago 8,477,589 14,452,181 0 14,452,181     Actual 2015 23,196,781 8,434,366 14,762,415 0 14,762,415     N  
13 Del Amo Fashion Center 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     Y J.C. Penney
14 Cleveland East Office Portfolio 4,564,755 4,256,701 0 4,256,701     Actual 2015 7,332,501 4,455,714 2,876,786 0 2,876,786     Various Various
14.01 Landerbrook Corporate Center 2,614,493 2,712,850 0 2,712,850     Actual 2015 4,336,154 2,362,367 1,973,787 0 1,973,787     Y Progressive Insurance
14.02 Metropolitan Plaza 1,950,262 1,543,851 0 1,543,851     Actual 2015 2,996,347 2,093,347 903,000 0 903,000     N Victoria Fire & Casualty Co.
15 Crowne Plaza Dallas 9,322,538 3,607,960 0 3,607,960 114 90 Actual 2015 13,386,614 9,864,277 3,522,337 0 3,522,337 112 89 N  
16 First Stamford Place 14,004,567 21,441,057 0 21,441,057     Actual 2015 33,529,688 14,178,960 19,350,728 0 19,350,728     N Legg Mason & Co., LLC
17 181 Second Avenue 951,266 2,172,796 0 2,172,796     Actual 2015 2,939,251 923,028 2,016,223 0 2,016,223     N Coldwell Banker
18 iStar Leased Fee Portfolio NAV NAV NAV NAV Various Various NAV NAV NAV NAV NAV NAV Various Various Various  
18.01 Hilton Salt Lake NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV Y  
18.02 DoubleTree Seattle Airport NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV Y  
18.03 DoubleTree Mission Valley NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV Y  
18.04 One Ally Center NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     N  
18.05 DoubleTree Sonoma NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV Y  
18.06 DoubleTree Durango NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV Y  
18.07 Northside Forsyth Hospital Medical Center NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     N  
18.08 NASA/JPSS Headquarters NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     N  
18.09 Dallas Market Center: Sheraton Suites NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV N  
18.10 Dallas Market Center: Marriott Courtyard NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV N  
18.11 The Buckler Apartments NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     N  
18.12 Lock-Up Self Storage Facility NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     N  
19 Crowne Plaza JFK 14,009,008 5,401,377 0 5,401,377 153 138 Actual 2015 18,521,391 14,638,492 3,882,899 0 3,882,899 150 132 N  
20 Jackson Crossing 665,024 1,742,943 0 1,742,943     Actual 2015 2,379,485 685,208 1,694,277 0 1,694,277     Y Jackson Crossing Fitness
21 York Shopping Center 906,274 1,911,810 0 1,911,810     Actual 2015 2,845,453 1,003,193 1,842,260 0 1,842,260     N Walmart
22 River City Plaza 350,854 1,373,348 0 1,373,348     Actual 2015 1,803,340 330,345 1,472,995 0 1,472,995     N Ross Dress for Less
23 Super 8 Resort Portfolio 3,307,492 2,282,052 0 2,282,052 105 59 Actual 2015 5,253,921 3,210,145 2,043,776 0 2,043,776 91 56 N  
23.01 Super 8 Jackson Hole 1,517,124 1,378,885 0 1,378,885 108 81 Actual 2015 2,588,222 1,417,209 1,171,013 0 1,171,013 90 73 N  
23.02 Super 8 Cody 996,001 502,908 0 502,908 132 62 Actual 2015 1,431,854 975,214 456,640 0 456,640 122 59 N  
23.03 Super 8 Coeur d’Alene 794,367 400,259 0 400,259 79 34 Actual 2015 1,233,845 817,722 416,123 0 416,123 71 35 N  
24 Village Shopping Center 703,143 1,177,761 0 1,177,761     Actual 2014 1,343,567 525,961 817,606 0 817,606     N Jo-Ann Fabrics
25 Melville Plaza 353,255 1,371,764 0 1,371,764     Actual 2015 1,479,403 387,264 1,092,139 0 1,092,139     N Fortunoff Backyard Store
26 Hilton Garden Inn Chicago/North Loop 6,290,671 3,601,992 0 3,601,992 180 136 NAV NAV NAV NAV NAV NAV NAV NAV N  
27 Hampton Inn & Suites Nashville Airport 2,461,304 1,270,207 0 1,270,207 150 91 Actual 2015 5,085,509 2,950,179 2,135,330 0 2,135,330 145 116 N  
28 White Flint - ExtraSpace Self Storage 447,741 1,111,604 0 1,111,604     Actual 2015 1,509,542 539,183 970,359 0 970,359     N  
29 SoNo Square 432,136 1,071,478 0 1,071,478     Actual 2015 1,503,347 427,055 1,076,292 0 1,076,292     N Lillian August Designs Inc.
30 Village at Peachtree Corners 390,875 937,015 0 937,015     Actual 2015 1,104,433 347,885 756,548 0 756,548     N Earth Fare, Inc.
31 Sable Pointe Apartments 1,026,193 794,556 0 794,556     TTM 7/31/2015 1,562,949 809,429 753,520 0 753,520     N  
32 Marquis on Memorial 685,756 800,775 0 800,775     Actual 2015 1,348,314 452,318 895,996 0 895,996     N  
33 Hampton Inn - Oregon, OH 1,466,895 1,447,770 0 1,447,770 111 82 NAV NAV NAV NAV NAV NAV NAV NAV N  
34 Marble Hall Gardens 1,975,886 2,644,071 0 2,644,071     Actual 2015 4,413,905 1,687,015 2,726,890 0 2,726,890     Y  
35 Lotte Plaza 335,099 1,812,480 0 1,812,480     Actual 2015 2,110,119 314,062 1,796,057 0 1,796,057     N Sungwon, Inc. Lotte
36 The Refinery NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     N  
37 Millersville - ExtraSpace Self Storage 371,907 805,807 0 805,807     Actual 2015 1,068,496 375,273 693,224 0 693,224     N  
38 Bennett Street Design District 575,818 900,157 0 900,157     Actual 2015 1,344,643 609,324 735,319 0 735,319     N Newsom Co. Interiors Mkt
39 Cactus Plaza 214,433 753,028 0 753,028     Actual 2015 647,332 160,911 486,420 0 486,420     N The Dog House
40 Hampton Inn & Suites – Minooka 1,500,871 982,293 0 982,293 118 78 NAV NAV NAV NAV NAV NAV NAV NAV N  
41 Daphne Hotel Portfolio 1,505,751 1,276,206 0 1,276,206 85 54 Actual 2015 2,638,161 1,542,663 1,095,498 0 1,095,498 84 51 N  
41.01 Comfort Suites Daphne 878,985 700,398 0 700,398 89 56 Actual 2015 1,478,822 885,613 593,209 0 593,209 87 53 N  
41.02 Best Western Plus Daphne 626,766 575,808 0 575,808 81 51 Actual 2015 1,159,339 657,050 502,289 0 502,289 81 49 N  
42 Campbell Station - TN NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     N Marshalls
43 Fairfield Inn & Suites - Toledo 1,414,263 1,042,984 0 1,042,984 94 78 Actual 2015 2,268,422 1,409,360 859,062 0 859,062 94 72 N  
44 Hampton Inn & Suites – Albuquerque 1,767,151 925,010 107,686 817,324 98 82 Actual 2015 2,737,859 1,793,002 944,857 109,514 835,343 96 82 Y  
45 Holiday Inn Express – Huntsville 1,746,924 1,019,791 0 1,019,791 102 69 Actual 2015 2,369,665 1,559,969 809,696 0 809,696 97 59 N  
46 500 South Gravers Road 572,629 1,084,949 0 1,084,949     Actual 2015 1,441,286 607,386 833,900 0 833,900     N IKEA
47 Palm Ridge Shopping Center 295,969 803,665 0 803,665     Actual 2014 1,079,258 303,682 775,576 0 775,576     N Golden House Chinese Restaurant
48 Sam Houston Technology Center 497,989 753,572 0 753,572     Actual 2015 1,090,255 481,647 608,608 0 608,608     N Flowserve US Inc.
49 Camp Creek Pointe 220,177 602,593 0 602,593     Actual 2015 752,993 180,006 572,987 0 572,987     N Ultimate Sports Bar
50 Sandpointe Apartments 717,037 831,534 0 831,534     Actual 2015 1,476,960 825,699 651,261 0 651,261     N  
51 The Preserve at Tumbling Creek 623,630 498,297 49,251 449,046     NAV NAV NAV NAV NAV NAV     N  
52 Salem Center 110,940 412,959 0 412,959     Actual 2015 504,568 137,869 366,699 0 366,699     N 24 Hour Fitness
53 CVS - Williston NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     N Vermont CVS Pharmacy, L.L.C.
54 Fairfield Inn & Suites - Huntsville 1,122,026 534,981 66,280 468,701 87 57 Actual 2014 1,499,411 1,063,751 435,660 59,976 375,684 81 52 N  
55 Walgreens - Clearwater NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     N Walgreens
56 Shops on Texas 134,987 303,071 0 303,071     NAV NAV NAV NAV NAV NAV     N Mattress Firm
57 Landover - ExtraSpace Self Storage 273,493 328,537 0 328,537     Actual 2015 552,811 262,091 290,720 0 290,720     N  
58 Baytown Self Storage 339,833 349,640 0 349,640     Actual 2015 652,247 343,229 309,018 0 309,018     N  
59 Baton Rouge Retail 56,962 379,074 0 379,074     Actual 2015 440,539 64,863 375,677 0 375,677     N Various
59.01 6556 Siegen Lane 49,783 270,104 0 270,104     Actual 2015 328,012 59,640 268,372 0 268,372     N JPMorgan Chase
59.02 9827 Bluebonnet Boulevard 7,179 108,970 0 108,970     Actual 2015 112,528 5,223 107,304 0 107,304     N Burger King
60 Days Inn Iselin 968,606 435,264 0 435,264 61 51 Actual 2014 1,211,362 912,626 298,736 0 298,736 59 44 N  
61 Okemos Plaza 131,819 315,519 0 315,519     NAV NAV NAV NAV NAV NAV     N Dollar Tree Stores, Inc
62 Fedex - Akron 4,141 216,258 0 216,258     Actual 2014 260,472 2,352 258,120 0 258,120     N FedEx
63 AllState Self Storage 203,911 190,695 0 190,695     Actual 2014 366,391 271,361 95,030 0 95,030     N  
64 National Self Storage – ELP 9 150,152 201,063 0 201,063     Actual 2015 374,553 152,280 222,273 0 222,273     N  

 

 

 

 

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

 

Mortgage Loan Number Property 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 5th Largest Tenant Name
1 225 & 233 Park Avenue South 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 WB Wood
2 211 Mount Airy Road 306,194 100.0% 1/31/2033                          
3 Lakeside Shopping Center 291,700 24.1% 12/31/2019 Macy’s 229,520 18.9% 1/31/2029 JC Penney 203,410 16.8% 11/30/2022 Dick’s Sporting Goods 36,667 3.0% 1/31/2021 Zara
4 Long Island Prime Portfolio - Uniondale Various Various Various Various Various Various Various Various Various Various Various Various Various Various Various Various
4.01 RXR Plaza 96,325 8.9% 12/31/2025 Flushing Bank 90,877 8.4% 12/31/2026 Rivkin Radler LLC 84,736 7.8% 6/30/2023 Ruskin Moscou Faltischek P.C. 63,530 5.9% 12/31/2026 MBSC Securities Corporation
4.02 Omni 77,464 11.6% 3/31/2022 Congdon Flaherty O’Callaghan 67,109 10.1% 12/31/2018 Long Island Power Authority 50,897 7.6% 4/30/2025 Forchelli Curto Deegan 44,785 6.7% 7/31/2020 Arbor Commercial Mortgage LLC
5 Columbia Park Shopping Center 70,000 20.2% 4/30/2029 ShopRite 66,000 19.1% 9/30/2024 Big Lots 32,569 9.4% 1/31/2025 Shoppers World 26,260 7.6% 11/30/2019 Old Navy
6 245 Park Avenue 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 Rabobank Nederland
7 Two Independence Square 597,253 98.6% 8/3/2028 Grand Deli & Café 7,292 1.2% 7/31/2027 Independence Lobby Shop 718 0.1% 5/31/2023 Cleaner of Cleaners 634 0.1% 3/31/2026  
8 Yeshiva University Portfolio 696,371 100.0% 4/30/2037                          
8.01 2495 Amsterdam Avenue 295,694 100.0% 4/30/2037                          
8.02 215 Lexington Avenue 111,270 100.0% 4/30/2037                          
8.03 2520 Amsterdam Avenue 163,321 100.0% 4/30/2037                          
8.04 245 Lexington Avenue 87,927 100.0% 4/30/2037                          
8.05 253 Lexington Avenue 38,159 100.0% 4/30/2037                          
9 Lincolnshire Commons 34,848 26.2% 9/30/2031 DSW 14,404 10.8% 1/31/2023 Cheesecake Factory 10,231 7.7% 1/31/2026 OSI/Fleming’s LLC 8,005 6.0% 12/31/2020 Kona Sushi, Inc.
10 Starwood Capital Group Hotel Portfolio                                
10.01 Larkspur Landing Sunnyvale                                
10.02 Larkspur Landing Milpitas                                
10.03 Larkspur Landing Campbell                                
10.04 Larkspur Landing San Francisco                                
10.05 Larkspur Landing Pleasanton                                
10.06 Larkspur Landing Bellevue                                
10.07 Larkspur Landing Sacramento                                
10.08 Hampton Inn Ann Arbor North                                
10.09 Larkspur Landing Hillsboro                                
10.10 Larkspur Landing Renton                                
10.11 Holiday Inn Arlington Northeast Rangers Ballpark                                
10.12 Residence Inn Toledo Maumee                                
10.13 Residence Inn Williamsburg                                
10.14 Hampton Inn Suites Waco South                                
10.15 Holiday Inn Louisville Airport Fair Expo                                
10.16 Courtyard Tyler                                
10.17 Hilton Garden Inn Edison Raritan Center                                
10.18 Hilton Garden Inn St Paul Oakdale                                
10.19 Residence Inn Grand Rapids West                                
10.20 Peoria, AZ Residence Inn                                
10.21 Hampton Inn Suites Bloomington Normal                                
10.22 Courtyard Chico                                
10.23 Hampton Inn Suites South Bend                                
10.24 Hampton Inn Suites Kokomo                                
10.25 Courtyard Wichita Falls                                
10.26 Hampton Inn Morehead                                
10.27 Residence Inn Chico                                
10.28 Courtyard Lufkin                                
10.29 Hampton Inn Carlisle                                
10.30 Springhill Suites Williamsburg                                
10.31 Fairfield Inn Bloomington                                
10.32 Waco Residence Inn                                
10.33 Holiday Inn Express Fishers                                
10.34 Larkspur Landing Folsom                                
10.35 Springhill Suites Chicago Naperville Warrenville                                
10.36 Holiday Inn Express & Suites Paris                                
10.37 Toledo Homewood Suites                                
10.38 Grand Rapids Homewood Suites                                
10.39 Fairfield Inn Laurel                                
10.40 Cheyenne Fairfield Inn and Suites                                
10.41 Courtyard Akron Stow                                
10.42 Towneplace Suites Bloomington                                
10.43 Larkspur Landing Roseville                                
10.44 Hampton Inn Danville                                
10.45 Holiday Inn Norwich                                
10.46 Hampton Inn Suites Longview North                                
10.47 Springhill Suites Peoria Westlake                                
10.48 Hampton Inn Suites Buda                                
10.49 Shawnee Hampton Inn                                
10.50 Racine Fairfield Inn                                
10.51 Hampton Inn Selinsgrove Shamokin Dam                                
10.52 Holiday Inn Express & Suites Terrell                                
10.53 Westchase Homewood Suites                                
10.54 Holiday Inn Express & Suites Tyler South                                
10.55 Holiday Inn Express & Suites Huntsville                                
10.56 Hampton Inn Sweetwater                                
10.57 Comfort Suites Buda Austin South                                
10.58 Fairfield Inn & Suites Weatherford                                
10.59 Holiday Inn Express & Suites Altus                                
10.60 Comfort Inn & Suites Paris                                
10.61 Hampton Inn Suites Decatur                                
10.62 Holiday Inn Express & Suites Texarkana East                                
10.63 Mankato Fairfield Inn                                
10.64 Candlewood Suites Texarkana                                
10.65 Country Inn & Suites Houston Intercontinental Airport East                                
11 Hilltop Plaza 19,895 11.0% 12/31/2018 Aldi 17,051 9.4% 12/31/2019 Dollar Tree 10,468 5.8% 01/31/2020 MOM’s Organic Market 9,873 5.4% 09/30/2019 Advance Auto Parts
12 University Center Chicago                                
13 Del Amo Fashion Center 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 Burlington Coat Factory
14 Cleveland East Office Portfolio Various Various Various Various Various Various Various Various Various Various Various Various Various Various Various Various
14.01 Landerbrook Corporate Center 114,448 34.0% 1/31/2023 Park Place Technologies, LLC 51,356 15.3% Multiple leases --  47,200 square feet expiring 11/30/2022;  4,156 square feet expiring 12/31/2017 ONX USA LLC 23,464 7.0% 3/31/2019 CareSource Management Grp. 20,383 6.1% 1/31/2023 ABA Insurance
14.02 Metropolitan Plaza 86,183 52.8% 9/30/2020 COVERMYMEDS LLC 20,896 12.8% 1/31/2026 Sedlak Management Consultants 12,300 7.5% 3/31/2019 Olympic Steel, Inc. 8,401 5.2% 8/31/2022 NDI Medical, Inc.
15 Crowne Plaza Dallas                                
16 First Stamford Place 137,584 17.0% 9/1/2024 Odyssey Reinsurance Company 101,619 12.5% 9/1/2022 Partner Reinsurance Company of The U.S. 56,690 7.0% 1/1/2029 Elizabeth Arden, Inc. 39,775 4.9% 10/1/2021 Ernst & Young U.S. LLP
17 181 Second Avenue 11,200 16.2% 1/31/2021 GoAnimate 9,355 13.5% 9/30/2021 Magnetic Media Online, Inc. 5,289 7.6% 11/30/2021 Palo Alto Medical Foundation 4,433 6.4% 5/31/2018 Xelay Acumen, Inc.
18 iStar Leased Fee Portfolio                                
18.01 Hilton Salt Lake                                
18.02 DoubleTree Seattle Airport                                
18.03 DoubleTree Mission Valley                                
18.04 One Ally Center                                
18.05 DoubleTree Sonoma                                
18.06 DoubleTree Durango                                
18.07 Northside Forsyth Hospital Medical Center                                
18.08 NASA/JPSS Headquarters                                
18.09 Dallas Market Center: Sheraton Suites                                
18.10 Dallas Market Center: Marriott Courtyard                                
18.11 The Buckler Apartments                                
18.12 Lock-Up Self Storage Facility                                
19 Crowne Plaza JFK                                
20 Jackson Crossing 13,835 16.9% 1/31/2022 Prima Jackson, LLC 8,911 10.9% 10/31/2029 Jacques Catering 7,017 8.6% 8/31/2020 21 South Bar & Grille 4,997 6.1% 6/30/2022 Surfs Up Jackson Corp
21 York Shopping Center 240,573 63.8% 1/31/2026 Burlington Coat Factory 61,931 16.4% 1/31/2022 Party City 10,247 2.7% 9/30/2018 Chuck E. Cheese’s 10,031 2.7% 12/31/2022 Dollar Tree
22 River City Plaza 30,187 21.4% 1/31/2023 Best Buy 25,160 17.8% 1/31/2021 Petco 15,174 10.7% 1/31/2023 Dollar Tree 10,000 7.1% 6/30/2021 Rue 21, Inc.
23 Super 8 Resort Portfolio                                
23.01 Super 8 Jackson Hole                                
23.02 Super 8 Cody                                
23.03 Super 8 Coeur d’Alene                                
24 Village Shopping Center 25,200 10.7% 3/31/2023 Ross Dress for Less 25,000 10.6% 1/31/2028 Planet Fitness 20,000 8.5% 12/31/2021 Furnish 123 18,200 7.7% 2/28/2022 Iowa Workforce Development
25 Melville Plaza 19,393 35.4% 12/31/2026 Party City 13,000 23.7% 9/30/2018 Mr. Vac & Mrs. Sew 4,375 8.0% 2/28/2021 Sherwin Williams 4,290 7.8% 12/31/2025 Allstate Insurance
26 Hilton Garden Inn Chicago/North Loop                                
27 Hampton Inn & Suites Nashville Airport                                
28 White Flint - ExtraSpace Self Storage                                
29 SoNo Square 24,872 26.4% 12/31/2020 Barteca Restaurants LLC 22,297 23.7% 10/31/2020 The 1777 Company, LLC 10,800 11.5% 12/31/2021 West Marine Products, Inc. 9,663 10.3% 4/30/2028 Sono Baking Company, LLC
30 Village at Peachtree Corners 23,500 26.5% 1/31/2035 Tuesday Morning 20,184 22.7% 1/31/2027 Dental Care Alliance 5,000 5.6% 2/14/2024 Massage Envy Spa 4,100 4.6% 5/31/2026 Sushi Samba
31 Sable Pointe Apartments                                
32 Marquis on Memorial                                
33 Hampton Inn - Oregon, OH                                
34 Marble Hall Gardens                                
35 Lotte Plaza 37,309 47.3% 1/31/2020 Viet Pearl, LLC. 6,000 7.6% 3/31/2019 Merchants Tire 6,000 7.6% 3/31/2020 Golden Bar & Grill 4,440 5.6% 5/31/2022 Tian c/o Hanaro Ellicott
36 The Refinery                                
37 Millersville - ExtraSpace Self Storage                                
38 Bennett Street Design District 9,720 12.2% 7/31/2021 Sovereign Entertainm’t 8,000 10.1% 2/28/2022 Overton Rugs I&II 6,000 7.6% 5/31/2018 45 Bennet St. LLC 5,010 6.3% 11/30/2022 The Loft/Level V
39 Cactus Plaza 5,750 17.1% 8/31/2024 Kidz, Kidz, Kidz Daycare 4,000 11.9% 5/31/2024 Welch Dentistry, LLC 3,000 8.9% 3/31/2020 James Kim dba Smart Cleaners 2,500 7.4% 10/31/2023 Dairy Queen (Thai Tran)
40 Hampton Inn & Suites – Minooka                                
41 Daphne Hotel Portfolio                                
41.01 Comfort Suites Daphne                                
41.02 Best Western Plus Daphne                                
42 Campbell Station - TN 22,135 42.2% 11/30/2025 Petco 12,463 23.7% 1/31/2026 Dollar Tree 10,007 19.1% 1/31/2027 Tire Discounters 7,900 15.0% 5/31/2037  
43 Fairfield Inn & Suites - Toledo                                
44 Hampton Inn & Suites – Albuquerque                                
45 Holiday Inn Express – Huntsville                                
46 500 South Gravers Road 30,093 42.8% 10/31/2021 Presidio 16,568 23.6% 4/30/2020 Summit Foods 12,432 17.7% 4/30/2024          
47 Palm Ridge Shopping Center 2,400 10.4% 10/31/2024 Teresita’s Fruteria, Inc. 2,100 9.1% 5/31/2018 Tapioca Express 1,765 7.6% 6/30/2022 Alejandro Medina dba Vishions Smoke Shop 1,229 5.3% 4/30/2021 Hector Avila dba Saturn Cleaners
48 Sam Houston Technology Center 26,550 46.3% 5/31/2026 Phoenix Contact Holdings Inc. 15,017 26.2% 9/19/2019 Ameritech Staffing 7,682 13.4% 7/31/2019          
49 Camp Creek Pointe 5,320 28.5% 1/31/2027 Summit Urgent Care, LLC 3,240 17.4% 7/1/2020 Dentistry at Camp Creek 2,406 12.9% 8/31/2019 FedEx / Kinko’s 1,856 9.9% 11/1/2027 National Orthodontics of Camp
50 Sandpointe Apartments                                
51 The Preserve at Tumbling Creek                                
52 Salem Center 23,028 42.4% 4/30/2018 St Vincent dePaul 15,780 29.1% 11/4/2026 Video Only 15,500 28.5% 4/16/2022          
53 CVS - Williston 14,201 100.0% 1/31/2041                          
54 Fairfield Inn & Suites - Huntsville                                
55 Walgreens - Clearwater 16,510 100.0% 10/31/2091                          
56 Shops on Texas 4,500 28.4% 9/30/2021 Rosie Pho 2,000 12.6% 9/27/2021 Cash Max 1,850 11.7% 11/01/2019 Batteries Plus 1,600 10.1% 4/30/2019 VIP Nails
57 Landover - ExtraSpace Self Storage                                
58 Baytown Self Storage                                
59 Baton Rouge Retail Various Various Various Various Various Various Various                  
59.01 6556 Siegen Lane 4,246 71.8% 3/31/2022 J & R Smoothies LLC 1,670 28.2% 2/28/2022                  
59.02 9827 Bluebonnet Boulevard 2,346 100.0% 8/31/2027                          
60 Days Inn Iselin                                
61 Okemos Plaza 12,200 63.2% 2/29/2024 Southwind Restaurant (Qdoba) 3,134 16.2% 12/20/2020 Noodles & Company 2,572 13.3% 6/30/2019 Meridian Wireless (Sprint) 1,400 7.3% 11/30/2019  
62 Fedex - Akron 38,780 100.0% 6/30/2026                          
63 AllState Self Storage                                
64 National Self Storage – ELP 9                                

 

 

 

 

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

 

Mortgage Loan Number Property 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 ($) Tax Escrow (Initial) Monthly Tax Escrow ($) Tax Escrow - Cash or LoC Tax Escrow - LoC Counterparty
1 225 & 233 Park Avenue South 13,397 2.0% 12/31/2022 4/12/2017 4/13/2017       N Y Refinance 0 0 Springing    
2 211 Mount Airy Road       6/1/2017 5/30/2017       N Y Acquisition 0 15,264 75,374 Cash  
3 Lakeside Shopping Center 34,722 2.9% 4/30/2028 6/12/2017 6/13/2017       N Y Refinance 0 0 Springing    
4 Long Island Prime Portfolio - Uniondale Various Various Various Various Various Various     N Y Refinance $55,603/month through and including June 6, 2019 (subject to a cap of $1,334,472 less any amounts disbursed or completed) 2,049,623 906,920 Cash  
4.01 RXR Plaza 63,119 5.8% 9/30/2021 4/7/2017 4/7/2017 5/15/2017     N Y            
4.02 Omni 36,488 5.5% 2/28/2027 4/10/2017 4/10/2017       N Y            
5 Columbia Park Shopping Center 25,301 7.3% 1/31/2020 4/3/2017 4/25/2017       N Y Refinance 39,086 434,093 144,698 Cash  
6 245 Park Avenue 109,657 6.4% 9/30/2026 4/20/2017 4/19/2017       N Y Acquisition 0 0 3,878,518 Cash  
7 Two Independence Square       1/5/2017 1/5/2017   1/5/2017 5.0% N Y Acquisition 0 0 Springing    
8 Yeshiva University Portfolio       2/7/2017 2/7/2017       N Y Refinance 275,625 0 Springing    
8.01 2495 Amsterdam Avenue       2/7/2017 2/7/2017       N Y            
8.02 215 Lexington Avenue       2/7/2017 2/7/2017       N Y            
8.03 2520 Amsterdam Avenue       2/7/2017 2/7/2017       N Y            
8.04 245 Lexington Avenue       2/7/2017 2/7/2017       N Y            
8.05 253 Lexington Avenue       2/7/2017 2/7/2017       N Y            
9 Lincolnshire Commons 6,850 5.1% 1/31/2022 6/8/2017 6/7/2017       N Y Acquisition 0 152,381 41,025; Springing Cash  
10 Starwood Capital Group Hotel Portfolio       Various Various   Various Various N Y Refinance 0 0 Springing    
10.01 Larkspur Landing Sunnyvale       4/28/2017 4/26/2017   4/26/2017 5.0% N Y            
10.02 Larkspur Landing Milpitas       4/28/2017 4/19/2017   4/19/2017 13.0% N Y            
10.03 Larkspur Landing Campbell       4/28/2017 4/19/2017   4/28/2017 5.0% N Y            
10.04 Larkspur Landing San Francisco       4/28/2017 4/26/2017   4/21/2017 7.0% N Y            
10.05 Larkspur Landing Pleasanton       4/28/2017 4/27/2017   4/27/2017 13.0% N Y            
10.06 Larkspur Landing Bellevue       4/28/2017 4/21/2017   4/20/2017 7.0% N Y            
10.07 Larkspur Landing Sacramento       4/28/2017 4/21/2017   4/20/2017 2.0% N Y            
10.08 Hampton Inn Ann Arbor North       4/28/2017 4/14/2017       N Y            
10.09 Larkspur Landing Hillsboro       4/28/2017 4/19/2017   4/24/2017 3.0% N Y            
10.10 Larkspur Landing Renton       4/28/2017 4/26/2017   4/20/2017 5.0% N Y            
10.11 Holiday Inn Arlington Northeast Rangers Ballpark       4/7/2017 4/4/2017       N Y            
10.12 Residence Inn Toledo Maumee       4/28/2017 4/20/2017       N Y            
10.13 Residence Inn Williamsburg       4/24/2017 4/28/2017       N Y            
10.14 Hampton Inn Suites Waco South       4/7/2017 4/5/2017       N Y            
10.15 Holiday Inn Louisville Airport Fair Expo       4/28/2017 4/25/2017       N Y            
10.16 Courtyard Tyler       4/7/2017 3/29/2017       N Y            
10.17 Hilton Garden Inn Edison Raritan Center       4/28/2017 4/20/2017       N Y            
10.18 Hilton Garden Inn St Paul Oakdale       4/28/2017 4/18/2017       N Y            
10.19 Residence Inn Grand Rapids West       4/28/2017 4/19/2017       N Y            
10.20 Peoria, AZ Residence Inn       4/7/2017 4/8/2017       N Y            
10.21 Hampton Inn Suites Bloomington Normal       4/28/2017 4/28/2017       N Y            
10.22 Courtyard Chico       4/28/2017 4/21/2017   4/21/2017 5.0% N Y            
10.23 Hampton Inn Suites South Bend       4/28/2017 4/21/2017       N Y            
10.24 Hampton Inn Suites Kokomo       4/28/2017 4/17/2017       N Y            
10.25 Courtyard Wichita Falls       4/7/2017 4/2/2017       N Y            
10.26 Hampton Inn Morehead       4/28/2017 4/19/2017       N Y            
10.27 Residence Inn Chico       4/28/2017 4/19/2017   4/21/2017 5.0% N Y            
10.28 Courtyard Lufkin       4/7/2017 4/3/2017       N Y            
10.29 Hampton Inn Carlisle       4/28/2017 4/25/2017       N Y            
10.30 Springhill Suites Williamsburg       4/25/2017 4/21/2017       N Y            
10.31 Fairfield Inn Bloomington       4/28/2017 4/20/2017       N Y            
10.32 Waco Residence Inn       4/7/2017 4/11/2017       N Y            
10.33 Holiday Inn Express Fishers       4/28/2017 4/26/2017       N Y            
10.34 Larkspur Landing Folsom       4/28/2017 4/28/2017   4/27/2017 5.0% N Y            
10.35 Springhill Suites Chicago Naperville Warrenville       4/28/2017 4/27/2017       N Y            
10.36 Holiday Inn Express & Suites Paris       4/7/2017 4/7/2017       N Y            
10.37 Toledo Homewood Suites       4/7/2017 4/3/2017       N Y            
10.38 Grand Rapids Homewood Suites       4/7/2017 4/4/2017       N Y            
10.39 Fairfield Inn Laurel       4/28/2017 4/19/2017       N Y            
10.40 Cheyenne Fairfield Inn and Suites       4/7/2017 4/7/2017       N Y            
10.41 Courtyard Akron Stow       4/28/2017 4/15/2017       N Y            
10.42 Towneplace Suites Bloomington       4/28/2017 4/25/2017       N Y            
10.43 Larkspur Landing Roseville       4/25/2017 4/28/2017   4/27/2017 5.0% N Y            
10.44 Hampton Inn Danville       4/28/2017 4/20/2017       N Y            
10.45 Holiday Inn Norwich       4/28/2017 4/21/2017       N Y            
10.46 Hampton Inn Suites Longview North       4/7/2017 4/3/2017       N Y            
10.47 Springhill Suites Peoria Westlake       4/28/2017 4/28/2017       N Y            
10.48 Hampton Inn Suites Buda       4/7/2017 4/5/2017       N Y            
10.49 Shawnee Hampton Inn       4/7/2017 4/10/2017       N Y            
10.50 Racine Fairfield Inn       4/7/2017 3/31/2017       N Y            
10.51 Hampton Inn Selinsgrove Shamokin Dam       4/25/2017 4/21/2017       N Y            
10.52 Holiday Inn Express & Suites Terrell       4/7/2017 4/7/2017       N Y            
10.53 Westchase Homewood Suites       4/10/2017 4/10/2017       N Y            
10.54 Holiday Inn Express & Suites Tyler South       4/7/2017 4/4/2017       N Y            
10.55 Holiday Inn Express & Suites Huntsville       4/7/2017 4/7/2017       N Y            
10.56 Hampton Inn Sweetwater       4/7/2017 4/7/2017       N Y            
10.57 Comfort Suites Buda Austin South       4/7/2017 3/30/2017       N Y            
10.58 Fairfield Inn & Suites Weatherford       4/7/2017 4/6/2017       N Y            
10.59 Holiday Inn Express & Suites Altus       4/7/2017 4/5/2017       N Y            
10.60 Comfort Inn & Suites Paris       4/7/2017 4/7/2017       N Y            
10.61 Hampton Inn Suites Decatur       4/7/2017 4/5/2017       N Y            
10.62 Holiday Inn Express & Suites Texarkana East       4/7/2017 4/3/2017       N Y            
10.63 Mankato Fairfield Inn       4/7/2017 4/7/2017       N Y            
10.64 Candlewood Suites Texarkana       4/7/2017 4/4/2017       N Y            
10.65 Country Inn & Suites Houston Intercontinental Airport East       4/7/2017 4/7/2017       N Y            
11 Hilltop Plaza 9,776 5.4% 6/30/2020 4/28/2017 4/28/2017 4/26/2017     N Y Acquisition 0 0 51,665 Cash  
12 University Center Chicago       6/7/2017 5/2/2017       N Y Acquisition 0 0 118,585 Cash  
13 Del Amo Fashion Center 60,000 3.4% 1/31/2025 4/20/2017 4/17/2017   4/14/2017 12.0% N Y Refinance 0 0 Springing    
14 Cleveland East Office Portfolio Various Various Various 2/6/2017 2/7/2017       N Y Acquisition 196,507 124,065 124,065 Cash  
14.01 Landerbrook Corporate Center 18,650 5.5% 4/30/2021 2/6/2017 2/7/2017       N Y            
14.02 Metropolitan Plaza 7,101 4.4% 3/31/2018 2/6/2017 2/7/2017       N Y            
15 Crowne Plaza Dallas       3/17/2017 3/17/2017       N Y Refinance 122,000 355,894 50,842 Cash  
16 First Stamford Place 35,661 4.4% 5/1/2020 5/19/2017 5/19/2017       N Y Refinance 0 2,486,098   Cash  
17 181 Second Avenue 4,375 6.3% 3/31/2022 5/23/2017 5/23/2017   5/23/2017 16.0% N Y Refinance 0 37,337 Springing Cash  
18 iStar Leased Fee Portfolio       Various Various   Various Various N Y Recapitalization 0 0 Springing    
18.01 Hilton Salt Lake       2/22/2017 2/23/2017   2/22/2017 10.0% N Y            
18.02 DoubleTree Seattle Airport       2/23/2017 2/23/2017   2/23/2017 12.0% N Y            
18.03 DoubleTree Mission Valley       2/22/2017 2/22/2017   2/22/2017 8.0% N Y            
18.04 One Ally Center       2/22/2017 2/22/2017       N Y            
18.05 DoubleTree Sonoma       2/22/2017 2/28/2017   2/22/2017 6.0% N Y            
18.06 DoubleTree Durango       2/22/2017 2/22/2017       N Y            
18.07 Northside Forsyth Hospital Medical Center       2/23/2017 2/23/2017       N Y            
18.08 NASA/JPSS Headquarters       2/23/2017 2/21/2017       N Y            
18.09 Dallas Market Center: Sheraton Suites       2/22/2017 1/23/2017       N Y            
18.10 Dallas Market Center: Marriott Courtyard       2/23/2017 2/21/2017       N Y            
18.11 The Buckler Apartments       2/22/2017 2/23/2017       N Y            
18.12 Lock-Up Self Storage Facility       2/21/2017 2/23/2017       N Y            
19 Crowne Plaza JFK       2/7/2017 2/7/2017       N Y Acquisition 0 729,073 138,871 Cash  
20 Jackson Crossing 3,806 4.7% 11/30/2026 4/17/2017 4/27/2017       N Y Refinance 15,500 89,316 22,329 Cash  
21 York Shopping Center 9,000 2.4% 10/31/2020 6/30/2017 7/2/2017       N Y Refinance 0 0 Springing    
22 River City Plaza 7,200 5.1% 7/31/2024 4/07/2017 4/7/2017       N Y Refinance 0 22,370 7,457 Cash  
23 Super 8 Resort Portfolio       Various Various       N Y Refinance 30,125 4,830 4,830 Cash  
23.01 Super 8 Jackson Hole       3/24/2017 3/24/2017       N Y            
23.02 Super 8 Cody       3/24/2017 3/23/2017       N Y            
23.03 Super 8 Coeur d’Alene       3/20/2017 3/20/2017       N Y            
24 Village Shopping Center 15,125 6.4% 7/31/2018 10/14/2016 10/14/2016       N Y Refinance 128,250 0 24,886 Cash  
25 Melville Plaza 3,122 5.7% 3/31/2019 6/6/2017 6/9/2017       N Y Refinance 3,438 79,011 15,802 Cash  
26 Hilton Garden Inn Chicago/North Loop       12/23/2016 4/20/2017       N Y Acquisition 0 118,556 44,449 Cash  
27 Hampton Inn & Suites Nashville Airport       6/7/2017 6/7/2017       N Y Refinance 0 111,898 15,985 Cash  
28 White Flint - ExtraSpace Self Storage       2/23/2017 2/23/2017       N Y Refinance 3,814 83,160 10,395 Cash  
29 SoNo Square 4,278 4.5% 4/30/2025 5/8/2017 5/8/2017       N Y Refinance 5,313 23,496 11,748 Cash  
30 Village at Peachtree Corners 3,250 3.7% 10/31/2020 5/31/2017 4/26/2017       N Y Refinance 131,045 88,564 11,071 Cash  
31 Sable Pointe Apartments       5/2/2017 5/2/2017       N Y Acquisition 92,125 84,313 9,368 Cash  
32 Marquis on Memorial       4/18/2017 4/18/2017       N Y Acquisition 3,125 67,851 13,570 Cash  
33 Hampton Inn - Oregon, OH       3/24/2017 3/24/2017       N Y Refinance 0 30,530 10,634 Cash  
34 Marble Hall Gardens       2/8/2017 3/15/2017       N Y Acquisition 57,500 524,479 52,804 Cash  
35 Lotte Plaza 3,300 4.2% 6/30/2018 6/7/2017 4/7/2017 5/24/2017     N Y Refinance 0 0 Springing    
36 The Refinery       1/16/2017 1/13/2017       N Y Refinance 0 11,361 2,840 Cash  
37 Millersville - ExtraSpace Self Storage       2/22/2017 2/23/2017       N Y Refinance 0 32,573 6,515 Cash  
38 Bennett Street Design District 4,800 6.0% 5/31/2018 4/10/2017 4/10/2017 4/7/2017     N Y Refinance 7,125 71,097 7,900 Cash  
39 Cactus Plaza 2,000 6.0% 5/31/2025 5/8/2017 5/8/2017       N Y Refinance 0 16,491 4,275 Cash  
40 Hampton Inn & Suites – Minooka       5/23/2017 5/23/2017       N Y Refinance 0 49,871 8,312 Cash  
41 Daphne Hotel Portfolio       Various 3/2/2017       N Y Refinance 1,500 61,447 5,586 Cash  
41.01 Comfort Suites Daphne       3/21/2017 3/2/2017       N Y            
41.02 Best Western Plus Daphne       6/8/2017 3/2/2017       N Y            
42 Campbell Station - TN       6/21/2017 6/21/2017       N Y Acquisition/Refinance 0 42,186 7,031; Springing Cash  
43 Fairfield Inn & Suites - Toledo       3/24/2017 3/24/2017       N Y Refinance 0 2,417 842 Cash  
44 Hampton Inn & Suites – Albuquerque       3/10/2017 3/17/2017       N Y Refinance 22,750 11,189 5,594 Cash  
45 Holiday Inn Express – Huntsville       5/19/2017 5/19/2017       N Y Refinance 0 62,807 6,281 Cash  
46 500 South Gravers Road       6/8/2017 4/26/2017       N Y Acquisition 51,531 6,188 9,331 Cash  
47 Palm Ridge Shopping Center 1,200 5.2% 1/31/2019 11/29/2016 11/29/2016   11/29/2016 8.0% N Y Acquisition 61,541 9,296 2,324 Cash  
48 Sam Houston Technology Center       4/28/2017 4/28/2017       N Y Refinance 0 144,791 20,684 Cash  
49 Camp Creek Pointe 1,818 9.7% 8/31/2019 4/18/2017 4/18/2017       N Y Refinance 0 50,100 5,010 Cash  
50 Sandpointe Apartments       5/24/2017 5/24/2017   5/24/2017 5.0% N Y Refinance 0 0 Springing    
51 The Preserve at Tumbling Creek       5/3/2017 5/2/2017       N Y Acquisition 0 44,972 4,997 Cash  
52 Salem Center       4/27/2017 4/28/2017   4/27/2017 11.0% N Y Acquisition 0 45,648 5,072 Cash  
53 CVS - Williston       5/05/2017 05/02/2017       N Y Acquisition 0 0      
54 Fairfield Inn & Suites - Huntsville       12/2/2016 12/2/2016       N Y Acquisition 0 19,681 3,936 Cash  
55 Walgreens - Clearwater       5/31/2017 5/31/2017       N N Refinance 0 0 Springing    
56 Shops on Texas 1,500 9.5% 7/12/2018 6/12/2017 6/12/2017       N Y Acquisition 65,980 47,767 5,971 Cash  
57 Landover - ExtraSpace Self Storage       2/23/2017 02/24/2017       N Y Refinance 8,304 38,525 4,816 Cash  
58 Baytown Self Storage       5/4/2017 5/4/2017       N Y Refinance 0 102,731 11,415 Cash  
59 Baton Rouge Retail       3/30/2017 3/30/2017       N Y Refinance 0 17,306 2,472 Cash  
59.01 6556 Siegen Lane       3/30/2017 3/30/2017       N Y            
59.02 9827 Bluebonnet Boulevard       3/30/2017 3/30/2017       N Y            
60 Days Inn Iselin       1/10/2017 12/7/2016       N Y Refinance 121,000 17,458 9,778 Cash  
61 Okemos Plaza       10/25/2016 10/25/2016       N Y Acquisition 7,500 5,538 5,538 Cash  
62 Fedex - Akron       10/31/2016 10/31/2016       N Y Refinance 26,875 0 Springing    
63 AllState Self Storage       12/1/2016 12/1/2016       N Y Acquisition 29,500 0 2,917 Cash  
64 National Self Storage – ELP 9       5/18/2017         N Y Refinance 0 47,096 6,728 Cash  

 

 

 

 

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

 

Mortgage Loan Number Property Name 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 ($) TI/LC Escrow - Cash or LoC TI/LC Escrow - LoC Counterparty Debt Service Escrow (Initial) ($) Debt Service Escrow (Monthly) ($)
1 225 & 233 Park Avenue South 0 Springing     0 Springing 0     8,106,455 Springing 0 Cash   0 0
2 211 Mount Airy Road 0 Springing     0 5,103 0 Cash   0 0 0     0 0
3 Lakeside Shopping Center 0 Springing     0 Springing 0     0 Springing 0     0 0
4 Long Island Prime Portfolio - Uniondale 0 Springing     0 33,207 0 Cash   3,350,000 199,244 0 Cash   0 0
4.01 RXR Plaza                                
4.02 Omni                                
5 Columbia Park Shopping Center 62,164 8,881 Cash   0 5,762 350,000 Cash   0 21,606 1,200,000 Cash   0 0
6 245 Park Avenue 227,000 113,500 Cash   47,738 47,738 0 Cash   0 Springing 0     0 0
7 Two Independence Square 0 Springing     2,500,000 250,000 4,000,000 Cash   0 Springing 0     0 0
8 Yeshiva University Portfolio 0 Springing     0 19,402 0 Cash   0 0 0     0 0
8.01 2495 Amsterdam Avenue                                
8.02 215 Lexington Avenue                                
8.03 2520 Amsterdam Avenue                                
8.04 245 Lexington Avenue                                
8.05 253 Lexington Avenue                                
9 Lincolnshire Commons 0 Springing     0 2,332; Springing 100,000 Cash   0 13,857 500,000 Cash   0 0
10 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     0 0
10.01 Larkspur Landing Sunnyvale                                
10.02 Larkspur Landing Milpitas                                
10.03 Larkspur Landing Campbell                                
10.04 Larkspur Landing San Francisco                                
10.05 Larkspur Landing Pleasanton                                
10.06 Larkspur Landing Bellevue                                
10.07 Larkspur Landing Sacramento                                
10.08 Hampton Inn Ann Arbor North                                
10.09 Larkspur Landing Hillsboro                                
10.10 Larkspur Landing Renton                                
10.11 Holiday Inn Arlington Northeast Rangers Ballpark                                
10.12 Residence Inn Toledo Maumee                                
10.13 Residence Inn Williamsburg                                
10.14 Hampton Inn Suites Waco South                                
10.15 Holiday Inn Louisville Airport Fair Expo                                
10.16 Courtyard Tyler                                
10.17 Hilton Garden Inn Edison Raritan Center                                
10.18 Hilton Garden Inn St Paul Oakdale                                
10.19 Residence Inn Grand Rapids West                                
10.20 Peoria, AZ Residence Inn                                
10.21 Hampton Inn Suites Bloomington Normal                                
10.22 Courtyard Chico                                
10.23 Hampton Inn Suites South Bend                                
10.24 Hampton Inn Suites Kokomo                                
10.25 Courtyard Wichita Falls                                
10.26 Hampton Inn Morehead                                
10.27 Residence Inn Chico                                
10.28 Courtyard Lufkin                                
10.29 Hampton Inn Carlisle                                
10.30 Springhill Suites Williamsburg                                
10.31 Fairfield Inn Bloomington                                
10.32 Waco Residence Inn                                
10.33 Holiday Inn Express Fishers                                
10.34 Larkspur Landing Folsom                                
10.35 Springhill Suites Chicago Naperville Warrenville                                
10.36 Holiday Inn Express & Suites Paris                                
10.37 Toledo Homewood Suites                                
10.38 Grand Rapids Homewood Suites                                
10.39 Fairfield Inn Laurel                                
10.40 Cheyenne Fairfield Inn and Suites                                
10.41 Courtyard Akron Stow                                
10.42 Towneplace Suites Bloomington                                
10.43 Larkspur Landing Roseville                                
10.44 Hampton Inn Danville                                
10.45 Holiday Inn Norwich                                
10.46 Hampton Inn Suites Longview North                                
10.47 Springhill Suites Peoria Westlake                                
10.48 Hampton Inn Suites Buda                                
10.49 Shawnee Hampton Inn                                
10.50 Racine Fairfield Inn                                
10.51 Hampton Inn Selinsgrove Shamokin Dam                                
10.52 Holiday Inn Express & Suites Terrell                                
10.53 Westchase Homewood Suites                                
10.54 Holiday Inn Express & Suites Tyler South                                
10.55 Holiday Inn Express & Suites Huntsville                                
10.56 Hampton Inn Sweetwater                                
10.57 Comfort Suites Buda Austin South                                
10.58 Fairfield Inn & Suites Weatherford                                
10.59 Holiday Inn Express & Suites Altus                                
10.60 Comfort Inn & Suites Paris                                
10.61 Hampton Inn Suites Decatur                                
10.62 Holiday Inn Express & Suites Texarkana East                                
10.63 Mankato Fairfield Inn                                
10.64 Candlewood Suites Texarkana                                
10.65 Country Inn & Suites Houston Intercontinental Airport East                                
11 Hilltop Plaza 0 Springing     537,000 2,295 100,000 Cash   1,173,154 15,302 550,887 Cash   0 0
12 University Center Chicago 96,969 16,162 Cash   1,385,081 14,700 0 Cash   0 0 0     0 0
13 Del Amo Fashion Center 0 Springing     0 Springing 0     0 Springing 0     0 0
14 Cleveland East Office Portfolio 69,859 5,822 Cash   0 6,243 0 Cash   882,525 41,621 2,500,000 Cash   0 0
14.01 Landerbrook Corporate Center                                
14.02 Metropolitan Plaza                                
15 Crowne Plaza Dallas 80,232 26,744 Cash   0 43,863 0 Cash   0 0 0     0 0
16 First Stamford Place 0 Springing     0 15,458 556,493 Cash   0 168,848 0 Cash   0 0
17 181 Second Avenue 12,573 Springing Cash   0 Springing 0     59,493 Springing 0 Cash   0 0
18 iStar Leased Fee Portfolio 0 Springing     0 0 0     0 0 0     0 0
18.01 Hilton Salt Lake                                
18.02 DoubleTree Seattle Airport                                
18.03 DoubleTree Mission Valley                                
18.04 One Ally Center                                
18.05 DoubleTree Sonoma                                
18.06 DoubleTree Durango                                
18.07 Northside Forsyth Hospital Medical Center                                
18.08 NASA/JPSS Headquarters                                
18.09 Dallas Market Center: Sheraton Suites                                
18.10 Dallas Market Center: Marriott Courtyard                                
18.11 The Buckler Apartments                                
18.12 Lock-Up Self Storage Facility                                
19 Crowne Plaza JFK 22,736 15,157 Cash   0 65,374 0 Cash   0 0 0     0 0
20 Jackson Crossing 22,674 3,239 Cash   0 1,020 61,538 Cash   0 8,543; Springing 325,000 Cash   0 0
21 York Shopping Center 0 Springing     0 Springing 0     0 Springing 0     0 0
22 River City Plaza 14,692 4,897 Cash   0 1,767 0 Cash   0 10,169 700,000 Cash   0 0
23 Super 8 Resort Portfolio 53,354 8,892 Cash   0 1/12th of 5.0% of the annual operating income 0 Cash   0 0 0     0 0
23.01 Super 8 Jackson Hole                                
23.02 Super 8 Cody                                
23.03 Super 8 Coeur d’Alene                                
24 Village Shopping Center 39,893 4,433 Cash   0 3,109 0 Cash   300,000 12,942 $500,000, reduced to $300,000 if occupancy is at or excesss of 92% Cash   0 0
25 Melville Plaza 5,326 1,775 Cash   0 689 0 Cash   400,000 4,594 400,000 Cash   0 0
26 Hilton Garden Inn Chicago/North Loop 0 Springing     0 33,648 0 Cash   0 0 0     0 0
27 Hampton Inn & Suites Nashville Airport 47,383 3,159 Cash   0 Springing 0     0 0 0     0 0
28 White Flint - ExtraSpace Self Storage 12,493 1,041 Cash   0 1,135 0 Cash   0 0 0     0 0
29 SoNo Square 10,178 3,393 Cash   0 1,649 0 Cash   0 7,851 0 Cash   0 0
30 Village at Peachtree Corners 0 Springing     0 1,110 0 Cash   500,000 20,833 1,000,000 Cash   0 0
31 Sable Pointe Apartments 33,581 2,583 Cash   0 3,892 0 Cash   0 0 0     0 0
32 Marquis on Memorial 9,840 4,920 Cash   0 3,069 110,484 Cash   0 0 0     0 0
33 Hampton Inn - Oregon, OH 7,489 1,249 Cash   0 9,716 0 Cash   0 0 0     0 0
34 Marble Hall Gardens 12,228 12,228 Cash   0 9,263 0 Cash   0 364 0 Cash   0 0
35 Lotte Plaza 0 Springing     0 Springing 0     0 Springing 0     0 0
36 The Refinery 50,253 3,866 Cash   0 702 0 Cash   0 326 0 Cash   0 0
37 Millersville - ExtraSpace Self Storage 8,053 671 Cash   0 1,018 0 Cash   0 0 0     0 0
38 Bennett Street Design District 36,020 5,146 Cash   78,963 1,323 47,640 Cash   100,000 8,271 100,000 Cash   0 0
39 Cactus Plaza 4,517 1,129 Cash   0 281 0 Cash   0 2,812; Springing 101,220 Cash   0 0
40 Hampton Inn & Suites – Minooka 3,641 Springing Cash   0 8,910 0 Cash   0 0 0     0 0
41 Daphne Hotel Portfolio 45,815 7,969 Cash   0 4.0% of the prior month’s gross Rents 0 Cash   0 0 0     0 0
41.01 Comfort Suites Daphne                                
41.02 Best Western Plus Daphne                                
42 Campbell Station - TN 0 Springing     0 656; Springing 15,752 Cash   0 3,138 0 Cash   0 0
43 Fairfield Inn & Suites - Toledo 6,442 1,288 Cash   0 7,932 0 Cash   0 0 0     0 0
44 Hampton Inn & Suites – Albuquerque 5,852 2,926 Cash   0 8,944 0 Cash   0 0 0     0 0
45 Holiday Inn Express – Huntsville 2,000 Springing Cash   0 9,222 0 Cash   0 0 0     0 0
46 500 South Gravers Road 2,434 1,217 Cash   98,469 2,051 0 Cash   0 7,324 351,550 Cash   0 0
47 Palm Ridge Shopping Center 634 634 Cash   0 289 0 Cash   0 1,925 75,000 Cash   0 0
48 Sam Houston Technology Center 3,344 1,115 Cash   0 1,958 0 Cash   210,000 5,970 375,000 Cash   0 0
49 Camp Creek Pointe 6,750 675 Cash   0 311 0 Cash   100,000 2,815 150,000 Cash   0 0
50 Sandpointe Apartments 0 Springing     0 Springing 0     0 0 0     0 0
51 The Preserve at Tumbling Creek 18,507 1,604 Cash   0 2,181 0 Cash   0 0 0     0 0
52 Salem Center 0 Springing     0 905 21,725 Cash   0 0 0     0 0
53 CVS - Williston 778   Cash   0 0 0     0 0 0     0 0
54 Fairfield Inn & Suites - Huntsville 2,411 2,411 Cash   0 5,523 0 Cash   0 0 0 Cash   0 0
55 Walgreens - Clearwater 0 Springing     0 Springing 0     0 Springing 0     0 0
56 Shops on Texas 2,020 1,010 Cash   0 198 0 Cash   0 1,815; Springing 85,000 Cash   0 0
57 Landover - ExtraSpace Self Storage 4,527 377 Cash   0 475 0 Cash   0 0 0     0 0
58 Baytown Self Storage 6,301 3,151 Cash   603 603 0 Cash   0 0 0     0 0
59 Baton Rouge Retail 1,787 357 Cash   0 330 0 Cash   0 0 0     0 0
59.01 6556 Siegen Lane                                
59.02 9827 Bluebonnet Boulevard                                
60 Days Inn Iselin 6,432 3,216 Cash   0 6.0% of gross rent for the immediately preceding calendar month 0 Cash   0 0 0     0 0
61 Okemos Plaza 1,549 774 Cash   0 241 0 Cash   0 1,250 60,000 Cash   0 0
62 Fedex - Akron 0 Springing     0 323 0 Cash   0 1,293 0 Cash   0 0
63 AllState Self Storage 670 335 Cash   0 429 0 Cash   0 0 0     0 0
64 National Self Storage – ELP 9 2,943 327 Cash   0 899 0 Cash   0 0 0     0 0

 

 

 

 

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

 

Mortgage Loan Number Property Name 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 Holdback Ownership Interest
1 225 & 233 Park Avenue South     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       Fee
2 211 Mount Airy Road     Tenant Specific TILC Reserve 2,243,437 0 0 Cash   Rent Concession Reserve 8,514,457 0 0 Cash     Fee
3 Lakeside Shopping Center     Ground Rent Reserve 0 Springing 0     Tenant Specific TILC / Rent Concession Reserve Tenant Specific TILC ($7,606,095) / Rent Concession ($1,214,427) Reserve 0 0 Cash     Fee and Leasehold
4 Long Island Prime Portfolio - Uniondale     Unfunded Obligations 11,598,911 0 0 Cash   Ground Rent 110,240 0 0 Cash     Leasehold
4.01 RXR Plaza                               Leasehold
4.02 Omni                               Leasehold
5 Columbia Park Shopping Center       0 0 0       0 0 0       Fee
6 245 Park Avenue     Outstanding Rollover Reserve 10,298,441 0 0 Cash   MIO Partners Free Rent Reserve 1,133,167 0 0 Cash     Fee
7 Two Independence Square     Garage Replacements Reserve 871,097 Springing 0 Cash     0 0 0       Fee
8 Yeshiva University Portfolio       0 0 0       0 0 0       Fee
8.01 2495 Amsterdam Avenue                               Fee
8.02 215 Lexington Avenue                               Fee
8.03 2520 Amsterdam Avenue                               Fee
8.04 245 Lexington Avenue                               Fee
8.05 253 Lexington Avenue                               Fee
9 Lincolnshire Commons     Rent Concession Reserve 330,677 0 0 Cash   Tenant Specific TILC Reserve 1,412,951 0 0 Cash     Fee
10 Starwood Capital Group Hotel Portfolio     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       Various
10.01 Larkspur Landing Sunnyvale                               Fee
10.02 Larkspur Landing Milpitas                               Fee
10.03 Larkspur Landing Campbell                               Fee
10.04 Larkspur Landing San Francisco                               Fee
10.05 Larkspur Landing Pleasanton                               Fee
10.06 Larkspur Landing Bellevue                               Fee
10.07 Larkspur Landing Sacramento                               Fee
10.08 Hampton Inn Ann Arbor North                               Fee
10.09 Larkspur Landing Hillsboro                               Fee
10.10 Larkspur Landing Renton                               Fee
10.11 Holiday Inn Arlington Northeast Rangers Ballpark                               Fee
10.12 Residence Inn Toledo Maumee                               Fee
10.13 Residence Inn Williamsburg                               Fee
10.14 Hampton Inn Suites Waco South                               Fee
10.15 Holiday Inn Louisville Airport Fair Expo                               Fee
10.16 Courtyard Tyler                               Fee
10.17 Hilton Garden Inn Edison Raritan Center                               Leasehold
10.18 Hilton Garden Inn St Paul Oakdale                               Fee
10.19 Residence Inn Grand Rapids West                               Fee
10.20 Peoria, AZ Residence Inn                               Fee
10.21 Hampton Inn Suites Bloomington Normal                               Fee
10.22 Courtyard Chico                               Fee
10.23 Hampton Inn Suites South Bend                               Fee
10.24 Hampton Inn Suites Kokomo                               Fee
10.25 Courtyard Wichita Falls                               Fee
10.26 Hampton Inn Morehead                               Fee
10.27 Residence Inn Chico                               Fee
10.28 Courtyard Lufkin                               Fee
10.29 Hampton Inn Carlisle                               Fee
10.30 Springhill Suites Williamsburg                               Fee
10.31 Fairfield Inn Bloomington                               Fee
10.32 Waco Residence Inn                               Fee
10.33 Holiday Inn Express Fishers                               Fee
10.34 Larkspur Landing Folsom                               Fee
10.35 Springhill Suites Chicago Naperville Warrenville                               Fee
10.36 Holiday Inn Express & Suites Paris                               Fee
10.37 Toledo Homewood Suites                               Fee
10.38 Grand Rapids Homewood Suites                               Fee
10.39 Fairfield Inn Laurel                               Fee
10.40 Cheyenne Fairfield Inn and Suites                               Fee
10.41 Courtyard Akron Stow                               Fee
10.42 Towneplace Suites Bloomington                               Fee
10.43 Larkspur Landing Roseville                               Fee
10.44 Hampton Inn Danville                               Fee
10.45 Holiday Inn Norwich                               Fee
10.46 Hampton Inn Suites Longview North                               Fee
10.47 Springhill Suites Peoria Westlake                               Fee
10.48 Hampton Inn Suites Buda                               Fee
10.49 Shawnee Hampton Inn                               Fee
10.50 Racine Fairfield Inn                               Fee
10.51 Hampton Inn Selinsgrove Shamokin Dam                               Fee
10.52 Holiday Inn Express & Suites Terrell                               Fee
10.53 Westchase Homewood Suites                               Fee
10.54 Holiday Inn Express & Suites Tyler South                               Fee
10.55 Holiday Inn Express & Suites Huntsville                               Fee
10.56 Hampton Inn Sweetwater                               Fee
10.57 Comfort Suites Buda Austin South                               Fee
10.58 Fairfield Inn & Suites Weatherford                               Fee
10.59 Holiday Inn Express & Suites Altus                               Fee
10.60 Comfort Inn & Suites Paris                               Fee
10.61 Hampton Inn Suites Decatur                               Fee
10.62 Holiday Inn Express & Suites Texarkana East                               Fee
10.63 Mankato Fairfield Inn                               Fee
10.64 Candlewood Suites Texarkana                               Fee
10.65 Country Inn & Suites Houston Intercontinental Airport East                               Fee
11 Hilltop Plaza     Dunkin Donuts Reserve Funds 650,000 0 0 Cash   Free Rent Reserve Funds 10,718 0 0 Cash     Fee
12 University Center Chicago     Seasonality Reserve 0 430,018 0 Cash   Tenant Specific TILC Reserve 485,951 0 0 Cash     Fee
13 Del Amo Fashion Center     Tenant Specific TILC Reserve 7,242,346 0 0 Guaranty   Gap Rent Reserve 828,894 0 0 Guaranty     Fee
14 Cleveland East Office Portfolio       0 0 0       0 0 0     2,890,500 Fee
14.01 Landerbrook Corporate Center                               Fee
14.02 Metropolitan Plaza                               Fee
15 Crowne Plaza Dallas     PIP Reserve 4,765,255 Springing 0 Cash   Seasonality Reserve 184,597 Springing 184,597 Cash     Fee
16 First Stamford Place     Rent Concession Reserve 4,138,229 0 0 Cash   Tenant Specific TILC Reserve 5,248,949 0 0 Cash     Fee
17 181 Second Avenue       0 0 0       0 0 0       Fee
18 iStar Leased Fee Portfolio     Ground Rent Funds 0 Springing 0       0 0 0       Various
18.01 Hilton Salt Lake                               Fee
18.02 DoubleTree Seattle Airport                               Fee and Leasehold
18.03 DoubleTree Mission Valley                               Fee
18.04 One Ally Center                               Fee
18.05 DoubleTree Sonoma                               Fee
18.06 DoubleTree Durango                               Fee
18.07 Northside Forsyth Hospital Medical Center                               Fee
18.08 NASA/JPSS Headquarters                               Fee
18.09 Dallas Market Center: Sheraton Suites                               Fee
18.10 Dallas Market Center: Marriott Courtyard                               Fee
18.11 The Buckler Apartments                               Fee
18.12 Lock-Up Self Storage Facility                               Fee
19 Crowne Plaza JFK     PIP Reserve 281,000 0 0 Cash     0 0 0       Fee
20 Jackson Crossing       0 0 0       0 0 0       Fee
21 York Shopping Center       0 0 0       0 0 0       Fee
22 River City Plaza     Cross Wireless Reserve 3,196 0 0 Cash   Mattress King Reserve; Ocean Dental Reserve 0 Matress King Reserve ($6,077); Ocean Dental Reserve ($10,199) 0 Cash     Fee
23 Super 8 Resort Portfolio     PIP Reserve 358,676 0 0 Cash   Seasonality Reserve 339,000 $339,000 monthly payments in June, July and August 1,017,000 Cash     Fee
23.01 Super 8 Jackson Hole                               Fee
23.02 Super 8 Cody                               Fee
23.03 Super 8 Coeur d’Alene                               Fee
24 Village Shopping Center     Ross Dress for Less Lease Reserve 1,226,576 0 0 Cash   Shoe Carnival Lease Reserve ($42,790); Smokin Joe’s Lease Reserve ($9,000) 51,790 0 0 Cash     Fee
25 Melville Plaza       0 0 0       0 0 0       Fee
26 Hilton Garden Inn Chicago/North Loop     Seasonality Reserve 0 Springing 0       0 0 0       Fee
27 Hampton Inn & Suites Nashville Airport     PIP Reserve 119,900 0 0 Cash     0 0 0       Fee
28 White Flint - ExtraSpace Self Storage       0 0 0       0 0 0       Fee
29 SoNo Square       0 0 0       0 0 0       Fee
30 Village at Peachtree Corners     PT Solutions Rollover Reserve Fund 29,845 0 0 Cash     0 0 0       Fee
31 Sable Pointe Apartments     Specified Capital Reserve Payment 0 4,107 0 Cash     0 0 0       Fee
32 Marquis on Memorial       0 0 0       0 0 0       Fee
33 Hampton Inn - Oregon, OH       0 0 0       0 0 0       Fee
34 Marble Hall Gardens     Morgan State Renovation Reserve 1,000,000 0 0 Cash     0 0 0       Fee
35 Lotte Plaza       0 0 0       0 0 0       Fee
36 The Refinery     Restoration Tax Abatement Reserve 770,000 0 0 Cash     0 0 0       Fee
37 Millersville - ExtraSpace Self Storage       0 0 0       0 0 0       Fee
38 Bennett Street Design District       0 0 0       0 0 0       Fee
39 Cactus Plaza     Papa John’s Reserve 52,555 0 0 Cash   Free Rent Reserve 24,518 0 0 Cash     Fee
40 Hampton Inn & Suites – Minooka     Seasonality Reserve 39,000 Springing 0 Cash   PIP Reserve 0 Springing 0       Fee
41 Daphne Hotel Portfolio     Seasonal Reserve 108,000 Monthly deposit of $36,000 on each payment date occurring during the period between June and August 0 Cash   PIP Reserve 460,688 0 0 Cash     Fee
41.01 Comfort Suites Daphne                               Fee
41.02 Best Western Plus Daphne                               Fee
42 Campbell Station - TN       0 0 0       0 0 0       Fee
43 Fairfield Inn & Suites - Toledo       0 0 0       0 0 0       Fee
44 Hampton Inn & Suites – Albuquerque     PIP Reserve 0 Springing 0       0 0 0       Fee
45 Holiday Inn Express – Huntsville       0 0 0       0 0 0       Fee
46 500 South Gravers Road     Rent Abatement Reserve Fund 43,512 0 0 Cash     0 0 0       Fee
47 Palm Ridge Shopping Center       0 0 0       0 0 0       Fee
48 Sam Houston Technology Center     Free Rent Reserve 57,260 0 0 Cash     0 0 0       Fee
49 Camp Creek Pointe       0 0 0       0 0 0       Fee
50 Sandpointe Apartments       0 0 0       0 0 0       Fee
51 The Preserve at Tumbling Creek     Condominium Charges 0 21,465 0 Cash     0 0 0       Fee
52 Salem Center     Springing Major Tenant Reserve 0 Springing 0     24 Hour Fitness TILC Reserve 100,000 0 0 Cash     Fee
53 CVS - Williston       0 0 0       0 0 0       Fee
54 Fairfield Inn & Suites - Huntsville     PIP Reserve 878,900 0 0 Cash     0 0 0       Fee
55 Walgreens - Clearwater       0 0 0       0 0 0       Fee
56 Shops on Texas     Anchor Tenant Rollover Reserve 50,000 Springing 100,000 Cash     0 0 0       Fee
57 Landover - ExtraSpace Self Storage       0 0 0       0 0 0       Fee
58 Baytown Self Storage       0 0 0       0 0 0       Fee
59 Baton Rouge Retail       0 0 0       0 0 0       Fee
59.01 6556 Siegen Lane                               Fee
59.02 9827 Bluebonnet Boulevard                               Fee
60 Days Inn Iselin     Seasonal Reserve 0 Monthly: $5,000 on each payment date occurring in January and October; $10,000 on each payment date occurring in May; $20,000 on each payment date occurring in July and August 0 Cash     0 0 0       Fee
61 Okemos Plaza       0 0 0       0 0 0       Fee
62 Fedex - Akron       0 0 0       0 0 0       Fee
63 AllState Self Storage       0 0 0       0 0 0       Fee
64 National Self Storage – ELP 9       0 0 0       0 0 0       Fee

 

 

 

 

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

 

Mortgage Loan Number Property Name 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
1 225 & 233 Park Avenue South       Hard/Springing Cash Management                   195,000,000 Orda Management Corporation   1
2 211 Mount Airy Road       Hard/Upfront Cash Management                     HGGP Capital VIII, LLC; HGGP Capital IX, LLC; HGGP Capital X, LLC; HGGP Capital XI, LLC   2
3 Lakeside Shopping Center Ground Lease 1: 2/28/2056; Ground Lease 2: 8/31/2056 Ground Lease 1: $38,910; Ground Lease 2: $28,800 1/0/1900 Hard/Springing Cash Management                     Jeffrey J. Feil   3
4 Long Island Prime Portfolio - Uniondale Various $1,506,760   Hard/Springing Cash Management                   45,970,000 RXR Realty LLC   4
4.01 RXR Plaza                                 4.01
4.02 Omni                                 4.02
5 Columbia Park Shopping Center       Hard/Upfront Cash Management                   7,961,167 Forest City Realty Trust, Inc.   5
6 245 Park Avenue       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   6
7 Two Independence Square       Hard/Upfront Cash Management 225,700,000 615,947 61,700,000 61,700,000 2.78 2.76 60.2% 9.1% 9.0%       7
8 Yeshiva University Portfolio       Hard/Upfront Cash Management                     Yeshiva University   8
8.01 2495 Amsterdam Avenue                                 8.01
8.02 215 Lexington Avenue                                 8.02
8.03 2520 Amsterdam Avenue                                 8.03
8.04 245 Lexington Avenue                                 8.04
8.05 253 Lexington Avenue                                 8.05
9 Lincolnshire Commons       Springing                     Andrew Hochberg, Marc Blum   9
10 Starwood Capital Group Hotel Portfolio Various Various Various Soft/Springing Cash Management                     Starwood Capital Group Global, L.P.   10
10.01 Larkspur Landing Sunnyvale                                 10.01
10.02 Larkspur Landing Milpitas                                 10.02
10.03 Larkspur Landing Campbell                                 10.03
10.04 Larkspur Landing San Francisco                                 10.04
10.05 Larkspur Landing Pleasanton                                 10.05
10.06 Larkspur Landing Bellevue                                 10.06
10.07 Larkspur Landing Sacramento                                 10.07
10.08 Hampton Inn Ann Arbor North                                 10.08
10.09 Larkspur Landing Hillsboro                                 10.09
10.10 Larkspur Landing Renton                                 10.10
10.11 Holiday Inn Arlington Northeast Rangers Ballpark                                 10.11
10.12 Residence Inn Toledo Maumee                                 10.12
10.13 Residence Inn Williamsburg                                 10.13
10.14 Hampton Inn Suites Waco South                                 10.14
10.15 Holiday Inn Louisville Airport Fair Expo                                 10.15
10.16 Courtyard Tyler                                 10.16
10.17 Hilton Garden Inn Edison Raritan Center                                 10.17
10.18 Hilton Garden Inn St Paul Oakdale                                 10.18
10.19 Residence Inn Grand Rapids West                                 10.19
10.20 Peoria, AZ Residence Inn                                 10.20
10.21 Hampton Inn Suites Bloomington Normal                                 10.21
10.22 Courtyard Chico                                 10.22
10.23 Hampton Inn Suites South Bend                                 10.23
10.24 Hampton Inn Suites Kokomo                                 10.24
10.25 Courtyard Wichita Falls                                 10.25
10.26 Hampton Inn Morehead                                 10.26
10.27 Residence Inn Chico                                 10.27
10.28 Courtyard Lufkin                                 10.28
10.29 Hampton Inn Carlisle                                 10.29
10.30 Springhill Suites Williamsburg                                 10.30
10.31 Fairfield Inn Bloomington                                 10.31
10.32 Waco Residence Inn                                 10.32
10.33 Holiday Inn Express Fishers                                 10.33
10.34 Larkspur Landing Folsom                                 10.34
10.35 Springhill Suites Chicago Naperville Warrenville                                 10.35
10.36 Holiday Inn Express & Suites Paris                                 10.36
10.37 Toledo Homewood Suites                                 10.37
10.38 Grand Rapids Homewood Suites                                 10.38
10.39 Fairfield Inn Laurel                                 10.39
10.40 Cheyenne Fairfield Inn and Suites                                 10.40
10.41 Courtyard Akron Stow                                 10.41
10.42 Towneplace Suites Bloomington                                 10.42
10.43 Larkspur Landing Roseville                                 10.43
10.44 Hampton Inn Danville                                 10.44
10.45 Holiday Inn Norwich                                 10.45
10.46 Hampton Inn Suites Longview North                                 10.46
10.47 Springhill Suites Peoria Westlake                                 10.47
10.48 Hampton Inn Suites Buda                                 10.48
10.49 Shawnee Hampton Inn                                 10.49
10.50 Racine Fairfield Inn                                 10.50
10.51 Hampton Inn Selinsgrove Shamokin Dam                                 10.51
10.52 Holiday Inn Express & Suites Terrell                                 10.52
10.53 Westchase Homewood Suites                                 10.53
10.54 Holiday Inn Express & Suites Tyler South                                 10.54
10.55 Holiday Inn Express & Suites Huntsville                                 10.55
10.56 Hampton Inn Sweetwater                                 10.56
10.57 Comfort Suites Buda Austin South                                 10.57
10.58 Fairfield Inn & Suites Weatherford                                 10.58
10.59 Holiday Inn Express & Suites Altus                                 10.59
10.60 Comfort Inn & Suites Paris                                 10.60
10.61 Hampton Inn Suites Decatur                                 10.61
10.62 Holiday Inn Express & Suites Texarkana East                                 10.62
10.63 Mankato Fairfield Inn                                 10.63
10.64 Candlewood Suites Texarkana                                 10.64
10.65 Country Inn & Suites Houston Intercontinental Airport East                                 10.65
11 Hilltop Plaza       Hard/Springing Cash Management                     Gary D. Rappaport   11
12 University Center Chicago       Hard/Upfront Cash Management                     UCC Chicago Acquisition Partner LLC; Blue Vista Capital Management, LLC   12
13 Del Amo Fashion Center       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.   13
14 Cleveland East Office Portfolio       Hard/Springing Cash Management                     Shelbourne Global Solutions, LLC   14
14.01 Landerbrook Corporate Center                                 14.01
14.02 Metropolitan Plaza                                 14.02
15 Crowne Plaza Dallas       Hard/Springing Cash Management                     Terry D. Tognazzini   15
16 First Stamford Place       Hard/Springing Cash Management                   16,000,000 Empire State Realty OP, L.P.   16
17 181 Second Avenue       Hard/Springing Cash Management                     Downtown Properties Holdings, LLC   17
18 iStar Leased Fee Portfolio Various Various Various Hard/Springing Cash Management                     iStar Inc.   18
18.01 Hilton Salt Lake                                 18.01
18.02 DoubleTree Seattle Airport                                 18.02
18.03 DoubleTree Mission Valley                                 18.03
18.04 One Ally Center                                 18.04
18.05 DoubleTree Sonoma                                 18.05
18.06 DoubleTree Durango                                 18.06
18.07 Northside Forsyth Hospital Medical Center                                 18.07
18.08 NASA/JPSS Headquarters                                 18.08
18.09 Dallas Market Center: Sheraton Suites                                 18.09
18.10 Dallas Market Center: Marriott Courtyard                                 18.10
18.11 The Buckler Apartments                                 18.11
18.12 Lock-Up Self Storage Facility                                 18.12
19 Crowne Plaza JFK       Hard/Springing Cash Management                   4,300,000 Allen Gross   19
20 Jackson Crossing       Springing                     Vito F. Cardinale; Nicholas Ponzio; Frank J. Mozino   20
21 York Shopping Center       Springing                     E. Stanley Kroenke   21
22 River City Plaza       Hard/Upfront Cash Management                     Vector Securities Corporation   22
23 Super 8 Resort Portfolio       Hard/Springing Cash Management                     Frank Cuiffo; Ronald Steward   23
23.01 Super 8 Jackson Hole                                 23.01
23.02 Super 8 Cody                                 23.02
23.03 Super 8 Coeur d’Alene                                 23.03
24 Village Shopping Center       Hard/Springing Cash Management                     David H. Lee   24
25 Melville Plaza       Springing                     Michael B. Willner   25
26 Hilton Garden Inn Chicago/North Loop       Hard/Springing Cash Management                     United Capital Corp.   26
27 Hampton Inn & Suites Nashville Airport       Springing                     Pratapkumar B. Patel; Yogendrakumar H. Patel; Jayshree Patel; Rashmi Patel; Urvashi H. Patel   27
28 White Flint - ExtraSpace Self Storage       None                     Larry S. Goldberg, Laurie L. Goldberg, Yale L. Goldberg Y - Group 1 28
29 SoNo Square       Hard/Springing Cash Management                     David A. Waldman   29
30 Village at Peachtree Corners       Hard/Springing Cash Management                     Starpoint Properties, LLC   30
31 Sable Pointe Apartments       Springing                     Arman Soltani; Ali Soltani   31
32 Marquis on Memorial       Springing                     Josef C. Loeffler   32
33 Hampton Inn - Oregon, OH       Springing                     Jabbar Yousif; Saad Roumaya; Francis Shallal Y - Group 2 33
34 Marble Hall Gardens       Soft/Springing Cash Management                     Harmonia Hopkins LLC; Harmonia Capital USA, Inc.; Tong Gao   34
35 Lotte Plaza       None                     Richard J. Demmitt; Victor J. Lancelotta; Lancelotta Investment Partnership LLLP   35
36 The Refinery       Springing                     Christian M. Cancienne   36
37 Millersville - ExtraSpace Self Storage       None                     Michael D. Goldberg, Yale L. Goldberg Y - Group 1 37
38 Bennett Street Design District       Springing                     Jack D. Brown, Steven H. Fuller JR., Gregg Loomis, Truette T. Stubbs   38
39 Cactus Plaza       Springing                     Andrew J. Sobel   39
40 Hampton Inn & Suites – Minooka       Springing                     Bruce Kinseth; Leslie Kinseth; Gary Kinseth; Linda Skinner   40
41 Daphne Hotel Portfolio       Hard/Springing Cash Management                     Anil Patel; Raman Patel; Rajendra Desai   41
41.01 Comfort Suites Daphne                                 41.01
41.02 Best Western Plus Daphne                                 41.02
42 Campbell Station - TN       Springing                     John E. Young   42
43 Fairfield Inn & Suites - Toledo       Springing                     Jabbar Yousif; Saad Roumaya Y - Group 2 43
44 Hampton Inn & Suites – Albuquerque       Springing                     Anthony Jon Sherman   44
45 Holiday Inn Express – Huntsville       Springing                     Kemmons Wilson Companies, LLC; Thomas G. Bartlett; William A. Owings; Douglas L. Owings   45
46 500 South Gravers Road       Hard/Springing Cash Management                     Moses Y. Samet   46
47 Palm Ridge Shopping Center       Springing                     Sabri Salim   47
48 Sam Houston Technology Center       Hard/Springing Cash Management                     Ellen Kwiatkowski   48
49 Camp Creek Pointe       None                     Mark Rafeh; John Proia; Daniel Harrington   49
50 Sandpointe Apartments       None                     Benjamin D. Eisler; Shirley E. Eisler; Allen Orwitz; Lea Orwitz; Eisler Revocable Trust; Allen Orwitz and Lea Orwitz Revocable Trusts   50.00
51 The Preserve at Tumbling Creek       Springing                     Paul Martorana   51
52 Salem Center       Springing                     Rudy Nodar   52
53 CVS - Williston       Hard/Springing Cash Management                     Stephen R. Colen, Helen S. Colen   53
54 Fairfield Inn & Suites - Huntsville       Springing                     Shreyas Patel   54
55 Walgreens - Clearwater       Springing                     Steven Frank   55
56 Shops on Texas       Hard/Springing Cash Management                     Richard A. Papapietro, Jr.   56
57 Landover - ExtraSpace Self Storage       None                     Larry S. Goldberg, Laurie L. Goldberg, Yale L. Goldberg Y - Group 1 57
58 Baytown Self Storage       Springing                     Archie Tracy   58
59 Baton Rouge Retail       Hard/Springing Cash Management                     Perri & Ben Goldenhersh   59
59.01 6556 Siegen Lane                                 59.01
59.02 9827 Bluebonnet Boulevard                                 59.02
60 Days Inn Iselin       Hard/Springing Cash Management                     Anisha Jasani; Barkat Jasani   60
61 Okemos Plaza       Hard/Springing Cash Management                     Dana Linkner   61
62 Fedex - Akron       Springing                     NAV   62
63 AllState Self Storage       Springing                     NAV   63
64 National Self Storage – ELP 9       None                     Richard D. Holdridge; Sue Holdridge   64