FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-207361-03 | ||
The Information contained herein (the “Information”) is preliminary and subject to change. The information will be superseded by similar information delivered to you as part of the offering document relating to the Commercial Mortgage Pass-Through Certificates, Series CSAIL 2016-C7 (the “Offering Document”). The Information supersedes any such information previously delivered. The Information should be reviewed only in conjunction with the entire Offering Document. All of the Information is subject to the same limitations and qualifications contained in the Offering Document. The Information does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The Information contained herein will be more fully described elsewhere in the Offering Document. The Information should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. The privately offered securities described in the Offering Document as to which the Information relates have not been and will not be registered under the United States Securities Act of 1933, as amended. This material should be not construed as an effort to sell or the solicitation of any offer to buy any security in any jurisdiction where such offer of solicitation ould be illegal.
For investor in publicly offered securities as to which the Information relates: The depositor has filed a registration statement (including the prospectus) with the SEC (SEC File No. 333-207361) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or the underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-221-1037.
The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the Certificates referred to herein in making their investment decision.
The information in this File may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.
Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the free prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.
Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another email system.
| ||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Mortgage Loan Originator | Mortgage Loan Seller(1) | Original Balance(2) | Cut-off Date Balance(2)(3) | Maturity/ARD Balance(2) | Cut-off Date Balance per SF/ Units/Rooms/Pads(2) | Loan Purpose | Sponsor(4) | ||||||||||||
1 | Loan | Coconut Point | 13.0% | Column Financial, Inc. | Column Financial, Inc. | $100,000,000 | $100,000,000 | $84,129,783 | $227 | Refinance | Simon Property Group, L.P.; Dillard’s Inc.; Coconut Point Developers, LLC | |||||||||||||
2 | Loan | Gurnee Mills | 9.8% | Column Financial, Inc. | Column Financial, Inc. | $75,000,000 | $74,900,058 | $59,550,423 | $163 | Refinance | Simon Property Group, L.P. | |||||||||||||
3 | Loan | 9 West 57th Street | 6.5% | JPMCB | BSP | $50,000,000 | $50,000,000 | $50,000,000 | $603 | Refinance | Sheldon H. Solow | |||||||||||||
4 | Loan | Tampa Marriott Westshore | 3.9% | Regions | Column Financial, Inc. | $30,000,000 | $29,799,361 | $22,171,291 | $96,127 | Refinance | Columbia Sussex Corporation; CSC Holdings LLC | |||||||||||||
5 | Loan | Cypress Park West | 3.8% | BSP | BSP | $29,250,000 | $29,250,000 | $25,641,074 | $130 | Acquisition | Yoav Merary | |||||||||||||
6 | Loan | CVS Office Centre Building | 3.7% | BSP | BSP | $28,500,000 | $28,500,000 | $22,202,449 | $126 | Refinance | L&M Associates | |||||||||||||
7 | Loan | Peachtree Mall | 3.2% | Silverpeak | Silverpeak | $25,000,000 | $24,761,505 | $18,380,526 | $148 | Refinance | GGP Limited Partnership | |||||||||||||
8 | Loan | Eastern Shore Plaza | 3.1% | BSP | BSP | $24,000,000 | $24,000,000 | $20,648,770 | $89 | Acquisition | Hardam S. Azad | |||||||||||||
9 | Loan | Robert Pitt Professional Plaza | 3.0% | BSP | BSP | $23,000,000 | $22,892,017 | $18,734,616 | $160 | Refinance | Ephraim Grossman; Grossman Family 2012 Trust dated as of December 27, 2012 | |||||||||||||
10 | Loan | Preserve at Autumn Ridge II | 2.7% | Column Financial, Inc. | Column Financial, Inc. | $21,280,000 | $20,846,669 | $17,231,727 | $137,149 | Refinance | Robert C. Morgan | |||||||||||||
11 | Loan | BJ’s Wholesale Club - Miami | 2.6% | Column Financial, Inc. | Column Financial, Inc. | $20,200,000 | $20,200,000 | $17,641,604 | $179 | Acquisition | Murray H. Goodman | |||||||||||||
12 | Loan | Holcomb Woods | 2.4% | BSP | BSP | $18,500,000 | $18,500,000 | $15,714,555 | $77 | Refinance | Alan Ades; Aaron Stauber; Daniel Stauber; Robert Ades; Maurice Ades | |||||||||||||
13 | Loan | The Heights II | 2.3% | Column Financial, Inc. | Column Financial, Inc. | $17,350,000 | $17,350,000 | $14,957,355 | $25,818 | Refinance | Capital Square Realty Advisors, LLC | |||||||||||||
14 | Loan | Beltway Marketplace | 2.2% | BSP | BSP | $16,700,000 | $16,679,330 | $13,421,154 | $207 | Refinance | Haskel Iny; Ronnie Schwartz | |||||||||||||
15 | Loan | Embarcadero Club Apartments | 2.1% | BSP | BSP | $16,000,000 | $15,981,857 | $13,031,604 | $39,559 | Refinance | Ronald Eisenberg | |||||||||||||
16 | Loan | GLP Industrial Portfolio B | 2.1% | Column Financial, Inc. | Column Financial, Inc. | $15,900,000 | $15,900,000 | $15,900,000 | $24 | Acquisition | Western A Midwest, LLC, Western A South, LLC, Western A West, LLC, Western A East, LLC, Western B Southeast, LLC, Western B Northwest, LLC, Western B South, LLC, Western B West, LLC, Western B East, LLC, Western C REIT, LLC, Western C NR, LLC | |||||||||||||
16.001 | Property | Agave DC | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $796,560 | $796,560 | $796,560 | $24 | |||||||||||||||
16.002 | Property | Lehigh Valley 13 | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $427,871 | $427,871 | $427,871 | $24 | |||||||||||||||
16.003 | Property | Frontier Logistics BTS | 0.1% | Column Financial, Inc. | Column Financial, Inc. | $403,878 | $403,878 | $403,878 | $24 | |||||||||||||||
16.004 | Property | Sugarland Interchange DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $366,289 | $366,289 | $366,289 | $24 | |||||||||||||||
16.005 | Property | York - Willow Springs | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $354,293 | $354,293 | $354,293 | $24 | |||||||||||||||
16.006 | Property | Atlanta - Liberty DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $332,700 | $332,700 | $332,700 | $24 | |||||||||||||||
16.007 | Property | South Bay DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $319,903 | $319,903 | $319,903 | $24 | |||||||||||||||
16.008 | Property | Sorensen Industrial | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $313,505 | $313,505 | $313,505 | $24 | |||||||||||||||
16.009 | Property | Miramar DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $308,707 | $308,707 | $308,707 | $24 | |||||||||||||||
16.010 | Property | York DC II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $287,913 | $287,913 | $287,913 | $24 | |||||||||||||||
16.011 | Property | Carlisle DC Bldg 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $283,914 | $283,914 | $283,914 | $24 | |||||||||||||||
16.012 | Property | Portside Distribution Center | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $267,919 | $267,919 | $267,919 | $24 | |||||||||||||||
16.013 | Property | Marina West A | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $263,121 | $263,121 | $263,121 | $24 | |||||||||||||||
16.014 | Property | Fremont East Bay DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $235,129 | $235,129 | $235,129 | $24 | |||||||||||||||
16.015 | Property | Harbor Gateway DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $235,129 | $235,129 | $235,129 | $24 | |||||||||||||||
16.016 | Property | Imperial DC 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $233,530 | $233,530 | $233,530 | $24 | |||||||||||||||
16.017 | Property | Westport DC Bldg B | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $228,731 | $228,731 | $228,731 | $24 | |||||||||||||||
16.018 | Property | Westport DC Bldg A | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $221,533 | $221,533 | $221,533 | $24 | |||||||||||||||
16.019 | Property | Auburn DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $204,738 | $204,738 | $204,738 | $24 | |||||||||||||||
16.020 | Property | Southaven DC Bldg 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $196,741 | $196,741 | $196,741 | $24 | |||||||||||||||
16.021 | Property | Marina West DC II Bldg 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $193,542 | $193,542 | $193,542 | $24 | |||||||||||||||
16.022 | Property | Buckeye DC Bldg 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $190,343 | $190,343 | $190,343 | $24 | |||||||||||||||
16.023 | Property | York DC III | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $189,543 | $189,543 | $189,543 | $24 | |||||||||||||||
16.024 | Property | Orange County DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $184,744 | $184,744 | $184,744 | $24 | |||||||||||||||
16.025 | Property | Kent Valley DC II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $183,145 | $183,145 | $183,145 | $24 | |||||||||||||||
16.026 | Property | Memphis IC III | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $177,546 | $177,546 | $177,546 | $24 | |||||||||||||||
16.027 | Property | Pinole Point Building #1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $172,748 | $172,748 | $172,748 | $24 | |||||||||||||||
16.028 | Property | Cactus DC II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $168,749 | $168,749 | $168,749 | $24 | |||||||||||||||
16.029 | Property | Fairburn DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $163,951 | $163,951 | $163,951 | $24 | |||||||||||||||
16.030 | Property | Windfern Distribution Center II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $161,551 | $161,551 | $161,551 | $24 | |||||||||||||||
16.031 | Property | Miami DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $157,552 | $157,552 | $157,552 | $24 | |||||||||||||||
16.032 | Property | Southpoint F | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $154,353 | $154,353 | $154,353 | $24 | |||||||||||||||
16.033 | Property | Industrial Parkway DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $151,954 | $151,954 | $151,954 | $24 | |||||||||||||||
16.034 | Property | Chickasaw DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $149,555 | $149,555 | $149,555 | $24 | |||||||||||||||
16.035 | Property | Valley Crossings | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $148,755 | $148,755 | $148,755 | $24 | |||||||||||||||
16.036 | Property | Buckeye DC Bldg 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $147,156 | $147,156 | $147,156 | $24 | |||||||||||||||
16.037 | Property | Southpoint B | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $140,758 | $140,758 | $140,758 | $24 | |||||||||||||||
16.038 | Property | Hartman Business Center I | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $140,758 | $140,758 | $140,758 | $24 | |||||||||||||||
16.039 | Property | Artesia DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $136,759 | $136,759 | $136,759 | $24 | |||||||||||||||
16.040 | Property | Bell Gardens Distribution Center #3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $124,762 | $124,762 | $124,762 | $24 | |||||||||||||||
16.041 | Property | Marina West B | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $124,762 | $124,762 | $124,762 | $24 | |||||||||||||||
16.042 | Property | Renton DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $123,963 | $123,963 | $123,963 | $24 | |||||||||||||||
16.043 | Property | Southpoint A | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $122,363 | $122,363 | $122,363 | $24 | |||||||||||||||
16.044 | Property | Westfork A5 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $122,363 | $122,363 | $122,363 | $24 | |||||||||||||||
16.045 | Property | Marina West DC II Bldg 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $122,363 | $122,363 | $122,363 | $24 | |||||||||||||||
16.046 | Property | Pinole Point Building #2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $120,764 | $120,764 | $120,764 | $24 | |||||||||||||||
16.047 | Property | Salt Lake DC II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $119,164 | $119,164 | $119,164 | $24 | |||||||||||||||
16.048 | Property | Northwest 8 Industrial Center II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $118,364 | $118,364 | $118,364 | $24 | |||||||||||||||
16.049 | Property | Salt Lake DC I | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $116,765 | $116,765 | $116,765 | $24 | |||||||||||||||
16.050 | Property | Southshore Commerce Center C | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $115,965 | $115,965 | $115,965 | $24 | |||||||||||||||
16.051 | Property | Pinole Point Building #3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $114,365 | $114,365 | $114,365 | $24 | |||||||||||||||
16.052 | Property | Steamboat DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $114,365 | $114,365 | $114,365 | $24 | |||||||||||||||
16.053 | Property | Palo Verde DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $112,766 | $112,766 | $112,766 | $24 | |||||||||||||||
16.054 | Property | South San Francisco DC II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $109,567 | $109,567 | $109,567 | $24 | |||||||||||||||
16.055 | Property | Westfork C4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $107,168 | $107,168 | $107,168 | $24 | |||||||||||||||
16.056 | Property | South San Francisco DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $104,768 | $104,768 | $104,768 | $24 | |||||||||||||||
16.057 | Property | Southshore Commerce Center A | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $102,369 | $102,369 | $102,369 | $24 | |||||||||||||||
16.058 | Property | Kent Valley DC IV | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $99,170 | $99,170 | $99,170 | $24 | |||||||||||||||
16.059 | Property | Carlisle DC Bldg 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $99,170 | $99,170 | $99,170 | $24 | |||||||||||||||
16.060 | Property | Bluegrass DC Bldg 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $98,370 | $98,370 | $98,370 | $24 | |||||||||||||||
16.061 | Property | Westfork A4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $97,571 | $97,571 | $97,571 | $24 | |||||||||||||||
16.062 | Property | Beltway Crossing DC Bldg 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $96,771 | $96,771 | $96,771 | $24 | |||||||||||||||
16.063 | Property | Ritner DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $95,971 | $95,971 | $95,971 | $24 | |||||||||||||||
16.064 | Property | Hartman Business Center II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $91,172 | $91,172 | $91,172 | $24 | |||||||||||||||
16.065 | Property | Hayward DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $90,373 | $90,373 | $90,373 | $24 | |||||||||||||||
16.066 | Property | Houston DC Bldg 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $84,774 | $84,774 | $84,774 | $24 | |||||||||||||||
16.067 | Property | Kent Valley DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $83,975 | $83,975 | $83,975 | $24 | |||||||||||||||
16.068 | Property | Lehigh Valley 9 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $83,175 | $83,175 | $83,175 | $24 | |||||||||||||||
16.069 | Property | Beltway Crossing DC Bldg 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $83,175 | $83,175 | $83,175 | $24 | |||||||||||||||
16.070 | Property | Southaven DC Bldg 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $82,375 | $82,375 | $82,375 | $24 | |||||||||||||||
16.071 | Property | Bluegrass DC Bldg 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $81,575 | $81,575 | $81,575 | $24 | |||||||||||||||
16.072 | Property | Suwanee Point Building 200 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $80,776 | $80,776 | $80,776 | $24 | |||||||||||||||
16.073 | Property | Tamarac Business Center I | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $76,777 | $76,777 | $76,777 | $24 | |||||||||||||||
16.074 | Property | Gwinnett DC Bldg 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $73,578 | $73,578 | $73,578 | $24 | |||||||||||||||
16.075 | Property | Houston DC Bldg 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $72,778 | $72,778 | $72,778 | $24 | |||||||||||||||
16.076 | Property | Broadway 101 CC Bldg 9 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $71,978 | $71,978 | $71,978 | $24 | |||||||||||||||
16.077 | Property | Iron Run DC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $71,978 | $71,978 | $71,978 | $24 | |||||||||||||||
16.078 | Property | Windfern Distribution Center I | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $68,779 | $68,779 | $68,779 | $24 | |||||||||||||||
16.079 | Property | Miami DC II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $68,779 | $68,779 | $68,779 | $24 | |||||||||||||||
16.080 | Property | Southshore Commerce Center B | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $67,979 | $67,979 | $67,979 | $24 | |||||||||||||||
16.081 | Property | Suwanee Point Building 100 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $67,180 | $67,180 | $67,180 | $24 | |||||||||||||||
16.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $64,780 | $64,780 | $64,780 | $24 | |||||||||||||||
16.083 | Property | Southshore Commerce Center D | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $64,780 | $64,780 | $64,780 | $24 |
A-1-1 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Mortgage Loan Originator | Mortgage Loan Seller(1) | Original Balance(2) | Cut-off Date Balance(2)(3) | Maturity/ARD Balance(2) | Cut-off Date Balance per SF/ Units/Rooms/Pads(2) | Loan Purpose | Sponsor(4) | ||||||||||||
16.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $63,981 | $63,981 | $63,981 | $24 | |||||||||||||||
16.085 | Property | Lehigh Valley DC II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $62,381 | $62,381 | $62,381 | $24 | |||||||||||||||
16.086 | Property | Memphis IC I | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $60,782 | $60,782 | $60,782 | $24 | |||||||||||||||
16.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $59,182 | $59,182 | $59,182 | $24 | |||||||||||||||
16.088 | Property | Lehigh Valley 10 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $58,382 | $58,382 | $58,382 | $24 | |||||||||||||||
16.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $57,583 | $57,583 | $57,583 | $24 | |||||||||||||||
16.090 | Property | Northwest 8 Industrial Center I | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $55,183 | $55,183 | $55,183 | $24 | |||||||||||||||
16.091 | Property | Bluegrass DC Bldg 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $54,384 | $54,384 | $54,384 | $24 | |||||||||||||||
16.092 | Property | Andover DC Bldg A | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $53,584 | $53,584 | $53,584 | $24 | |||||||||||||||
16.093 | Property | Bluegrass DC Bldg 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $51,984 | $51,984 | $51,984 | $24 | |||||||||||||||
16.094 | Property | Andover DC Bldg B | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $51,185 | $51,185 | $51,185 | $24 | |||||||||||||||
16.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $51,185 | $51,185 | $51,185 | $24 | |||||||||||||||
16.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $51,185 | $51,185 | $51,185 | $24 | |||||||||||||||
16.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $51,185 | $51,185 | $51,185 | $24 | |||||||||||||||
16.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $50,385 | $50,385 | $50,385 | $24 | |||||||||||||||
16.099 | Property | Lehigh Valley 11 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $49,585 | $49,585 | $49,585 | $24 | |||||||||||||||
16.100 | Property | Tamarac Commerce Center | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $47,986 | $47,986 | $47,986 | $24 | |||||||||||||||
16.101 | Property | Houston DC Bldg 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $47,986 | $47,986 | $47,986 | $24 | |||||||||||||||
16.102 | Property | Marina West DC II Bldg 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $47,986 | $47,986 | $47,986 | $24 | |||||||||||||||
16.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $47,186 | $47,186 | $47,186 | $24 | |||||||||||||||
16.104 | Property | Commerce Park Medical Center | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $43,987 | $43,987 | $43,987 | $24 | |||||||||||||||
16.105 | Property | Houston IC | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $43,187 | $43,187 | $43,187 | $24 | |||||||||||||||
16.106 | Property | Gwinnett DC Bldg 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $43,187 | $43,187 | $43,187 | $24 | |||||||||||||||
16.107 | Property | Weston Business Center | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $42,387 | $42,387 | $42,387 | $24 | |||||||||||||||
16.108 | Property | Kent Valley DC III | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $42,387 | $42,387 | $42,387 | $24 | |||||||||||||||
16.109 | Property | Commerce Park SW 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $41,587 | $41,587 | $41,587 | $24 | |||||||||||||||
16.110 | Property | Commerce Park Westchase 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $40,788 | $40,788 | $40,788 | $24 | |||||||||||||||
16.111 | Property | Lehigh Valley 12 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $39,188 | $39,188 | $39,188 | $24 | |||||||||||||||
16.112 | Property | Houston DC Bldg 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $39,188 | $39,188 | $39,188 | $24 | |||||||||||||||
16.113 | Property | Valley Forge 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $38,388 | $38,388 | $38,388 | $24 | |||||||||||||||
16.114 | Property | Valley Forge 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $38,388 | $38,388 | $38,388 | $24 | |||||||||||||||
16.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $37,589 | $37,589 | $37,589 | $24 | |||||||||||||||
16.116 | Property | Commerce Park SW 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $37,589 | $37,589 | $37,589 | $24 | |||||||||||||||
16.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $37,589 | $37,589 | $37,589 | $24 | |||||||||||||||
16.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $35,989 | $35,989 | $35,989 | $24 | |||||||||||||||
16.119 | Property | Commerce Park SW 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $35,989 | $35,989 | $35,989 | $24 | |||||||||||||||
16.120 | Property | Tamarac Business Center II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $33,590 | $33,590 | $33,590 | $24 | |||||||||||||||
16.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $32,790 | $32,790 | $32,790 | $24 | |||||||||||||||
16.122 | Property | Commerce Park Westchase 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $31,990 | $31,990 | $31,990 | $24 | |||||||||||||||
16.123 | Property | Memphis IC II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $31,191 | $31,191 | $31,191 | $24 | |||||||||||||||
16.124 | Property | Commerce Park NW 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $29,591 | $29,591 | $29,591 | $24 | |||||||||||||||
16.125 | Property | Commerce Park NW 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $29,591 | $29,591 | $29,591 | $24 | |||||||||||||||
16.126 | Property | Commerce Park SW 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $29,591 | $29,591 | $29,591 | $24 | |||||||||||||||
16.127 | Property | Commerce Park Westchase 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $29,591 | $29,591 | $29,591 | $24 | |||||||||||||||
16.128 | Property | Commerce Park NW 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $28,791 | $28,791 | $28,791 | $24 | |||||||||||||||
16.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $28,791 | $28,791 | $28,791 | $24 | |||||||||||||||
16.130 | Property | Commerce Park NW 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $27,992 | $27,992 | $27,992 | $24 | |||||||||||||||
16.131 | Property | Lakeview BC Bldg 1 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $27,992 | $27,992 | $27,992 | $24 | |||||||||||||||
16.132 | Property | Ft. Lauderdale Industrial II | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $24,793 | $24,793 | $24,793 | $24 | |||||||||||||||
16.133 | Property | Valley Forge 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $23,193 | $23,193 | $23,193 | $24 | |||||||||||||||
16.134 | Property | Lakeview BC Bldg 7 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $22,393 | $22,393 | $22,393 | $24 | |||||||||||||||
16.135 | Property | Lakeview BC Bldg 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $21,593 | $21,593 | $21,593 | $24 | |||||||||||||||
16.136 | Property | Lakeview BC Bldg 5 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $21,593 | $21,593 | $21,593 | $24 | |||||||||||||||
16.137 | Property | Commerce Park SW 5 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $20,794 | $20,794 | $20,794 | $24 | |||||||||||||||
16.138 | Property | Lakeview BC Bldg 6 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $20,794 | $20,794 | $20,794 | $24 | |||||||||||||||
16.139 | Property | Valley Forge 4 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $19,194 | $19,194 | $19,194 | $24 | |||||||||||||||
16.140 | Property | Lakeview BC Bldg 3 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $19,194 | $19,194 | $19,194 | $24 | |||||||||||||||
16.141 | Property | Lakeview BC Bldg 2 | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $13,596 | $13,596 | $13,596 | $24 | |||||||||||||||
16.142 | Property | Ft. Lauderdale Industrial I | 0.0% | Column Financial, Inc. | Column Financial, Inc. | $10,397 | $10,397 | $10,397 | $24 | |||||||||||||||
17 | Loan | Holiday Inn & Suites Plantation | 1.6% | BSP | BSP | $12,600,000 | $12,600,000 | $9,504,120 | $80,769 �� | Acquisition | Paul A. Nussbaum; Leslie Ng | |||||||||||||
18 | Loan | Wrigley Plaza | 1.5% | BSP | BSP | $11,800,000 | $11,800,000 | $9,777,969 | $247 | Refinance | Louis J. Rogers | |||||||||||||
19 | Loan | Huntington Ridge Apartments | 1.5% | Walker & Dunlop | Silverpeak | $11,600,000 | $11,600,000 | $10,124,465 | $55,238 | Acquisition | Gideon D. Levy | |||||||||||||
20 | Loan | Sweet Candy Building | 1.5% | Column Financial, Inc. | Column Financial, Inc. | $11,600,000 | $11,600,000 | $10,562,648 | $120 | Acquisition | Steven Dahlberg; The Kissel Company, Inc. | |||||||||||||
21 | Loan | Pinehurst Centre | 1.5% | BSP | BSP | $11,400,000 | $11,400,000 | $9,969,682 | $115 | Refinance | Thomas E. Robinson | |||||||||||||
22 | Loan | Cherry Creek Apartments | 1.5% | MC-FiveMile | Column Financial, Inc. | $11,500,000 | $11,333,462 | $9,393,387 | $41,363 | Refinance | Chowdary Yalamanchili | |||||||||||||
23 | Loan | Maxwell Office Portfolio | 1.4% | Column Financial, Inc. | Column Financial, Inc. | $11,000,000 | $11,000,000 | $9,563,131 | $130 | Refinance | Lawrence W. Maxwell; Ronald L. Clark | |||||||||||||
23.01 | Property | SunTrust Building | 1.1% | Column Financial, Inc. | Column Financial, Inc. | $8,500,000 | $8,500,000 | $7,389,692 | $130 | |||||||||||||||
23.02 | Property | McKay Building | 0.3% | Column Financial, Inc. | Column Financial, Inc. | $2,500,000 | $2,500,000 | $2,173,439 | $130 | |||||||||||||||
24 | (29) | Loan | Peacock Run Apartments | 1.3% | Silverpeak | Silverpeak | $10,000,000 | $10,000,000 | $8,897,148 | $37,879 | Refinance | Naimisha Barot | ||||||||||||
25 | Loan | Allendale Business Center | 1.3% | BSP | BSP | $9,600,000 | $9,600,000 | $8,011,171 | $61 | Acquisition | Sky Management Services LLC | |||||||||||||
26 | Loan | 10 West Plaza | 1.2% | MC-FiveMile | Column Financial, Inc. | $9,450,000 | $9,450,000 | $8,134,699 | $169 | Acquisition | Fabien Elie Laskar | |||||||||||||
27 | Loan | Sunchase Park and Ramblewood Apartments | 1.2% | Five Mile Capital Partners | Column Financial, Inc. | $9,100,000 | $9,044,211 | $7,381,964 | $31,187 | Refinance | Walter Mikulik | |||||||||||||
28 | Loan | Douglasville Marketplace | 1.2% | BSP | BSP | $9,000,000 | $9,000,000 | $7,676,522 | $104 | Acquisition | Zaffar S. Tabani, Zeshan Z. Tabani, Aliya Tabani | |||||||||||||
29 | Loan | Staybridge Suites - Indianapolis, IN | 1.2% | Column Financial, Inc. | Column Financial, Inc. | $9,000,000 | $8,957,700 | $6,753,007 | $79,272 | Refinance | Vern E. Havens; Timothy J. Dora; Robert W. Dora | |||||||||||||
30 | Loan | Campbell Grove | 1.2% | Column Financial, Inc. | Column Financial, Inc. | $9,100,000 | $8,928,817 | $7,388,491 | $48,004 | Acquisition | Curtis Haines; Kylie Schischka | |||||||||||||
31 | Loan | Hotel Indigo - Columbus IN | 1.1% | Column Financial, Inc. | Column Financial, Inc. | $9,100,000 | $8,824,645 | $6,694,936 | $103,819 | Refinance | Timothy J. Dora | |||||||||||||
32 | Loan | 350-360 Fairfield Avenue | 1.1% | BSP | BSP | $8,700,000 | $8,700,000 | $7,106,759 | $68 | Refinance | Brandon Hall; Brett Wilderman | |||||||||||||
33 | Loan | The Registry Apartments | 0.9% | MC-FiveMile | Column Financial, Inc. | $6,525,000 | $6,525,000 | $5,644,694 | $63,350 | Acquisition | Michael Harper, Gregory J. Roccaforte and Steven J. Walker | |||||||||||||
34 | Loan | Trinity Nueces MHC | 0.8% | BSP | BSP | $6,500,000 | $6,500,000 | $5,318,463 | $29,817 | Refinance | Donald G. Clements, Jr.; J.Art Nicholson; Barry C. Wren | |||||||||||||
35 | Loan | Southwood One | 0.8% | Column Financial, Inc. | Column Financial, Inc. | $6,300,000 | $6,300,000 | $5,938,749 | $71 | Recapitalization | FMC Banyan Holdings LLC | |||||||||||||
36 | Loan | Georgia Anchored Retail Portfolio | 0.8% | BSP | BSP | $6,000,000 | $5,993,165 | $4,883,566 | $47 | Refinance | J. Noel Osteen; Robert C. Sikes | |||||||||||||
36.01 | Property | Shoppes of Hinesville | 0.5% | BSP | BSP | $3,800,000 | $3,795,671 | $3,092,925 | $47 | |||||||||||||||
36.02 | Property | Pooler Square | 0.3% | BSP | BSP | $2,200,000 | $2,197,494 | $1,790,641 | $47 | |||||||||||||||
37 | Loan | Holiday Inn Express & Suites Warrenton | 0.8% | BSP | BSP | $6,000,000 | $5,987,134 | $4,975,112 | $70,437 | Refinance | Robert E. Thomas; Martha A. Thomas; Amy Thomas Petty | |||||||||||||
38 | Loan | Kaufman - Ft. Collins Office Building | 0.7% | Column Financial, Inc. | Column Financial, Inc. | $5,600,000 | $5,498,277 | $4,179,942 | $186 | Acquisition | Alan Jay Kaufman | |||||||||||||
39 | Loan | Hinesville Square | 0.7% | BSP | BSP | $5,500,000 | $5,475,705 | $4,521,796 | $38 | Refinance | J. Noel Osteen, Billy N. Jones, Robert C. Sikes | |||||||||||||
40 | Loan | Royale Apartments | 0.7% | BSP | BSP | $5,300,000 | $5,287,258 | $4,316,480 | $64,479 | Refinance | Gideon D. Levy | |||||||||||||
41 | Loan | Weatherbee Townhomes | 0.6% | BSP | BSP | $5,000,000 | $4,983,733 | $3,730,910 | $64,724 | Refinance | Gregg R. Wexler | |||||||||||||
42 | Loan | Siena Courtyard Apartments | 0.6% | MC-FiveMile | Column Financial, Inc. | $4,800,000 | $4,750,297 | $3,951,333 | $25,817 | Acquisition | James A. Weichert and Judith L. Sargent | |||||||||||||
43 | Loan | Eden Garden Apartments | 0.6% | Column Financial, Inc. | Column Financial, Inc. | $4,612,500 | $4,553,420 | $3,785,180 | $31,842 | Refinance | Sanjay A. Hemrajani | |||||||||||||
44 | Loan | Highland Knolls Apartments | 0.5% | BSP | BSP | $3,900,000 | $3,890,624 | $3,176,278 | $55,580 | Refinance | Gideon D. Levy | |||||||||||||
45 | Loan | Cherry Tree Crossing II & III | 0.5% | MC-FiveMile | Column Financial, Inc. | $3,850,000 | $3,797,044 | $3,035,702 | $215 | Refinance | Thomas G. English | |||||||||||||
46 | Loan | MarMic Apartments | 0.5% | Walker & Dunlop | Silverpeak | $3,500,000 | $3,479,477 | $2,659,461 | $29,995 | Refinance | Marvin Peavy | |||||||||||||
47 | Loan | Candlewood Suites - Fort Myers FL | 0.4% | Column Financial, Inc. | Column Financial, Inc. | $3,485,000 | $3,431,572 | $2,645,348 | $42,895 | Acquisition | Chandrakant R. Patel; Bharat Patel | |||||||||||||
48 | (30) | Loan | Beaver Pond Center | 0.4% | Silverpeak | Silverpeak | $3,350,000 | $3,345,945 | $2,701,740 | $77 | Refinance | Isaac Seruya | ||||||||||||
49 | Loan | Buford Heights Apartments | 0.4% | BSP | BSP | $3,300,000 | $3,292,066 | $2,687,620 | $55,798 | Refinance | Gideon D. Levy | |||||||||||||
50 | Loan | Country Inn & Suites Conyers | 0.4% | Silverpeak | Silverpeak | $3,250,000 | $3,244,222 | $2,290,033 | $49,155 | Refinance | Jayantilal Bhavan | |||||||||||||
51 | Loan | Silsbee & Lumberton Retail | 0.4% | MC-FiveMile | Column Financial, Inc. | $3,100,000 | $3,067,835 | $2,551,073 | $105 | Refinance | Francois P. Zanni | |||||||||||||
51.01 | Property | Lumberton Plaza | 0.2% | MC-FiveMile | Column Financial, Inc. | $1,750,000 | $1,731,842 | $1,440,122 | $105 | |||||||||||||||
51.02 | Property | Silsbee Plaza | 0.2% | MC-FiveMile | Column Financial, Inc. | $1,350,000 | $1,335,993 | $1,110,951 | $105 | |||||||||||||||
52 | Loan | Lubbock MHC Portfolio | 0.4% | MC-FiveMile | Column Financial, Inc. | $3,000,000 | $2,966,493 | $2,479,385 | $10,557 | Acquisition | David M. Ruby and Richard L. Ruby | |||||||||||||
52.01 | Property | Town & Country MHC | 0.2% | MC-FiveMile | Column Financial, Inc. | $1,635,000 | $1,616,738 | $1,351,265 | $10,557 | |||||||||||||||
52.02 | Property | Slaton MHC | 0.1% | MC-FiveMile | Column Financial, Inc. | $768,000 | $759,422 | $634,723 | $10,557 | |||||||||||||||
52.03 | Property | Texas West MHC | 0.1% | MC-FiveMile | Column Financial, Inc. | $597,000 | $590,332 | $493,398 | $10,557 | |||||||||||||||
53 | Loan | Cactus Mobile Ranch | 0.2% | Column Financial, Inc. | Column Financial, Inc. | $1,875,000 | $1,858,684 | $1,550,835 | $32,608 | Acquisition | Madeleine S. Gross |
A-1-2 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGED PROPERTY CHARACTERISTICS | ||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Non-Recourse Carveout Guarantor(4) | No. of Properties | General Property Type | Detailed Property Type | Title Type(5)(6) | Ground Lease Initial Lease Expiration Date(5) | ||||||||||||
1 | Loan | Coconut Point | 13.0% | Simon Property Group, L.P.; Dillard’s Inc.; Coconut Point Developers, LLC | 1 | Retail | Anchored | Fee | ||||||||||||||
2 | Loan | Gurnee Mills | 9.8% | Simon Property Group, L.P. | 1 | Retail | Regional Mall | Fee | ||||||||||||||
3 | Loan | 9 West 57th Street | 6.5% | Sheldon H. Solow | 1 | Office | CBD | Fee & Leasehold | 5/22/2098 | |||||||||||||
4 | Loan | Tampa Marriott Westshore | 3.9% | Columbia Sussex Corporation; CSC Holdings LLC | 1 | Hotel | Full Service | Leasehold | 12/31/2017 | |||||||||||||
5 | Loan | Cypress Park West | 3.8% | Yoav Merary | 1 | Office | Suburban | Fee | ||||||||||||||
6 | Loan | CVS Office Centre Building | 3.7% | L&M Associates | 1 | Office | Suburban | Fee & Leasehold | 12/31/2036 | |||||||||||||
7 | Loan | Peachtree Mall | 3.2% | GGP Limited Partnership | 1 | Retail | Regional Mall | Fee | ||||||||||||||
8 | Loan | Eastern Shore Plaza | 3.1% | Hardam S. Azad | 1 | Retail | Anchored | Fee | ||||||||||||||
9 | Loan | Robert Pitt Professional Plaza | 3.0% | Ephraim Grossman; Grossman Family 2012 Trust dated as of December 27, 2012 | 1 | Mixed Use | Office/Warehouse | Fee | ||||||||||||||
10 | Loan | Preserve at Autumn Ridge II | 2.7% | Robert C. Morgan | 1 | Multifamily | Garden | Fee | ||||||||||||||
11 | Loan | BJ’s Wholesale Club - Miami | 2.6% | Murray H. Goodman | 1 | Retail | Single Tenant | Fee | ||||||||||||||
12 | Loan | Holcomb Woods | 2.4% | Alan Ades; Aaron Stauber; Daniel Stauber; Robert Ades; Maurice Ades | 1 | Office | Suburban | Fee | ||||||||||||||
13 | Loan | The Heights II | 2.3% | Capital Square Realty Advisors, LLC | 1 | Multifamily | Student Housing | Fee | ||||||||||||||
14 | Loan | Beltway Marketplace | 2.2% | Haskel Iny; Ronnie Schwartz | 1 | Retail | Anchored | Fee | ||||||||||||||
15 | Loan | Embarcadero Club Apartments | 2.1% | Ronald Eisenberg | 1 | Multifamily | Garden | Fee | ||||||||||||||
16 | Loan | GLP Industrial Portfolio B | 2.1% | Western A Midwest, LLC, Western A South, LLC, Western A West, LLC, Western A East, LLC, Western B Southeast, LLC, Western B Northwest, LLC, Western B South, LLC, Western B West, LLC, Western B East, LLC, Western C REIT, LLC, Western C NR, LLC | 142 | Industrial | Various | Fee | ||||||||||||||
16.001 | Property | Agave DC | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.002 | Property | Lehigh Valley 13 | 0.1% | 1 | Industrial | Warehouse | Fee | |||||||||||||||
16.003 | Property | Frontier Logistics BTS | 0.1% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.004 | Property | Sugarland Interchange DC | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.005 | Property | York - Willow Springs | 0.0% | 1 | Industrial | Warehouse | Fee | |||||||||||||||
16.006 | Property | Atlanta - Liberty DC | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.007 | Property | South Bay DC | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.008 | Property | Sorensen Industrial | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.009 | Property | Miramar DC | 0.0% | 1 | Industrial | Warehouse | Fee | |||||||||||||||
16.010 | Property | York DC II | 0.0% | 1 | Industrial | Warehouse | Fee | |||||||||||||||
16.011 | Property | Carlisle DC Bldg 1 | 0.0% | 1 | Industrial | Warehouse | Fee | |||||||||||||||
16.012 | Property | Portside Distribution Center | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.013 | Property | Marina West A | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.014 | Property | Fremont East Bay DC | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.015 | Property | Harbor Gateway DC | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.016 | Property | Imperial DC 1 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.017 | Property | Westport DC Bldg B | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.018 | Property | Westport DC Bldg A | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.019 | Property | Auburn DC | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.020 | Property | Southaven DC Bldg 2 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.021 | Property | Marina West DC II Bldg 1 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.022 | Property | Buckeye DC Bldg 1 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.023 | Property | York DC III | 0.0% | 1 | Industrial | Warehouse | Fee | |||||||||||||||
16.024 | Property | Orange County DC | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.025 | Property | Kent Valley DC II | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.026 | Property | Memphis IC III | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.027 | Property | Pinole Point Building #1 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.028 | Property | Cactus DC II | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.029 | Property | Fairburn DC | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.030 | Property | Windfern Distribution Center II | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.031 | Property | Miami DC | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.032 | Property | Southpoint F | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.033 | Property | Industrial Parkway DC | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.034 | Property | Chickasaw DC | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.035 | Property | Valley Crossings | 0.0% | 1 | Industrial | Warehouse | Fee | |||||||||||||||
16.036 | Property | Buckeye DC Bldg 2 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.037 | Property | Southpoint B | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.038 | Property | Hartman Business Center I | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.039 | Property | Artesia DC | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.040 | Property | Bell Gardens Distribution Center #3 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.041 | Property | Marina West B | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.042 | Property | Renton DC | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.043 | Property | Southpoint A | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.044 | Property | Westfork A5 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.045 | Property | Marina West DC II Bldg 2 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.046 | Property | Pinole Point Building #2 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.047 | Property | Salt Lake DC II | 0.0% | 1 | Industrial | Warehouse | Fee | |||||||||||||||
16.048 | Property | Northwest 8 Industrial Center II | 0.0% | 1 | Industrial | Flex | Fee | |||||||||||||||
16.049 | Property | Salt Lake DC I | 0.0% | 1 | Industrial | Warehouse | Fee | |||||||||||||||
16.050 | Property | Southshore Commerce Center C | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.051 | Property | Pinole Point Building #3 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.052 | Property | Steamboat DC | 0.0% | 1 | Industrial | Warehouse | Fee | |||||||||||||||
16.053 | Property | Palo Verde DC | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.054 | Property | South San Francisco DC II | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.055 | Property | Westfork C4 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.056 | Property | South San Francisco DC | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.057 | Property | Southshore Commerce Center A | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.058 | Property | Kent Valley DC IV | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.059 | Property | Carlisle DC Bldg 2 | 0.0% | 1 | Industrial | Warehouse | Fee | |||||||||||||||
16.060 | Property | Bluegrass DC Bldg 4 | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.061 | Property | Westfork A4 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.062 | Property | Beltway Crossing DC Bldg 2 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.063 | Property | Ritner DC | 0.0% | 1 | Industrial | Warehouse | Fee | |||||||||||||||
16.064 | Property | Hartman Business Center II | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.065 | Property | Hayward DC | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.066 | Property | Houston DC Bldg 1 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.067 | Property | Kent Valley DC | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.068 | Property | Lehigh Valley 9 | 0.0% | 1 | Industrial | Warehouse | Fee | |||||||||||||||
16.069 | Property | Beltway Crossing DC Bldg 3 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.070 | Property | Southaven DC Bldg 1 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.071 | Property | Bluegrass DC Bldg 1 | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.072 | Property | Suwanee Point Building 200 | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.073 | Property | Tamarac Business Center I | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.074 | Property | Gwinnett DC Bldg 1 | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.075 | Property | Houston DC Bldg 3 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.076 | Property | Broadway 101 CC Bldg 9 | 0.0% | 1 | Industrial | Flex, light industrial, distribution | Fee | |||||||||||||||
16.077 | Property | Iron Run DC | 0.0% | 1 | Industrial | Warehouse | Fee | |||||||||||||||
16.078 | Property | Windfern Distribution Center I | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.079 | Property | Miami DC II | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.080 | Property | Southshore Commerce Center B | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.081 | Property | Suwanee Point Building 100 | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.083 | Property | Southshore Commerce Center D | 0.0% | 1 | Industrial | Distribution Warehouse | Fee |
A-1-3 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGED PROPERTY CHARACTERISTICS | ||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Non-Recourse Carveout Guarantor(4) | No. of Properties | General Property Type | Detailed Property Type | Title Type(5)(6) | Ground Lease Initial Lease Expiration Date(5) | ||||||||||||
16.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | 1 | Industrial | Flex, light industrial, distribution | Fee | |||||||||||||||
16.085 | Property | Lehigh Valley DC II | 0.0% | 1 | Industrial | Warehouse | Fee | |||||||||||||||
16.086 | Property | Memphis IC I | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | 1 | Industrial | Flex, light industrial, distribution | Fee | |||||||||||||||
16.088 | Property | Lehigh Valley 10 | 0.0% | 1 | Industrial | Warehouse | Fee | |||||||||||||||
16.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.090 | Property | Northwest 8 Industrial Center I | 0.0% | 1 | Industrial | Flex | Fee | |||||||||||||||
16.091 | Property | Bluegrass DC Bldg 3 | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.092 | Property | Andover DC Bldg A | 0.0% | 1 | Industrial | Warehouse | Fee | |||||||||||||||
16.093 | Property | Bluegrass DC Bldg 2 | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.094 | Property | Andover DC Bldg B | 0.0% | 1 | Industrial | Warehouse | Fee | |||||||||||||||
16.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | 1 | Industrial | Flex, light industrial, distribution | Fee | |||||||||||||||
16.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | 1 | Industrial | Flex, light industrial, distribution | Fee | |||||||||||||||
16.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | 1 | Industrial | Flex, light industrial, distribution | Fee | |||||||||||||||
16.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | 1 | Industrial | Flex, light industrial, distribution | Fee | |||||||||||||||
16.099 | Property | Lehigh Valley 11 | 0.0% | 1 | Industrial | Warehouse | Fee | |||||||||||||||
16.100 | Property | Tamarac Commerce Center | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.101 | Property | Houston DC Bldg 2 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.102 | Property | Marina West DC II Bldg 3 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | 1 | Industrial | Flex, light industrial, distribution | Fee | |||||||||||||||
16.104 | Property | Commerce Park Medical Center | 0.0% | 1 | Industrial | Flex | Fee | |||||||||||||||
16.105 | Property | Houston IC | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.106 | Property | Gwinnett DC Bldg 2 | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.107 | Property | Weston Business Center | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.108 | Property | Kent Valley DC III | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.109 | Property | Commerce Park SW 2 | 0.0% | 1 | Industrial | Flex | Fee | |||||||||||||||
16.110 | Property | Commerce Park Westchase 3 | 0.0% | 1 | Industrial | Flex | Fee | |||||||||||||||
16.111 | Property | Lehigh Valley 12 | 0.0% | 1 | Industrial | Warehouse | Fee | |||||||||||||||
16.112 | Property | Houston DC Bldg 4 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.113 | Property | Valley Forge 1 | 0.0% | 1 | Industrial | Flex | Fee | |||||||||||||||
16.114 | Property | Valley Forge 2 | 0.0% | 1 | Industrial | Flex | Fee | |||||||||||||||
16.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.116 | Property | Commerce Park SW 4 | 0.0% | 1 | Industrial | Flex | Fee | |||||||||||||||
16.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | 1 | Industrial | Flex, light industrial, distribution | Fee | |||||||||||||||
16.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.119 | Property | Commerce Park SW 1 | 0.0% | 1 | Industrial | Flex | Fee | |||||||||||||||
16.120 | Property | Tamarac Business Center II | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | 1 | Industrial | Flex, light industrial, distribution | Fee | |||||||||||||||
16.122 | Property | Commerce Park Westchase 2 | 0.0% | 1 | Industrial | Flex | Fee | |||||||||||||||
16.123 | Property | Memphis IC II | 0.0% | 1 | Industrial | Distribution Warehouse | Fee | |||||||||||||||
16.124 | Property | Commerce Park NW 3 | 0.0% | 1 | Industrial | Flex | Fee | |||||||||||||||
16.125 | Property | Commerce Park NW 4 | 0.0% | 1 | Industrial | Flex | Fee | |||||||||||||||
16.126 | Property | Commerce Park SW 3 | 0.0% | 1 | Industrial | Flex | Fee | |||||||||||||||
16.127 | Property | Commerce Park Westchase 1 | 0.0% | 1 | Industrial | Flex | Fee | |||||||||||||||
16.128 | Property | Commerce Park NW 2 | 0.0% | 1 | Industrial | Flex | Fee | |||||||||||||||
16.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | 1 | Industrial | Flex, light industrial, distribution | Fee | |||||||||||||||
16.130 | Property | Commerce Park NW 1 | 0.0% | 1 | Industrial | Flex | Fee | |||||||||||||||
16.131 | Property | Lakeview BC Bldg 1 | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.132 | Property | Ft. Lauderdale Industrial II | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.133 | Property | Valley Forge 3 | 0.0% | 1 | Industrial | Flex | Fee | |||||||||||||||
16.134 | Property | Lakeview BC Bldg 7 | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.135 | Property | Lakeview BC Bldg 4 | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.136 | Property | Lakeview BC Bldg 5 | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.137 | Property | Commerce Park SW 5 | 0.0% | 1 | Industrial | Flex | Fee | |||||||||||||||
16.138 | Property | Lakeview BC Bldg 6 | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.139 | Property | Valley Forge 4 | 0.0% | 1 | Industrial | Flex | Fee | |||||||||||||||
16.140 | Property | Lakeview BC Bldg 3 | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.141 | Property | Lakeview BC Bldg 2 | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
16.142 | Property | Ft. Lauderdale Industrial I | 0.0% | 1 | Industrial | Light Industrial | Fee | |||||||||||||||
17 | Loan | Holiday Inn & Suites Plantation | 1.6% | Paul A. Nussbaum; Leslie Ng | 1 | Hotel | Limited Service | Fee | ||||||||||||||
18 | Loan | Wrigley Plaza | 1.5% | Louis J. Rogers | 1 | Retail | Shadow Anchored | Leasehold | 2/1/2033 | |||||||||||||
19 | Loan | Huntington Ridge Apartments | 1.5% | Gideon D. Levy | 1 | Multifamily | Garden | Fee | ||||||||||||||
20 | Loan | Sweet Candy Building | 1.5% | Steven Dahlberg; The Kissel Company, Inc. | 1 | Office | Suburban | Fee | ||||||||||||||
21 | Loan | Pinehurst Centre | 1.5% | Thomas E. Robinson | 1 | Office | Suburban | Fee | ||||||||||||||
22 | Loan | Cherry Creek Apartments | 1.5% | Chowdary Yalamanchili | 1 | Multifamily | Garden | Fee | ||||||||||||||
23 | Loan | Maxwell Office Portfolio | 1.4% | Lawrence W. Maxwell; Ronald L. Clark | 2 | Office | CBD | Fee | ||||||||||||||
23.01 | Property | SunTrust Building | 1.1% | 1 | Office | CBD | Fee | |||||||||||||||
23.02 | Property | McKay Building | 0.3% | 1 | Office | CBD | Fee | |||||||||||||||
24 | (29) | Loan | Peacock Run Apartments | 1.3% | Naimisha Barot | 1 | Multifamily | Garden | Fee | |||||||||||||
25 | Loan | Allendale Business Center | 1.3% | Sky Management Services LLC | 1 | Office | Flex | Fee | ||||||||||||||
26 | Loan | 10 West Plaza | 1.2% | Fabien Elie Laskar | 1 | Retail | Anchored | Fee | ||||||||||||||
27 | Loan | Sunchase Park and Ramblewood Apartments | 1.2% | Walter Mikulik | 1 | Multifamily | Garden | Fee | ||||||||||||||
28 | Loan | Douglasville Marketplace | 1.2% | Tabani T Investments, LLC | 1 | Retail | Anchored | Fee | ||||||||||||||
29 | Loan | Staybridge Suites - Indianapolis, IN | 1.2% | Vern E. Havens; Timothy J. Dora; Robert W. Dora | 1 | Hotel | Extended Stay | Fee | ||||||||||||||
30 | Loan | Campbell Grove | 1.2% | Curtis Haines; Kylie Schischka | 1 | Multifamily | Garden | Fee | ||||||||||||||
31 | Loan | Hotel Indigo - Columbus IN | 1.1% | Timothy J. Dora | 1 | Hotel | Select Service | Fee | ||||||||||||||
32 | Loan | 350-360 Fairfield Avenue | 1.1% | Brandon Hall; Brett Wilderman | 1 | Office | Suburban | Fee | ||||||||||||||
33 | Loan | The Registry Apartments | 0.9% | Michael Harper, Gregory J. Roccaforte and Steven J. Walker | 1 | Multifamily | Garden | Fee | ||||||||||||||
34 | Loan | Trinity Nueces MHC | 0.8% | Donald G. Clements, Jr.; J.Art Nicholson; Barry C. Wren | 1 | Manufactured Housing | Manufactured Housing | Fee | ||||||||||||||
35 | Loan | Southwood One | 0.8% | FMC Banyan Holdings LLC | 1 | Office | Suburban | Fee | ||||||||||||||
36 | Loan | Georgia Anchored Retail Portfolio | 0.8% | J. Noel Osteen; Robert C. Sikes | 2 | Retail | Anchored | Fee | ||||||||||||||
36.01 | Property | Shoppes of Hinesville | 0.5% | 1 | Retail | Anchored | Fee | |||||||||||||||
36.02 | Property | Pooler Square | 0.3% | 1 | Retail | Anchored | Fee | |||||||||||||||
37 | Loan | Holiday Inn Express & Suites Warrenton | 0.8% | Robert E. Thomas; Martha A. Thomas; Amy Thomas Petty | 1 | Hotel | Limited Service | Fee | ||||||||||||||
38 | Loan | Kaufman - Ft. Collins Office Building | 0.7% | Alan Jay Kaufman | 1 | Office | Suburban | Fee | ||||||||||||||
39 | Loan | Hinesville Square | 0.7% | J. Noel Osteen, Billy N. Jones, Robert C. Sikes | 1 | Mixed Use | Retail/Self Storage/Office | Fee | ||||||||||||||
40 | Loan | Royale Apartments | 0.7% | Gideon D. Levy | 1 | Multifamily | Garden | Fee | ||||||||||||||
41 | Loan | Weatherbee Townhomes | 0.6% | Gregg R. Wexler | 1 | Multifamily | Garden | Fee | ||||||||||||||
42 | Loan | Siena Courtyard Apartments | 0.6% | James A. Weichert and Judith L. Sargent | 1 | Multifamily | Garden | Fee | ||||||||||||||
43 | Loan | Eden Garden Apartments | 0.6% | Sanjay A. Hemrajani | 1 | Multifamily | Garden | Fee | ||||||||||||||
44 | Loan | Highland Knolls Apartments | 0.5% | Gideon D. Levy | 1 | Multifamily | Garden | Fee | ||||||||||||||
45 | Loan | Cherry Tree Crossing II & III | 0.5% | Thomas G. English | 1 | Retail | Unanchored | Fee & Leasehold | 10/7/2037 | |||||||||||||
46 | Loan | MarMic Apartments | 0.5% | Marvin Peavy | 1 | Multifamily | Garden | Fee | ||||||||||||||
47 | Loan | Candlewood Suites - Fort Myers FL | 0.4% | Chandrakant R. Patel; Bharat Patel | 1 | Hotel | Extended Stay | Fee | ||||||||||||||
48 | (30) | Loan | Beaver Pond Center | 0.4% | Isaac Seruya | 1 | Retail | Anchored | Fee | |||||||||||||
49 | Loan | Buford Heights Apartments | 0.4% | Gideon D. Levy | 1 | Multifamily | Garden | Fee | ||||||||||||||
50 | Loan | Country Inn & Suites Conyers | 0.4% | Jayantilal Bhavan | 1 | Hotel | Limited Service | Fee | ||||||||||||||
51 | Loan | Silsbee & Lumberton Retail | 0.4% | Francois P. Zanni | 2 | Retail | Retail | Fee | ||||||||||||||
51.01 | Property | Lumberton Plaza | 0.2% | 1 | Retail | Shadow Anchored | Fee | |||||||||||||||
51.02 | Property | Silsbee Plaza | 0.2% | 1 | Retail | Shadow Anchored | Fee | |||||||||||||||
52 | Loan | Lubbock MHC Portfolio | 0.4% | David M. Ruby and Richard L. Ruby | 3 | Manufactured Housing | Manufactured Housing | Fee | ||||||||||||||
52.01 | Property | Town & Country MHC | 0.2% | 1 | Manufactured Housing | Manufactured Housing | Fee | |||||||||||||||
52.02 | Property | Slaton MHC | 0.1% | 1 | Manufactured Housing | Manufactured Housing | Fee | |||||||||||||||
52.03 | Property | Texas West MHC | 0.1% | 1 | Manufactured Housing | Manufactured Housing | Fee | |||||||||||||||
53 | Loan | Cactus Mobile Ranch | 0.2% | Madeleine S. Gross | 1 | Manufactured Housing | Manufactured Housing | Fee |
A-1-4 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGE LOAN CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Address | City | County | State | Zip Code | Year Built | Year Renovated | Net Rentable Area SF/Units/Acres/ Rooms/Pads(7) | Units of Measure | Occupancy Rate(7)(8) | Occupancy Rate As-of Date | Appraised Value(9) | Appraisal As-of Date | Mortgage Rate | Administrative Fee Rate(10) | Subservicing Fee Rate(10) | Master Servicing Fee Rate(10) | |||||||||||||||||||||
1 | Loan | Coconut Point | 13.0% | 23106 Fashion Drive | Estero | Lee | FL | 33928 | 2006 | 836,531 | Square Feet | 88.4% | 6/7/2016 | $283,000,000 | 7/19/2016 | 3.9530% | 0.01735% | 0.00000% | 0.00250% | |||||||||||||||||||||||
2 | Loan | Gurnee Mills | 9.8% | 6170 West Grand Avenue | Gurnee | Lake | IL | 60031 | 1991 | 2014 | 1,683,915 | Square Feet | 91.1% | 9/22/2016 | $417,000,000 | 8/23/2016 | 3.9900% | 0.01768% | 0.00000% | 0.00250% | ||||||||||||||||||||||
3 | Loan | 9 West 57th Street | 6.5% | 9 West 57th Street | New York | New York | NY | 10019 | 1972 | 1,680,218 | Square Feet | 63.5% | 6/1/2016 | $3,400,000,000 | 7/28/2016 | 2.8595% | 0.01270% | 0.00125% | 0.00250% | |||||||||||||||||||||||
4 | Loan | Tampa Marriott Westshore | 3.9% | 1001 North Westshore Boulevard | Tampa | Hillsborough | FL | 33607 | 1981 | 2005-2006 | 310 | Rooms | 68.7% | 7/31/2016 | $51,500,000 | 4/26/2016 | 4.6850% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
5 | Loan | Cypress Park West | 3.8% | 6700 & 6750 North Andrews Avenue | Fort Lauderdale | Broward | FL | 33309 | 1986, 2003 | 2015 | 225,757 | Square Feet | 84.8% | 9/21/2016 | $43,200,000 | 8/3/2016 | 4.5600% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
6 | Loan | CVS Office Centre Building | 3.7% | 105 Mall Boulevard | Monroeville | Allegheny | PA | 15146 | 1980 | 2009 | 226,501 | Square Feet | 100.0% | 11/6/2016 | $41,800,000 | 9/2/2016 | 4.3900% | 0.03635% | 0.02000% | 0.00250% | ||||||||||||||||||||||
7 | Loan | Peachtree Mall | 3.2% | 3131 Manchester Expressway | Columbus | Muscogee | GA | 31909 | 1975, 1985, 1993, 1994 | 1994, 2010-2015 | 536,202 | Square Feet | 90.1% | 6/30/2016 | $140,000,000 | 9/1/2016 | 3.9440% | 0.02039% | 0.00000% | 0.00250% | ||||||||||||||||||||||
8 | Loan | Eastern Shore Plaza | 3.1% | 10200 Eastern Shore Boulevard | Spanish Fort | Baldwin | AL | 36527 | 2004 | 270,105 | Square Feet | 95.5% | 8/16/2016 | $35,000,000 | 8/4/2016 | 4.7800% | 0.01635% | 0.00000% | 0.00250% | |||||||||||||||||||||||
9 | Loan | Robert Pitt Professional Plaza | 3.0% | 19-29 Robert Pitt Drive | Monsey | Rockland | NY | 10952 | 1990, 2009 | 143,194 | Square Feet | 100.0% | 9/23/2016 | $34,500,000 | 5/25/2016 | 4.7200% | 0.01635% | 0.00000% | 0.00250% | |||||||||||||||||||||||
10 | Loan | Preserve at Autumn Ridge II | 2.7% | 14630 Autumn Ridge Lane | Watertown | Jefferson | NY | 13601 | 2015 | 152 | Units | 99.3% | 6/30/2016 | $27,500,000 | 5/20/2016 | 4.5400% | 0.01635% | 0.00000% | 0.00250% | |||||||||||||||||||||||
11 | Loan | BJ’s Wholesale Club - Miami | 2.6% | 16200 Southwest 88th Street | Miami | Miami-Dade | FL | 33196 | 2006 | 113,000 | Square Feet | 100.0% | 11/6/2016 | $28,750,000 | 6/16/2016 | 4.4000% | 0.01635% | 0.00000% | 0.00250% | |||||||||||||||||||||||
12 | Loan | Holcomb Woods | 2.4% | 1000 Holcomb Woods Parkway | Roswell | Fulton | GA | 30076 | 1983, 1985 | 1998 | 239,139 | Square Feet | 86.6% | 9/30/2016 | $27,250,000 | 8/29/2016 | 4.3000% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
13 | Loan | The Heights II | 2.3% | 1101 East River Ridge Parkway | San Marcos | Hays | TX | 78666 | 2005 | 2015 | 672 | Beds | 97.2% | 10/10/2016 | $28,730,000 | 9/14/2016 | 4.8520% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
14 | Loan | Beltway Marketplace | 2.2% | 9210-9230 South Eastern Avenue | Las Vegas | Clark | NV | 89123 | 2002 | 80,479 | Square Feet | 100.0% | 10/1/2016 | $23,400,000 | 8/25/2016 | 4.3300% | 0.01635% | 0.00000% | 0.00250% | |||||||||||||||||||||||
15 | Loan | Embarcadero Club Apartments | 2.1% | 2210 Sullivan Road | College Park | Fulton | GA | 30337 | 1972, 1974 | 2005, 2014-2015 | 404 | Units | 93.8% | 8/31/2016 | $22,200,000 | 8/19/2016 | 4.7200% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
16 | Loan | GLP Industrial Portfolio B | 2.1% | Various | Various | Various | Various | Various | Various | 26,238,861 | Square Feet | 93.8% | 10/1/2015 | $2,081,000,000 | Various | 3.8164107% | 0.01270% | 0.00125% | 0.00250% | |||||||||||||||||||||||
16.001 | Property | Agave DC | 0.1% | 800 North 75th Avenue | Phoenix | Maricopa | AZ | 85043 | 2009 | 1,267,110 | Square Feet | 100.0% | 10/1/2015 | $99,600,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.002 | Property | Lehigh Valley 13 | 0.1% | 861 Nestle Way | Allentown | Lehigh | PA | 18031 | 2000 | 822,500 | Square Feet | 100.0% | 10/1/2015 | $53,500,000 | 8/26/2015 | |||||||||||||||||||||||||||
16.003 | Property | Frontier Logistics BTS | 0.1% | 3507 Pasadena Freeway | Pasadena | Harris | TX | 77503 | 2015 | 600,004 | Square Feet | 100.0% | 10/1/2015 | $50,500,000 | 10/2/2015 | |||||||||||||||||||||||||||
16.004 | Property | Sugarland Interchange DC | 0.0% | 1111 Gillingham Lane | Sugarland | Fort Bend | TX | 77478 | 1995 | 486,263 | Square Feet | 100.0% | 10/1/2015 | $45,800,000 | 8/25/2015 | |||||||||||||||||||||||||||
16.005 | Property | York - Willow Springs | 0.0% | 105 Willow Springs Lane | York | York | PA | 17406 | 2009 | 624,000 | Square Feet | 100.0% | 10/1/2015 | $44,300,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.006 | Property | Atlanta - Liberty DC | 0.0% | 127 Liberty Industrial Parkway | McDonough | Henry | GA | 30253 | 2006 | 851,349 | Square Feet | 100.0% | 10/1/2015 | $41,600,000 | 8/31/2015 | |||||||||||||||||||||||||||
16.007 | Property | South Bay DC | 0.0% | 588 Crenshaw Boulevard | Torrance | Los Angeles | CA | 90503 | 2013 | 265,440 | Square Feet | 100.0% | 10/1/2015 | $40,000,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.008 | Property | Sorensen Industrial | 0.0% | 9306 Sorensen Avenue | Santa Fe Springs | Los Angeles | CA | 90670 | 2012 | 305,422 | Square Feet | 100.0% | 10/1/2015 | $39,200,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.009 | Property | Miramar DC | 0.0% | 11500 Miramar Parkway | Miramar | Broward | FL | 33025 | 2002 | 289,300 | Square Feet | 100.0% | 10/1/2015 | $38,600,000 | 8/24/2015 | |||||||||||||||||||||||||||
16.010 | Property | York DC II | 0.0% | 3300 Espresso Way | York | York | PA | 17406 | 2011 | 603,000 | Square Feet | 100.0% | 10/1/2015 | $36,000,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.011 | Property | Carlisle DC Bldg 1 | 0.0% | 5 True Temper Drive | Carlisle | Cumberland | PA | 17015 | 2001 | 511,760 | Square Feet | 100.0% | 10/1/2015 | $35,500,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.012 | Property | Portside Distribution Center | 0.0% | 1401 St. Paul Avenue | Tacoma | Pierce | WA | 98421 | 2007 | 416,050 | Square Feet | 100.0% | 10/1/2015 | $33,500,000 | 7/9/2015 | |||||||||||||||||||||||||||
16.013 | Property | Marina West A | 0.0% | 13900 North West 2nd Street | Sunrise | Broward | FL | 33325 | 2002 | 276,175 | Square Feet | 100.0% | 10/1/2015 | $32,900,000 | 8/24/2015 | |||||||||||||||||||||||||||
16.014 | Property | Fremont East Bay DC | 0.0% | 48350 Fremont Boulevard | Fremont | Alameda | CA | 94538 | 1990 | 246,450 | Square Feet | 100.0% | 10/1/2015 | $29,400,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.015 | Property | Harbor Gateway DC | 0.0% | 1580 Francisco Street | Torrance | Los Angeles | CA | 90501 | 2000 | 184,815 | Square Feet | 100.0% | 10/1/2015 | $29,400,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.016 | Property | Imperial DC 1 | 0.0% | 19802 Imperial Valley Drive | Houston | Harris | TX | 77073 | 2014 | 328,020 | Square Feet | 100.0% | 10/1/2015 | $29,200,000 | 10/2/2015 | |||||||||||||||||||||||||||
16.017 | Property | Westport DC Bldg B | 0.0% | 6195 West South 300 Street | Salt Lake City | Salt Lake | UT | 84104 | 2008 | 409,374 | Square Feet | 100.0% | 10/1/2015 | $28,600,000 | 9/1/2015 | |||||||||||||||||||||||||||
16.018 | Property | Westport DC Bldg A | 0.0% | 6075 West 300 South | Salt Lake City | Salt Lake | UT | 84104 | 2007 | 350,892 | Square Feet | 100.0% | 10/1/2015 | $27,700,000 | 9/1/2015 | |||||||||||||||||||||||||||
16.019 | Property | Auburn DC | 0.0% | 521 8th Street South West | Auburn | King | WA | 98001 | 1999 | 283,450 | Square Feet | 100.0% | 10/1/2015 | $25,600,000 | 7/9/2015 | |||||||||||||||||||||||||||
16.020 | Property | Southaven DC Bldg 2 | 0.0% | 8474 Market Place | Southaven | Desoto | MS | 38671 | 2004 | 602,500 | Square Feet | 100.0% | 10/1/2015 | $24,600,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.021 | Property | Marina West DC II Bldg 1 | 0.0% | 900 International Parkway | Sunrise | Broward | FL | 33325 | 1994 | 200,000 | Square Feet | 100.0% | 10/1/2015 | $24,200,000 | 8/24/2015 | |||||||||||||||||||||||||||
16.022 | Property | Buckeye DC Bldg 1 | 0.0% | 6825 West Buckeye Road | Phoenix | Maricopa | AZ | 85043 | 2008 | 380,569 | Square Feet | 100.0% | 10/1/2015 | $23,800,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.023 | Property | York DC III | 0.0% | 275 Cross Farm Lane | York | York | PA | 17406 | 2009 | 342,160 | Square Feet | 100.0% | 10/1/2015 | $23,700,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.024 | Property | Orange County DC | 0.0% | 200 Boysenberry Lane | Placentia | Orange | CA | 92870 | 1985 | 198,275 | Square Feet | 100.0% | 10/1/2015 | $23,100,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.025 | Property | Kent Valley DC II | 0.0% | 6111 South 228th Street | Kent | King | WA | 98032 | 1995 | 228,907 | Square Feet | 100.0% | 10/1/2015 | $22,900,000 | 7/9/2015 | |||||||||||||||||||||||||||
16.026 | Property | Memphis IC III | 0.0% | 5625 Challenge Drive | Memphis | Shelby | TN | 38115 | 1998 | 582,098 | Square Feet | 100.0% | 10/1/2015 | $22,200,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.027 | Property | Pinole Point Building #1 | 0.0% | 2900 Atlas Road | Richmond | Contra Costa | CA | 94806 | 1999 | 200,000 | Square Feet | 100.0% | 10/1/2015 | $21,600,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.028 | Property | Cactus DC II | 0.0% | 4747 West Buckeye Road | Phoenix | Maricopa | AZ | 85043 | 2007 | 376,760 | Square Feet | 0.0% | 10/1/2015 | $21,100,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.029 | Property | Fairburn DC | 0.0% | 7300 Oakley Industrial Boulevard | Atlanta | Fulton | GA | 30213 | 1995 | 346,224 | Square Feet | 100.0% | 10/1/2015 | $20,500,000 | 8/31/2015 | |||||||||||||||||||||||||||
16.030 | Property | Windfern Distribution Center II | 0.0% | 6323-6377 Windfern Road | Houston | Harris | TX | 77040 | 1999 | 245,700 | Square Feet | 100.0% | 10/1/2015 | $20,200,000 | 8/31/2015 | |||||||||||||||||||||||||||
16.031 | Property | Miami DC | 0.0% | 10733-10763 North West 123rd Street | Medley | Miami-Dade | FL | 33178 | 2013 | 185,520 | Square Feet | 100.0% | 10/1/2015 | $19,700,000 | 8/24/2015 | |||||||||||||||||||||||||||
16.032 | Property | Southpoint F | 0.0% | 4000 South Corporate Parkway | Forest Park | Clayton | GA | 30297 | 2001 | 358,360 | Square Feet | 100.0% | 10/1/2015 | $19,300,000 | 8/31/2015 | |||||||||||||||||||||||||||
16.033 | Property | Industrial Parkway DC | 0.0% | 3710 Atlanta Industrial Parkway North West | Atlanta | Fulton | GA | 30331 | 1986 | 443,800 | Square Feet | 100.0% | 10/1/2015 | $19,000,000 | 9/1/2015 | |||||||||||||||||||||||||||
16.034 | Property | Chickasaw DC | 0.0% | 6380 Holmes Road | Memphis | Shelby | TN | 38141 | 2004 | 437,940 | Square Feet | 100.0% | 10/1/2015 | $18,700,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.035 | Property | Valley Crossings | 0.0% | 2834 Schoeneck Road | Lower Macungie | Lehigh | PA | 18062 | 1997 | 270,000 | Square Feet | 100.0% | 10/1/2015 | $18,600,000 | 8/26/2015 | |||||||||||||||||||||||||||
16.036 | Property | Buckeye DC Bldg 2 | 0.0% | 6913 West Buckeye Road | Phoenix | Maricopa | AZ | 85043 | 2008 | 303,495 | Square Feet | 100.0% | 10/1/2015 | $18,400,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.037 | Property | Southpoint B | 0.0% | 2500 Southpoint Drive | Forest Park | Clayton | GA | 30297 | 1996 | 297,000 | Square Feet | 100.0% | 10/1/2015 | $17,600,000 | 8/31/2015 | |||||||||||||||||||||||||||
16.038 | Property | Hartman Business Center I | 0.0% | 675 Hartman Road | Austell | Cobb | GA | 30168 | 2003 | 353,983 | Square Feet | 100.0% | 10/1/2015 | $17,600,000 | 8/31/2015 | |||||||||||||||||||||||||||
16.039 | Property | Artesia DC | 0.0% | 1200 W Artesia Boulevard | Compton | Los Angeles | CA | 90220 | 1972 | 151,800 | Square Feet | 100.0% | 10/1/2015 | $17,100,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.040 | Property | Bell Gardens Distribution Center #3 | 0.0% | 8457 South Eastern Avenue | Bell Gardens | Los Angeles | CA | 90201 | 1970 | 166,261 | Square Feet | 100.0% | 10/1/2015 | $15,600,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.041 | Property | Marina West B | 0.0% | 13800 North West 2nd Street | Sunrise | Broward | FL | 33325 | 2002 | 115,680 | Square Feet | 100.0% | 10/1/2015 | $15,600,000 | 8/24/2015 | |||||||||||||||||||||||||||
16.042 | Property | Renton DC | 0.0% | 1905 Raymond Avenue South West | Renton | King | WA | 98057 | 1997 | 126,660 | Square Feet | 100.0% | 10/1/2015 | $15,500,000 | 7/9/2015 | |||||||||||||||||||||||||||
16.043 | Property | Southpoint A | 0.0% | 1500 Southpoint Drive | Forest Park | Clayton | GA | 30297 | 1997 | 218,875 | Square Feet | 100.0% | 10/1/2015 | $15,300,000 | 8/31/2015 | |||||||||||||||||||||||||||
16.044 | Property | Westfork A5 | 0.0% | 750 Maxham Road | Lithia Springs | Douglas | GA | 30122 | 2001 | 315,095 | Square Feet | 63.3% | 10/1/2015 | $15,300,000 | 8/31/2015 | |||||||||||||||||||||||||||
16.045 | Property | Marina West DC II Bldg 2 | 0.0% | 14599 North West 8th Street | Sunrise | Broward | FL | 33325 | 1995 | 143,000 | Square Feet | 100.0% | 10/1/2015 | $15,300,000 | 8/24/2015 | |||||||||||||||||||||||||||
16.046 | Property | Pinole Point Building #2 | 0.0% | 2500 Atlas Road | Richmond | Contra Costa | CA | 94806 | 2000 | 143,250 | Square Feet | 100.0% | 10/1/2015 | $15,100,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.047 | Property | Salt Lake DC II | 0.0% | 1770 South 5500 West | Salt Lake City | Salt Lake | UT | 84104 | 2011 | 190,000 | Square Feet | 100.0% | 10/1/2015 | $14,900,000 | 9/1/2015 | |||||||||||||||||||||||||||
16.048 | Property | Northwest 8 Industrial Center II | 0.0% | 6350 West Sam Houston Parkway North | Houston | Harris | TX | 77041 | 2001 | 99,175 | Square Feet | 61.2% | 10/1/2015 | $14,800,000 | 8/31/2015 | |||||||||||||||||||||||||||
16.049 | Property | Salt Lake DC I | 0.0% | 1730 South 5500 West | Salt Lake City | Salt Lake | UT | 84104 | 2007 | 190,000 | Square Feet | 100.0% | 10/1/2015 | $14,600,000 | 9/1/2015 | |||||||||||||||||||||||||||
16.050 | Property | Southshore Commerce Center C | 0.0% | 4131-4293 North East 189th Avenue | Gresham | Multnomah | OR | 97230 | 1999 | 179,457 | Square Feet | 100.0% | 10/1/2015 | $14,500,000 | 9/2/2015 | |||||||||||||||||||||||||||
16.051 | Property | Pinole Point Building #3 | 0.0% | 2100 Atlas Road | Richmond | Contra Costa | CA | 94806 | 2001 | 131,504 | Square Feet | 100.0% | 10/1/2015 | $14,300,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.052 | Property | Steamboat DC | 0.0% | 75 Steamboat Boulevard | York | York | PA | 17345 | 2002 | 193,160 | Square Feet | 100.0% | 10/1/2015 | $14,300,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.053 | Property | Palo Verde DC | 0.0% | 9704 West Roosevelt | Tolleson | Maricopa | AZ | 85353 | 1994 | 302,640 | Square Feet | 0.0% | 10/1/2015 | $14,100,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.054 | Property | South San Francisco DC II | 0.0% | 1200-1220 San Mateo Avenue | San Bruno | San Mateo | CA | 94080 | 1977 | 86,918 | Square Feet | 100.0% | 10/1/2015 | $13,700,000 | 8/28/2015 | |||||||||||||||||||||||||||
16.055 | Property | Westfork C4 | 0.0% | 850 Maxham Road | Lithia Springs | Douglas | GA | 30122 | 1999 | 292,281 | Square Feet | 23.5% | 10/1/2015 | $13,400,000 | 8/31/2015 | |||||||||||||||||||||||||||
16.056 | Property | South San Francisco DC | 0.0% | 155 South Hill Drive | Brisbane | San Mateo | CA | 94005 | 1972 | 87,000 | Square Feet | 100.0% | 10/1/2015 | $13,100,000 | 8/28/2015 | |||||||||||||||||||||||||||
16.057 | Property | Southshore Commerce Center A | 0.0% | 18550-18870 North East Riverside Parkway | Gresham | Multnomah | OR | 97230 | 1999 | 165,000 | Square Feet | 100.0% | 10/1/2015 | $12,800,000 | 9/2/2015 | |||||||||||||||||||||||||||
16.058 | Property | Kent Valley DC IV | 0.0% | 6305 South 231st Street | Kent | King | WA | 98032 | 1995 | 115,189 | Square Feet | 100.0% | 10/1/2015 | $12,400,000 | 7/9/2015 | |||||||||||||||||||||||||||
16.059 | Property | Carlisle DC Bldg 2 | 0.0% | 700 Allen Road | Carlisle | Cumberland | PA | 17015 | 2001 | 181,990 | Square Feet | 100.0% | 10/1/2015 | $12,400,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.060 | Property | Bluegrass DC Bldg 4 | 0.0% | 1880 McFarland Road | Alpharetta | Fulton | GA | 30004 | 2000 | 136,238 | Square Feet | 100.0% | 10/1/2015 | $12,300,000 | 10/1/2015 | |||||||||||||||||||||||||||
16.061 | Property | Westfork A4 | 0.0% | 825 Maxham Road | Lithia Springs | Douglas | GA | 30122 | 1997 | 228,576 | Square Feet | 100.0% | 10/1/2015 | $12,200,000 | 8/31/2015 | |||||||||||||||||||||||||||
16.062 | Property | Beltway Crossing DC Bldg 2 | 0.0% | 13323 South Gessner Road | Missouri City | Harris | TX | 77489 | 2009 | 166,400 | Square Feet | 100.0% | 10/1/2015 | $12,100,000 | 8/5/2015 | |||||||||||||||||||||||||||
16.063 | Property | Ritner DC | 0.0% | 1627 Ritner Highway | Carlisle | Cumberland | PA | 17013 | 1980 | 202,000 | Square Feet | 100.0% | 10/1/2015 | $12,000,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.064 | Property | Hartman Business Center II | 0.0% | 555 Hartman Road | Austell | Cobb | GA | 30168 | 2006 | 261,799 | Square Feet | 0.0% | 10/1/2015 | $11,400,000 | 8/31/2015 | |||||||||||||||||||||||||||
16.065 | Property | Hayward DC | 0.0% | 3528 Arden Road | Hayward | Alameda | CA | 94545 | 1999 | 101,805 | Square Feet | 100.0% | 10/1/2015 | $11,300,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.066 | Property | Houston DC Bldg 1 | 0.0% | 9830-9856 East Freeway | Houston | Harris | TX | 77029 | 1980 | 219,243 | Square Feet | 100.0% | 10/1/2015 | $10,600,000 | 9/1/2015 | |||||||||||||||||||||||||||
16.067 | Property | Kent Valley DC | 0.0% | 7050 South 216th Street | Kent | King | WA | 98032 | 1983 | 125,000 | Square Feet | 100.0% | 10/1/2015 | $10,500,000 | 7/9/2015 | |||||||||||||||||||||||||||
16.068 | Property | Lehigh Valley 9 | 0.0% | 7520 Morris Court | Allentown | Lehigh | PA | 18106 | 1989 | 154,156 | Square Feet | 100.0% | 10/1/2015 | $10,400,000 | 8/26/2015 | |||||||||||||||||||||||||||
16.069 | Property | Beltway Crossing DC Bldg 3 | 0.0% | 13443 South Gessner Road | Missouri City | Harris | TX | 77489 | 2013 | 116,480 | Square Feet | 100.0% | 10/1/2015 | $10,400,000 | 8/5/2015 | |||||||||||||||||||||||||||
16.070 | Property | Southaven DC Bldg 1 | 0.0% | 481 Airport Industrial Drive | Southaven | Desoto | MS | 38671 | 2003 | 246,564 | Square Feet | 100.0% | 10/1/2015 | $10,300,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.071 | Property | Bluegrass DC Bldg 1 | 0.0% | 1665 Bluegrass Lakes Parkway | Alpharetta | Fulton | GA | 30004 | 1999 | 112,000 | Square Feet | 100.0% | 10/1/2015 | $10,200,000 | 10/1/2015 | |||||||||||||||||||||||||||
16.072 | Property | Suwanee Point Building 200 | 0.0% | 300 Brogdon Road | Atlanta | Fulton | GA | 30024 | 2007 | 105,972 | Square Feet | 100.0% | 10/1/2015 | $10,100,000 | 10/1/2015 | |||||||||||||||||||||||||||
16.073 | Property | Tamarac Business Center I | 0.0% | 6701 Nob Hill Road | Tamarac | Broward | FL | 33321 | 1997 | 90,000 | Square Feet | 100.0% | 10/1/2015 | $9,600,000 | 8/24/2015 | |||||||||||||||||||||||||||
16.074 | Property | Gwinnett DC Bldg 1 | 0.0% | 7575 Ponce De Leon Circle | Doraville | DeKalb | GA | 30340 | 1972 | 201,440 | Square Feet | 100.0% | 10/1/2015 | $9,200,000 | 10/1/2015 | |||||||||||||||||||||||||||
16.075 | Property | Houston DC Bldg 3 | 0.0% | 552-598 Garden Oaks Boulevard | Houston | Harris | TX | 77018 | 1977 | 192,430 | Square Feet | 100.0% | 10/1/2015 | $9,100,000 | 8/31/2015 | |||||||||||||||||||||||||||
16.076 | Property | Broadway 101 CC Bldg 9 | 0.0% | 2260 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2007 | 97,554 | Square Feet | 100.0% | 10/1/2015 | $9,000,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.077 | Property | Iron Run DC | 0.0% | 6755 Snowdrift Road | Allentown | Lehigh | PA | 18106 | 1988 | 125,000 | Square Feet | 100.0% | 10/1/2015 | $9,000,000 | 8/26/2015 | |||||||||||||||||||||||||||
16.078 | Property | Windfern Distribution Center I | 0.0% | 6381-6399 Windfern Road | Houston | Harris | TX | 77040 | 1999 | 128,460 | Square Feet | 100.0% | 10/1/2015 | $8,600,000 | 8/31/2015 | |||||||||||||||||||||||||||
16.079 | Property | Miami DC II | 0.0% | 2750 North West 84th Avenue | Miami | Miami-Dade | FL | 33122 | 1996 | 70,000 | Square Feet | 100.0% | 10/1/2015 | $8,600,000 | 8/24/2015 | |||||||||||||||||||||||||||
16.080 | Property | Southshore Commerce Center B | 0.0% | 4122-4286 North East 185th Drive | Gresham | Multnomah | OR | 97230 | 1999 | 103,500 | Square Feet | 100.0% | 10/1/2015 | $8,500,000 | 9/2/2015 | |||||||||||||||||||||||||||
16.081 | Property | Suwanee Point Building 100 | 0.0% | 4103 Tench Road | Atlanta | Fulton | GA | 30024 | 2007 | 125,725 | Square Feet | 89.3% | 10/1/2015 | $8,400,000 | 10/1/2015 | |||||||||||||||||||||||||||
16.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | 13423 South Gessner Road | Missouri City | Harris | TX | 77489 | 2009 | 116,480 | Square Feet | 100.0% | 10/1/2015 | $8,100,000 | 8/5/2015 | |||||||||||||||||||||||||||
16.083 | Property | Southshore Commerce Center D | 0.0% | 18792 Northeast Portal Way | Gresham | Multnomah | OR | 97230 | 2002 | 96,608 | Square Feet | 100.0% | 10/1/2015 | $8,100,000 | 9/2/2015 |
A-1-5 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGE LOAN CHARACTERISTICS | ||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Address | City | County | State | Zip Code | Year Built | Year Renovated | Net Rentable Area SF/Units/Acres/ Rooms/Pads(7) | Units of Measure | Occupancy Rate(7)(8) | Occupancy Rate As-of Date | Appraised Value(9) | Appraisal As-of Date | Mortgage Rate | Administrative Fee Rate(10) | Subservicing Fee Rate(10) | Master Servicing Fee Rate(10) | |||||||||||||||||||||
16.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | 2160 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2007 | 106,106 | Square Feet | 100.0% | 10/1/2015 | $8,000,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.085 | Property | Lehigh Valley DC II | 0.0% | 7130 Ambassador Drive | Allentown | Lehigh | PA | 18106 | 1991 | 114,049 | Square Feet | 100.0% | 10/1/2015 | $7,800,000 | 8/26/2015 | |||||||||||||||||||||||||||
16.086 | Property | Memphis IC I | 0.0% | 4001 Hickory Hills Road | Memphis | Shelby | TN | 38115 | 1996 | 200,000 | Square Feet | 100.0% | 10/1/2015 | $7,600,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | 2350 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2005 | 96,120 | Square Feet | 100.0% | 10/1/2015 | $7,400,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.088 | Property | Lehigh Valley 10 | 0.0% | 7566 Morris Court | Allentown | Lehigh | PA | 18106 | 1991 | 111,300 | Square Feet | 100.0% | 10/1/2015 | $7,300,000 | 8/26/2015 | |||||||||||||||||||||||||||
16.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | 13513 South Gessner Road | Missouri City | Harris | TX | 77489 | 2013 | 91,520 | Square Feet | 100.0% | 10/1/2015 | $7,200,000 | 8/5/2015 | |||||||||||||||||||||||||||
16.090 | Property | Northwest 8 Industrial Center I | 0.0% | 6360 West Sam Houston Parkway North | Houston | Harris | TX | 77041 | 2001 | 42,143 | Square Feet | 100.0% | 10/1/2015 | $6,900,000 | 8/31/2015 | |||||||||||||||||||||||||||
16.091 | Property | Bluegrass DC Bldg 3 | 0.0% | 1490 Bluegrass Lakes Parkway | Alpharetta | Fulton | GA | 30004 | 1996 | 72,000 | Square Feet | 100.0% | 10/1/2015 | $6,800,000 | 10/1/2015 | |||||||||||||||||||||||||||
16.092 | Property | Andover DC Bldg A | 0.0% | 581 Strander Boulevard | Tukwila | King | WA | 98188 | 1967 | 81,225 | Square Feet | 100.0% | 10/1/2015 | $6,700,000 | 7/9/2015 | |||||||||||||||||||||||||||
16.093 | Property | Bluegrass DC Bldg 2 | 0.0% | 1492 Bluegrass Lakes Parkway | Alpharetta | Fulton | GA | 30004 | 1995 | 69,000 | Square Feet | 100.0% | 10/1/2015 | $6,500,000 | 10/1/2015 | |||||||||||||||||||||||||||
16.094 | Property | Andover DC Bldg B | 0.0% | 551 Strander Boulevard | Tukwila | King | WA | 98188 | 1967 | 81,660 | Square Feet | 100.0% | 10/1/2015 | $6,400,000 | 7/9/2015 | |||||||||||||||||||||||||||
16.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | 2360 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2005 | 85,533 | Square Feet | 100.0% | 10/1/2015 | $6,400,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | 2150 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2007 | 68,175 | Square Feet | 70.0% | 10/1/2015 | $6,400,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | 2166 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2007 | 85,533 | Square Feet | 100.0% | 10/1/2015 | $6,400,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | 2250 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2005 | 65,310 | Square Feet | 100.0% | 10/1/2015 | $6,300,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.099 | Property | Lehigh Valley 11 | 0.0% | 6829 Ruppsville Road | Allentown | Lehigh | PA | 18106 | 1986 | 100,000 | Square Feet | 100.0% | 10/1/2015 | $6,200,000 | 8/26/2015 | |||||||||||||||||||||||||||
16.100 | Property | Tamarac Commerce Center | 0.0% | 6501 Nob Hill Road | Tamarac | Broward | FL | 33321 | 2005 | 49,100 | Square Feet | 100.0% | 10/1/2015 | $6,000,000 | 8/24/2015 | |||||||||||||||||||||||||||
16.101 | Property | Houston DC Bldg 2 | 0.0% | 6323 Brookhill Drive | Houston | Harris | TX | 77087 | 1979 | 123,536 | Square Feet | 60.1% | 10/1/2015 | $6,000,000 | 9/1/2015 | |||||||||||||||||||||||||||
16.102 | Property | Marina West DC II Bldg 3 | 0.0% | 13801 North West 4th Street | Sunrise | Broward | FL | 33325 | 1987 | 58,650 | Square Feet | 0.0% | 10/1/2015 | $6,000,000 | 8/24/2015 | |||||||||||||||||||||||||||
16.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | 2340 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2005 | 65,310 | Square Feet | 100.0% | 10/1/2015 | $5,900,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.104 | Property | Commerce Park Medical Center | 0.0% | 9303-9349 Kirby Drive | Houston | Harris | TX | 77054 | 1985 | 51,914 | Square Feet | 100.0% | 10/1/2015 | $5,500,000 | 9/1/2015 | |||||||||||||||||||||||||||
16.105 | Property | Houston IC | 0.0% | 4601 South Pinemont | Houston | Harris | TX | 77041 | 1980 | 67,180 | Square Feet | 100.0% | 10/1/2015 | $5,400,000 | 8/31/2015 | |||||||||||||||||||||||||||
16.106 | Property | Gwinnett DC Bldg 2 | 0.0% | 7585 Ponce De Leon Circle | Doraville | DeKalb | GA | 30340 | 1972 | 115,228 | Square Feet | 89.5% | 10/1/2015 | $5,400,000 | 10/1/2015 | |||||||||||||||||||||||||||
16.107 | Property | Weston Business Center | 0.0% | 3260 Meridian Parkway | Weston | Broward | FL | 33331 | 1996 | 35,447 | Square Feet | 100.0% | 10/1/2015 | $5,300,000 | 8/24/2015 | |||||||||||||||||||||||||||
16.108 | Property | Kent Valley DC III | 0.0% | 22640 West Valley Highway | Kent | King | WA | 98032 | 1979 | 50,450 | Square Feet | 100.0% | 10/1/2015 | $5,300,000 | 7/9/2015 | |||||||||||||||||||||||||||
16.109 | Property | Commerce Park SW 2 | 0.0% | 13003 Southwest Freeway | Stafford | Harris | TX | 77477 | 1981 | 49,900 | Square Feet | 100.0% | 10/1/2015 | $5,200,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.110 | Property | Commerce Park Westchase 3 | 0.0% | 3662-3698 Westchase Drive | Houston | Harris | TX | 77042 | 1984 | 61,580 | Square Feet | 100.0% | 10/1/2015 | $5,100,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.111 | Property | Lehigh Valley 12 | 0.0% | 6831 Ruppsville Road | Allentown | Lehigh | PA | 18106 | 1987 | 80,000 | Square Feet | 100.0% | 10/1/2015 | $4,900,000 | 8/26/2015 | |||||||||||||||||||||||||||
16.112 | Property | Houston DC Bldg 4 | 0.0% | 3800-3898 West 11th Street | Houston | Harris | TX | 77055 | 1973 | 106,725 | Square Feet | 100.0% | 10/1/2015 | $4,900,000 | 8/31/2015 | |||||||||||||||||||||||||||
16.113 | Property | Valley Forge 1 | 0.0% | 2495 Boulevard of the Generals | Valley Forge | Montgomery | PA | 19403 | 1988 | 65,723 | Square Feet | 85.1% | 10/1/2015 | $4,800,000 | 8/26/2015 | |||||||||||||||||||||||||||
16.114 | Property | Valley Forge 2 | 0.0% | 2562 Boulevard of the Generals | Valley Forge | Montgomery | PA | 19403 | 1970 | 62,800 | Square Feet | 100.0% | 10/1/2015 | $4,800,000 | 8/26/2015 | |||||||||||||||||||||||||||
16.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | 8429-8433 South Eastern Avenue | Bell Gardens | Los Angeles | CA | 90201 | 1970 | 48,541 | Square Feet | 100.0% | 10/1/2015 | $4,700,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.116 | Property | Commerce Park SW 4 | 0.0% | 4910 Wright Road | Stafford | Harris | TX | 77477 | 1981 | 42,742 | Square Feet | 100.0% | 10/1/2015 | $4,700,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | 2330 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2005 | 46,879 | Square Feet | 58.5% | 10/1/2015 | $4,700,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | 8435 South Eastern Avenue | Bell Gardens | Los Angeles | CA | 90201 | 1970 | 48,600 | Square Feet | 100.0% | 10/1/2015 | $4,500,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.119 | Property | Commerce Park SW 1 | 0.0% | 12919 Southwest Freeway | Stafford | Harris | TX | 77477 | 1981 | 40,813 | Square Feet | 95.2% | 10/1/2015 | $4,500,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.120 | Property | Tamarac Business Center II | 0.0% | 10101 North West 67th Street | Tamarac | Broward | FL | 33321 | 1997 | 35,000 | Square Feet | 100.0% | 10/1/2015 | $4,200,000 | 8/24/2015 | |||||||||||||||||||||||||||
16.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | 2240 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2005 | 44,854 | Square Feet | 70.0% | 10/1/2015 | $4,100,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.122 | Property | Commerce Park Westchase 2 | 0.0% | 3630-3660 Westchase Drive | Houston | Harris | TX | 77042 | 1984 | 48,197 | Square Feet | 100.0% | 10/1/2015 | $4,000,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.123 | Property | Memphis IC II | 0.0% | 4105 Hickory Hills Road | Memphis | Shelby | TN | 38115 | 1996 | 106,844 | Square Feet | 73.6% | 10/1/2015 | $3,900,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.124 | Property | Commerce Park NW 3 | 0.0% | 8801 Jameel Street | Houston | Harris | TX | 77040 | 1980 | 47,450 | Square Feet | 100.0% | 10/1/2015 | $3,700,000 | 8/31/2015 | |||||||||||||||||||||||||||
16.125 | Property | Commerce Park NW 4 | 0.0% | 8901 Jameel Street | Houston | Harris | TX | 77040 | 1980 | 47,510 | Square Feet | 48.1% | 10/1/2015 | $3,700,000 | 8/31/2015 | |||||||||||||||||||||||||||
16.126 | Property | Commerce Park SW 3 | 0.0% | 4850 Wright Road | Stafford | Harris | TX | 77477 | 1981 | 42,695 | Square Feet | 100.0% | 10/1/2015 | $3,700,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.127 | Property | Commerce Park Westchase 1 | 0.0% | 3602-3628 Westchase Drive | Houston | Harris | TX | 77042 | 1984 | 48,148 | Square Feet | 100.0% | 10/1/2015 | $3,700,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.128 | Property | Commerce Park NW 2 | 0.0% | 8601 Jameel Street | Houston | Harris | TX | 77040 | 1980 | 45,000 | Square Feet | 100.0% | 10/1/2015 | $3,600,000 | 8/31/2015 | |||||||||||||||||||||||||||
16.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | 2140 West Broadway Road | Mesa | Maricopa | AZ | 85202 | 2007 | 47,045 | Square Feet | 16.9% | 10/1/2015 | $3,600,000 | 9/15/2015 | |||||||||||||||||||||||||||
16.130 | Property | Commerce Park NW 1 | 0.0% | 6001 Stonington | Houston | Harris | TX | 77040 | 1980 | 45,000 | Square Feet | 100.0% | 10/1/2015 | $3,500,000 | 8/31/2015 | |||||||||||||||||||||||||||
16.131 | Property | Lakeview BC Bldg 1 | 0.0% | 2201 Stirling Road | Dania Beach | Broward | FL | 33312 | 1985 | 40,000 | Square Feet | 100.0% | 10/1/2015 | $3,500,000 | 8/24/2015 | |||||||||||||||||||||||||||
16.132 | Property | Ft. Lauderdale Industrial II | 0.0% | 3585 North West 54th Street | Fort Lauderdale | Broward | FL | 33309 | 1991 | 24,490 | Square Feet | 100.0% | 10/1/2015 | $3,100,000 | 8/24/2015 | |||||||||||||||||||||||||||
16.133 | Property | Valley Forge 3 | 0.0% | 2564 Boulevard of the Generals | Valley Forge | Montgomery | PA | 19403 | 1984 | 40,000 | Square Feet | 100.0% | 10/1/2015 | $2,900,000 | 8/26/2015 | |||||||||||||||||||||||||||
16.134 | Property | Lakeview BC Bldg 7 | 0.0% | 2381-2385 Stirling Road | Dania Beach | Broward | FL | 33312 | 1987 | 31,497 | Square Feet | 100.0% | 10/1/2015 | $2,800,000 | 8/24/2015 | |||||||||||||||||||||||||||
16.135 | Property | Lakeview BC Bldg 4 | 0.0% | 2317-2321 Stirling Road | Dania Beach | Broward | FL | 33312 | 1987 | 31,153 | Square Feet | 100.0% | 10/1/2015 | $2,700,000 | 8/24/2015 | |||||||||||||||||||||||||||
16.136 | Property | Lakeview BC Bldg 5 | 0.0% | 2333-2345 Stirling Road | Dania Beach | Broward | FL | 33312 | 1987 | 31,326 | Square Feet | 23.4% | 10/1/2015 | $2,700,000 | 8/24/2015 | |||||||||||||||||||||||||||
16.137 | Property | Commerce Park SW 5 | 0.0% | 5010 Wright Road | Stafford | Harris | TX | 77477 | 1981 | 30,620 | Square Feet | 100.0% | 10/1/2015 | $2,600,000 | 8/27/2015 | |||||||||||||||||||||||||||
16.138 | Property | Lakeview BC Bldg 6 | 0.0% | 2349-2363 Stirling Road | Dania Beach | Broward | FL | 33312 | 1987 | 30,888 | Square Feet | 100.0% | 10/1/2015 | $2,600,000 | 8/24/2015 | |||||||||||||||||||||||||||
16.139 | Property | Valley Forge 4 | 0.0% | 603 General Washington Ave | Valley Forge | Montgomery | PA | 19403 | 1991 | 31,836 | Square Feet | 100.0% | 10/1/2015 | $2,400,000 | 8/26/2015 | |||||||||||||||||||||||||||
16.140 | Property | Lakeview BC Bldg 3 | 0.0% | 2301 - 2315 Stirling Road | Dania Beach | Broward | FL | 33312 | 1987 | 27,086 | Square Feet | 100.0% | 10/1/2015 | $2,400,000 | 8/24/2015 | |||||||||||||||||||||||||||
16.141 | Property | Lakeview BC Bldg 2 | 0.0% | 2217 Stirling Road | Dania Beach | Broward | FL | 33312 | 1985 | 18,400 | Square Feet | 100.0% | 10/1/2015 | $1,700,000 | 8/24/2015 | |||||||||||||||||||||||||||
16.142 | Property | Ft. Lauderdale Industrial I | 0.0% | 5330 North West 35th Avenue | Fort Lauderdale | Broward | FL | 33309 | 1987 | 10,000 | Square Feet | 100.0% | 10/1/2015 | $1,300,000 | 8/24/2015 | |||||||||||||||||||||||||||
17 | Loan | Holiday Inn & Suites Plantation | 1.6% | 1701 North University Drive | Plantation | Broward | FL | 33322 | 1978 | 2012 | 156 | Rooms | 78.0% | 8/31/2016 | $18,200,000 | 9/8/2016 | 5.2500% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
18 | Loan | Wrigley Plaza | 1.5% | 141, 251, 261, 271, 281, 291 East Willow Street | Long Beach | Los Angeles | CA | 90806 | 1999, 2000 | 47,785 | Square Feet | 87.5% | 8/29/2016 | $18,000,000 | 8/30/2016 | 5.2500% | 0.01635% | 0.00000% | 0.00250% | |||||||||||||||||||||||
19 | Loan | Huntington Ridge Apartments | 1.5% | 2400 Windsor Woods Lane | Norcross | Gwinnett | GA | 30071 | 1973 | 2012, 2014-2016 | 210 | Units | 99.0% | 8/30/2016 | $16,200,000 | 4/18/2016 | 5.3470% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
20 | Loan | Sweet Candy Building | 1.5% | 224 South 200 West | Salt Lake City | Salt Lake | UT | 84101 | 1911 | 2015 | 96,569 | Square Feet | 100.0% | 8/1/2016 | $19,250,000 | 8/23/2016 | 4.2000% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
21 | Loan | Pinehurst Centre | 1.5% | 477 Viking Drive | Virginia Beach | Virginia Beach | VA | 23452 | 1998 | 98,855 | Square Feet | 99.3% | 9/30/2016 | $15,200,000 | 5/27/2016 | 5.4300% | 0.06385% | 0.05000% | 0.00250% | |||||||||||||||||||||||
22 | Loan | Cherry Creek Apartments | 1.5% | 5801 Hollister Road | Houston | Harris | TX | 77040 | 1979 | 2010 | 274 | Units | 88.7% | 8/13/2016 | $17,710,000 | 8/18/2016 | 4.8010% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
23 | Loan | Maxwell Office Portfolio | 1.4% | Various | Lakeland | Polk | FL | 33801 | Various | Various | 84,410 | Square Feet | 100.0% | Various | $16,100,000 | 9/27/2016 | 5.1900% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
23.01 | Property | SunTrust Building | 1.1% | 210 South Florida Avenue | Lakeland | Polk | FL | 33801 | 1999 | 60,023 | Square Feet | 100.0% | 6/1/2016 | $12,300,000 | 9/27/2016 | |||||||||||||||||||||||||||
23.02 | Property | McKay Building | 0.3% | 100 South Kentucky Avenue | Lakeland | Polk | FL | 33801 | 1957, 2010 | 1990, 2010, 2012 | 24,387 | Square Feet | 100.0% | 9/1/2016 | $3,800,000 | 9/27/2016 | ||||||||||||||||||||||||||
24 | (29) | Loan | Peacock Run Apartments | 1.3% | 5502 East Torino Parkway | Port St. Lucie | St. Lucie | FL | 34986 | 2003 | 264 | Units | 95.1% | 8/31/2016 | $14,600,000 | 4/4/2016 | 5.2330% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
25 | Loan | Allendale Business Center | 1.3% | 620, 640 & 660 Allendale Road | King Of Prussia | Montgomery | PA | 19406 | 1961-1962 | 1994-2008 | 156,669 | Square Feet | 100.0% | 10/31/2016 | $14,300,000 | 9/8/2016 | 4.6100% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
26 | Loan | 10 West Plaza | 1.2% | 40033-40155 10th Street West | Palmdale | Los Angeles | CA | 93551 | 2008 | 55,988 | Square Feet | 100.0% | 9/11/2016 | $14,900,000 | 9/3/2016 | 4.7990% | 0.01635% | 0.00000% | 0.00250% | |||||||||||||||||||||||
27 | Loan | Sunchase Park and Ramblewood Apartments | 1.2% | 6055 Ridgecrest Road & 8538-8550 Park Lane | Dallas | Dallas | TX | 75231 | 1976, 1978 | 290 | Units | 94.1% | 8/15/2016 | $12,200,000 | 2/16/2016 | 4.6000% | 0.01635% | 0.00000% | 0.00250% | |||||||||||||||||||||||
28 | Loan | Douglasville Marketplace | 1.2% | 6875 Douglas Boulevard | Douglasville | Douglas | GA | 30135 | 2000 | 86,158 | Square Feet | 98.4% | 7/26/2016 | $12,125,000 | 6/5/2016 | 4.4500% | 0.01635% | 0.00000% | 0.00250% | |||||||||||||||||||||||
29 | Loan | Staybridge Suites - Indianapolis, IN | 1.2% | 535 South West Street | Indianapolis | Marion | IN | 46225 | 2008 | 2016 | 113 | Rooms | 69.1% | 6/30/2016 | $13,300,000 | 7/15/2016 | 5.1000% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
30 | Loan | Campbell Grove | 1.2% | 1515 Campbell Road | Houston | Harris | TX | 77055 | 1960 | 2015 | 186 | Units | 98.9% | 8/31/2016 | $11,350,000 | 7/14/2016 | 4.6200% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
31 | Loan | Hotel Indigo - Columbus IN | 1.1% | 400 Brown Street | Columbus | Bartholomew | IN | 47201 | 2008 | 2013 | 85 | Rooms | 78.8% | 6/30/2016 | $13,000,000 | 5/19/2016 | 4.5600% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
32 | Loan | 350-360 Fairfield Avenue | 1.1% | 350-360 Fairfield Avenue | Bridgeport | Fairfield | CT | 06604 | 1917 | 1985 | 128,499 | Square Feet | 88.6% | 9/30/2016 | $12,270,000 | 8/29/2016 | 4.8100% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
33 | Loan | The Registry Apartments | 0.9% | 6111 Winsome Lane | Houston | Harris | TX | 77057 | 1973 | 2015 | 103 | Units | 88.3% | 10/3/2016 | $9,000,000 | 10/18/2016 | 4.9950% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
34 | Loan | Trinity Nueces MHC | 0.8% | 6111 Nueces Park Road | Humble | Harris | TX | 77396 | 2014 | 218 | Pads | 97.7% | 8/1/2016 | $11,300,000 | 8/30/2016 | 4.8600% | 0.01635% | 0.00000% | 0.00250% | |||||||||||||||||||||||
35 | Loan | Southwood One | 0.8% | 3800 Esplanade Way | Tallahassee | Leon | FL | 32311 | 2003 | 89,059 | Square Feet | 84.8% | 6/30/2016 | $9,400,000 | 10/2/2015 | 5.2950% | 0.01635% | 0.00000% | 0.00250% | |||||||||||||||||||||||
36 | Loan | Georgia Anchored Retail Portfolio | 0.8% | Various | Various | Various | GA | Various | Various | Various | 127,767 | Square Feet | 91.8% | 9/16/2016 | $9,000,000 | 7/30/2016 | 4.7000% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
36.01 | Property | Shoppes of Hinesville | 0.5% | 103 General Screven Way | Hinesville | Liberty | GA | 31313 | 1988 | 2015 | 79,623 | Square Feet | 86.9% | 9/16/2016 | $5,700,000 | 7/30/2016 | ||||||||||||||||||||||||||
36.02 | Property | Pooler Square | 0.3% | 1017 Highway 80 East | Pooler | Chatham | GA | 31322 | 1989 | 2009, 2010 | 48,144 | Square Feet | 100.0% | 9/16/2016 | $3,300,000 | 7/30/2016 | ||||||||||||||||||||||||||
37 | Loan | Holiday Inn Express & Suites Warrenton | 0.8% | 410 Holiday Court | Warrenton | Fauquier | VA | 20186 | 2004 | 85 | Rooms | 56.2% | 7/31/2016 | $10,300,000 | 8/1/2017 | 5.2700% | 0.01635% | 0.00000% | 0.00250% | |||||||||||||||||||||||
38 | Loan | Kaufman - Ft. Collins Office Building | 0.7% | 3528 Precision Drive | Fort Collins | Larimer | CO | 80528 | 2014 | 29,553 | Square Feet | 100.0% | 6/1/2016 | $8,450,000 | 10/1/2015 | 4.9500% | 0.05635% | 0.04000% | 0.00250% | |||||||||||||||||||||||
39 | Loan | Hinesville Square | 0.7% | 229 West General Screven Way | Hinesville | Liberty | GA | 31313 | 1985 | 2005 | 144,468 | Square Feet | 82.6% | 5/16/2016 | $9,200,000 | 5/14/2016 | 5.0000% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
40 | Loan | Royale Apartments | 0.7% | 3593 Buford Highway | Brookhaven | DeKalb | GA | 31106 | 1972 | 2008 | 82 | Units | 98.8% | 8/2/2016 | $8,600,000 | 7/26/2016 | 4.7200% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
41 | Loan | Weatherbee Townhomes | 0.6% | 699 West Weatherbee Road | Fort Pierce | Saint Lucie | FL | 34982 | 2005 | 77 | Units | 100.0% | 8/31/2016 | $7,600,000 | 7/7/2016 | 4.9500% | 0.01635% | 0.00000% | 0.00250% | |||||||||||||||||||||||
42 | Loan | Siena Courtyard Apartments | 0.6% | 13503 Northborough Drive | Houston | Harris | TX | 77067 | 1981 | 2015 | 184 | Units | 95.7% | 8/19/2016 | $8,400,000 | 8/24/2016 | 5.0400% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
43 | Loan | Eden Garden Apartments | 0.6% | 7101 Bellerive Drive | Houston | Harris | TX | 77074 | 1984 | 2014 | 143 | Units | 95.8% | 8/31/2016 | $6,600,000 | 8/31/2016 | 4.9400% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
44 | Loan | Highland Knolls Apartments | 0.5% | 3683 Buford Highway | Brookhaven | DeKalb | GA | 31106 | 1965 | 70 | Units | 98.6% | 8/8/2016 | $5,900,000 | 7/26/2016 | 4.7200% | 0.01635% | 0.00000% | 0.00250% | |||||||||||||||||||||||
45 | Loan | Cherry Tree Crossing II & III | 0.5% | 9630 & 9808 East Washington Street | Indianapolis | Marion | IN | 46229 | 2008 | 17,621 | Square Feet | 100.0% | 9/30/2016 | $5,250,000 | 8/26/2016 | 4.9871% | 0.01635% | 0.00000% | 0.00250% | |||||||||||||||||||||||
46 | Loan | MarMic Apartments | 0.5% | 1459 Northwest Wayne Place and 1394 South Marion Avenue | Lake City | Columbia | FL | 32025 | 1963, 1967, 1982, 1988 | 2014-2016 | 116 | Units | 95.7% | 8/31/2016 | $6,680,000 | 9/20/2016 | 5.4500% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
47 | Loan | Candlewood Suites - Fort Myers FL | 0.4% | 3626 Colonial Court | Fort Myers | Lee | FL | 33913 | 2008 | 80 | Rooms | 83.9% | 6/30/2016 | $5,000,000 | 10/28/2015 | 5.4200% | 0.01635% | 0.00000% | 0.00250% | |||||||||||||||||||||||
48 | (30) | Loan | Beaver Pond Center | 0.4% | 400-430 Goldrock Road | Rocky Mount | Nash | NC | 27804 | 1995 | 43,450 | Square Feet | 96.3% | 8/31/2016 | $4,500,000 | 7/25/2016 | 4.4310% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
49 | Loan | Buford Heights Apartments | 0.4% | 3610 Buford Highway | Brookhaven | DeKalb | GA | 30319 | 1967 | 59 | Units | 98.3% | 8/8/2016 | $5,300,000 | 7/26/2016 | 4.7200% | 0.01635% | 0.00000% | 0.00250% | |||||||||||||||||||||||
50 | Loan | Country Inn & Suites Conyers | 0.4% | 1312 Old Covington Highway Southeast | Conyers | Rockdale | GA | 30012 | 2006 | 2015, 2016 | 66 | Rooms | 65.9% | 7/31/2016 | $6,400,000 | 8/1/2017 | 5.3220% | 0.01635% | 0.00000% | 0.00250% | ||||||||||||||||||||||
51 | Loan | Silsbee & Lumberton Retail | 0.4% | Various | Various | Hardin | TX | Various | 2005 | 29,091 | Square Feet | 100.0% | 9/30/2016 | $4,450,000 | 10/18/2016 | 5.0300% | 0.01635% | 0.00000% | 0.00250% | |||||||||||||||||||||||
51.01 | Property | Lumberton Plaza | 0.2% | 86 Forest Road | Lumberton | Hardin | TX | 77657 | 2005 | 14,750 | Square Feet | 100.0% | 9/30/2016 | $2,400,000 | 10/18/2016 | |||||||||||||||||||||||||||
51.02 | Property | Silsbee Plaza | 0.2% | 1005 Highway 96 | Silsbee | Hardin | TX | 77656 | 2005 | 14,341 | Square Feet | 100.0% | 9/30/2016 | $2,050,000 | 10/18/2016 | |||||||||||||||||||||||||||
52 | Loan | Lubbock MHC Portfolio | 0.4% | Various | Various | Lubbock | TX | Various | Various | 281 | Pads | 86.5% | 9/28/2016 | $5,410,000 | 10/13/2016 | 5.1600% | 0.01635% | 0.00000% | 0.00250% | |||||||||||||||||||||||
52.01 | Property | Town & Country MHC | 0.2% | 7331 4th Street | Lubbock | Lubbock | TX | 79416 | 1965 | 123 | Pads | 83.7% | 9/28/2016 | $2,560,000 | 10/13/2016 | |||||||||||||||||||||||||||
52.02 | Property | Slaton MHC | 0.1% | 605 North 20th Street | Slaton | Lubbock | TX | 79364 | 1971 | 100 | Pads | 86.0% | 9/28/2016 | $1,730,000 | 10/13/2016 | |||||||||||||||||||||||||||
52.03 | Property | Texas West MHC | 0.1% | 7745 West 19th Street | Lubbock | Lubbock | TX | 79416 | 1970 | 58 | Pads | 93.1% | 9/28/2016 | $1,120,000 | 10/13/2016 | |||||||||||||||||||||||||||
53 | Loan | Cactus Mobile Ranch | 0.2% | 202 Cactus Drive | Prescott | Yavapai | AZ | 86301 | 1968 | 57 | Pads | 94.7% | 7/31/2016 | $2,500,000 | 12/30/2015 | 5.1850% | 0.01635% | 0.00000% | 0.00250% |
A-1-6 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Primary Servicing Fee Rate(10) | Trustee Fee Rate(10) | Operating Advisor Fee Rate(10) | Asset Representations Review Fee(10) | CREFC Fee Rate(10) | Interest Accrual Basis | Seasoning (mos.) | ARD (Yes/No) | Original Term to Maturity (mos.) | Remaining Term to Maturity (mos.) | Original Interest-Only Period (mos.) | Remaining Interest-Only Period (mos.) | Original Amortization Term (mos.) | Remaining Amortization Term (mos.) | Note Date | First Payment Date | First P&I Payment Date (Partial IO Loans) | Maturity Date | ARD Loan Stated Maturity Date | Monthly Debt Service (P&I) | Monthly Debt Service (IO)(11) | Annual Debt Service (P&I)(12) | |||||||||||||||||||||||||
1 | Loan | Coconut Point | 13.0% | 0.00250% | 0.00780% | 0.00340% | 0.00065% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 24 | 23 | 360 | 360 | 9/7/2016 | 11/1/2016 | 11/1/2018 | 10/1/2026 | 10/1/2026 | $474,709.66 | $333,991.90 | $5,696,516 | ||||||||||||||||||||||||||
2 | Loan | Gurnee Mills | 9.8% | 0.00250% | 0.00780% | 0.00373% | 0.00065% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 0 | 0 | 360 | 359 | 9/27/2016 | 11/1/2016 | NAP | 10/1/2026 | 10/1/2026 | $357,629.22 | $4,291,551 | |||||||||||||||||||||||||||
3 | Loan | 9 West 57th Street | 6.5% | 0.00000% | 0.00780% | 0.00000% | 0.00065% | 0.00050% | Actual/360 | 2 | No | 120 | 118 | 120 | 118 | 0 | 0 | 8/30/2016 | 10/1/2016 | NAP | 9/1/2026 | 9/1/2026 | $120,800.64 | $120,800.64 | $1,449,608 | ||||||||||||||||||||||||||
4 | Loan | Tampa Marriott Westshore | 3.9% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 0 | 0 | 300 | 296 | 6/9/2016 | 8/1/2016 | NAP | 7/1/2026 | 7/1/2026 | $169,915.53 | $2,038,986 | |||||||||||||||||||||||||||
5 | Loan | Cypress Park West | 3.8% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 36 | 35 | 360 | 360 | 9/30/2016 | 11/6/2016 | 11/6/2019 | 10/6/2026 | 10/6/2026 | $149,250.06 | $112,693.75 | $1,791,001 | ||||||||||||||||||||||||||
6 | Loan | CVS Office Centre Building | 3.7% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 0 | 0 | 336 | 336 | 10/11/2016 | 12/6/2016 | NAP | 11/6/2026 | 11/6/2026 | $147,509.97 | $1,770,120 | |||||||||||||||||||||||||||
7 | Loan | Peachtree Mall | 3.2% | 0.00250% | 0.00780% | 0.00644% | 0.00065% | 0.00050% | Actual/360 | 5 | No | 114 | 109 | 0 | 0 | 300 | 295 | 7/1/2016 | 7/6/2016 | NAP | 12/6/2025 | 12/6/2025 | $131,187.42 | $1,574,249 | |||||||||||||||||||||||||||
8 | Loan | Eastern Shore Plaza | 3.1% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 24 | 24 | 360 | 360 | 10/14/2016 | 12/6/2016 | 12/6/2018 | 11/6/2026 | 11/6/2026 | $125,629.71 | $96,927.78 | $1,507,557 | ||||||||||||||||||||||||||
9 | Loan | Robert Pitt Professional Plaza | 3.0% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 0 | 0 | 360 | 356 | 6/30/2016 | 8/6/2016 | NAP | 7/6/2026 | 7/6/2026 | $119,563.34 | $1,434,760 | |||||||||||||||||||||||||||
10 | Loan | Preserve at Autumn Ridge II | 2.7% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 16 | No | 120 | 104 | 0 | 0 | 360 | 344 | 6/9/2015 | 8/6/2015 | NAP | 7/6/2025 | 7/6/2025 | $108,328.99 | $1,299,948 | |||||||||||||||||||||||||||
11 | Loan | BJ’s Wholesale Club - Miami | 2.6% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 2 | No | 120 | 118 | 36 | 34 | 360 | 360 | 8/25/2016 | 10/6/2016 | 10/6/2019 | 9/6/2026 | 9/6/2026 | $101,153.70 | $75,095.37 | $1,213,844 | ||||||||||||||||||||||||||
12 | Loan | Holcomb Woods | 2.4% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 24 | 24 | 360 | 360 | 10/14/2016 | 12/6/2016 | 12/6/2018 | 11/6/2026 | 11/6/2026 | $91,551.22 | $67,212.38 | $1,098,615 | ||||||||||||||||||||||||||
13 | Loan | The Heights II | 2.3% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 8 | No | 120 | 112 | 24 | 16 | 360 | 360 | 2/11/2016 | 4/6/2016 | 4/6/2018 | 3/6/2026 | 3/6/2026 | $91,575.00 | $71,126.16 | $1,098,900 | ||||||||||||||||||||||||||
14 | Loan | Beltway Marketplace | 2.2% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 0 | 0 | 360 | 359 | 9/9/2016 | 11/6/2016 | NAP | 10/6/2026 | 10/6/2026 | $82,937.98 | $995,256 | |||||||||||||||||||||||||||
15 | Loan | Embarcadero Club Apartments | 2.1% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 0 | 0 | 360 | 359 | 9/27/2016 | 11/6/2016 | NAP | 10/6/2026 | 10/6/2026 | $83,174.50 | $998,094 | |||||||||||||||||||||||||||
16 | Loan | GLP Industrial Portfolio B | 2.1% | 0.00000% | 0.00780% | 0.00000% | 0.00065% | 0.00050% | Actual/360 | 12 | No | 84 | 72 | 84 | 72 | 0 | 0 | 11/4/2015 | 12/6/2015 | NAP | 11/6/2022 | 11/6/2022 | $51,269.77 | $51,269.77 | $615,237 | ||||||||||||||||||||||||||
16.001 | Property | Agave DC | 0.1% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.002 | Property | Lehigh Valley 13 | 0.1% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.003 | Property | Frontier Logistics BTS | 0.1% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.004 | Property | Sugarland Interchange DC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.005 | Property | York - Willow Springs | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.006 | Property | Atlanta - Liberty DC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.007 | Property | South Bay DC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.008 | Property | Sorensen Industrial | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.009 | Property | Miramar DC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.010 | Property | York DC II | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.011 | Property | Carlisle DC Bldg 1 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.012 | Property | Portside Distribution Center | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.013 | Property | Marina West A | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.014 | Property | Fremont East Bay DC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.015 | Property | Harbor Gateway DC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.016 | Property | Imperial DC 1 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.017 | Property | Westport DC Bldg B | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.018 | Property | Westport DC Bldg A | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.019 | Property | Auburn DC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.020 | Property | Southaven DC Bldg 2 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.021 | Property | Marina West DC II Bldg 1 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.022 | Property | Buckeye DC Bldg 1 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.023 | Property | York DC III | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.024 | Property | Orange County DC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.025 | Property | Kent Valley DC II | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.026 | Property | Memphis IC III | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.027 | Property | Pinole Point Building #1 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.028 | Property | Cactus DC II | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.029 | Property | Fairburn DC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.030 | Property | Windfern Distribution Center II | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.031 | Property | Miami DC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.032 | Property | Southpoint F | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.033 | Property | Industrial Parkway DC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.034 | Property | Chickasaw DC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.035 | Property | Valley Crossings | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.036 | Property | Buckeye DC Bldg 2 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.037 | Property | Southpoint B | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.038 | Property | Hartman Business Center I | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.039 | Property | Artesia DC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.040 | Property | Bell Gardens Distribution Center #3 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.041 | Property | Marina West B | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.042 | Property | Renton DC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.043 | Property | Southpoint A | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.044 | Property | Westfork A5 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.045 | Property | Marina West DC II Bldg 2 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.046 | Property | Pinole Point Building #2 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.047 | Property | Salt Lake DC II | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.048 | Property | Northwest 8 Industrial Center II | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.049 | Property | Salt Lake DC I | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.050 | Property | Southshore Commerce Center C | 0.0% | �� | |||||||||||||||||||||||||||||||||||||||||||||||
16.051 | Property | Pinole Point Building #3 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.052 | Property | Steamboat DC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.053 | Property | Palo Verde DC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.054 | Property | South San Francisco DC II | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.055 | Property | Westfork C4 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.056 | Property | South San Francisco DC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.057 | Property | Southshore Commerce Center A | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.058 | Property | Kent Valley DC IV | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.059 | Property | Carlisle DC Bldg 2 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.060 | Property | Bluegrass DC Bldg 4 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.061 | Property | Westfork A4 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.062 | Property | Beltway Crossing DC Bldg 2 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.063 | Property | Ritner DC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.064 | Property | Hartman Business Center II | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.065 | Property | Hayward DC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.066 | Property | Houston DC Bldg 1 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.067 | Property | Kent Valley DC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.068 | Property | Lehigh Valley 9 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.069 | Property | Beltway Crossing DC Bldg 3 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.070 | Property | Southaven DC Bldg 1 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.071 | Property | Bluegrass DC Bldg 1 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.072 | Property | Suwanee Point Building 200 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.073 | Property | Tamarac Business Center I | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.074 | Property | Gwinnett DC Bldg 1 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.075 | Property | Houston DC Bldg 3 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.076 | Property | Broadway 101 CC Bldg 9 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.077 | Property | Iron Run DC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.078 | Property | Windfern Distribution Center I | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.079 | Property | Miami DC II | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.080 | Property | Southshore Commerce Center B | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.081 | Property | Suwanee Point Building 100 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.083 | Property | Southshore Commerce Center D | 0.0% |
A-1-7 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Primary Servicing Fee Rate(10) | Trustee Fee Rate(10) | Operating Advisor Fee Rate(10) | Asset Representations Review Fee(10) | CREFC Fee Rate(10) | Interest Accrual Basis | Seasoning (mos.) | ARD (Yes/No) | Original Term to Maturity (mos.) | Remaining Term to Maturity (mos.) | Original Interest-Only Period (mos.) | Remaining Interest-Only Period (mos.) | Original Amortization Term (mos.) | Remaining Amortization Term (mos.) | Note Date | First Payment Date | First P&I Payment Date (Partial IO Loans) | Maturity Date | ARD Loan Stated Maturity Date | Monthly Debt Service (P&I) | Monthly Debt Service (IO)(11) | Annual Debt Service (P&I)(12) | |||||||||||||||||||||||||
16.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.085 | Property | Lehigh Valley DC II | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.086 | Property | Memphis IC I | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.088 | Property | Lehigh Valley 10 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.090 | Property | Northwest 8 Industrial Center I | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.091 | Property | Bluegrass DC Bldg 3 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.092 | Property | Andover DC Bldg A | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.093 | Property | Bluegrass DC Bldg 2 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.094 | Property | Andover DC Bldg B | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.099 | Property | Lehigh Valley 11 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.100 | Property | Tamarac Commerce Center | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.101 | Property | Houston DC Bldg 2 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.102 | Property | Marina West DC II Bldg 3 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.104 | Property | Commerce Park Medical Center | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.105 | Property | Houston IC | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.106 | Property | Gwinnett DC Bldg 2 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.107 | Property | Weston Business Center | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.108 | Property | Kent Valley DC III | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.109 | Property | Commerce Park SW 2 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.110 | Property | Commerce Park Westchase 3 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.111 | Property | Lehigh Valley 12 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.112 | Property | Houston DC Bldg 4 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.113 | Property | Valley Forge 1 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.114 | Property | Valley Forge 2 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.116 | Property | Commerce Park SW 4 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.119 | Property | Commerce Park SW 1 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.120 | Property | Tamarac Business Center II | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.122 | Property | Commerce Park Westchase 2 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.123 | Property | Memphis IC II | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.124 | Property | Commerce Park NW 3 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.125 | Property | Commerce Park NW 4 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.126 | Property | Commerce Park SW 3 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.127 | Property | Commerce Park Westchase 1 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.128 | Property | Commerce Park NW 2 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.130 | Property | Commerce Park NW 1 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.131 | Property | Lakeview BC Bldg 1 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.132 | Property | Ft. Lauderdale Industrial II | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.133 | Property | Valley Forge 3 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.134 | Property | Lakeview BC Bldg 7 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.135 | Property | Lakeview BC Bldg 4 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.136 | Property | Lakeview BC Bldg 5 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.137 | Property | Commerce Park SW 5 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.138 | Property | Lakeview BC Bldg 6 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.139 | Property | Valley Forge 4 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.140 | Property | Lakeview BC Bldg 3 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.141 | Property | Lakeview BC Bldg 2 | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
16.142 | Property | Ft. Lauderdale Industrial I | 0.0% | ||||||||||||||||||||||||||||||||||||||||||||||||
17 | Loan | Holiday Inn & Suites Plantation | 1.6% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 0 | 0 | 300 | 300 | 10/13/2016 | 12/6/2016 | NAP | 11/6/2026 | 11/6/2026 | $75,505.21 | $906,063 | |||||||||||||||||||||||||||
18 | Loan | Wrigley Plaza | 1.5% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 0 | 0 | 360 | 360 | 10/13/2016 | 12/6/2016 | NAP | 11/6/2026 | 11/6/2026 | $65,160.04 | $781,920 | |||||||||||||||||||||||||||
19 | Loan | Huntington Ridge Apartments | 1.5% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 5 | No | 120 | 115 | 24 | 19 | 360 | 360 | 5/20/2016 | 7/6/2016 | 7/6/2018 | 6/6/2026 | 6/6/2026 | $64,754.32 | $52,405.55 | $777,052 | ||||||||||||||||||||||||||
20 | Loan | Sweet Candy Building | 1.5% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 60 | 60 | 360 | 360 | 10/11/2016 | 12/1/2016 | 12/1/2021 | 11/1/2026 | 11/1/2026 | $56,726.00 | $41,163.89 | $680,712 | ||||||||||||||||||||||||||
21 | Loan | Pinehurst Centre | 1.5% | 0.00000% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 24 | 23 | 360 | 360 | 9/30/2016 | 11/6/2016 | 11/6/2018 | 10/6/2026 | 10/6/2026 | $64,228.16 | $52,301.46 | $770,738 | ||||||||||||||||||||||||||
22 | Loan | Cherry Creek Apartments | 1.5% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 12 | No | 120 | 108 | 0 | 0 | 360 | 348 | 10/20/2015 | 12/6/2015 | NAP | 11/6/2025 | 11/6/2025 | $60,343.47 | $724,122 | |||||||||||||||||||||||||||
23 | Loan | Maxwell Office Portfolio | 1.4% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 11 | No | 120 | 109 | 24 | 13 | 360 | 360 | 11/19/2015 | 1/6/2016 | 1/6/2018 | 12/6/2025 | 12/6/2025 | $60,334.26 | $48,235.76 | $724,011 | ||||||||||||||||||||||||||
23.01 | Property | SunTrust Building | 1.1% | ||||||||||||||||||||||||||||||||||||||||||||||||
23.02 | Property | McKay Building | 0.3% | ||||||||||||||||||||||||||||||||||||||||||||||||
24 | (29) | Loan | Peacock Run Apartments | 1.3% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 36 | 36 | 360 | 360 | 10/12/2016 | 12/1/2016 | 12/1/2019 | 11/1/2026 | 11/1/2026 | $55,115.12 | $44,214.00 | $661,381 | |||||||||||||||||||||||||
25 | Loan | Allendale Business Center | 1.3% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 12 | 12 | 360 | 360 | 10/13/2016 | 12/6/2016 | 12/6/2017 | 11/6/2026 | 11/6/2026 | $49,271.25 | $37,392.22 | $591,255 | ||||||||||||||||||||||||||
26 | Loan | 10 West Plaza | 1.2% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 13 | No | 120 | 107 | 24 | 11 | 360 | 360 | 9/18/2015 | 11/6/2015 | 11/6/2017 | 10/6/2025 | 10/6/2025 | $49,575.16 | $38,317.02 | $594,902 | ||||||||||||||||||||||||||
27 | Loan | Sunchase Park and Ramblewood Apartments | 1.2% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 5 | No | 120 | 115 | 0 | 0 | 360 | 355 | 5/13/2016 | 7/6/2016 | NAP | 6/6/2026 | 6/6/2026 | $46,650.64 | $559,808 | |||||||||||||||||||||||||||
28 | Loan | Douglasville Marketplace | 1.2% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 24 | 21 | 360 | 360 | 7/29/2016 | 9/6/2016 | 9/6/2018 | 8/6/2026 | 8/6/2026 | $45,334.69 | $33,838.54 | $544,016 | ||||||||||||||||||||||||||
29 | Loan | Staybridge Suites - Indianapolis, IN | 1.2% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 0 | 0 | 300 | 297 | 8/1/2016 | 9/6/2016 | NAP | 8/6/2026 | 8/6/2026 | $53,138.84 | $637,666 | |||||||||||||||||||||||||||
30 | Loan | Campbell Grove | 1.2% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 15 | No | 120 | 105 | 0 | 0 | 360 | 345 | 7/27/2015 | 9/6/2015 | NAP | 8/6/2025 | 8/6/2025 | $46,759.47 | $561,114 | |||||||||||||||||||||||||||
31 | Loan | Hotel Indigo - Columbus IN | 1.1% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 17 | No | 120 | 103 | 0 | 0 | 300 | 283 | 5/27/2015 | 7/6/2015 | NAP | 6/6/2025 | 6/6/2025 | $50,891.17 | $610,694 | |||||||||||||||||||||||||||
32 | Loan | 350-360 Fairfield Avenue | 1.1% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 0 | 0 | 360 | 360 | 10/14/2016 | 12/6/2016 | NAP | 11/6/2026 | 11/6/2026 | $45,698.49 | $548,382 | |||||||||||||||||||||||||||
33 | Loan | The Registry Apartments | 0.9% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 10 | No | 120 | 110 | 24 | 14 | 360 | 360 | 12/29/2015 | 2/6/2016 | 2/6/2018 | 1/6/2026 | 1/6/2026 | $35,007.67 | $27,537.54 | $420,092 | ||||||||||||||||||||||||||
34 | Loan | Trinity Nueces MHC | 0.8% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 0 | 0 | 360 | 360 | 10/19/2016 | 12/6/2016 | NAP | 11/6/2026 | 11/6/2026 | $34,339.38 | $412,073 | |||||||||||||||||||||||||||
35 | Loan | Southwood One | 0.8% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 11 | No | 60 | 49 | 12 | 1 | 360 | 360 | 11/19/2015 | 1/6/2016 | 1/6/2017 | 12/6/2020 | 12/6/2020 | $34,964.63 | $28,184.84 | $419,576 | ||||||||||||||||||||||||||
36 | Loan | Georgia Anchored Retail Portfolio | 0.8% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 0 | 0 | 360 | 359 | 9/23/2016 | 11/6/2016 | NAP | 10/6/2026 | 10/6/2026 | $31,118.27 | $373,419 | |||||||||||||||||||||||||||
36.01 | Property | Shoppes of Hinesville | 0.5% | ||||||||||||||||||||||||||||||||||||||||||||||||
36.02 | Property | Pooler Square | 0.3% | ||||||||||||||||||||||||||||||||||||||||||||||||
37 | Loan | Holiday Inn Express & Suites Warrenton | 0.8% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 2 | No | 120 | 118 | 0 | 0 | 360 | 358 | 9/1/2016 | 10/1/2016 | NAP | 9/1/2026 | 9/1/2026 | $33,206.59 | $398,479 | |||||||||||||||||||||||||||
38 | Loan | Kaufman - Ft. Collins Office Building | 0.7% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 11 | No | 120 | 109 | 0 | 0 | 300 | 289 | 11/19/2015 | 1/6/2016 | NAP | 12/6/2025 | 12/6/2025 | $32,574.11 | $390,889 | |||||||||||||||||||||||||||
39 | Loan | Hinesville Square | 0.7% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 0 | 0 | 360 | 356 | 6/23/2016 | 8/6/2016 | NAP | 7/6/2026 | 7/6/2026 | $29,525.19 | $354,302 | |||||||||||||||||||||||||||
40 | Loan | Royale Apartments | 0.7% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 2 | No | 120 | 118 | 0 | 0 | 360 | 358 | 8/23/2016 | 10/6/2016 | NAP | 9/6/2026 | 9/6/2026 | $27,551.55 | $330,619 | |||||||||||||||||||||||||||
41 | Loan | Weatherbee Townhomes | 0.6% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 2 | No | 120 | 118 | 0 | 0 | 300 | 298 | 8/29/2016 | 10/6/2016 | NAP | 9/6/2026 | 9/6/2026 | $29,084.03 | $349,008 | |||||||||||||||||||||||||||
42 | Loan | Siena Courtyard Apartments | 0.6% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 9 | No | 120 | 111 | 0 | 0 | 360 | 351 | 1/26/2016 | 3/6/2016 | NAP | 2/6/2026 | 2/6/2026 | $25,884.91 | $310,619 | |||||||||||||||||||||||||||
43 | Loan | Eden Garden Apartments | 0.6% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 11 | No | 120 | 109 | 0 | 0 | 360 | 349 | 11/24/2015 | 1/6/2016 | NAP | 12/6/2025 | 12/6/2025 | $24,592.04 | $295,104 | |||||||||||||||||||||||||||
44 | Loan | Highland Knolls Apartments | 0.5% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 2 | No | 120 | 118 | 0 | 0 | 360 | 358 | 8/23/2016 | 10/6/2016 | NAP | 9/6/2026 | 9/6/2026 | $20,273.78 | $243,285 | |||||||||||||||||||||||||||
45 | Loan | Cherry Tree Crossing II & III | 0.5% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 10 | No | 120 | 110 | 0 | 0 | 330 | 320 | 12/17/2015 | 2/6/2016 | NAP | 1/6/2026 | 1/6/2026 | $21,461.34 | $257,536 | |||||||||||||||||||||||||||
46 | Loan | MarMic Apartments | 0.5% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 0 | 0 | 300 | 296 | 6/3/2016 | 8/1/2016 | NAP | 7/1/2026 | 7/1/2026 | $21,388.68 | $256,664 | |||||||||||||||||||||||||||
47 | Loan | Candlewood Suites - Fort Myers FL | 0.4% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 10 | No | 120 | 110 | 0 | 0 | 300 | 290 | 12/8/2015 | 2/6/2016 | NAP | 1/6/2026 | 1/6/2026 | $21,234.77 | $254,817 | |||||||||||||||||||||||||||
48 | (30) | Loan | Beaver Pond Center | 0.4% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 0 | 0 | 360 | 359 | 9/9/2016 | 11/6/2016 | NAP | 10/6/2026 | 10/6/2026 | $16,836.89 | $202,043 | ||||||||||||||||||||||||||
49 | Loan | Buford Heights Apartments | 0.4% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 2 | No | 120 | 118 | 0 | 0 | 360 | 358 | 8/23/2016 | 10/6/2016 | NAP | 9/6/2026 | 9/6/2026 | $17,154.74 | $205,857 | |||||||||||||||||||||||||||
50 | Loan | Country Inn & Suites Conyers | 0.4% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 0 | 0 | 270 | 269 | 10/6/2016 | 11/6/2016 | NAP | 10/6/2026 | 10/6/2026 | $20,672.69 | $248,072 | |||||||||||||||||||||||||||
51 | Loan | Silsbee & Lumberton Retail | 0.4% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 9 | No | 120 | 111 | 0 | 0 | 360 | 351 | 1/11/2016 | 3/6/2016 | NAP | 2/6/2026 | 2/6/2026 | $16,698.35 | $200,380 | |||||||||||||||||||||||||||
51.01 | Property | Lumberton Plaza | 0.2% | ||||||||||||||||||||||||||||||||||||||||||||||||
51.02 | Property | Silsbee Plaza | 0.2% | ||||||||||||||||||||||||||||||||||||||||||||||||
52 | Loan | Lubbock MHC Portfolio | 0.4% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 10 | No | 120 | 110 | 0 | 0 | 360 | 350 | 12/11/2015 | 2/6/2016 | NAP | 1/6/2026 | 1/6/2026 | $16,399.28 | $196,791 | |||||||||||||||||||||||||||
52.01 | Property | Town & Country MHC | 0.2% | ||||||||||||||||||||||||||||||||||||||||||||||||
52.02 | Property | Slaton MHC | 0.1% | ||||||||||||||||||||||||||||||||||||||||||||||||
52.03 | Property | Texas West MHC | 0.1% | ||||||||||||||||||||||||||||||||||||||||||||||||
53 | Loan | Cactus Mobile Ranch | 0.2% | 0.00250% | 0.00780% | 0.00240% | 0.00065% | 0.00050% | Actual/360 | 8 | No | 120 | 112 | 0 | 0 | 360 | 352 | 2/26/2016 | 4/6/2016 | NAP | 3/6/2026 | 3/6/2026 | $10,278.50 | $123,342 |
A-1-8 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(18) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Annual Debt Service (IO)(12) | Lockbox Type(13) | Cash Management Status | Crossed With Other Loans | Related-Borrower Loans(14) | UW NOI DSCR (P&I)(15) | UW NOI DSCR (IO) | UW NCF DSCR (P&I)(15) | UW NCF DSCR (IO) | Cut-Off Date LTV Ratio(9) | Maturity Date LTV Ratio(9) | Grace Period to Late Charge (Days) | Grace Period to Default (Days) | Due Date | Prepayment Provisions (No. of Payments)(16)(17) | Third Most Recent Revenues | Third Most Recent Expenses | Third Most Recent NOI | Third Most Recent NOI Date | Third Most Recent NOI Debt Yield | Second Most Recent Revenues | Second Most Recent Expenses | Second Most Recent NOI | Second Most Recent NOI Date | ||||||||||||||||||||||||||||||
1 | Loan | Coconut Point | 13.0% | $4,007,903 | Hard | Springing | No | Column - A | 1.54x | 2.18x | 1.39x | 1.98x | 67.1% | 56.5% | 0 | 0 | 1 | L(25), Def(88), O(7) | $25,948,689 | $8,965,282 | $16,983,407 | 2014 | 8.9% | $26,709,042 | $9,069,268 | $17,639,774 | 2015 | |||||||||||||||||||||||||||||||
2 | Loan | Gurnee Mills | 9.8% | Hard | Springing | No | Column - A | 1.70x | 1.60x | 65.9% | 52.4% | 0 | 0 | 1 | L(25), Def(88), O(7) | $41,464,805 | $13,989,033 | $27,475,772 | 2014 | 10.0% | $41,761,447 | $13,959,485 | $27,801,962 | 2015 | ||||||||||||||||||||||||||||||||||
3 | Loan | 9 West 57th Street | 6.5% | $1,449,608 | Hard | Springing | No | No | 3.67x | 3.67x | 3.64x | 3.64x | 29.8% | 29.8% | 1 | 0 | 1 | L(26), Def(87), O(7) | $127,093,163 | $59,405,953 | $67,687,210 | 2014 | 6.7% | $148,729,532 | $63,564,960 | $85,164,572 | 2015 | |||||||||||||||||||||||||||||||
4 | Loan | Tampa Marriott Westshore | 3.9% | Hard | Springing | No | No | 2.26x | 1.92x | 57.9% | 43.1% | 5 | 0 | 1 | L(28), Def(88), O(4) | $13,069,764 | $9,056,224 | $4,013,540 | 2014 | 13.5% | $13,974,849 | $9,237,334 | $4,737,515 | 2015 | ||||||||||||||||||||||||||||||||||
5 | Loan | Cypress Park West | 3.8% | $1,352,325 | Springing | Springing | No | No | 1.68x | 2.23x | 1.48x | 1.96x | 67.7% | 59.4% | 0 | 0 | 6 | L(25), Def(91), O(4) | $5,046,774 | $2,705,045 | $2,341,729 | 2014 | 8.0% | $5,161,809 | $2,750,671 | $2,411,138 | 2015 | |||||||||||||||||||||||||||||||
6 | Loan | CVS Office Centre Building | 3.7% | Hard | Springing | No | No | 1.73x | 1.51x | 68.2% | 53.1% | 0 | 0 | 6 | L(24), Def(91), O(5) | $5,361,845 | $1,915,198 | $3,446,647 | 2014 | 12.1% | $5,602,451 | $2,047,160 | $3,555,291 | 2015 | ||||||||||||||||||||||||||||||||||
7 | Loan | Peachtree Mall | 3.2% | Hard | Springing | No | No | 1.98x | 1.83x | 56.8% | 42.2% | 0 | 1 time 2-day grace period | 6 | L(29), Def(81), O(4) | $13,807,120 | $4,019,990 | $9,787,129 | 2014 | 12.3% | $13,161,383 | $3,853,477 | $9,307,906 | 2015 | ||||||||||||||||||||||||||||||||||
8 | Loan | Eastern Shore Plaza | 3.1% | $1,163,133 | Hard | Springing | No | No | 1.64x | 2.13x | 1.53x | 1.98x | 68.6% | 59.0% | 0 | 0 | 6 | L(24), Def(92), O(4) | $3,294,026 | $711,696 | $2,582,330 | 2014 | 10.8% | $3,271,704 | $755,941 | $2,515,763 | 2015 | |||||||||||||||||||||||||||||||
9 | Loan | Robert Pitt Professional Plaza | 3.0% | Springing | Springing | No | No | 1.46x | 1.38x | 66.4% | 54.3% | 0 | 0 | 6 | L(28), Def(88), O(4) | $2,699,738 | $945,481 | $1,754,257 | 2014 | 7.7% | $2,880,619 | $861,650 | $2,018,969 | 2015 | ||||||||||||||||||||||||||||||||||
10 | Loan | Preserve at Autumn Ridge II | 2.7% | Springing | Springing | No | No | 1.53x | 1.51x | 75.8% | 62.7% | 0 | 0 | 6 | L(36), YM1(4), Def(76), O(4) | $2,663,837 | $486,085 | $2,177,753 | 2015 | |||||||||||||||||||||||||||||||||||||||
11 | Loan | BJ’s Wholesale Club - Miami | 2.6% | $901,144 | Hard | Springing | No | No | 1.39x | 1.88x | 1.32x | 1.78x | 70.3% | 61.4% | 0 | 0 | 6 | L(26), Def(89), O(5) | $1,751,770 | $2,506 | $1,749,264 | 2015 | ||||||||||||||||||||||||||||||||||||
12 | Loan | Holcomb Woods | 2.4% | $806,549 | Hard | Springing | No | No | 1.76x | 2.40x | 1.54x | 2.09x | 67.9% | 57.7% | 0 | 0 | 6 | L(24), Def(92), O(4) | $1,900,489 | $739,779 | $1,160,710 | 2015 | ||||||||||||||||||||||||||||||||||||
13 | Loan | The Heights II | 2.3% | $853,514 | Soft | Springing | No | No | 1.63x | 2.10x | 1.57x | 2.02x | 60.4% | 52.1% | 0 | 0 | 6 | L(32), Def(84), O(4) | $3,833,349 | $1,883,375 | $1,949,974 | 2014 | 11.2% | $3,725,844 | $2,251,633 | $1,474,211 | 2015 | |||||||||||||||||||||||||||||||
14 | Loan | Beltway Marketplace | 2.2% | Springing | Springing | No | No | 1.54x | 1.47x | 71.3% | 57.4% | 0 | 0 | 6 | L(25), Def(91), O(4) | $1,856,033 | $414,465 | $1,441,568 | 2014 | 8.6% | $1,831,185 | $397,610 | $1,433,575 | 2015 | ||||||||||||||||||||||||||||||||||
15 | Loan | Embarcadero Club Apartments | 2.1% | Soft | Springing | No | No | 1.55x | 1.45x | 72.0% | 58.7% | 0 | 0 | 6 | L(25), Def(91), O(4) | $3,077,880 | $1,770,776 | $1,307,104 | 2014 | 8.2% | $3,294,952 | $1,840,853 | $1,454,100 | 2015 | ||||||||||||||||||||||||||||||||||
16 | Loan | GLP Industrial Portfolio B | 2.1% | $615,237 | Hard | Springing | No | No | 4.75x | 4.75x | 4.37x | 4.37x | 30.2% | 30.2% | 0 | 0 | 6 | YM1(77), O(7) | $134,636,713 | $37,531,583 | $97,105,129 | 2014 | 15.4% | $138,452,968 | $38,042,665 | $100,410,302 | 2015 | |||||||||||||||||||||||||||||||
16.001 | Property | Agave DC | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | $6,310,564 | $1,713,039 | $4,597,525 | 2014 | $6,513,570 | $1,803,051 | $4,710,519 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.002 | Property | Lehigh Valley 13 | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | $4,590,641 | $1,122,524 | $3,468,117 | 2014 | $4,768,539 | $1,249,001 | $3,519,539 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.003 | Property | Frontier Logistics BTS | 0.1% | 4.75x | 4.37x | 30.2% | 30.2% | |||||||||||||||||||||||||||||||||||||||||||||||||||
16.004 | Property | Sugarland Interchange DC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $2,144,187 | $808,893 | $1,335,294 | 2014 | $2,198,461 | $717,359 | $1,481,102 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.005 | Property | York - Willow Springs | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $4,110,983 | $765,091 | $3,345,891 | 2014 | $4,129,145 | $744,062 | $3,385,083 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.006 | Property | Atlanta - Liberty DC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $2,746,643 | $388,132 | $2,358,511 | 2014 | $2,820,556 | $470,853 | $2,349,703 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.007 | Property | South Bay DC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $124,516 | $515,552 | ($391,036) | 2014 | $124,515 | $535,924 | ($411,409) | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.008 | Property | Sorensen Industrial | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $932,457 | $458,704 | $473,753 | 2014 | $1,850,343 | $477,595 | $1,372,748 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.009 | Property | Miramar DC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $2,918,032 | $628,878 | $2,289,154 | 2014 | $2,922,610 | $623,922 | $2,298,689 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.010 | Property | York DC II | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $2,461,498 | $305,152 | $2,156,347 | 2014 | $2,487,416 | $310,083 | $2,177,333 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.011 | Property | Carlisle DC Bldg 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $2,707,974 | $607,150 | $2,100,824 | 2014 | $2,631,746 | $551,921 | $2,079,826 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.012 | Property | Portside Distribution Center | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $2,389,812 | $549,957 | $1,839,856 | 2014 | $2,419,558 | $533,838 | $1,885,720 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.013 | Property | Marina West A | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $2,441,999 | $448,769 | $1,993,230 | 2014 | $2,489,634 | $464,807 | $2,024,827 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.014 | Property | Fremont East Bay DC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $2,166,009 | $436,456 | $1,729,554 | 2014 | $2,196,049 | $434,508 | $1,761,541 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.015 | Property | Harbor Gateway DC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,439,511 | $407,109 | $1,032,402 | 2014 | $1,460,003 | $396,568 | $1,063,435 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.016 | Property | Imperial DC 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $744,071 | ($744,071) | 2014 | $900,575 | ($900,575) | 2015 | |||||||||||||||||||||||||||||||||||||||||||||
16.017 | Property | Westport DC Bldg B | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $2,154,286 | $452,509 | $1,701,777 | 2014 | $2,177,576 | $458,376 | $1,719,200 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.018 | Property | Westport DC Bldg A | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $2,407,854 | $443,731 | $1,964,123 | 2014 | $2,435,112 | $431,139 | $2,003,973 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.019 | Property | Auburn DC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,688,322 | $405,486 | $1,282,836 | 2014 | $1,784,386 | $408,476 | $1,375,910 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.020 | Property | Southaven DC Bldg 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | �� | $2,230,551 | $421,776 | $1,808,775 | 2014 | $2,298,200 | $524,373 | $1,773,827 | 2015 | ||||||||||||||||||||||||||||||||||||||||||
16.021 | Property | Marina West DC II Bldg 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,875,262 | $504,214 | $1,371,048 | 2014 | $1,935,573 | $520,810 | $1,414,763 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.022 | Property | Buckeye DC Bldg 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,758,425 | $507,308 | $1,251,117 | 2014 | $1,797,968 | $479,063 | $1,318,905 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.023 | Property | York DC III | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,994,631 | $471,202 | $1,523,430 | 2014 | $2,019,153 | $486,091 | $1,533,062 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.024 | Property | Orange County DC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,071,793 | $324,799 | $746,995 | 2014 | $1,454,992 | $341,733 | $1,113,259 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.025 | Property | Kent Valley DC II | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,225,656 | $386,499 | $839,157 | 2014 | $1,377,411 | $377,043 | $1,000,368 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.026 | Property | Memphis IC III | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $2,191,816 | $698,120 | $1,493,697 | 2014 | $2,183,230 | $598,240 | $1,584,990 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.027 | Property | Pinole Point Building #1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,158,438 | $400,967 | $757,471 | 2014 | $1,251,105 | $403,101 | $848,004 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.028 | Property | Cactus DC II | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,732,400 | $471,709 | $1,260,691 | 2014 | $4,995 | $521,601 | ($516,606) | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.029 | Property | Fairburn DC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,118,643 | $218,713 | $899,930 | 2014 | $1,177,286 | $233,341 | $943,945 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.030 | Property | Windfern Distribution Center II | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,789,659 | $583,404 | $1,206,254 | 2014 | $1,817,857 | $618,712 | $1,199,145 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.031 | Property | Miami DC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $970,470 | $371,234 | $599,236 | 2014 | $1,450,763 | $467,655 | $983,108 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.032 | Property | Southpoint F | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,325,227 | $339,412 | $985,815 | 2014 | $1,562,351 | $529,483 | $1,032,868 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.033 | Property | Industrial Parkway DC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $788,308 | $554,186 | $234,122 | 2014 | $1,383,406 | $680,913 | $702,493 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.034 | Property | Chickasaw DC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,892,719 | $579,981 | $1,312,737 | 2014 | $1,942,996 | $619,344 | $1,323,652 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.035 | Property | Valley Crossings | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,394,393 | $267,406 | $1,126,987 | 2014 | $1,397,319 | $256,813 | $1,140,506 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.036 | Property | Buckeye DC Bldg 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,469,542 | $629,389 | $840,154 | 2014 | $1,439,543 | $626,770 | $812,773 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.037 | Property | Southpoint B | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,279,872 | $318,626 | $961,246 | 2014 | $1,267,878 | $287,775 | $980,103 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.038 | Property | Hartman Business Center I | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,234,897 | $337,478 | $897,419 | 2014 | $1,024,639 | $368,797 | $655,842 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.039 | Property | Artesia DC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,119,614 | $274,403 | $845,211 | 2014 | $1,121,856 | $271,369 | $850,488 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.040 | Property | Bell Gardens Distribution Center #3 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,110,381 | $228,690 | $881,690 | 2014 | $1,161,131 | $231,688 | $929,443 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.041 | Property | Marina West B | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,160,208 | $271,105 | $889,102 | 2014 | $1,181,074 | $273,347 | $907,727 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.042 | Property | Renton DC | 0.0% | �� | 4.75x | 4.37x | 30.2% | 30.2% | $1,328,347 | $222,148 | $1,106,199 | 2014 | $1,331,234 | $206,272 | $1,124,963 | 2015 | ||||||||||||||||||||||||||||||||||||||||||
16.043 | Property | Southpoint A | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,486,287 | $380,503 | $1,105,784 | 2014 | $1,459,705 | $337,526 | $1,122,179 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.044 | Property | Westfork A5 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,389,842 | $395,330 | $994,512 | 2014 | $1,278,620 | $274,809 | $1,003,811 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.045 | Property | Marina West DC II Bldg 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,068,478 | $272,829 | $795,649 | 2014 | $1,097,052 | $278,958 | $818,094 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.046 | Property | Pinole Point Building #2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,279,251 | $312,108 | $967,144 | 2014 | $1,312,021 | $316,441 | $995,581 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.047 | Property | Salt Lake DC II | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,187,108 | $244,943 | $942,165 | 2014 | $1,206,106 | $251,283 | $954,823 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.048 | Property | Northwest 8 Industrial Center II | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $966,897 | $307,115 | $659,782 | 2014 | $990,237 | $321,294 | $668,943 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.049 | Property | Salt Lake DC I | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,076,731 | $254,453 | $822,278 | 2014 | $1,163,387 | $258,644 | $904,743 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.050 | Property | Southshore Commerce Center C | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $974,148 | $226,120 | $748,028 | 2014 | $977,068 | $236,680 | $740,388 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.051 | Property | Pinole Point Building #3 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,068,650 | $332,208 | $736,441 | 2014 | $1,066,711 | $334,499 | $732,212 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.052 | Property | Steamboat DC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,040,235 | $240,081 | $800,154 | 2014 | $1,029,290 | $236,183 | $793,106 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.053 | Property | Palo Verde DC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $162,879 | $390,966 | ($228,088) | 2014 | $113,964 | $350,803 | ($236,839) | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.054 | Property | South San Francisco DC II | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $458,868 | $189,637 | $269,231 | 2014 | $579,124 | $175,046 | $404,078 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.055 | Property | Westfork C4 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $350,281 | $262,512 | $87,769 | 2014 | $380,080 | $234,342 | $145,738 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.056 | Property | South San Francisco DC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $569,078 | $160,604 | $408,474 | 2014 | $851,376 | $151,953 | $699,423 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.057 | Property | Southshore Commerce Center A | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,073,573 | $240,308 | $833,265 | 2014 | $1,087,203 | $246,866 | $840,337 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.058 | Property | Kent Valley DC IV | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $877,698 | $249,336 | $628,362 | 2014 | $907,692 | $251,086 | $656,606 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.059 | Property | Carlisle DC Bldg 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $932,999 | $171,872 | $761,128 | 2014 | $925,108 | $154,520 | $770,588 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.060 | Property | Bluegrass DC Bldg 4 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $743,893 | $128,208 | $615,686 | 2014 | $719,818 | $131,723 | $588,095 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.061 | Property | Westfork A4 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $957,855 | $195,642 | $762,213 | 2014 | $936,469 | $188,705 | $747,764 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.062 | Property | Beltway Crossing DC Bldg 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $909,583 | $256,737 | $652,846 | 2014 | $949,314 | $277,525 | $671,789 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.063 | Property | Ritner DC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $961,463 | $169,758 | $791,705 | 2014 | $982,500 | $162,333 | $820,167 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.064 | Property | �� | Hartman Business Center II | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,156,129 | $229,245 | $926,884 | 2014 | $1,161,331 | $233,481 | $927,851 | 2015 | ||||||||||||||||||||||||||||||||||||||||||
16.065 | Property | Hayward DC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $720,722 | $170,850 | $549,872 | 2014 | $721,774 | $161,357 | $560,417 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.066 | Property | Houston DC Bldg 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $876,746 | $289,581 | $587,164 | 2014 | $892,083 | $273,113 | $618,971 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.067 | Property | Kent Valley DC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $734,455 | $145,077 | $589,379 | 2014 | $710,491 | $146,378 | $564,112 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.068 | Property | Lehigh Valley 9 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $524,268 | $322,538 | $201,730 | 2014 | $835,321 | $296,168 | $539,153 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.069 | Property | Beltway Crossing DC Bldg 3 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $766,924 | $184,914 | $582,009 | 2014 | $775,773 | $188,055 | $587,717 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.070 | Property | Southaven DC Bldg 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $1,066,651 | $250,665 | $815,986 | 2014 | $1,072,767 | $271,397 | $801,370 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.071 | Property | Bluegrass DC Bldg 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $617,644 | $101,532 | $516,112 | 2014 | $610,259 | $88,191 | $522,068 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.072 | Property | Suwanee Point Building 200 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $675,372 | $143,942 | $531,430 | 2014 | $703,341 | $142,386 | $560,955 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.073 | Property | Tamarac Business Center I | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $719,658 | $199,145 | $520,513 | 2014 | $722,590 | $207,679 | $514,910 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.074 | Property | Gwinnett DC Bldg 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $609,603 | $179,521 | $430,082 | 2014 | $671,195 | $187,281 | $483,914 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.075 | Property | Houston DC Bldg 3 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $959,496 | $305,497 | $654,000 | 2014 | $1,037,168 | $329,612 | $707,556 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.076 | Property | Broadway 101 CC Bldg 9 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $969,639 | $171,102 | $798,537 | 2014 | $996,502 | $185,048 | $811,455 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.077 | Property | Iron Run DC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $790,439 | $242,147 | $548,292 | 2014 | $804,629 | $234,285 | $570,344 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.078 | Property | Windfern Distribution Center I | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $847,091 | $321,259 | $525,832 | 2014 | $817,553 | $324,010 | $493,543 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.079 | Property | Miami DC II | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $637,162 | $109,320 | $527,842 | 2014 | $642,825 | $107,566 | $535,259 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.080 | Property | Southshore Commerce Center B | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $667,766 | $146,150 | $521,616 | 2014 | $482,509 | $156,247 | $326,262 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.081 | Property | Suwanee Point Building 100 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $233,631 | $141,118 | $92,513 | 2014 | $234,551 | $156,166 | $78,385 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $661,396 | $188,018 | $473,377 | 2014 | $593,560 | $202,409 | $391,150 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.083 | Property | Southshore Commerce Center D | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $102,695 | $125,555 | ($22,860) | 2014 | $411,382 | $129,333 | $282,049 | 2015 |
A-1-9 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(18) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Annual Debt Service (IO)(12) | Lockbox Type(13) | Cash Management Status | Crossed With Other Loans | Related-Borrower Loans(14) | UW NOI DSCR (P&I)(15) | UW NOI DSCR (IO) | UW NCF DSCR (P&I)(15) | UW NCF DSCR (IO) | Cut-Off Date LTV Ratio(9) | Maturity Date LTV Ratio(9) | Grace Period to Late Charge (Days) | Grace Period to Default (Days) | Due Date | Prepayment Provisions (No. of Payments)(16)(17) | Third Most Recent Revenues | Third Most Recent Expenses | Third Most Recent NOI | Third Most Recent NOI Date | Third Most Recent NOI Debt Yield | Second Most Recent Revenues | Second Most Recent Expenses | Second Most Recent NOI | Second Most Recent NOI Date | ||||||||||||||||||||||||||||||
16.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $715,749 | $156,012 | $559,737 | 2014 | $732,550 | $164,177 | $568,373 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.085 | Property | Lehigh Valley DC II | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $595,993 | $166,703 | $429,290 | 2014 | $613,928 | $177,949 | $435,979 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.086 | Property | Memphis IC I | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $76,618 | $286,348 | ($209,730) | 2014 | $411,340 | $229,478 | $181,862 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $719,800 | $175,959 | $543,841 | 2014 | $730,867 | $176,558 | $554,309 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.088 | Property | Lehigh Valley 10 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $773,173 | $217,425 | $555,747 | 2014 | $687,619 | $209,104 | $478,515 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $638,079 | $219,538 | $418,542 | 2014 | $580,418 | $146,222 | $434,196 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.090 | Property | Northwest 8 Industrial Center I | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $558,209 | $165,090 | $393,120 | 2014 | $571,122 | $156,525 | $414,596 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.091 | Property | Bluegrass DC Bldg 3 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $308,726 | $69,443 | $239,283 | 2014 | $309,312 | $66,313 | $242,999 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.092 | Property | Andover DC Bldg A | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $548,144 | $159,993 | $388,151 | 2014 | $468,385 | $142,981 | $325,404 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.093 | Property | Bluegrass DC Bldg 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $295,473 | $64,273 | $231,200 | 2014 | $298,909 | $64,960 | $233,949 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.094 | Property | Andover DC Bldg B | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $505,870 | $155,432 | $350,439 | 2014 | $505,201 | $142,884 | $362,316 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $661,648 | $152,854 | $508,793 | 2014 | $677,960 | $163,141 | $514,818 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $430,417 | $123,093 | $307,324 | 2014 | $440,533 | $141,491 | $299,042 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $444,515 | $110,114 | $334,401 | 2014 | $507,729 | $116,877 | $390,853 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $555,028 | $116,376 | $438,653 | 2014 | $570,911 | $119,095 | $451,817 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.099 | Property | Lehigh Valley 11 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $464,177 | $183,019 | $281,159 | 2014 | $405,658 | $169,135 | $236,522 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.100 | Property | Tamarac Commerce Center | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $587,001 | $144,317 | $442,684 | 2014 | $488,476 | $136,130 | $352,346 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.101 | Property | Houston DC Bldg 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $516,889 | $166,937 | $349,952 | 2014 | $545,521 | $180,014 | $365,507 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.102 | Property | Marina West DC II Bldg 3 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $634,058 | $168,825 | $465,233 | 2014 | $669,716 | $172,508 | $497,208 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $701,781 | $114,002 | $587,779 | 2014 | $722,186 | �� | $123,992 | $598,194 | 2015 | ||||||||||||||||||||||||||||||||||||||||||
16.104 | Property | Commerce Park Medical Center | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $574,349 | $174,786 | $399,563 | 2014 | $587,543 | $182,002 | $405,541 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.105 | Property | Houston IC | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $553,017 | $201,197 | $351,820 | 2014 | $561,767 | $192,342 | $369,425 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.106 | Property | Gwinnett DC Bldg 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $400,389 | $121,064 | $279,326 | 2014 | $398,270 | $116,618 | $281,651 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.107 | Property | Weston Business Center | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $349,702 | $81,345 | $268,357 | 2014 | $358,124 | $80,633 | $277,491 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.108 | Property | Kent Valley DC III | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $400,651 | $77,696 | $322,954 | 2014 | $409,450 | $79,117 | $330,333 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.109 | Property | Commerce Park SW 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $490,149 | $135,379 | $354,770 | 2014 | $495,913 | $133,169 | $362,744 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.110 | Property | Commerce Park Westchase 3 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $508,589 | $160,974 | $347,615 | 2014 | $516,632 | $169,649 | $346,983 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.111 | Property | Lehigh Valley 12 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $478,832 | $122,968 | $355,864 | 2014 | $475,403 | $113,529 | $361,874 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.112 | Property | Houston DC Bldg 4 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $519,344 | $157,955 | $361,389 | 2014 | $532,086 | $158,211 | $373,875 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.113 | Property | Valley Forge 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $472,386 | $245,423 | $226,964 | 2014 | $508,577 | $233,582 | $274,995 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.114 | Property | Valley Forge 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $559,334 | $188,685 | $370,649 | 2014 | $525,014 | $160,596 | $364,419 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $344,526 | $81,281 | $263,245 | 2014 | $292,146 | $81,507 | $210,639 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.116 | Property | Commerce Park SW 4 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $322,638 | $135,124 | $187,513 | 2014 | $350,499 | $131,035 | $219,464 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $140,814 | $112,206 | $28,608 | 2014 | $233,112 | $126,641 | $106,471 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $289,887 | $74,165 | $215,722 | 2014 | $299,865 | $75,427 | $224,438 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.119 | Property | Commerce Park SW 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $424,508 | $98,818 | $325,690 | 2014 | $417,145 | $95,008 | $322,137 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.120 | Property | Tamarac Business Center II | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $258,711 | $80,579 | $178,132 | 2014 | $261,913 | $84,152 | $177,762 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $457,159 | $86,045 | $371,114 | 2014 | $462,211 | $89,396 | $372,815 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.122 | Property | Commerce Park Westchase 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $450,433 | $124,689 | $325,745 | 2014 | $456,648 | $123,766 | $332,881 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.123 | Property | Memphis IC II | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $404,337 | $178,078 | $226,260 | 2014 | $406,553 | $143,836 | $262,717 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.124 | Property | Commerce Park NW 3 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $408,092 | $133,278 | $274,813 | 2014 | $413,769 | $143,982 | $269,788 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.125 | Property | Commerce Park NW 4 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $201,045 | $145,964 | $55,081 | 2014 | $266,731 | $150,084 | $116,647 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.126 | Property | Commerce Park SW 3 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $202,119 | $141,285 | $60,835 | 2014 | $327,914 | $136,591 | $191,322 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.127 | Property | Commerce Park Westchase 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $509,595 | $147,315 | $362,280 | 2014 | $506,575 | $135,572 | $371,002 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.128 | Property | Commerce Park NW 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $329,548 | $138,533 | $191,015 | 2014 | $362,191 | $134,466 | $227,725 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $91,554 | $70,082 | $21,471 | 2014 | $92,946 | $74,307 | $18,639 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.130 | Property | Commerce Park NW 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $401,589 | $131,799 | $269,791 | 2014 | $406,053 | $140,395 | $265,657 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.131 | Property | Lakeview BC Bldg 1 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $88,482 | $107,691 | ($19,209) | 2014 | $186,427 | $104,464 | $81,963 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.132 | Property | Ft. Lauderdale Industrial II | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $198,458 | $46,653 | $151,805 | 2014 | $48,361 | $43,696 | $4,665 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.133 | Property | Valley Forge 3 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $373,770 | $111,906 | $261,865 | 2014 | $370,552 | $102,662 | $267,890 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.134 | Property | Lakeview BC Bldg 7 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $365,448 | $96,562 | $268,886 | 2014 | $372,207 | $101,461 | $270,746 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.135 | Property | Lakeview BC Bldg 4 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $239,112 | $70,837 | $168,275 | 2014 | $244,274 | $73,683 | $170,591 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.136 | Property | Lakeview BC Bldg 5 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $231,810 | $68,683 | $163,127 | 2014 | $330,136 | $72,688 | $257,448 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.137 | Property | Commerce Park SW 5 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $7,977 | $121,383 | ($113,406) | 2014 | $50,714 | $117,760 | ($67,046) | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.138 | Property | Lakeview BC Bldg 6 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $257,678 | $75,870 | $181,808 | 2014 | $264,819 | $78,684 | $186,135 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.139 | Property | Valley Forge 4 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $275,370 | $93,025 | $182,345 | 2014 | $271,890 | $87,378 | $184,512 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.140 | Property | Lakeview BC Bldg 3 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $263,365 | $71,594 | $191,771 | 2014 | $286,628 | $71,747 | $214,880 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.141 | Property | Lakeview BC Bldg 2 | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $113,589 | $45,629 | $67,960 | 2014 | $145,696 | $47,800 | $97,896 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
16.142 | Property | Ft. Lauderdale Industrial I | 0.0% | 4.75x | 4.37x | 30.2% | 30.2% | $117,186 | $26,869 | $90,316 | 2014 | $116,246 | $27,720 | $88,526 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
17 | Loan | Holiday Inn & Suites Plantation | 1.6% | Hard | Springing | No | No | 1.85x | 1.62x | 69.2% | 52.2% | 0 | 0 | 6 | L(24), Def(92), O(4) | $4,430,419 | $3,060,470 | $1,369,949 | 2014 | 10.9% | $5,170,520 | $3,489,404 | $1,681,116 | 2015 | ||||||||||||||||||||||||||||||||||
18 | Loan | Wrigley Plaza | 1.5% | Hard | Springing | No | No | 1.36x | 1.31x | 65.6% | 54.3% | 0 | 0 | 6 | L(24), Def(92), O(4) | $1,917,632 | $794,845 | $1,122,787 | 2014 | 9.5% | $1,898,521 | $764,741 | $1,133,780 | 2015 | ||||||||||||||||||||||||||||||||||
19 | Loan | Huntington Ridge Apartments | 1.5% | $628,867 | NAP | NAP | No | BSP/Silverpeak - A | 1.31x | 1.62x | 1.25x | 1.54x | 71.6% | 62.5% | 0 | 0 | 6 | L(29), Def(88), O(3) | $1,884,132 | $1,067,322 | $816,810 | 2014 | 7.0% | $2,010,750 | $1,112,209 | $898,541 | 2015 | |||||||||||||||||||||||||||||||
20 | Loan | Sweet Candy Building | 1.5% | $493,967 | Soft | Springing | No | No | 1.82x | 2.51x | 1.54x | 2.12x | 60.3% | 54.9% | 5 | 5 | 1 | L(24), Def(89), O(7) | $1,438,433 | $88,367 | $1,350,066 | 2014 | 11.6% | $1,656,159 | $431,073 | $1,225,086 | 2015 | |||||||||||||||||||||||||||||||
21 | Loan | Pinehurst Centre | 1.5% | $627,618 | Hard | In Place | No | No | 1.42x | 1.75x | 1.29x | 1.58x | 75.0% | 65.6% | 0 | 0 | 6 | L(25), Def(91), O(4) | $1,396,230 | $610,417 | $785,813 | 2014 | 6.9% | $1,593,751 | $627,616 | $966,135 | 2015 | |||||||||||||||||||||||||||||||
22 | Loan | Cherry Creek Apartments | 1.5% | Soft | Springing | No | No | 1.69x | 1.58x | 64.0% | 53.0% | 0 | 0 | 6 | L(36), Def(79), O(5) | $2,134,466 | $1,202,560 | $931,906 | 2014 | 8.2% | $2,337,294 | $1,190,881 | $1,146,413 | 2015 | ||||||||||||||||||||||||||||||||||
23 | Loan | Maxwell Office Portfolio | 1.4% | $578,829 | Soft | Springing | No | No | 1.54x | 1.92x | 1.37x | 1.71x | 68.3% | 59.4% | 0 | 0 | 6 | L(36), Def(80), O(4) | $1,658,562 | $615,631 | $1,042,931 | 2014 | 9.5% | $1,939,915 | $657,585 | $1,282,330 | 2015 | |||||||||||||||||||||||||||||||
23.01 | Property | SunTrust Building | 1.1% | 1.54x | 1.37x | 68.3% | 59.4% | $1,249,126 | $469,273 | $779,853 | 2014 | $1,483,518 | $492,308 | $991,210 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
23.02 | Property | McKay Building | 0.3% | 1.54x | 1.37x | 68.3% | 59.4% | $409,436 | $146,358 | $263,078 | 2014 | $456,397 | $165,277 | $291,120 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
24 | (29) | Loan | Peacock Run Apartments | 1.3% | $530,568 | Springing | Springing | No | No | 1.43x | 1.78x | 1.30x | 1.62x | 68.5% | 60.9% | 5 | 0 | 1 | L(24), Def(92), O(4) | $1,980,039 | $1,204,791 | $775,248 | 2014 | 7.8% | $2,144,283 | $1,206,027 | $938,256 | 2015 | ||||||||||||||||||||||||||||||
25 | Loan | Allendale Business Center | 1.3% | $448,707 | Springing | Springing | No | No | 2.26x | 2.97x | 1.98x | 2.61x | 67.1% | 56.0% | 0 | 0 | 6 | L(24), Def(92), O(4) | $1,988,796 | $733,089 | $1,255,707 | 2014 | 13.1% | $2,000,557 | $745,577 | $1,254,980 | 2015 | |||||||||||||||||||||||||||||||
26 | Loan | 10 West Plaza | 1.2% | $459,804 | Springing | Springing | No | No | 1.66x | 2.15x | 1.54x | 2.00x | 63.4% | 54.6% | 0 | 0 | 6 | L(37), Def(79), O(4) | $1,086,922 | $429,593 | $657,329 | 2014 | 7.0% | $1,298,601 | $421,216 | $877,385 | 2015 | |||||||||||||||||||||||||||||||
27 | Loan | Sunchase Park and Ramblewood Apartments | 1.2% | Springing | Springing | No | No | 1.87x | 1.71x | 74.1% | 60.5% | 0 | 0 | 6 | L(29), Def(87), O(4) | $1,799,461 | $922,558 | $876,903 | 2014 | 9.7% | $1,956,864 | $956,570 | $1,000,294 | 2015 | ||||||||||||||||||||||||||||||||||
28 | Loan | Douglasville Marketplace | 1.2% | $406,063 | Hard | Springing | No | No | 1.69x | 2.27x | 1.57x | 2.10x | 74.2% | 63.3% | 0 | 0 | 6 | L(27), Def(89), O(4) | $1,077,513 | $255,024 | $822,489 | 2014 | 9.1% | $1,099,316 | $248,612 | $850,704 | 2015 | |||||||||||||||||||||||||||||||
29 | Loan | Staybridge Suites - Indianapolis, IN | 1.2% | Hard | Springing | No | Column - B | 1.87x | 1.62x | 67.4% | 50.8% | 0 | 0 | 6 | L(27), Def(89), O(4) | $3,827,673 | $2,691,751 | $1,135,923 | 2014 | 12.7% | $3,914,076 | $2,790,882 | $1,123,194 | 2015 | ||||||||||||||||||||||||||||||||||
30 | Loan | Campbell Grove | 1.2% | Springing | Springing | No | No | 1.44x | 1.36x | 78.7% | 65.1% | 0 | 0 | 6 | L(39), Def(77), O(4) | $1,323,965 | $710,671 | $613,294 | 2014 | 6.9% | $1,665,604 | $860,338 | $805,266 | 2015 | ||||||||||||||||||||||||||||||||||
31 | Loan | Hotel Indigo - Columbus IN | 1.1% | Hard | Springing | No | Column - B | 1.88x | 1.65x | 67.9% | 51.5% | 0 | 0 | 6 | L(41), Def(75), O(4) | $3,441,451 | $2,263,489 | $1,177,962 | 2014 | 13.3% | $3,666,911 | $2,461,505 | $1,205,406 | 2015 | ||||||||||||||||||||||||||||||||||
32 | Loan | 350-360 Fairfield Avenue | 1.1% | Hard | Springing | No | No | 1.64x | 1.37x | 70.9% | 57.9% | 0 | 0 | 6 | L(24), Def(92), O(4) | $2,290,266 | $1,376,046 | $914,220 | 2014 | 10.5% | $2,200,155 | $1,352,744 | $847,411 | 2015 | ||||||||||||||||||||||||||||||||||
33 | Loan | The Registry Apartments | 0.9% | $330,450 | Springing | Springing | No | No | 1.45x | 1.84x | 1.37x | 1.75x | 72.5% | 62.7% | 0 | 0 | 6 | L(34), Def(82), O(4) | $1,023,684 | $497,244 | $526,440 | 2014 | 8.1% | $1,056,627 | $542,826 | $513,801 | 2015 | |||||||||||||||||||||||||||||||
34 | Loan | Trinity Nueces MHC | 0.8% | Springing | Springing | No | No | 1.53x | 1.50x | 57.5% | 47.1% | 0 | 0 | 6 | L(24), Def(92), O(4) | $89,281 | $53,600 | $35,681 | 2014 | 0.5% | $472,085 | $188,241 | $283,843 | 2015 | ||||||||||||||||||||||||||||||||||
35 | Loan | Southwood One | 0.8% | $338,218 | Soft | Springing | No | No | 1.58x | 1.95x | 1.32x | 1.64x | 67.0% | 63.2% | 0 | 0 | 6 | L(23), YM1(30), O(7) | $817,124 | $728,277 | $88,847 | 2014 | 1.4% | $1,296,297 | $783,506 | $512,791 | 2015 | |||||||||||||||||||||||||||||||
36 | Loan | Georgia Anchored Retail Portfolio | 0.8% | Springing | Springing | No | BSP - A | 1.97x | 1.79x | 66.6% | 54.3% | 0 | 0 | 6 | L(25), Def(91), O(4) | $768,140 | $353,390 | $414,750 | 2014 | 6.9% | $783,840 | $290,079 | $493,761 | 2015 | ||||||||||||||||||||||||||||||||||
36.01 | Property | Shoppes of Hinesville | 0.5% | 1.97x | 1.79x | 66.6% | 54.3% | $393,920 | $204,658 | $189,262 | 2014 | $419,680 | $150,271 | $269,409 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
36.02 | Property | Pooler Square | 0.3% | 1.97x | 1.79x | 66.6% | 54.3% | $374,220 | $148,732 | $225,488 | 2014 | $364,160 | $139,808 | $224,352 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
37 | Loan | Holiday Inn Express & Suites Warrenton | 0.8% | Springing | Springing | No | No | 2.10x | 1.90x | 58.1% | 48.3% | 5 | 5 | 1 | L(26), Def(90), O(4) | $2,076,076 | $1,132,194 | $943,882 | 2014 | 15.8% | $1,920,106 | $1,089,199 | $830,907 | 2015 | ||||||||||||||||||||||||||||||||||
38 | Loan | Kaufman - Ft. Collins Office Building | 0.7% | Springing | Springing | No | No | 1.45x | 1.34x | 65.1% | 49.5% | 0 | 0 | 6 | L(35), Def(81), O(4) | $829,160 | $250,700 | $578,460 | 2015 | |||||||||||||||||||||||||||||||||||||||
39 | Loan | Hinesville Square | 0.7% | Springing | Springing | No | BSP - A | 1.81x | 1.68x | 59.5% | 49.1% | 0 | 0 | 6 | L(28), Def(88), O(4) | $1,505,858 | $591,490 | $914,368 | 2014 | 16.7% | $1,442,314 | $616,290 | $826,024 | 2015 | ||||||||||||||||||||||||||||||||||
40 | Loan | Royale Apartments | 0.7% | NAP | NAP | No | BSP/Silverpeak - A | 1.59x | 1.52x | 61.5% | 50.2% | 0 | 0 | 6 | L(26), Def(90), O(4) | $770,425 | $367,624 | $402,800 | 2014 | 7.6% | $841,734 | $386,366 | $455,368 | 2015 | ||||||||||||||||||||||||||||||||||
41 | Loan | Weatherbee Townhomes | 0.6% | Soft | In Place | No | No | 1.43x | 1.38x | 65.6% | 49.1% | 0 | 0 | 6 | L(26), Def(90), O(4) | $641,499 | $189,952 | $451,547 | 2014 | 9.1% | $788,557 | $186,866 | $601,691 | 2015 | ||||||||||||||||||||||||||||||||||
42 | Loan | Siena Courtyard Apartments | 0.6% | Springing | Springing | No | No | 1.55x | 1.39x | 56.6% | 47.0% | 0 | 0 | 6 | L(33), Def(83), O(4) | $1,293,900 | $789,326 | $504,575 | 2014 | 10.6% | $1,375,911 | $761,741 | $614,170 | 2015 | ||||||||||||||||||||||||||||||||||
43 | Loan | Eden Garden Apartments | 0.6% | Soft | Springing | No | No | 1.80x | 1.68x | 69.0% | 57.4% | 0 | 0 | 6 | L(35), Def(81), O(4) | $1,010,694 | $653,687 | $357,008 | 2014 | 7.8% | $1,107,131 | $607,888 | $499,243 | 2015 | ||||||||||||||||||||||||||||||||||
44 | Loan | Highland Knolls Apartments | 0.5% | NAP | NAP | No | BSP/Silverpeak - A | 1.51x | 1.44x | 65.9% | 53.8% | 0 | 0 | 6 | L(26), Def(90), O(4) | $571,815 | $246,048 | $325,767 | 2014 | 8.4% | $623,845 | $258,089 | $365,756 | 2015 | ||||||||||||||||||||||||||||||||||
45 | Loan | Cherry Tree Crossing II & III | 0.5% | Springing | Springing | No | No | 1.39x | 1.31x | 72.3% | 57.8% | 0 | 0 | 6 | L(34), Def(82), O(4) | $525,654 | $191,223 | $334,431 | 2014 | 8.8% | $467,140 | $186,147 | $280,993 | 2015 | ||||||||||||||||||||||||||||||||||
46 | Loan | MarMic Apartments | 0.5% | Springing | Springing | No | No | 1.59x | 1.44x | 52.1% | 39.8% | 0 | 0 | 1 | L(28), Def(89), O(3) | $659,620 | $278,609 | $381,010 | 2015 | |||||||||||||||||||||||||||||||||||||||
47 | Loan | Candlewood Suites - Fort Myers FL | 0.4% | Hard | Springing | No | No | 3.10x | 2.81x | 68.6% | 52.9% | 0 | 0 | 6 | L(34), Def(82), O(4) | $1,181,266 | $887,938 | $293,328 | 2014 | 8.5% | $1,568,159 | $1,088,725 | $479,434 | 2015 | ||||||||||||||||||||||||||||||||||
48 | (30) | Loan | Beaver Pond Center | 0.4% | Springing | Springing | No | No | 1.67x | 1.50x | 74.4% | 60.0% | 0 | 0 | 6 | L(25), Def(91), O(4) | $397,839 | $69,347 | $328,492 | 2014 | 9.8% | $406,682 | $72,868 | $333,814 | 2015 | |||||||||||||||||||||||||||||||||
49 | Loan | Buford Heights Apartments | 0.4% | NAP | NAP | No | BSP/Silverpeak - A | 1.46x | 1.39x | 62.1% | 50.7% | 0 | 0 | 6 | L(26), Def(90), O(4) | $536,036 | $272,278 | $263,758 | 2014 | 8.0% | $578,226 | $264,301 | $313,925 | 2015 | ||||||||||||||||||||||||||||||||||
50 | Loan | Country Inn & Suites Conyers | 0.4% | Springing | Springing | No | No | 2.18x | 1.97x | 50.7% | 35.8% | 0 | 0 | 6 | L(25), Def(91), O(4) | $1,053,029 | $603,986 | $449,043 | 2014 | 13.8% | $1,342,468 | $716,665 | $625,803 | 2015 | ||||||||||||||||||||||||||||||||||
51 | Loan | Silsbee & Lumberton Retail | 0.4% | Springing | Springing | No | No | 1.47x | 1.32x | 68.9% | 57.3% | 0 | 0 | 6 | L(33), Def(83), O(4) | $387,807 | $169,433 | $218,374 | 2014 | 7.1% | $381,561 | $142,724 | $238,837 | 2015 | ||||||||||||||||||||||||||||||||||
51.01 | Property | Lumberton Plaza | 0.2% | 1.47x | 1.32x | 68.9% | 57.3% | $205,771 | $89,427 | $116,344 | 2014 | $195,064 | $82,943 | $112,121 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
51.02 | Property | Silsbee Plaza | 0.2% | 1.47x | 1.32x | 68.9% | 57.3% | $182,036 | $80,006 | $102,030 | 2014 | $186,497 | $59,781 | $126,716 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
52 | Loan | Lubbock MHC Portfolio | 0.4% | Springing | Springing | No | No | 2.03x | 1.96x | 54.8% | 45.8% | 0 | 0 | 6 | L(34), Def(82), O(4) | $603,536 | $314,271 | $289,265 | 2014 | 9.8% | $660,112 | $304,351 | $355,761 | 2015 | ||||||||||||||||||||||||||||||||||
52.01 | Property | Town & Country MHC | 0.2% | 2.03x | 1.96x | 54.8% | 45.8% | $317,915 | $173,395 | $144,519 | 2014 | $350,598 | $156,001 | $194,597 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
52.02 | Property | Slaton MHC | 0.1% | 2.03x | 1.96x | 54.8% | 45.8% | $166,590 | $88,768 | $77,822 | 2014 | $182,589 | $89,449 | $93,140 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
52.03 | Property | Texas West MHC | 0.1% | 2.03x | 1.96x | 54.8% | 45.8% | $119,031 | $52,108 | $66,923 | 2014 | $126,926 | $58,901 | $68,025 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
53 | Loan | Cactus Mobile Ranch | 0.2% | Springing | Springing | No | No | 1.44x | 1.42x | 74.3% | 62.0% | 0 | 0 | 6 | L(36), Def(80), O(4) | $239,137 | $55,279 | $183,858 | 2014 | 9.9% | $251,887 | $71,225 | $180,662 | 2015 |
A-1-10 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LARGEST TENANT INFORMATION(20)(21)(22) | |||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Second Most Recent NOI Debt Yield | Most Recent Revenues | Most Recent Expenses | Most Recent NOI | Most Recent NOI Date | Most Recent NOI Debt Yield | UW Occupancy | UW EGI(19) | UW Expenses | UW NOI | UW NOI Debt Yield | UW Capital Items | UW NCF | UW NCF Debt Yield | Largest Tenant | Largest Tenant Lease Expiration | Largest Tenant NSF | Largest Tenant % of NSF | |||||||||||||||||||||||||
1 | Loan | Coconut Point | 13.0% | 9.3% | $26,885,810 | $8,988,453 | $17,897,357 | T12 6/30/2016 | 9.4% | 88.4% | $25,908,550 | $9,273,941 | $16,634,609 | 8.8% | $1,547,582 | $15,087,026 | 7.9% | Hollywood Theaters | 4/30/2024 | 79,197 | 9.5% | ||||||||||||||||||||||||||
2 | Loan | Gurnee Mills | 9.8% | 10.1% | $41,767,037 | $13,716,322 | $28,050,715 | T12 7/31/2016 | 10.2% | 86.6% | $40,778,955 | $14,098,029 | $26,680,926 | 9.7% | $1,581,660 | $25,099,266 | 9.1% | Sears Grand | 4/30/2019 | 201,439 | 12.0% | ||||||||||||||||||||||||||
3 | Loan | 9 West 57th Street | 6.5% | 8.4% | $161,485,907 | $64,471,574 | $97,014,333 | T12 6/30/2016 | 9.6% | 66.9% | $166,714,099 | $58,877,243 | $107,836,855 | 10.6% | $738,788 | $107,098,067 | 10.6% | Kohlberg, Kravis, Roberts & Co. | 12/31/2020 | 196,124 | 11.7% | ||||||||||||||||||||||||||
4 | Loan | Tampa Marriott Westshore | 3.9% | 15.9% | $14,323,448 | $9,407,429 | $4,916,019 | T12 7/31/2016 | 16.5% | 67.6% | $13,769,377 | $9,157,750 | $4,611,627 | 15.5% | $688,469 | $3,923,158 | 13.2% | ||||||||||||||||||||||||||||||
5 | Loan | Cypress Park West | 3.8% | 8.2% | $5,517,913 | $2,670,960 | $2,846,953 | T12 6/30/2016 | 9.7% | 85.2% | $5,876,565 | $2,859,971 | $3,016,594 | 10.3% | $363,787 | $2,652,807 | 9.1% | Microsoft Corporation | 1/31/2023 | 51,385 | 22.8% | ||||||||||||||||||||||||||
6 | Loan | CVS Office Centre Building | 3.7% | 12.5% | $5,613,396 | $1,977,941 | $3,635,455 | T12 7/31/2016 | 12.8% | 95.0% | $5,194,265 | $2,128,952 | $3,065,313 | 10.8% | $385,052 | $2,680,261 | 9.4% | ProCare Pharmacy Direct, L.L.C. | 8/31/2026 | 226,501 | 100.0% | ||||||||||||||||||||||||||
7 | Loan | Peachtree Mall | 3.2% | 11.7% | $13,770,809 | $3,875,594 | $9,895,215 | T12 6/30/2016 | 12.4% | 91.7% | $13,892,159 | $3,861,607 | $10,030,552 | 12.6% | $784,302 | $9,246,250 | 11.6% | Macy’s | 9/1/2022 | 139,219 | 26.0% | ||||||||||||||||||||||||||
8 | Loan | Eastern Shore Plaza | 3.1% | 10.5% | $3,203,104 | $698,887 | $2,504,217 | T12 6/30/2016 | 10.4% | 95.0% | $3,141,837 | $662,051 | $2,479,786 | 10.3% | $175,516 | $2,304,270 | 9.6% | Ashley Furniture | 12/31/2021 | 45,000 | 16.7% | ||||||||||||||||||||||||||
9 | Loan | Robert Pitt Professional Plaza | 3.0% | 8.8% | $2,921,848 | $875,253 | $2,046,595 | T12 8/31/2016 | 8.9% | 95.0% | $2,970,296 | $872,262 | $2,098,034 | 9.2% | $118,681 | $1,979,353 | 8.6% | Gemstar, Inc. | 6/30/2031 | 32,050 | 22.4% | ||||||||||||||||||||||||||
10 | Loan | Preserve at Autumn Ridge II | 2.7% | 10.4% | $2,701,523 | $401,012 | $2,300,510 | T12 6/30/2016 | 11.0% | 95.0% | $2,585,706 | $594,993 | $1,990,713 | 9.5% | $30,400 | $1,960,313 | 9.4% | ||||||||||||||||||||||||||||||
11 | Loan | BJ’s Wholesale Club - Miami | 2.6% | 8.7% | $1,766,366 | $2,506 | $1,763,860 | T12 6/30/2016 | 8.7% | 95.0% | $1,747,121 | $54,920 | $1,692,202 | 8.4% | $91,950 | $1,600,252 | 7.9% | BJ’s Wholesale Club, Inc. | 1/31/2027 | 113,000 | 100.0% | ||||||||||||||||||||||||||
12 | Loan | Holcomb Woods | 2.4% | 6.3% | $1,981,327 | $723,417 | $1,257,910 | T12 6/30/2016 | 6.8% | 85.4% | $2,650,350 | $716,895 | $1,933,455 | 10.5% | $244,379 | $1,689,076 | 9.1% | Arclin USA, LLC | 8/31/2023 | 21,129 | 8.8% | ||||||||||||||||||||||||||
13 | Loan | The Heights II | 2.3% | 8.5% | $3,928,760 | $2,277,425 | $1,651,335 | T12 6/30/2016 | 9.5% | 95.0% | $4,020,149 | $2,231,489 | $1,788,660 | 10.3% | $60,480 | $1,728,180 | 10.0% | ||||||||||||||||||||||||||||||
14 | Loan | Beltway Marketplace | 2.2% | 8.6% | $1,816,563 | $405,755 | $1,410,808 | T12 7/31/2016 | 8.5% | 95.0% | $1,916,066 | $380,877 | $1,535,189 | 9.2% | $76,455 | $1,458,734 | 8.7% | 99 Cents Only Stores | 1/31/2019 | 22,492 | 27.9% | ||||||||||||||||||||||||||
15 | Loan | Embarcadero Club Apartments | 2.1% | 9.1% | $3,419,803 | $1,871,576 | $1,548,227 | T12 8/31/2016 | 9.7% | 88.1% | $3,419,803 | $1,867,906 | $1,551,897 | 9.7% | $105,210 | $1,446,687 | 9.1% | ||||||||||||||||||||||||||||||
16 | Loan | GLP Industrial Portfolio B | 2.1% | 16.0% | 94.0% | $157,006,433 | $41,555,299 | $115,451,134 | 18.4% | $9,183,601 | $106,267,532 | 16.9% | |||||||||||||||||||||||||||||||||||
16.001 | Property | Agave DC | 0.1% | 100.0% | $7,312,727 | $2,263,251 | $5,049,477 | 18.4% | $443,489 | $4,605,988 | 16.9% | Amazon.com, LLC | 7/31/2022 | 1,267,110 | 100.0% | ||||||||||||||||||||||||||||||||
16.002 | Property | Lehigh Valley 13 | 0.1% | 100.0% | $4,738,325 | $1,108,140 | $3,630,185 | 18.4% | $287,875 | $3,342,310 | 16.9% | Home Depot USA Inc | 6/30/2018 | 822,500 | 100.0% | ||||||||||||||||||||||||||||||||
16.003 | Property | Frontier Logistics BTS | 0.1% | 100.0% | $3,570,019 | $873,981 | $2,696,038 | 18.4% | $210,001 | $2,486,037 | 16.9% | Frontier Logistics | 6/30/2025 | 600,004 | 100.0% | ||||||||||||||||||||||||||||||||
16.004 | Property | Sugarland Interchange DC | 0.0% | 100.0% | $3,414,807 | $738,603 | $2,676,204 | 18.4% | $170,192 | $2,506,012 | 16.9% | Fairfield Industries Inc. | 1/31/2019 | 266,663 | 54.8% | ||||||||||||||||||||||||||||||||
16.005 | Property | York - Willow Springs | 0.0% | 100.0% | $4,588,687 | $964,952 | $3,623,735 | 18.4% | $218,400 | $3,405,335 | 16.9% | GSK Consumer Healthcare | 12/31/2022 | 624,000 | 100.0% | ||||||||||||||||||||||||||||||||
16.006 | Property | Atlanta - Liberty DC | 0.0% | 100.0% | $2,772,412 | $411,863 | $2,360,549 | 18.4% | $297,972 | $2,062,577 | 16.9% | Phillips-Van Heusen | 8/31/2030 | 851,349 | 100.0% | ||||||||||||||||||||||||||||||||
16.007 | Property | South Bay DC | 0.0% | 100.0% | $2,591,083 | $543,363 | $2,047,719 | 18.4% | $92,904 | $1,954,815 | 16.9% | NYX, Los Angeles, LLC | 11/30/2020 | 265,440 | 100.0% | ||||||||||||||||||||||||||||||||
16.008 | Property | Sorensen Industrial | 0.0% | 100.0% | $2,660,064 | $503,444 | $2,156,620 | 18.4% | $106,898 | $2,049,723 | 16.9% | Phoenix | 11/30/2020 | 305,422 | 100.0% | ||||||||||||||||||||||||||||||||
16.009 | Property | Miramar DC | 0.0% | 100.0% | $3,090,537 | $658,900 | $2,431,637 | 18.4% | $101,255 | $2,330,382 | 16.9% | Edward Don & Company | 9/30/2021 | 160,100 | 55.3% | ||||||||||||||||||||||||||||||||
16.010 | Property | York DC II | 0.0% | 100.0% | $2,838,060 | $769,854 | $2,068,207 | 18.4% | $211,050 | $1,857,157 | 16.9% | Ollie’s Bargain Outlet, Inc. | 3/31/2028 | 603,000 | 100.0% | ||||||||||||||||||||||||||||||||
16.011 | Property | Carlisle DC Bldg 1 | 0.0% | 100.0% | $2,807,168 | $650,609 | $2,156,559 | 18.4% | $179,116 | $1,977,443 | 16.9% | S.C. Johnson & Son, Inc. | 12/31/2019 | 511,760 | 100.0% | ||||||||||||||||||||||||||||||||
16.012 | Property | Portside Distribution Center | 0.0% | 100.0% | $2,543,844 | $580,425 | $1,963,419 | 18.4% | $145,618 | $1,817,801 | 16.9% | Solo Cup (Dart) | 12/31/2018 | 297,446 | 71.5% | ||||||||||||||||||||||||||||||||
16.013 | Property | Marina West A | 0.0% | 100.0% | $2,576,008 | $549,653 | $2,026,355 | 18.4% | $96,661 | $1,929,694 | 16.9% | Watson Laboratories, | 6/30/2016 | 276,175 | 100.0% | ||||||||||||||||||||||||||||||||
16.014 | Property | Fremont East Bay DC | 0.0% | 100.0% | $2,329,828 | $456,282 | $1,873,546 | 18.4% | $86,258 | $1,787,289 | 16.9% | Super Micro Computer | 7/31/2020 | 246,450 | 100.0% | ||||||||||||||||||||||||||||||||
16.015 | Property | Harbor Gateway DC | 0.0% | 100.0% | $2,071,173 | $436,146 | $1,635,027 | 18.4% | $64,685 | $1,570,342 | 16.9% | DFS Group | 6/30/2022 | 184,815 | 100.0% | ||||||||||||||||||||||||||||||||
16.016 | Property | Imperial DC 1 | 0.0% | 100.0% | $2,350,764 | $867,219 | $1,483,545 | 18.4% | $114,807 | $1,368,738 | 16.9% | CVS | 7/31/2023 | 328,020 | 100.0% | ||||||||||||||||||||||||||||||||
16.017 | Property | Westport DC Bldg B | 0.0% | 100.0% | $2,304,353 | $566,283 | $1,738,070 | 18.4% | $143,281 | $1,594,790 | 16.9% | The Sun Products Corporations | 6/30/2016 | 409,374 | 100.0% | ||||||||||||||||||||||||||||||||
16.018 | Property | Westport DC Bldg A | 0.0% | 100.0% | $2,604,097 | $538,936 | $2,065,162 | 18.4% | $122,812 | $1,942,349 | 16.9% | Sephora USA Inc | 8/31/2018 | 350,892 | 100.0% | ||||||||||||||||||||||||||||||||
16.019 | Property | Auburn DC | 0.0% | 100.0% | $1,783,141 | $457,102 | $1,326,039 | 18.4% | $99,208 | $1,226,831 | 16.9% | ULINE, INC | 1/31/2018 | 157,414 | 55.5% | ||||||||||||||||||||||||||||||||
16.020 | Property | Southaven DC Bldg 2 | 0.0% | 100.0% | $2,354,320 | $482,610 | $1,871,711 | 18.4% | $210,875 | $1,660,836 | 16.9% | Priority Fulfillment Services | 4/30/2018 | 434,900 | 72.2% | ||||||||||||||||||||||||||||||||
16.021 | Property | Marina West DC II Bldg 1 | 0.0% | 100.0% | $1,836,823 | $540,851 | $1,295,972 | 18.4% | $70,000 | $1,225,972 | 16.9% | Sears Logistics Services | 12/31/2020 | 83,833 | 41.9% | ||||||||||||||||||||||||||||||||
16.022 | Property | Buckeye DC Bldg 1 | 0.0% | 100.0% | $1,996,151 | $621,416 | $1,374,736 | 18.4% | $133,199 | $1,241,536 | 16.9% | HD Supply Facilities | 10/31/2016 | 174,769 | 45.9% | ||||||||||||||||||||||||||||||||
16.023 | Property | York DC III | 0.0% | 100.0% | $2,135,475 | $649,851 | $1,485,624 | 18.4% | $119,756 | $1,365,868 | 16.9% | Crane | 12/31/2017 | 168,510 | 49.2% | ||||||||||||||||||||||||||||||||
16.024 | Property | Orange County DC | 0.0% | 100.0% | $1,523,710 | $365,128 | $1,158,582 | 18.4% | $69,396 | $1,089,185 | 16.9% | Arlon Graphics | 5/31/2024 | 198,275 | 100.0% | ||||||||||||||||||||||||||||||||
16.025 | Property | Kent Valley DC II | 0.0% | 100.0% | $1,659,787 | $424,165 | $1,235,623 | 18.4% | $80,117 | $1,155,505 | 16.9% | (Clarsonic) Pacific B | 12/31/2018 | 228,907 | 100.0% | ||||||||||||||||||||||||||||||||
16.026 | Property | Memphis IC III | 0.0% | 100.0% | $2,265,152 | $859,765 | $1,405,388 | 18.4% | $203,734 | $1,201,653 | 16.9% | Daimler Trucks North America | 3/31/2016 | 341,049 | 58.6% | ||||||||||||||||||||||||||||||||
16.027 | Property | Pinole Point Building #1 | 0.0% | 100.0% | $1,615,470 | $438,269 | $1,177,201 | 18.4% | $70,000 | $1,107,201 | 16.9% | Restoration Hardware | 9/30/2022 | 200,000 | 100.0% | ||||||||||||||||||||||||||||||||
16.028 | Property | Cactus DC II | 0.0% | 0.2% | ($7,500) | $517,790 | ($525,290) | 18.4% | $131,866 | ($657,156) | 16.9% | ||||||||||||||||||||||||||||||||||||
16.029 | Property | Fairburn DC | 0.0% | 100.0% | $1,512,222 | $354,950 | $1,157,273 | 18.4% | $121,178 | $1,036,094 | 16.9% | New Breed | 4/30/2022 | 346,224 | 100.0% | ||||||||||||||||||||||||||||||||
16.030 | Property | Windfern Distribution Center II | 0.0% | 100.0% | $1,842,085 | $589,366 | $1,252,720 | 18.4% | $85,995 | $1,166,725 | 16.9% | Core Laboratories, LP | 11/30/2022 | 188,028 | 76.5% | ||||||||||||||||||||||||||||||||
16.031 | Property | Miami DC | 0.0% | 100.0% | $1,454,700 | $347,339 | $1,107,361 | 18.4% | $64,932 | $1,042,429 | 16.9% | OHL | 1/31/2019 | 185,520 | 100.0% | ||||||||||||||||||||||||||||||||
16.032 | Property | Southpoint F | 0.0% | 100.0% | $1,417,631 | $394,600 | $1,023,031 | 18.4% | $125,426 | $897,605 | 16.9% | Ozark Automotive Distributors | 10/31/2024 | 358,360 | 100.0% | ||||||||||||||||||||||||||||||||
16.033 | Property | Industrial Parkway DC | 0.0% | 100.0% | $1,636,300 | $495,853 | $1,140,447 | 18.4% | $155,330 | $985,117 | 16.9% | MaschioPack North America, LLC | 10/31/2024 | 301,500 | 67.9% | ||||||||||||||||||||||||||||||||
16.034 | Property | Chickasaw DC | 0.0% | 100.0% | $1,975,095 | $627,381 | $1,347,714 | 18.4% | $153,279 | $1,194,435 | 16.9% | Flextronics International | MTM | 437,940 | 100.0% | ||||||||||||||||||||||||||||||||
16.035 | Property | Valley Crossings | 0.0% | 100.0% | $1,459,665 | $289,393 | $1,170,272 | 18.4% | $94,500 | $1,075,772 | 16.9% | The Lehigh Group | 9/30/2018 | 270,000 | 100.0% | ||||||||||||||||||||||||||||||||
16.036 | Property | Buckeye DC Bldg 2 | 0.0% | 100.0% | $1,496,583 | $571,183 | $925,400 | 18.4% | $106,223 | $819,176 | 16.9% | Philosophy, Inc | 5/31/2016 | 216,845 | 71.4% | ||||||||||||||||||||||||||||||||
16.037 | Property | Southpoint B | 0.0% | 100.0% | $1,324,407 | $301,735 | $1,022,672 | 18.4% | $103,950 | $918,722 | 16.9% | Sanofi Aventis US LLC | 9/30/2023 | 297,000 | 100.0% | ||||||||||||||||||||||||||||||||
16.038 | Property | Hartman Business Center I | 0.0% | 100.0% | $1,448,925 | $351,548 | $1,097,377 | 18.4% | $123,894 | $973,483 | 16.9% | Mars | 4/30/2016 | 157,592 | 44.5% | ||||||||||||||||||||||||||||||||
16.039 | Property | Artesia DC | 0.0% | 100.0% | $1,121,930 | $293,999 | $827,931 | 18.4% | $53,130 | $774,801 | 16.9% | Ralphs Grocery Co | 4/30/2017 | 151,800 | 100.0% | ||||||||||||||||||||||||||||||||
16.040 | Property | Bell Gardens Distribution Center #3 | 0.0% | 100.0% | $1,210,206 | $259,448 | $950,758 | 18.4% | $58,191 | $892,567 | 16.9% | Konoike General, Inc. | 10/31/2017 | 98,283 | 59.1% | ||||||||||||||||||||||||||||||||
16.041 | Property | Marina West B | 0.0% | 100.0% | $1,238,441 | $304,762 | $933,679 | 18.4% | $40,488 | $893,191 | 16.9% | Actavis South Atlantic LL | 6/30/2018 | 55,313 | 47.8% | ||||||||||||||||||||||||||||||||
16.042 | Property | Renton DC | 0.0% | 100.0% | $1,385,161 | $248,427 | $1,136,734 | 18.4% | $44,331 | $1,092,403 | 16.9% | DHL Global Forwarding | 10/31/2020 | 126,660 | 100.0% | ||||||||||||||||||||||||||||||||
16.043 | Property | Southpoint A | 0.0% | 100.0% | $1,516,055 | $402,145 | $1,113,910 | 18.4% | $76,606 | $1,037,304 | 16.9% | Global Mail, Inc. | 3/31/2018 | 75,375 | 34.4% | ||||||||||||||||||||||||||||||||
16.044 | Property | Westfork A5 | 0.0% | 61.8% | $869,498 | $310,488 | $559,010 | 18.4% | $110,283 | $448,727 | 16.9% | Global Experience Spe | 9/30/2020 | 199,505 | 63.3% | ||||||||||||||||||||||||||||||||
16.045 | Property | Marina West DC II Bldg 2 | 0.0% | 100.0% | $1,132,916 | $277,769 | $855,147 | 18.4% | $50,050 | $805,097 | 16.9% | Owens & Minor Distribution, Inc | 12/31/2017 | 143,000 | 100.0% | ||||||||||||||||||||||||||||||||
16.046 | Property | Pinole Point Building #2 | 0.0% | 100.0% | $1,169,052 | $318,559 | $850,493 | 18.4% | $50,138 | $800,356 | 16.9% | BIO-RAD Laboratories, Inc. | 12/31/2018 | 116,250 | 81.2% | ||||||||||||||||||||||||||||||||
16.047 | Property | Salt Lake DC II | 0.0% | 100.0% | $1,305,449 | $313,102 | $992,346 | 18.4% | $66,500 | $925,846 | 16.9% | Express Messenger | 10/31/2017 | 106,893 | 56.3% | ||||||||||||||||||||||||||||||||
16.048 | Property | Northwest 8 Industrial Center II | 0.0% | 61.0% | $780,616 | $333,674 | $446,942 | 18.4% | $34,711 | $412,231 | 16.9% | Schlumberger Technology Corpor | 9/30/2024 | 60,711 | 61.2% | ||||||||||||||||||||||||||||||||
16.049 | Property | Salt Lake DC I | 0.0% | 100.0% | $1,221,792 | $282,292 | $939,500 | 18.4% | $66,500 | $873,000 | 16.9% | Bunzl Distribution | 9/30/2018 | 83,107 | 43.7% | ||||||||||||||||||||||||||||||||
16.050 | Property | Southshore Commerce Center C | 0.0% | 100.0% | $1,154,067 | $263,769 | $890,298 | 18.4% | $62,810 | $827,488 | 16.9% | Spicers Paper Inc. | 12/31/2017 | 89,457 | 49.8% | ||||||||||||||||||||||||||||||||
16.051 | Property | Pinole Point Building #3 | 0.0% | 100.0% | $1,286,073 | $358,348 | $927,725 | 18.4% | $46,026 | $881,699 | 16.9% | Serena & Lily, Inc. | 3/31/2016 | 54,896 | 41.7% | ||||||||||||||||||||||||||||||||
16.052 | Property | Steamboat DC | 0.0% | 100.0% | $1,092,154 | $278,177 | $813,977 | 18.4% | $67,606 | $746,371 | 16.9% | SalonCentric, Inc. | 12/31/2024 | 193,160 | 100.0% | ||||||||||||||||||||||||||||||||
16.053 | Property | Palo Verde DC | 0.0% | 0.0% | ($9,304) | $329,590 | ($338,894) | 18.4% | $105,924 | ($444,818) | 16.9% | ||||||||||||||||||||||||||||||||||||
16.054 | Property | South San Francisco DC II | 0.0% | 100.0% | $1,000,049 | $187,835 | $812,214 | 18.4% | $30,421 | $781,792 | 16.9% | CORT Business Service | 4/30/2022 | 33,833 | 38.9% | ||||||||||||||||||||||||||||||||
16.055 | Property | Westfork C4 | 0.0% | 24.9% | $340,975 | $218,336 | $122,639 | 18.4% | $102,298 | $20,341 | 16.9% | GRM Information Manag | 3/31/2017 | 68,675 | 23.5% | ||||||||||||||||||||||||||||||||
16.056 | Property | South San Francisco DC | 0.0% | 100.0% | $879,703 | $171,764 | $707,939 | 18.4% | $30,450 | $677,489 | 16.9% | LeeMAH | 5/31/2024 | 87,000 | 100.0% | ||||||||||||||||||||||||||||||||
16.057 | Property | Southshore Commerce Center A | 0.0% | 100.0% | $1,133,113 | $274,389 | $858,723 | 18.4% | $57,750 | $800,973 | 16.9% | Celestica Oregon LLC. | 3/31/2016 | 165,000 | 100.0% | ||||||||||||||||||||||||||||||||
16.058 | Property | Kent Valley DC IV | 0.0% | 100.0% | $968,192 | $238,296 | $729,896 | 18.4% | $40,316 | $689,580 | 16.9% | Guardian Fall Protection | 12/31/2018 | 79,700 | 69.2% | ||||||||||||||||||||||||||||||||
16.059 | Property | Carlisle DC Bldg 2 | 0.0% | 100.0% | $1,040,596 | $207,949 | $832,647 | 18.4% | $63,697 | $768,951 | 16.9% | Schenker Logistics, Inc. | 1/31/2019 | 181,990 | 100.0% | ||||||||||||||||||||||||||||||||
16.060 | Property | Bluegrass DC Bldg 4 | 0.0% | 100.0% | $836,433 | $131,449 | $704,984 | 18.4% | $47,683 | $657,301 | 16.9% | AGS Acquisitions Corp | 1/31/2022 | 57,808 | 42.4% | ||||||||||||||||||||||||||||||||
16.061 | Property | Westfork A4 | 0.0% | 100.0% | $1,008,634 | $225,461 | $783,173 | 18.4% | $80,002 | $703,172 | 16.9% | Bunzl Distribution | 6/30/2018 | 228,576 | 100.0% | ||||||||||||||||||||||||||||||||
16.062 | Property | Beltway Crossing DC Bldg 2 | 0.0% | 100.0% | $1,036,380 | $270,271 | $766,109 | 18.4% | $58,240 | $707,869 | 16.9% | Charming Charlie, Inc. | 4/30/2018 | 141,440 | 85.0% | ||||||||||||||||||||||||||||||||
16.063 | Property | Ritner DC | 0.0% | 100.0% | $1,020,746 | $189,853 | $830,893 | 18.4% | $70,700 | $760,193 | 16.9% | Andersen Distribution, I | 4/30/2017 | 202,000 | 100.0% | ||||||||||||||||||||||||||||||||
16.064 | Property | Hartman Business Center II | 0.0% | 0.2% | ($3,582) | $244,599 | ($248,181) | 18.4% | $91,630 | ($339,810) | 16.9% | ||||||||||||||||||||||||||||||||||||
16.065 | Property | Hayward DC | 0.0% | 100.0% | $734,740 | $179,200 | $555,540 | 18.4% | $35,632 | $519,908 | 16.9% | Stanley G. Alexander, Inc. | 9/30/2016 | 101,805 | 100.0% | ||||||||||||||||||||||||||||||||
16.066 | Property | Houston DC Bldg 1 | 0.0% | 100.0% | $890,524 | $274,779 | $615,746 | 18.4% | $76,735 | $539,010 | 16.9% | Adams Distribution Cente | 9/30/2016 | 145,376 | 66.3% | ||||||||||||||||||||||||||||||||
16.067 | Property | Kent Valley DC | 0.0% | 100.0% | $740,846 | $165,971 | $574,875 | 18.4% | $43,750 | $531,125 | 16.9% | Tiger Mountain Transp | 5/31/2018 | 125,000 | 100.0% | ||||||||||||||||||||||||||||||||
16.068 | Property | Lehigh Valley 9 | 0.0% | 100.0% | $1,022,911 | $267,429 | $755,481 | 18.4% | $53,955 | $701,527 | 16.9% | Westport Axle | 12/31/2019 | 66,700 | 43.3% | ||||||||||||||||||||||||||||||||
16.069 | Property | Beltway Crossing DC Bldg 3 | 0.0% | 100.0% | $808,951 | $201,898 | $607,053 | 18.4% | $40,768 | $566,285 | 16.9% | American Tire Distributors | 6/30/2023 | 116,480 | 100.0% | ||||||||||||||||||||||||||||||||
16.070 | Property | Southaven DC Bldg 1 | 0.0% | 100.0% | $1,030,446 | $253,764 | $776,682 | 18.4% | $86,297 | $690,384 | 16.9% | Bound Tree Medical, LLC | 8/31/2017 | 96,282 | 39.0% | ||||||||||||||||||||||||||||||||
16.071 | Property | Bluegrass DC Bldg 1 | 0.0% | 100.0% | $756,244 | $122,541 | $633,702 | 18.4% | $39,200 | $594,502 | 16.9% | Benchmark Technology Group, In | 8/31/2019 | 48,665 | 43.5% | ||||||||||||||||||||||||||||||||
16.072 | Property | Suwanee Point Building 200 | 0.0% | 100.0% | $796,884 | $145,747 | $651,138 | 18.4% | $37,090 | $614,047 | 16.9% | Tatitlek Support Services, Inc | MTM | 28,733 | 27.1% | ||||||||||||||||||||||||||||||||
16.073 | Property | Tamarac Business Center I | 0.0% | 100.0% | $753,548 | $251,038 | $502,510 | 18.4% | $31,500 | $471,010 | 16.9% | Richline Group, Inc. | 1/31/2024 | 90,000 | 100.0% | ||||||||||||||||||||||||||||||||
16.074 | Property | Gwinnett DC Bldg 1 | 0.0% | 100.0% | $857,887 | $195,370 | $662,517 | 18.4% | $70,504 | $592,013 | 16.9% | CORT Business Service | 5/31/2023 | 80,000 | 39.7% | ||||||||||||||||||||||||||||||||
16.075 | Property | Houston DC Bldg 3 | 0.0% | 100.0% | $909,388 | $327,065 | $582,323 | 18.4% | $67,351 | $514,973 | 16.9% | McCoy Inc. | 9/30/2017 | 124,220 | 64.6% | ||||||||||||||||||||||||||||||||
16.076 | Property | Broadway 101 CC Bldg 9 | 0.0% | 100.0% | $1,031,807 | $212,480 | $819,327 | 18.4% | $34,144 | $785,183 | 16.9% | PCT Intl | 3/31/2021 | 97,554 | 100.0% | ||||||||||||||||||||||||||||||||
16.077 | Property | Iron Run DC | 0.0% | 100.0% | $796,583 | $214,779 | $581,803 | 18.4% | $43,750 | $538,053 | 16.9% | Continental Automotive Systems | 12/31/2017 | 125,000 | 100.0% | ||||||||||||||||||||||||||||||||
16.078 | Property | Windfern Distribution Center I | 0.0% | 100.0% | $895,306 | $315,607 | $579,699 | 18.4% | $44,961 | $534,738 | 16.9% | Bayou Packaging, Inc. | 5/31/2020 | 48,675 | 37.9% | ||||||||||||||||||||||||||||||||
16.079 | Property | Miami DC II | 0.0% | 100.0% | $661,587 | $136,530 | $525,057 | 18.4% | $24,500 | $500,557 | 16.9% | JAS Forwarding (USA), Inc | 10/31/2017 | 70,000 | 100.0% | ||||||||||||||||||||||||||||||||
16.080 | Property | Southshore Commerce Center B | 0.0% | 100.0% | $783,327 | $178,985 | $604,342 | 18.4% | $36,225 | $568,117 | 16.9% | FUJIFILM North America | 3/31/2018 | 71,872 | 69.4% | ||||||||||||||||||||||||||||||||
16.081 | Property | Suwanee Point Building 100 | 0.0% | 88.9% | $572,395 | $157,223 | $415,172 | 18.4% | $44,004 | $371,169 | 16.9% | GA Pack & Load | 5/31/2021 | 53,832 | 42.8% | ||||||||||||||||||||||||||||||||
16.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | 100.0% | $618,890 | $187,348 | $431,542 | 18.4% | $40,768 | $390,774 | 16.9% | Men’s Wearhouse | 6/30/2017 | 96,460 | 82.8% | ||||||||||||||||||||||||||||||||
16.083 | Property | Southshore Commerce Center D | 0.0% | 100.0% | $659,513 | $144,744 | $514,769 | 18.4% | $33,813 | $480,956 | 16.9% | Kinco, LLC | 12/31/2021 | 68,019 | 70.4% |
A-1-11 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LARGEST TENANT INFORMATION(20)(21)(22) | |||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Second Most Recent NOI Debt Yield | Most Recent Revenues | Most Recent Expenses | Most Recent NOI | Most Recent NOI Date | Most Recent NOI Debt Yield | UW Occupancy | UW EGI(19) | UW Expenses | UW NOI | UW NOI Debt Yield | UW Capital Items | UW NCF | UW NCF Debt Yield | Largest Tenant | Largest Tenant Lease Expiration | Largest Tenant NSF | Largest Tenant % of NSF | |||||||||||||||||||||||||
16.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | 100.0% | $797,985 | $181,994 | $615,991 | 18.4% | $37,137 | $578,854 | 16.9% | Coyote Portable Storage | 12/31/2017 | 67,949 | 64.0% | ||||||||||||||||||||||||||||||||
16.085 | Property | Lehigh Valley DC II | 0.0% | 100.0% | $625,139 | $165,939 | $459,200 | 18.4% | $39,917 | $419,283 | 16.9% | Dayton Superior Corporation | 4/30/2020 | 114,049 | 100.0% | ||||||||||||||||||||||||||||||||
16.086 | Property | Memphis IC I | 0.0% | 100.0% | $774,158 | $269,478 | $504,680 | 18.4% | $70,000 | $434,680 | 16.9% | Anixter | 3/31/2022 | 100,000 | 50.0% | ||||||||||||||||||||||||||||||||
16.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | 100.0% | $782,263 | $165,799 | $616,464 | 18.4% | $33,642 | $582,822 | 16.9% | Elliott Auto Supply | 6/30/2017 | 34,913 | 36.3% | ||||||||||||||||||||||||||||||||
16.088 | Property | Lehigh Valley 10 | 0.0% | 100.0% | $748,357 | $187,756 | $560,601 | 18.4% | $38,955 | $521,646 | 16.9% | Rite Pack, Inc. | 8/31/2016 | 69,676 | 62.6% | ||||||||||||||||||||||||||||||||
16.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | 100.0% | $604,405 | $154,446 | $449,959 | 18.4% | $32,032 | $417,927 | 16.9% | Red Smith Sales, Inc. | 6/30/2020 | 70,720 | 77.3% | ||||||||||||||||||||||||||||||||
16.090 | Property | Northwest 8 Industrial Center I | 0.0% | 100.0% | $620,848 | $172,271 | $448,577 | 18.4% | $14,750 | $433,827 | 16.9% | Empirica, LLC | 10/31/2019 | 28,250 | 67.0% | ||||||||||||||||||||||||||||||||
16.091 | Property | Bluegrass DC Bldg 3 | 0.0% | 100.0% | $491,570 | $85,527 | $406,043 | 18.4% | $25,200 | $380,843 | 16.9% | Hansgrohe, Inc. | 8/31/2023 | 72,000 | 100.0% | ||||||||||||||||||||||||||||||||
16.092 | Property | Andover DC Bldg A | 0.0% | 100.0% | $550,924 | $145,742 | $405,182 | 18.4% | $28,429 | $376,753 | 16.9% | Atkore International, Inc. | 11/30/2017 | 41,225 | 50.8% | ||||||||||||||||||||||||||||||||
16.093 | Property | Bluegrass DC Bldg 2 | 0.0% | 100.0% | $474,537 | $85,619 | $388,918 | 18.4% | $24,150 | $364,768 | 16.9% | Hansgrohe, Inc. | 8/31/2023 | 69,000 | 100.0% | ||||||||||||||||||||||||||||||||
16.094 | Property | Andover DC Bldg B | 0.0% | 100.0% | $510,810 | $146,848 | $363,962 | 18.4% | $28,581 | $335,381 | 16.9% | Macy’s | 5/31/2018 | 61,660 | 75.5% | ||||||||||||||||||||||||||||||||
16.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | 100.0% | $745,386 | $178,081 | $567,305 | 18.4% | $29,937 | $537,369 | 16.9% | Aviall Service | 11/30/2016 | 23,974 | 28.0% | ||||||||||||||||||||||||||||||||
16.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | 73.4% | $483,594 | $120,668 | $362,926 | 18.4% | $23,861 | $339,065 | 16.9% | Braun Corporation | 11/30/2020 | 13,703 | 20.1% | ||||||||||||||||||||||||||||||||
16.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | 100.0% | $616,132 | $138,327 | $477,805 | 18.4% | $29,937 | $447,868 | 16.9% | World Wide Tech | 12/31/2017 | 85,533 | 100.0% | ||||||||||||||||||||||||||||||||
16.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | 100.0% | $653,549 | $126,933 | $526,615 | 18.4% | $22,859 | $503,757 | 16.9% | Aviall Service | 11/30/2016 | 19,607 | 30.0% | ||||||||||||||||||||||||||||||||
16.099 | Property | Lehigh Valley 11 | 0.0% | 100.0% | $572,244 | $145,742 | $426,502 | 18.4% | $35,000 | $391,502 | 16.9% | Delta Industries Interna | 7/31/2016 | 40,000 | 40.0% | ||||||||||||||||||||||||||||||||
16.100 | Property | Tamarac Commerce Center | 0.0% | 100.0% | $584,174 | $180,152 | $404,022 | 18.4% | $17,185 | $386,837 | 16.9% | The Sun Sentinel Company | 5/31/2018 | 37,500 | 76.4% | ||||||||||||||||||||||||||||||||
16.101 | Property | Houston DC Bldg 2 | 0.0% | 46.2% | $206,547 | $158,681 | $47,865 | 18.4% | $43,238 | $4,628 | 16.9% | Buffalo Industries, LLC | 7/31/2017 | 31,792 | 25.7% | ||||||||||||||||||||||||||||||||
16.102 | Property | Marina West DC II Bldg 3 | 0.0% | 0.0% | ($3,021) | $172,013 | ($175,034) | 18.4% | $20,528 | ($195,562) | 16.9% | ||||||||||||||||||||||||||||||||||||
16.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | 100.0% | $659,391 | $124,585 | $534,807 | 18.4% | $22,859 | $511,948 | 16.9% | Aviall Service | 11/30/2016 | 65,310 | 100.0% | ||||||||||||||||||||||||||||||||
16.104 | Property | Commerce Park Medical Center | 0.0% | 100.0% | $572,586 | $152,784 | $419,803 | 18.4% | $18,170 | $401,633 | 16.9% | The Care Group of TX, L.P. | 8/31/2020 | 11,911 | 22.9% | ||||||||||||||||||||||||||||||||
16.105 | Property | Houston IC | 0.0% | 100.0% | $540,129 | $175,351 | $364,778 | 18.4% | $23,513 | $341,265 | 16.9% | Tejas Testing & Inspecti | MTM | 8,700 | 13.0% | ||||||||||||||||||||||||||||||||
16.106 | Property | Gwinnett DC Bldg 2 | 0.0% | 86.6% | $407,114 | $118,475 | $288,638 | 18.4% | $40,330 | $248,308 | 16.9% | GF Health Products, I | 9/30/2025 | 103,162 | 89.5% | ||||||||||||||||||||||||||||||||
16.107 | Property | Weston Business Center | 0.0% | 100.0% | $376,860 | $92,245 | $284,615 | 18.4% | $12,406 | $272,208 | 16.9% | Louis Poulsen USA, Inc. | 6/30/2022 | 35,447 | 100.0% | ||||||||||||||||||||||||||||||||
16.108 | Property | Kent Valley DC III | 0.0% | 100.0% | $436,314 | $90,456 | $345,858 | 18.4% | $17,658 | $328,200 | 16.9% | Classic Accessories, Inc | 12/31/2017 | 50,450 | 100.0% | ||||||||||||||||||||||||||||||||
16.109 | Property | Commerce Park SW 2 | 0.0% | 100.0% | $529,495 | $120,911 | $408,584 | 18.4% | $17,465 | $391,119 | 16.9% | Gateway Printing & Office Supp | 5/31/2018 | 10,136 | 20.3% | ||||||||||||||||||||||||||||||||
16.110 | Property | Commerce Park Westchase 3 | 0.0% | 100.0% | $534,846 | $171,705 | $363,140 | 18.4% | $21,553 | $341,587 | 16.9% | Foscam Digital Technologies | 11/30/2017 | 20,222 | 32.8% | ||||||||||||||||||||||||||||||||
16.111 | Property | Lehigh Valley 12 | 0.0% | 100.0% | $480,942 | $129,070 | $351,872 | 18.4% | $28,000 | $323,872 | 16.9% | Consolidated Container Company | 11/30/2018 | 80,000 | 100.0% | ||||||||||||||||||||||||||||||||
16.112 | Property | Houston DC Bldg 4 | 0.0% | 100.0% | $532,619 | $162,057 | $370,562 | 18.4% | $37,354 | $333,209 | 16.9% | Raw Materials Corporatio | 7/31/2017 | 39,601 | 37.1% | ||||||||||||||||||||||||||||||||
16.113 | Property | Valley Forge 1 | 0.0% | 86.3% | $511,073 | $208,537 | $302,536 | 18.4% | $23,003 | $279,532 | 16.9% | Quench USA, Inc. | 9/30/2016 | 23,600 | 35.9% | ||||||||||||||||||||||||||||||||
16.114 | Property | Valley Forge 2 | 0.0% | 100.0% | $580,922 | $169,988 | $410,934 | 18.4% | $21,980 | $388,954 | 16.9% | Solar City | 8/1/2020 | 20,800 | 33.1% | ||||||||||||||||||||||||||||||||
16.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | 100.0% | $336,824 | $86,481 | $250,343 | 18.4% | $16,989 | $233,354 | 16.9% | HBD/Thermoid | 3/31/2020 | 35,892 | 73.9% | ||||||||||||||||||||||||||||||||
16.116 | Property | Commerce Park SW 4 | 0.0% | 100.0% | $422,198 | $113,660 | $308,538 | 18.4% | $14,960 | $293,578 | 16.9% | AI United | 2/28/2017 | 9,050 | 21.2% | ||||||||||||||||||||||||||||||||
16.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | 67.0% | $338,153 | $99,508 | $238,645 | 18.4% | $16,408 | $222,238 | 16.9% | United Respiratory Services | 6/30/2021 | 11,762 | 25.1% | ||||||||||||||||||||||||||||||||
16.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | 100.0% | $307,551 | $79,124 | $228,427 | 18.4% | $17,010 | $211,417 | 16.9% | CWH Wholesale, Inc. | 5/31/2017 | 48,600 | 100.0% | ||||||||||||||||||||||||||||||||
16.119 | Property | Commerce Park SW 1 | 0.0% | 93.6% | $429,440 | $94,469 | $334,970 | 18.4% | $14,285 | $320,686 | 16.9% | Complete Piano Service | 1/31/2023 | 22,715 | 55.7% | ||||||||||||||||||||||||||||||||
16.120 | Property | Tamarac Business Center II | 0.0% | 100.0% | $306,351 | $122,911 | $183,441 | 18.4% | $12,250 | $171,191 | 16.9% | MSK Precision Products, I | 8/31/2017 | 35,000 | 100.0% | ||||||||||||||||||||||||||||||||
16.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | 78.9% | $431,366 | $96,778 | $334,588 | 18.4% | $15,699 | $318,889 | 16.9% | Patterson Dental | 6/30/2017 | 13,551 | 30.2% | ||||||||||||||||||||||||||||||||
16.122 | Property | Commerce Park Westchase 2 | 0.0% | 100.0% | $441,641 | $131,125 | $310,516 | 18.4% | $16,869 | $293,647 | 16.9% | DE Harvey Builders | 10/31/2019 | 26,788 | 55.6% | ||||||||||||||||||||||||||||||||
16.123 | Property | Memphis IC II | 0.0% | 75.8% | $366,759 | $174,605 | $192,154 | 18.4% | $37,395 | $154,759 | 16.9% | Black Horse Carrier | 8/31/2019 | 33,600 | 31.4% | ||||||||||||||||||||||||||||||||
16.124 | Property | Commerce Park NW 3 | 0.0% | 100.0% | $417,739 | $137,277 | $280,461 | 18.4% | $16,608 | $263,854 | 16.9% | TD Industries, Inc. | 1/31/2017 | 33,516 | 70.6% | ||||||||||||||||||||||||||||||||
16.125 | Property | Commerce Park NW 4 | 0.0% | 50.7% | $206,285 | $142,114 | $64,171 | 18.4% | $16,629 | $47,543 | 16.9% | Molander Group | 8/31/2019 | 9,266 | 19.5% | ||||||||||||||||||||||||||||||||
16.126 | Property | Commerce Park SW 3 | 0.0% | 100.0% | $406,874 | $109,183 | $297,691 | 18.4% | $14,943 | $282,747 | 16.9% | Phoenix Design Group | 8/31/2019 | 14,195 | 33.2% | ||||||||||||||||||||||||||||||||
16.127 | Property | Commerce Park Westchase 1 | 0.0% | 100.0% | $503,709 | $134,629 | $369,080 | 18.4% | $16,852 | $352,228 | 16.9% | Clean Harbors | 6/30/2020 | 17,040 | 35.4% | ||||||||||||||||||||||||||||||||
16.128 | Property | Commerce Park NW 2 | 0.0% | 100.0% | $421,210 | $123,559 | $297,651 | 18.4% | $15,750 | $281,901 | 16.9% | Monolithic | 10/31/2017 | 10,800 | 24.0% | ||||||||||||||||||||||||||||||||
16.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | 22.6% | $95,987 | $86,070 | $9,917 | 18.4% | $16,466 | ($6,548) | 16.9% | Handicap Vehicle Specialist | 12/31/2017 | 7,964 | 16.9% | ||||||||||||||||||||||||||||||||
16.130 | Property | Commerce Park NW 1 | 0.0% | 100.0% | $419,056 | $123,453 | $295,603 | 18.4% | $15,750 | $279,853 | 16.9% | SMAR International, Inc. | 5/31/2016 | 9,606 | 21.3% | ||||||||||||||||||||||||||||||||
16.131 | Property | Lakeview BC Bldg 1 | 0.0% | 100.0% | $377,613 | $108,341 | $269,272 | 18.4% | $14,000 | $255,272 | 16.9% | Lagaci, Inc. | 10/31/2017 | 20,000 | 50.0% | ||||||||||||||||||||||||||||||||
16.132 | Property | Ft. Lauderdale Industrial II | 0.0% | 100.0% | $272,677 | $86,910 | $185,767 | 18.4% | $8,572 | $177,196 | 16.9% | MOR Printing | 7/31/2025 | 24,490 | 100.0% | ||||||||||||||||||||||||||||||||
16.133 | Property | Valley Forge 3 | 0.0% | 100.0% | $385,675 | $104,657 | $281,017 | 18.4% | $14,000 | $267,017 | 16.9% | TXR Global Technology Sr | MTM | 40,000 | 100.0% | ||||||||||||||||||||||||||||||||
16.134 | Property | Lakeview BC Bldg 7 | 0.0% | 100.0% | $385,059 | $103,149 | $281,910 | 18.4% | $11,024 | $270,886 | 16.9% | Oil Spill Response (Americas) | 11/30/2016 | 18,660 | 59.2% | ||||||||||||||||||||||||||||||||
16.135 | Property | Lakeview BC Bldg 4 | 0.0% | 100.0% | $269,428 | $79,461 | $189,967 | 18.4% | $10,904 | $179,064 | 16.9% | Ryder Integrated Logistics, In | 11/30/2017 | 15,569 | 50.0% | ||||||||||||||||||||||||||||||||
16.136 | Property | Lakeview BC Bldg 5 | 0.0% | 21.5% | $70,809 | $77,121 | ($6,312) | 18.4% | $10,964 | ($17,277) | 16.9% | Safety Guys | 9/30/2018 | 7,341 | 23.4% | ||||||||||||||||||||||||||||||||
16.137 | Property | Commerce Park SW 5 | 0.0% | 100.0% | $290,467 | $86,290 | $204,177 | 18.4% | $10,717 | $193,460 | 16.9% | Truerock, LLC | 12/31/2019 | 12,990 | 42.4% | ||||||||||||||||||||||||||||||||
16.138 | Property | Lakeview BC Bldg 6 | 0.0% | 100.0% | $277,471 | $82,439 | $195,032 | 18.4% | $10,811 | $184,221 | 16.9% | Certex USA, Inc. | 9/30/2016 | 15,295 | 49.5% | ||||||||||||||||||||||||||||||||
16.139 | Property | Valley Forge 4 | 0.0% | 100.0% | $289,121 | $86,174 | $202,947 | 18.4% | $11,143 | $191,805 | 16.9% | Pierce-Phelps, Inc. | 4/30/2018 | 31,836 | 100.0% | ||||||||||||||||||||||||||||||||
16.140 | Property | Lakeview BC Bldg 3 | 0.0% | 100.0% | $268,402 | $72,900 | $195,502 | 18.4% | $9,480 | $186,021 | 16.9% | OTB Architectural Elements | 6/30/2018 | 10,786 | 39.8% | ||||||||||||||||||||||||||||||||
16.141 | Property | Lakeview BC Bldg 2 | 0.0% | 100.0% | $177,615 | $48,238 | $129,377 | 18.4% | $6,440 | $122,937 | 16.9% | Ferretti Group | 12/31/2019 | 18,400 | 100.0% | ||||||||||||||||||||||||||||||||
16.142 | Property | Ft. Lauderdale Industrial I | 0.0% | 100.0% | $137,834 | $37,045 | $100,789 | 18.4% | $3,500 | $97,289 | 16.9% | Sunny Morning Foods | 8/31/2017 | 10,000 | 100.0% | ||||||||||||||||||||||||||||||||
17 | Loan | Holiday Inn & Suites Plantation | 1.6% | 13.3% | $5,168,412 | $3,496,948 | $1,671,464 | T12 8/31/2016 | 13.3% | 78.0% | $5,168,412 | $3,493,014 | $1,675,398 | 13.3% | $206,736 | $1,468,661 | 11.7% | ||||||||||||||||||||||||||||||
18 | Loan | Wrigley Plaza | 1.5% | 9.6% | $1,906,505 | $816,361 | $1,090,144 | T12 7/31/2016 | 9.2% | 88.4% | $1,915,811 | $852,939 | $1,062,872 | 9.0% | $39,665 | $1,023,208 | 8.7% | Rainbow Usa Inc | 1/31/2019 | 8,035 | 16.8% | ||||||||||||||||||||||||||
19 | Loan | Huntington Ridge Apartments | 1.5% | 7.7% | $2,065,300 | $1,053,136 | $1,012,164 | T12 4/30/2016 | 8.7% | 95.0% | $2,067,458 | $1,046,579 | $1,020,879 | 8.8% | $52,500 | $968,379 | 8.3% | ||||||||||||||||||||||||||||||
20 | Loan | Sweet Candy Building | 1.5% | 10.6% | 95.3% | $1,716,593 | $474,895 | $1,241,699 | 10.7% | $194,691 | $1,047,008 | 9.0% | Demandware | 8/31/2022 | 64,195 | 66.5% | |||||||||||||||||||||||||||||||
21 | Loan | Pinehurst Centre | 1.5% | 8.5% | $1,730,614 | $646,648 | $1,083,966 | T12 6/30/2016 | 9.5% | 91.0% | $1,748,478 | $651,568 | $1,096,910 | 9.6% | $103,569 | $993,342 | 8.7% | Molina Information Systems, LLC | 9/30/2020 | 15,257 | 15.4% | ||||||||||||||||||||||||||
22 | Loan | Cherry Creek Apartments | 1.5% | 10.1% | $2,378,001 | $1,200,786 | $1,177,215 | T12 8/31/2016 | 10.4% | 89.4% | $2,383,118 | $1,159,423 | $1,223,695 | 10.8% | $82,200 | $1,141,495 | 10.1% | ||||||||||||||||||||||||||||||
23 | Loan | Maxwell Office Portfolio | 1.4% | 11.7% | $1,984,232 | $692,230 | $1,292,002 | T6 6/30/2016 Annualized | 11.7% | 94.0% | $1,780,254 | $667,291 | $1,112,963 | 10.1% | $120,674 | $992,289 | 9.0% | ||||||||||||||||||||||||||||||
23.01 | Property | SunTrust Building | 1.1% | $1,531,536 | $518,658 | $1,012,878 | T6 6/30/2016 Annualized | 94.0% | $1,359,605 | $500,510 | $859,095 | 10.1% | $95,565 | $763,530 | 9.0% | Lakeland Regional Me | 10/31/2023 | 32,300 | 53.8% | ||||||||||||||||||||||||||||
23.02 | Property | McKay Building | 0.3% | $452,696 | $173,572 | $279,124 | T6 6/30/2016 Annualized | 94.0% | $420,649 | $166,781 | $253,868 | 10.1% | $25,108 | $228,760 | 9.0% | Merrill Lynch | 6/30/2019 | 10,514 | 43.1% | ||||||||||||||||||||||||||||
24 | (29) | Loan | Peacock Run Apartments | 1.3% | 9.4% | $2,139,451 | $1,193,852 | $945,600 | T12 8/31/2016 | 9.5% | 94.8% | $2,135,198 | $1,191,230 | $943,968 | 9.4% | $86,856 | $857,112 | 8.6% | |||||||||||||||||||||||||||||
25 | Loan | Allendale Business Center | 1.3% | 13.1% | $1,771,092 | $779,736 | $991,356 | T12 7/31/2016 | 10.3% | 92.0% | $2,099,114 | $765,621 | $1,333,493 | 13.9% | $164,502 | $1,168,991 | 12.2% | TXR Global Technology Services, Inc. | 6/30/2022 | 56,034 | 35.8% | ||||||||||||||||||||||||||
26 | Loan | 10 West Plaza | 1.2% | 9.3% | $1,411,434 | $401,384 | $1,010,050 | T12 8/31/2016 | 10.7% | 94.0% | $1,430,626 | $443,076 | $987,550 | 10.5% | $69,235 | $918,315 | 9.7% | Goodwill Industries of Southern California | 7/31/2021 | 11,000 | 19.6% | ||||||||||||||||||||||||||
27 | Loan | Sunchase Park and Ramblewood Apartments | 1.2% | 11.1% | $2,007,280 | $952,924 | $1,054,356 | T12 8/31/2016 | 11.7% | 92.8% | $2,007,280 | $961,631 | $1,045,649 | 11.6% | $87,000 | $958,649 | 10.6% | ||||||||||||||||||||||||||||||
28 | Loan | Douglasville Marketplace | 1.2% | 9.5% | $1,119,495 | $250,226 | $869,269 | T12 7/31/2016 | 9.7% | 95.0% | $1,169,209 | $249,360 | $919,848 | 10.2% | $67,270 | $852,579 | 9.5% | Best Buy | 1/31/2021 | 46,258 | 53.7% | ||||||||||||||||||||||||||
29 | Loan | Staybridge Suites - Indianapolis, IN | 1.2% | 12.5% | $4,076,141 | $2,834,465 | $1,241,676 | T12 6/30/2016 | 13.9% | 68.0% | $3,968,831 | $2,777,580 | $1,191,252 | 13.3% | $158,753 | $1,032,499 | 11.5% | ||||||||||||||||||||||||||||||
30 | Loan | Campbell Grove | 1.2% | 9.0% | $1,591,455 | $855,577 | $735,878 | T12 6/30/2016 | 8.2% | 95.0% | $1,752,626 | $943,879 | $808,747 | 9.1% | $46,500 | $762,247 | 8.5% | ||||||||||||||||||||||||||||||
31 | Loan | Hotel Indigo - Columbus IN | 1.1% | 13.7% | $3,561,543 | $2,417,042 | $1,144,501 | T12 6/30/2016 | 13.0% | 78.0% | $3,594,162 | $2,443,571 | $1,150,591 | 13.0% | $143,766 | $1,006,824 | 11.4% | ||||||||||||||||||||||||||||||
32 | Loan | 350-360 Fairfield Avenue | 1.1% | 9.7% | $2,257,796 | $1,366,343 | $891,453 | T12 7/31/2016 | 10.2% | 88.2% | $2,352,199 | $1,451,684 | $900,515 | 10.4% | $150,624 | $749,891 | 8.6% | Koskoff, Koskoff & Beider P.C. | 3/31/2026 | 23,056 | 17.9% | ||||||||||||||||||||||||||
33 | Loan | The Registry Apartments | 0.9% | 7.9% | $1,048,813 | $542,826 | $505,987 | T6 8/31/2016 Annualized | 7.8% | 89.4% | $1,123,555 | $515,603 | $607,952 | 9.3% | $30,900 | $577,052 | 8.8% | ||||||||||||||||||||||||||||||
34 | Loan | Trinity Nueces MHC | 0.8% | 4.4% | $826,861 | $230,280 | $596,580 | T12 8/31/2016 | 9.2% | 94.0% | $949,742 | $319,526 | $630,216 | 9.7% | $10,900 | $619,316 | 9.5% | ||||||||||||||||||||||||||||||
35 | Loan | Southwood One | 0.8% | 8.1% | $1,309,503 | $757,321 | $552,182 | T12 6/30/2016 | 8.8% | 86.0% | $1,376,574 | $715,423 | $661,151 | 10.5% | $106,876 | $554,276 | 8.8% | Kaye Scholer | 4/30/2024 | 30,169 | 33.9% | ||||||||||||||||||||||||||
36 | Loan | Georgia Anchored Retail Portfolio | 0.8% | 8.2% | $931,784 | $302,749 | $629,035 | T12 7/31/2016 | 10.5% | 86.8% | $1,068,029 | $330,828 | $737,201 | 12.3% | $66,920 | $670,281 | 11.2% | ||||||||||||||||||||||||||||||
36.01 | Property | Shoppes of Hinesville | 0.5% | $544,335 | $167,503 | $376,832 | T12 7/31/2016 | 83.0% | $694,762 | $189,269 | $505,493 | 12.3% | $41,404 | $464,089 | 11.2% | Ollie’s Bargain Outlet | 1/15/2023 | 33,000 | 41.4% | ||||||||||||||||||||||||||||
36.02 | Property | Pooler Square | 0.3% | $387,449 | $135,246 | $252,203 | T12 7/31/2016 | 95.0% | $373,267 | $141,559 | $231,708 | 12.3% | $25,516 | $206,192 | 11.2% | Food Lion | 10/7/2019 | 32,744 | 68.0% | ||||||||||||||||||||||||||||
37 | Loan | Holiday Inn Express & Suites Warrenton | 0.8% | 13.9% | $1,997,957 | $1,150,841 | $847,116 | T12 7/31/2016 | 14.1% | 56.2% | $1,992,666 | $1,155,951 | $836,715 | 14.0% | $79,707 | $757,009 | 12.6% | ||||||||||||||||||||||||||||||
38 | Loan | Kaufman - Ft. Collins Office Building | 0.7% | 10.5% | $858,688 | $256,142 | $602,546 | T12 6/30/2016 | 11.0% | 95.0% | $827,723 | $261,618 | $566,105 | 10.3% | $41,084 | $525,021 | 9.5% | Brinkman Shared Services | 5/31/2020 | 15,003 | 50.8% | ||||||||||||||||||||||||||
39 | Loan | Hinesville Square | 0.7% | 15.1% | $1,431,822 | $488,260 | $943,562 | T12 7/31/2016 | 17.2% | 79.7% | $1,165,590 | $523,601 | $641,989 | 11.7% | $46,424 | $595,565 | 10.9% | Harbor Freight Tools | 4/30/2026 | 15,000 | 10.4% | ||||||||||||||||||||||||||
40 | Loan | Royale Apartments | 0.7% | 8.6% | $869,450 | $335,050 | $534,400 | T12 6/30/2016 | 10.1% | 95.0% | $856,972 | $332,877 | $524,095 | 9.9% | $20,500 | $503,595 | 9.5% | ||||||||||||||||||||||||||||||
41 | Loan | Weatherbee Townhomes | 0.6% | 12.1% | $838,102 | $182,705 | $655,397 | T12 6/30/2016 | 13.2% | 95.0% | $829,521 | $328,897 | $500,624 | 10.0% | $19,558 | $481,066 | 9.7% | ||||||||||||||||||||||||||||||
42 | Loan | Siena Courtyard Apartments | 0.6% | 12.9% | $1,269,910 | $720,177 | $549,733 | T12 8/31/2016 | 11.6% | 86.0% | $1,305,449 | $823,092 | $482,357 | 10.2% | $50,600 | $431,757 | 9.1% | ||||||||||||||||||||||||||||||
43 | Loan | Eden Garden Apartments | 0.6% | 11.0% | $1,211,718 | $603,246 | $608,472 | T12 6/30/2016 | 13.4% | 94.8% | $1,192,970 | $661,986 | $530,983 | 11.7% | $35,750 | $495,233 | 10.9% | ||||||||||||||||||||||||||||||
44 | Loan | Highland Knolls Apartments | 0.5% | 9.4% | $642,372 | $269,654 | $372,717 | T12 6/30/2016 | 9.6% | 95.0% | $622,303 | $254,434 | $367,870 | 9.5% | $17,500 | $350,370 | 9.0% | ||||||||||||||||||||||||||||||
45 | Loan | Cherry Tree Crossing II & III | �� | 0.5% | 7.4% | $573,502 | $186,479 | $387,024 | T12 8/31/2016 | 10.2% | 95.0% | $579,550 | $220,347 | $359,203 | 9.5% | $22,435 | $336,768 | 8.9% | Mattress Firm | 5/31/2020 | 4,853 | 27.5% | |||||||||||||||||||||||||
46 | Loan | MarMic Apartments | 0.5% | 11.0% | $804,854 | $317,529 | $487,326 | T12 7/31/2016 | 14.0% | 90.9% | $824,989 | $416,099 | $408,890 | 11.8% | $39,900 | $368,990 | 10.6% | ||||||||||||||||||||||||||||||
47 | Loan | Candlewood Suites - Fort Myers FL | 0.4% | 14.0% | $2,184,325 | $1,134,396 | $1,049,929 | T11 6/30/2016 Annualized | 30.6% | 78.0% | $1,850,469 | $1,060,195 | $790,274 | 23.0% | $74,019 | $716,255 | 20.9% | ||||||||||||||||||||||||||||||
48 | (30) | Loan | Beaver Pond Center | 0.4% | 10.0% | $413,722 | $75,754 | $337,968 | T12 6/30/2016 | 10.1% | 94.5% | $415,535 | $78,540 | $336,995 | 10.1% | $34,203 | $302,792 | 9.0% | Food Lion | 11/28/2020 | 29,000 | 66.7% | |||||||||||||||||||||||||
49 | Loan | Buford Heights Apartments | 0.4% | 9.5% | $592,250 | $258,612 | $333,638 | T12 6/30/2016 | 10.1% | 95.0% | $587,214 | $286,342 | $300,872 | 9.1% | $14,750 | $286,122 | 8.7% | ||||||||||||||||||||||||||||||
50 | Loan | Country Inn & Suites Conyers | 0.4% | 19.3% | $1,302,347 | $719,247 | $583,100 | T12 7/31/2016 | 18.0% | 65.9% | $1,298,789 | $757,749 | $541,039 | 16.7% | $51,952 | $489,088 | 15.1% | ||||||||||||||||||||||||||||||
51 | Loan | Silsbee & Lumberton Retail | 0.4% | 7.8% | $415,249 | $90,855 | $324,394 | T12 8/31/2016 | 10.6% | 93.5% | $443,454 | $149,317 | $294,137 | 9.6% | $29,497 | $264,640 | 8.6% | ||||||||||||||||||||||||||||||
51.01 | Property | Lumberton Plaza | 0.2% | $225,662 | $58,848 | $166,814 | T12 8/31/2016 | 93.5% | $258,526 | $85,050 | $173,476 | 9.6% | $14,956 | $158,520 | 8.6% | CATO | 1/31/2020 | 4,160 | 28.2% | ||||||||||||||||||||||||||||
51.02 | Property | Silsbee Plaza | 0.2% | $189,587 | $32,007 | $157,580 | T12 8/31/2016 | 93.5% | $184,927 | $64,267 | $120,661 | 9.6% | $14,541 | $106,119 | 8.6% | Shoe Dept. | 7/31/2017 | 5,120 | 35.7% | ||||||||||||||||||||||||||||
52 | Loan | Lubbock MHC Portfolio | 0.4% | 12.0% | $853,945 | $509,836 | $344,109 | T9 9/30/2016 Annualized | 11.6% | 80.4% | $853,946 | $454,058 | $399,888 | 13.5% | $13,900 | $385,988 | 13.0% | ||||||||||||||||||||||||||||||
52.01 | Property | Town & Country MHC | 0.2% | $389,043 | $230,651 | $158,391 | T9 9/30/2016 Annualized | 77.4% | $389,043 | $220,157 | $168,886 | 13.5% | $6,000 | $162,886 | 13.0% | ||||||||||||||||||||||||||||||||
52.02 | Property | Slaton MHC | 0.1% | $276,264 | $171,719 | $104,545 | T9 9/30/2016 Annualized | 80.0% | $276,264 | $141,272 | $134,992 | 13.5% | $5,000 | $129,992 | 13.0% | ||||||||||||||||||||||||||||||||
52.03 | Property | Texas West MHC | 0.1% | $188,639 | $107,467 | $81,172 | T9 9/30/2016 Annualized | 87.8% | $188,639 | $92,629 | $96,010 | 13.5% | $2,900 | $93,110 | 13.0% | ||||||||||||||||||||||||||||||||
53 | Loan | Cactus Mobile Ranch | 0.2% | 9.7% | $256,010 | $48,329 | $207,681 | T6 8/30/2016 Annualized | 11.2% | 93.0% | $247,959 | $70,225 | $177,734 | 9.6% | $2,650 | $175,084 | 9.4% |
A-1-12 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
2ND LARGEST TENANT INFORMATION(20)(21)(22) | 3RD LARGEST TENANT INFORMATION(20)(21)(22) | 4TH LARGEST TENANT INFORMATION(20)(21)(22) | 5TH LARGEST TENANT INFORMATION(20)(21)(22) | MORTGAGE LOAN RESERVE INFORMATION(23)(24)(25)(26) | ||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | 2nd Largest Tenant | 2nd Largest Tenant Lease Expiration | 2nd Largest Tenant NSF | 2nd Largest Tenant % of NSF | 3rd Largest Tenant | 3rd Largest Tenant Lease Expiration | 3rd Largest Tenant NSF | 3rd Largest Tenant % of NSF | 4th Largest Tenant | 4th Largest Tenant Lease Expiration | 4th Largest Tenant NSF | 4th Largest Tenant % of NSF | 5th Largest Tenant | 5th Largest Tenant Lease Expiration | 5th Largest Tenant NSF | 5th Largest Tenant % of NSF | Upfront Replacement Reserves | |||||||||||||||||||||||||||||
1 | Loan | Coconut Point | 13.0% | Bed Bath & Beyond | 1/31/2017 | 35,000 | 4.2% | T.J. Maxx | 5/31/2021 | 32,311 | 3.9% | Ross Dress For Less | 1/31/2022 | 30,173 | 3.6% | Best Buy | 1/31/2022 | 30,000 | 3.6% | $0 | ||||||||||||||||||||||||||||||
2 | Loan | Gurnee Mills | 9.8% | Bass Pro Shops Outdoor World | 8/31/2018 | 137,201 | 8.1% | Macy’s | 1/31/2039 | 130,000 | 7.7% | Kohl’s | 9/2/2024 | 111,675 | 6.6% | Floor & Decor | 9/30/2026 | 105,248 | 6.3% | $0 | ||||||||||||||||||||||||||||||
3 | Loan | 9 West 57th Street | 6.5% | Chanel Inc. | 5/31/2031 | 185,120 | 11.0% | Apollo Management Holdings, L.P. | 4/30/2020 | 111,194 | 6.6% | Och Ziff Management LP | 12/31/2029 | 95,200 | 5.7% | Tiger Global Management LLC | 7/31/2024 | 43,490 | 2.6% | $0 | ||||||||||||||||||||||||||||||
4 | Loan | Tampa Marriott Westshore | 3.9% | $0 | ||||||||||||||||||||||||||||||||||||||||||||||
5 | Loan | Cypress Park West | 3.8% | Regus-Fort Lauderdale | 8/31/2023 | 27,585 | 12.2% | Nextel South Corporation d/b/a Sprint | 2/29/2020 | 18,140 | 8.0% | MSC Cruises (USA) Inc. | 12/31/2021 | 17,863 | 7.9% | Southern Auto Finance | 10/31/2020 | 15,337 | 6.8% | $39,380 | ||||||||||||||||||||||||||||||
6 | Loan | CVS Office Centre Building | 3.7% | $0 | ||||||||||||||||||||||||||||||||||||||||||||||
7 | Loan | Peachtree Mall | 3.2% | JCPenney | 11/30/2019 | 82,320 | 15.4% | Peachtree 8 | 12/31/2018 | 25,439 | 4.7% | H&M | 1/31/2026 | 21,210 | 4.0% | Encore | 7/31/2025 | 13,159 | 2.5% | $0 | ||||||||||||||||||||||||||||||
8 | Loan | Eastern Shore Plaza | 3.1% | Best Buy | 3/31/2021 | 30,981 | 11.5% | Ross Dress for Less | 1/31/2021 | 30,187 | 11.2% | Michael’s | 8/31/2020 | 21,360 | 7.9% | PetSmart | 9/30/2025 | 20,087 | 7.4% | $0 | ||||||||||||||||||||||||||||||
9 | Loan | Robert Pitt Professional Plaza | 3.0% | Diversified Supplies | 6/30/2031 | 11,185 | 7.8% | Business Licenses LLC | 10/31/2019 | 8,190 | 5.7% | Circle of Friends of Rockland, LLC | 6/30/2020 | 6,250 | 4.4% | Bikur Cholim | 11/30/2019 | 6,180 | 4.3% | $0 | ||||||||||||||||||||||||||||||
10 | Loan | Preserve at Autumn Ridge II | 2.7% | $0 | ||||||||||||||||||||||||||||||||||||||||||||||
11 | Loan | BJ’s Wholesale Club - Miami | 2.6% | $0 | ||||||||||||||||||||||||||||||||||||||||||||||
12 | Loan | Holcomb Woods | 2.4% | Fulton Communications | 6/30/2020 | 19,726 | 8.2% | Courion Corporation (Core Security) | 4/30/2021 | 18,004 | 7.5% | P. Marshall & Associates | 12/31/2019 | 17,197 | 7.2% | OTR Capital | 7/25/2021 | 16,101 | 6.7% | $0 | ||||||||||||||||||||||||||||||
13 | Loan | The Heights II | 2.3% | $5,000 | ||||||||||||||||||||||||||||||||||||||||||||||
14 | Loan | Beltway Marketplace | 2.2% | Goodwill Industries of Nevada | 8/31/2029 | 20,280 | 25.2% | CEC Entertainment, Inc. | 6/30/2022 | 12,018 | 14.9% | Mattress Firm | 3/5/2030 | 5,620 | 7.0% | Atsy Corporation/Water Wings | 3/31/2019 | 4,280 | 5.3% | $0 | ||||||||||||||||||||||||||||||
15 | Loan | Embarcadero Club Apartments | 2.1% | $181,013 | ||||||||||||||||||||||||||||||||||||||||||||||
16 | Loan | GLP Industrial Portfolio B | 2.1% | $0 | ||||||||||||||||||||||||||||||||||||||||||||||
16.001 | Property | Agave DC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
16.002 | Property | Lehigh Valley 13 | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
16.003 | Property | Frontier Logistics BTS | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
16.004 | Property | Sugarland Interchange DC | 0.0% | Pro Pack | 7/31/2020 | 171,000 | 35.2% | Woodfield Distribution | 11/30/2025 | 48,600 | 10.0% | |||||||||||||||||||||||||||||||||||||||
16.005 | Property | York - Willow Springs | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.006 | Property | Atlanta - Liberty DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.007 | Property | South Bay DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.008 | Property | Sorensen Industrial | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.009 | Property | Miramar DC | 0.0% | Firestone Building Produc | 9/30/2019 | 65,400 | 22.6% | Delta Apparel, Inc. | 4/30/2017 | 63,800 | 22.1% | |||||||||||||||||||||||||||||||||||||||
16.010 | Property | York DC II | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.011 | Property | Carlisle DC Bldg 1 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.012 | Property | Portside Distribution Center | 0.0% | Chihuly, Inc. | 12/31/2023 | 118,604 | 28.5% | |||||||||||||||||||||||||||||||||||||||||||
16.013 | Property | Marina West A | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.014 | Property | Fremont East Bay DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.015 | Property | Harbor Gateway DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.016 | Property | Imperial DC 1 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.017 | Property | Westport DC Bldg B | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.018 | Property | Westport DC Bldg A | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.019 | Property | Auburn DC | 0.0% | American Tire Distributors | 8/31/2021 | 126,036 | 44.5% | |||||||||||||||||||||||||||||||||||||||||||
16.020 | Property | Southaven DC Bldg 2 | 0.0% | StyleCraft Home Collectio | 3/31/2023 | 167,600 | 27.8% | |||||||||||||||||||||||||||||||||||||||||||
16.021 | Property | Marina West DC II Bldg 1 | 0.0% | LZBFG of South Florida | 9/30/2020 | 81,984 | 41.0% | Spohn Enterprises | 10/31/2016 | 34,183 | 17.1% | |||||||||||||||||||||||||||||||||||||||
16.022 | Property | Buckeye DC Bldg 1 | 0.0% | Mor Furniture for Less, Inc | 10/31/2021 | 106,150 | 27.9% | Victory Packaging, L.P. | 3/31/2019 | 99,650 | 26.2% | |||||||||||||||||||||||||||||||||||||||
16.023 | Property | York DC III | 0.0% | LKQ | 10/31/2021 | 108,160 | 31.6% | Crane | 12/31/2017 | 65,490 | 19.1% | |||||||||||||||||||||||||||||||||||||||
16.024 | Property | Orange County DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.025 | Property | Kent Valley DC II | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.026 | Property | Memphis IC III | 0.0% | Appleton Grp, LLC | 8/31/2017 | 241,049 | 41.4% | |||||||||||||||||||||||||||||||||||||||||||
16.027 | Property | Pinole Point Building #1 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.028 | Property | Cactus DC II | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.029 | Property | Fairburn DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.030 | Property | Windfern Distribution Center II | 0.0% | Specialty Rolled Metals | 4/30/2016 | 32,787 | 13.3% | West Lake Foods | 9/30/2019 | 24,885 | 10.1% | |||||||||||||||||||||||||||||||||||||||
16.031 | Property | Miami DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.032 | Property | Southpoint F | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.033 | Property | Industrial Parkway DC | 0.0% | HD Supply Facilities | 1/31/2022 | 142,300 | 32.1% | |||||||||||||||||||||||||||||||||||||||||||
16.034 | Property | Chickasaw DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.035 | Property | Valley Crossings | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.036 | Property | Buckeye DC Bldg 2 | 0.0% | Kellogg Sales Company | 11/30/2017 | 86,650 | 28.6% | |||||||||||||||||||||||||||||||||||||||||||
16.037 | Property | Southpoint B | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.038 | Property | Hartman Business Center I | 0.0% | Inmark, Inc. | 9/30/2024 | 131,132 | 37.0% | Graphic Dimensions, Inc. | 8/31/2021 | 65,259 | 18.4% | |||||||||||||||||||||||||||||||||||||||
16.039 | Property | Artesia DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.040 | Property | Bell Gardens Distribution Center #3 | 0.0% | Kiwi Distributing | 9/30/2017 | 67,978 | 40.9% | |||||||||||||||||||||||||||||||||||||||||||
16.041 | Property | Marina West B | 0.0% | Ducool USA, Inc | 11/30/2019 | 40,367 | 34.9% | Schindler Elevator Corpor | 8/31/2018 | 20,000 | 17.3% | |||||||||||||||||||||||||||||||||||||||
16.042 | Property | Renton DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.043 | Property | Southpoint A | 0.0% | Central Shared Services, LLC | 2/29/2020 | 62,500 | 28.6% | Qwest Communications Co. LLC (CenturyLink) | 4/30/2025 | 40,500 | 18.5% | Atlanta Gas Light Company | 12/31/2016 | 40,500 | 18.5% | |||||||||||||||||||||||||||||||||||
16.044 | Property | Westfork A5 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.045 | Property | Marina West DC II Bldg 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.046 | Property | Pinole Point Building #2 | 0.0% | Serena & Lily, Inc. | 3/31/2016 | 27,000 | 18.8% | |||||||||||||||||||||||||||||||||||||||||||
16.047 | Property | Salt Lake DC II | 0.0% | Boart Longyear | 6/30/2017 | 83,107 | 43.7% | |||||||||||||||||||||||||||||||||||||||||||
16.048 | Property | Northwest 8 Industrial Center II | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.049 | Property | Salt Lake DC I | 0.0% | JW Pepper & Son, Inc. | 2/28/2017 | 47,081 | 24.8% | A and L Valve And Fitting | 12/31/2016 | 36,031 | 19.0% | General Dynamics | 6/30/2016 | 23,781 | 12.5% | |||||||||||||||||||||||||||||||||||
16.050 | Property | Southshore Commerce Center C | 0.0% | Capsa | 3/31/2020 | 60,000 | 33.4% | Macy’s | 10/31/2019 | 30,000 | 16.7% | |||||||||||||||||||||||||||||||||||||||
16.051 | Property | Pinole Point Building #3 | 0.0% | International Delicacies | 2/28/2018 | 43,776 | 33.3% | Broadline Medical Systems | 1/31/2019 | 32,832 | 25.0% | |||||||||||||||||||||||||||||||||||||||
16.052 | Property | Steamboat DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.053 | Property | Palo Verde DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.054 | Property | South San Francisco DC II | 0.0% | Manning Trading Co., | 5/31/2017 | 32,964 | 37.9% | Borg Trucking | 8/31/2019 | 20,121 | 23.1% | |||||||||||||||||||||||||||||||||||||||
16.055 | Property | Westfork C4 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.056 | Property | South San Francisco DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.057 | Property | Southshore Commerce Center A | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.058 | Property | Kent Valley DC IV | 0.0% | TMS Services Corporation | 2/28/2021 | 35,489 | 30.8% | |||||||||||||||||||||||||||||||||||||||||||
16.059 | Property | Carlisle DC Bldg 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.060 | Property | Bluegrass DC Bldg 4 | 0.0% | Lummus Supply Company | MTM | 40,000 | 29.4% | I-Blason | 7/31/2018 | 25,200 | 18.5% | WESCO | 7/31/2019 | 13,230 | 9.7% | |||||||||||||||||||||||||||||||||||
16.061 | Property | Westfork A4 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.062 | Property | Beltway Crossing DC Bldg 2 | 0.0% | Johnson Storage & Moving Co. H | 12/31/2016 | 24,960 | 15.0% | |||||||||||||||||||||||||||||||||||||||||||
16.063 | Property | Ritner DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.064 | Property | Hartman Business Center II | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.065 | Property | Hayward DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.066 | Property | Houston DC Bldg 1 | 0.0% | Fluoro-Seal, Inc. | 6/30/2019 | 40,067 | 18.3% | Schumacher Cargo Logisti | 12/31/2018 | 33,800 | 15.4% | |||||||||||||||||||||||||||||||||||||||
16.067 | Property | Kent Valley DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.068 | Property | Lehigh Valley 9 | 0.0% | Supply Technologies LLC | 4/30/2016 | 43,755 | 28.4% | Card Personalization Sol | 3/31/2016 | 24,887 | 16.1% | Kelchner Food Products | 6/30/2019 | 18,814 | 12.2% | |||||||||||||||||||||||||||||||||||
16.069 | Property | Beltway Crossing DC Bldg 3 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.070 | Property | Southaven DC Bldg 1 | 0.0% | Bunzl Distribution | 7/31/2016 | 96,039 | 39.0% | WPG Americas, Inc. | 7/31/2016 | 54,243 | 22.0% | |||||||||||||||||||||||||||||||||||||||
16.071 | Property | Bluegrass DC Bldg 1 | 0.0% | Hansgrohe, Inc. | 8/31/2023 | 39,335 | 35.1% | Summit Rigging, Inc. | MTM | 24,000 | 21.4% | |||||||||||||||||||||||||||||||||||||||
16.072 | Property | Suwanee Point Building 200 | 0.0% | Source Support Services, Inc. | MTM | 15,199 | 14.3% | KGI Trading GA, Inc. | 9/30/2018 | 14,654 | 13.8% | Greenline Express Transport | 10/31/2017 | 13,161 | 12.4% | Score Promotions Inc. | 7/31/2016 | 12,973 | 12.2% | |||||||||||||||||||||||||||||||
16.073 | Property | Tamarac Business Center I | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.074 | Property | Gwinnett DC Bldg 1 | 0.0% | Global Beauty Corp. | 6/30/2016 | 57,440 | 28.5% | Atosa Catering | 8/31/2020 | 40,000 | 19.9% | Aura Enterprises, Inc | 4/30/2016 | 24,000 | 11.9% | |||||||||||||||||||||||||||||||||||
16.075 | Property | Houston DC Bldg 3 | 0.0% | Wilsonart International | 4/30/2022 | 68,210 | 35.4% | |||||||||||||||||||||||||||||||||||||||||||
16.076 | Property | Broadway 101 CC Bldg 9 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.077 | Property | Iron Run DC | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.078 | Property | Windfern Distribution Center I | 0.0% | Electrical Distributors, LLC | 6/30/2018 | 34,763 | 27.1% | All-Tex | 7/31/2020 | 29,475 | 22.9% | Sunbelt Stud Welding, Inc | 11/30/2018 | 15,189 | 11.8% | Fire Closet | 3/31/2040 | 358 | 0.3% | |||||||||||||||||||||||||||||||
16.079 | Property | Miami DC II | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.080 | Property | Southshore Commerce Center B | 0.0% | Geary Pacific | 7/31/2020 | 31,628 | 30.6% | |||||||||||||||||||||||||||||||||||||||||||
16.081 | Property | Suwanee Point Building 100 | 0.0% | Rugby IPD | 11/30/2018 | 32,380 | 25.8% | St. Charles Trading, Inc. | 10/31/2018 | 13,021 | 10.4% | Potter Roemer | 4/30/2018 | 13,021 | 10.4% | |||||||||||||||||||||||||||||||||||
16.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | Mission Foods | 3/31/2018 | 20,020 | 17.2% | |||||||||||||||||||||||||||||||||||||||||||
16.083 | Property | Southshore Commerce Center D | 0.0% | Rose City Printing | 8/31/2017 | 28,589 | 29.6% |
A-1-13 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
2ND LARGEST TENANT INFORMATION(20)(21)(22) | 3RD LARGEST TENANT INFORMATION(20)(21)(22) | 4TH LARGEST TENANT INFORMATION(20)(21)(22) | 5TH LARGEST TENANT INFORMATION(20)(21)(22) | MORTGAGE LOAN RESERVE INFORMATION(23)(24)(25)(26) | ||||||||||||||||||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | 2nd Largest Tenant | 2nd Largest Tenant Lease Expiration | 2nd Largest Tenant NSF | 2nd Largest Tenant % of NSF | 3rd Largest Tenant | 3rd Largest Tenant Lease Expiration | 3rd Largest Tenant NSF | 3rd Largest Tenant % of NSF | 4th Largest Tenant | 4th Largest Tenant Lease Expiration | 4th Largest Tenant NSF | 4th Largest Tenant % of NSF | 5th Largest Tenant | 5th Largest Tenant Lease Expiration | 5th Largest Tenant NSF | 5th Largest Tenant % of NSF | Upfront Replacement Reserves | |||||||||||||||||||||||||||||
16.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | Mitel Networks | 3/31/2018 | 38,157 | 36.0% | |||||||||||||||||||||||||||||||||||||||||||
16.085 | Property | Lehigh Valley DC II | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.086 | Property | Memphis IC I | 0.0% | Greatwide Distribution | 8/31/2017 | 100,000 | 50.0% | |||||||||||||||||||||||||||||||||||||||||||
16.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | Superior Pool Products | 10/31/2017 | 34,908 | 36.3% | World Wide Tech | 12/31/2017 | 26,299 | 27.4% | |||||||||||||||||||||||||||||||||||||||
16.088 | Property | Lehigh Valley 10 | 0.0% | DHL Express | 5/31/2020 | 17,276 | 15.5% | Kloss MFG. Company, Inc. | 9/30/2020 | 13,208 | 11.9% | Andalusia Wholesale Supp | 1/31/2017 | 11,140 | 10.0% | |||||||||||||||||||||||||||||||||||
16.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | UniFirst Corporation | 1/31/2019 | 20,800 | 22.7% | |||||||||||||||||||||||||||||||||||||||||||
16.090 | Property | Northwest 8 Industrial Center I | 0.0% | Concentra Health Services, Inc | 10/31/2021 | 13,893 | 33.0% | |||||||||||||||||||||||||||||||||||||||||||
16.091 | Property | Bluegrass DC Bldg 3 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.092 | Property | Andover DC Bldg A | 0.0% | ISN | 9/14/2020 | 20,000 | 24.6% | The City of Tukwila | 12/31/2020 | 10,000 | 12.3% | Best Kitchen Cabinet & Granite | 5/31/2018 | 10,000 | 12.3% | |||||||||||||||||||||||||||||||||||
16.093 | Property | Bluegrass DC Bldg 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.094 | Property | Andover DC Bldg B | 0.0% | Pacific Insulated Panel, LLC | 2/28/2017 | 20,000 | 24.5% | |||||||||||||||||||||||||||||||||||||||||||
16.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | AccuTech | 4/30/2017 | 22,972 | 26.9% | Siemens | 7/31/2017 | 19,527 | 22.8% | Norwood Furniture | 3/31/2016 | 19,060 | 22.3% | |||||||||||||||||||||||||||||||||||
16.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | Rightway Nutrition | 10/31/2017 | 13,571 | 19.9% | California Cheerleading | 8/31/2020 | 6,815 | 10.0% | Arizona Badminton | 9/30/2020 | 6,813 | 10.0% | Focus Climbing | 5/31/2018 | 6,813 | 10.0% | |||||||||||||||||||||||||||||||
16.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | Wasauna | 7/31/2016 | 19,548 | 29.9% | Baker Distributing | 5/31/2017 | 13,123 | 20.1% | Norman International | 12/31/2018 | 6,516 | 10.0% | DND Enterprises | MTM | 6,516 | 10.0% | |||||||||||||||||||||||||||||||
16.099 | Property | Lehigh Valley 11 | 0.0% | K&W Tire | 1/31/2022 | 30,000 | 30.0% | Consolidated Container Company | 11/30/2018 | 30,000 | 30.0% | |||||||||||||||||||||||||||||||||||||||
16.100 | Property | Tamarac Commerce Center | 0.0% | New Blue Aerospace, LLC | MTM | 11,600 | 23.6% | |||||||||||||||||||||||||||||||||||||||||||
16.101 | Property | Houston DC Bldg 2 | 0.0% | Universal Minerals, Inc. | MTM | 21,504 | 17.4% | Halco Lighting Corp. | 3/31/2017 | 21,000 | 17.0% | |||||||||||||||||||||||||||||||||||||||
16.102 | Property | Marina West DC II Bldg 3 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.104 | Property | Commerce Park Medical Center | 0.0% | Pevco Systems | 1/31/2019 | 7,853 | 15.1% | Concentra Health Services, Inc | 3/31/2018 | 6,874 | 13.2% | Accredo Therapeutics, Inc. | 12/31/2016 | 5,725 | 11.0% | Competitive Choice | 1/31/2017 | 5,496 | 10.6% | |||||||||||||||||||||||||||||||
16.105 | Property | Houston IC | 0.0% | Floral Marketing Interna | 4/30/2017 | 7,391 | 11.0% | Flow-Tech Industries, In | 6/30/2018 | 6,000 | 8.9% | Interstor Design Associa | 11/30/2017 | 5,840 | 8.7% | Controlled Products Syst | 10/31/2016 | 5,490 | 8.2% | |||||||||||||||||||||||||||||||
16.106 | Property | Gwinnett DC Bldg 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.107 | Property | Weston Business Center | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.108 | Property | Kent Valley DC III | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.109 | Property | Commerce Park SW 2 | 0.0% | Innovative Electronics | MTM | 6,961 | 13.9% | Groundwater & Environmental | 4/30/2018 | 5,778 | 11.6% | Radley Management, LLC | 6/30/2018 | 5,194 | 10.4% | The Design Firm, Inc. | 4/30/2018 | 4,881 | 9.8% | |||||||||||||||||||||||||||||||
16.110 | Property | Commerce Park Westchase 3 | 0.0% | Solofill, Inc. | 8/31/2016 | 17,942 | 29.1% | Evans Hamilton | 6/30/2020 | 15,228 | 24.7% | Falls Tech, Inc. | 7/31/2018 | 8,188 | 13.3% | |||||||||||||||||||||||||||||||||||
16.111 | Property | Lehigh Valley 12 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.112 | Property | Houston DC Bldg 4 | 0.0% | Wheel Mart Houston, Inc. | 9/30/2017 | 35,640 | 33.4% | Great Southwest Events | 3/31/2018 | 17,624 | 16.5% | Custom Manufacturing Sou | 10/31/2019 | 13,860 | 13.0% | |||||||||||||||||||||||||||||||||||
16.113 | Property | Valley Forge 1 | 0.0% | TLC Direct + | 4/30/2017 | 9,000 | 13.7% | Fallen Cosmeceuticals | 2/29/2020 | 8,721 | 13.3% | Window Nation | 6/30/2017 | 6,643 | 10.1% | Tesla Motors PA, Inc. | MTM | 4,180 | 6.4% | |||||||||||||||||||||||||||||||
16.114 | Property | Valley Forge 2 | 0.0% | Compass Group | 1/31/2020 | 19,800 | 31.5% | Construction Hardware, I | 11/30/2018 | 13,200 | 21.0% | Flowers Baking Co. of Ly | 5/31/2017 | 9,000 | 14.3% | |||||||||||||||||||||||||||||||||||
16.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | Carbon Supply | 1/31/2020 | 12,649 | 26.1% | |||||||||||||||||||||||||||||||||||||||||||
16.116 | Property | Commerce Park SW 4 | 0.0% | Nimbic Systems, Inc. | 7/31/2018 | 8,812 | 20.6% | Moziano Group, LLC | 9/30/2018 | 7,590 | 17.8% | Health Connector, LLC | 7/31/2020 | 6,310 | 14.8% | American Wires Corporation | 11/30/2020 | 5,987 | 14.0% | |||||||||||||||||||||||||||||||
16.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | Genuine Parts | 3/31/2017 | 7,863 | 16.8% | Heartland Health | 6/30/2022 | 7,792 | 16.6% | |||||||||||||||||||||||||||||||||||||||
16.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.119 | Property | Commerce Park SW 1 | 0.0% | Sign-A-Rama of Sugar Land | 2/28/2018 | 4,373 | 10.7% | Tradesmen International | 9/30/2018 | 2,235 | 5.5% | Health Connector, LLC | 8/31/2017 | 1,995 | 4.9% | Universal Dialysis | 8/31/2018 | 1,955 | 4.8% | |||||||||||||||||||||||||||||||
16.120 | Property | Tamarac Business Center II | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | American Vision | 1/31/2021 | 9,050 | 20.2% | Appliance Parts | 12/31/2018 | 8,801 | 19.6% | |||||||||||||||||||||||||||||||||||||||
16.122 | Property | Commerce Park Westchase 2 | 0.0% | ALCESP LLC | 4/30/2018 | 16,764 | 34.8% | Cardno, Inc. | 4/30/2016 | 4,645 | 9.6% | |||||||||||||||||||||||||||||||||||||||
16.123 | Property | Memphis IC II | 0.0% | JB Hunt | MTM | 17,075 | 16.0% | Piedmont Plastics | 9/30/2019 | 16,800 | 15.7% | Floorserve MS LLC | 12/31/2015 | 11,147 | 10.4% | |||||||||||||||||||||||||||||||||||
16.124 | Property | Commerce Park NW 3 | 0.0% | Airabella, L.L.C. | 9/30/2017 | 13,934 | 29.4% | |||||||||||||||||||||||||||||||||||||||||||
16.125 | Property | Commerce Park NW 4 | 0.0% | Music & Arts | 3/31/2020 | 7,703 | 16.2% | Stop Hunger Now | 6/30/2017 | 5,902 | 12.4% | |||||||||||||||||||||||||||||||||||||||
16.126 | Property | Commerce Park SW 3 | 0.0% | SBA Network Services | 11/30/2017 | 9,800 | 23.0% | Sunbelt Supply | 11/30/2019 | 8,180 | 19.2% | American Caging, Inc. | 10/31/2015 | 5,283 | 12.4% | Folz Vending, Inc. | 4/30/2017 | 5,237 | 12.3% | |||||||||||||||||||||||||||||||
16.127 | Property | Commerce Park Westchase 1 | 0.0% | Raba Kistner Consultants | 12/31/2016 | 12,635 | 26.2% | Natali’s Catering LLC | 2/28/2019 | 9,496 | 19.7% | ATC Group Services, Inc. | 4/30/2016 | 8,977 | 18.6% | |||||||||||||||||||||||||||||||||||
16.128 | Property | Commerce Park NW 2 | 0.0% | Johnson & Powell Doors & Hardw | 9/30/2017 | 9,000 | 20.0% | Willowbrook Air Conditioning | 1/31/2019 | 7,200 | 16.0% | American Embossing, Inc. | 7/31/2016 | 6,000 | 13.3% | Kosun Solids Control Equip. | 4/30/2017 | 6,000 | 13.3% | |||||||||||||||||||||||||||||||
16.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.130 | Property | Commerce Park NW 1 | 0.0% | R. S. Hughes Company, Inc. | 6/30/2016 | 7,800 | 17.3% | Technifax Office Solutions | 1/31/2017 | 6,594 | 14.7% | Icon Electric | 2/28/2018 | 6,000 | 13.3% | Industrial Electronic Supply | 1/31/2018 | 6,000 | 13.3% | |||||||||||||||||||||||||||||||
16.131 | Property | Lakeview BC Bldg 1 | 0.0% | Valencia Coverings | 7/31/2018 | 14,000 | 35.0% | 1553 Powerline Realty LLC | 5/31/2018 | 6,000 | 15.0% | |||||||||||||||||||||||||||||||||||||||
16.132 | Property | Ft. Lauderdale Industrial II | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.133 | Property | Valley Forge 3 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.134 | Property | Lakeview BC Bldg 7 | 0.0% | Camera Service Center, Inc. | 8/31/2016 | 12,837 | 40.8% | |||||||||||||||||||||||||||||||||||||||||||
16.135 | Property | Lakeview BC Bldg 4 | 0.0% | Advanced Electronic Manufactur | MTM | 8,491 | 27.3% | Rosso’s International LLC | 1/31/2017 | 7,093 | 22.8% | |||||||||||||||||||||||||||||||||||||||
16.136 | Property | Lakeview BC Bldg 5 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.137 | Property | Commerce Park SW 5 | 0.0% | Silk Worldwide | 11/30/2020 | 10,150 | 33.1% | HMA Consulting | 6/30/2022 | 7,480 | 24.4% | |||||||||||||||||||||||||||||||||||||||
16.138 | Property | Lakeview BC Bldg 6 | 0.0% | FinishMaster, Inc. | 2/28/2019 | 8,327 | 27.0% | Dora Industries, Inc. | 2/28/2017 | 7,266 | 23.5% | |||||||||||||||||||||||||||||||||||||||
16.139 | Property | Valley Forge 4 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.140 | Property | Lakeview BC Bldg 3 | 0.0% | Oracle Elevator Company | 3/31/2020 | 8,200 | 30.3% | Design Appeal, Inc. | 7/31/2018 | 8,100 | 29.9% | |||||||||||||||||||||||||||||||||||||||
16.141 | Property | Lakeview BC Bldg 2 | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
16.142 | Property | Ft. Lauderdale Industrial I | 0.0% | |||||||||||||||||||||||||||||||||||||||||||||||
17 | Loan | Holiday Inn & Suites Plantation | 1.6% | $0 | ||||||||||||||||||||||||||||||||||||||||||||||
18 | Loan | Wrigley Plaza | 1.5% | Wells Fargo Bank N.A. | 5/31/2022 | 4,864 | 10.2% | The Arc-Just A Buck | 6/30/2019 | 4,058 | 8.5% | Rent-A-Center, Inc. | 9/30/2019 | 3,830 | 8.0% | Carl’s Jr. | 9/30/2019 | 3,050 | 6.4% | $0 | ||||||||||||||||||||||||||||||
19 | Loan | Huntington Ridge Apartments | 1.5% | $871,000 | ||||||||||||||||||||||||||||||||||||||||||||||
20 | Loan | Sweet Candy Building | 1.5% | Ender Labs | 7/31/2017 | 11,062 | 11.5% | DAZ 3D | 11/30/2017 | 8,260 | 8.6% | Sidewalk (Blyncsy) | 10/31/2018 | 6,490 | 6.7% | One Tel Holdings | 3/31/2017 | 3,330 | 3.4% | $2,736 | ||||||||||||||||||||||||||||||
21 | Loan | Pinehurst Centre | 1.5% | Movement Mortgage, LLC | 9/30/2018 | 13,483 | 13.6% | Davenport & Company, LLC | 4/30/2019 | 9,607 | 9.7% | McKean Defense Group, LLC | 3/31/2018 | 8,704 | 8.8% | City of Virginia Beach | 10/15/2017 | 8,287 | 8.4% | $0 | ||||||||||||||||||||||||||||||
22 | Loan | Cherry Creek Apartments | 1.5% | $0 | ||||||||||||||||||||||||||||||||||||||||||||||
23 | Loan | Maxwell Office Portfolio | 1.4% | $1,407 | ||||||||||||||||||||||||||||||||||||||||||||||
23.01 | Property | SunTrust Building | 1.1% | SunTrust Bank | 12/31/2017 | 27,723 | 46.2% | |||||||||||||||||||||||||||||||||||||||||||
23.02 | Property | McKay Building | 0.3% | Broadway RES, LLC | 12/31/2018 | 2,777 | 11.4% | StoreRight Management, LLC | 8/31/2022 | 2,491 | 10.2% | Wallis Murphy Boyington Architects, Inc. | 8/31/2019 | 1,882 | 7.7% | Loandepot.com | 7/31/2017 | 1,500 | 6.2% | |||||||||||||||||||||||||||||||
24 | (29) | Loan | Peacock Run Apartments | 1.3% | $0 | |||||||||||||||||||||||||||||||||||||||||||||
25 | Loan | Allendale Business Center | 1.3% | Renmatix, Inc. | 9/30/2022 | 50,635 | 32.3% | Data Recognition Corporation | 7/31/2019 | 16,500 | 10.5% | Hochiki America Corporation | 3/31/2022 | 14,912 | 9.5% | Sundance Vacations, Inc. | 6/30/2020 | 10,088 | 6.4% | $0 | ||||||||||||||||||||||||||||||
26 | Loan | 10 West Plaza | 1.2% | J&B Furniture Corp. | 6/30/2019 | 8,083 | 14.4% | Buffalo Wild Wings | 10/6/2018 | 7,000 | 12.5% | Department of Army | 8/21/2018 | 4,000 | 7.1% | Pets R US - Pet Hospital | 7/31/2018 | 3,465 | 6.2% | $0 | ||||||||||||||||||||||||||||||
27 | Loan | Sunchase Park and Ramblewood Apartments | 1.2% | $0 | ||||||||||||||||||||||||||||||||||||||||||||||
28 | Loan | Douglasville Marketplace | 1.2% | Babies “R” Us | 1/31/2021 | 30,100 | 34.9% | Kaiser Permanente | 9/30/2019 | 8,400 | 9.7% | $0 | ||||||||||||||||||||||||||||||||||||||
29 | Loan | Staybridge Suites - Indianapolis, IN | 1.2% | $13,351 | ||||||||||||||||||||||||||||||||||||||||||||||
30 | Loan | Campbell Grove | 1.2% | $1,871,363 | ||||||||||||||||||||||||||||||||||||||||||||||
31 | Loan | Hotel Indigo - Columbus IN | 1.1% | $11,649 | ||||||||||||||||||||||||||||||||||||||||||||||
32 | Loan | 350-360 Fairfield Avenue | 1.1% | The Workplace, Inc. | 6/30/2020 | 18,750 | 14.6% | Connecticut Department of Labor | 3/31/2026 | 16,295 | 12.7% | Cumulus Broadcasting LLC | 11/30/2024 | 11,133 | 8.7% | Career Resources | 6/30/2020 | 9,249 | 7.2% | $0 | ||||||||||||||||||||||||||||||
33 | Loan | The Registry Apartments | 0.9% | $0 | ||||||||||||||||||||||||||||||||||||||||||||||
34 | Loan | Trinity Nueces MHC | 0.8% | $0 | ||||||||||||||||||||||||||||||||||||||||||||||
35 | Loan | Southwood One | 0.8% | Northgatearinso, Inc | 8/31/2017 | 16,045 | 18.0% | The North Highland Company | 2/28/2021 | 9,994 | 11.2% | MGT of America, Inc | 12/31/2020 | 7,921 | 8.9% | Information Systems of Florida, Inc | 6/30/2023 | 5,085 | 5.7% | $0 | ||||||||||||||||||||||||||||||
36 | Loan | Georgia Anchored Retail Portfolio | 0.8% | $0 | ||||||||||||||||||||||||||||||||||||||||||||||
36.01 | Property | Shoppes of Hinesville | 0.5% | Rainbow Apparel | 1/31/2021 | 6,000 | 7.5% | Rent-A-Center | 2/28/2020 | 4,273 | 5.4% | Cellular Sales (Verizon) | 10/31/2017 | 4,000 | 5.0% | Flower Gift Shop | 8/31/2018 | 3,600 | 4.5% | |||||||||||||||||||||||||||||||
36.02 | Property | Pooler Square | 0.3% | Family Dollar | 12/31/2019 | 7,000 | 14.5% | Bootleggers | 5/31/2017 | 4,400 | 9.1% | Carter’s Pharmacy | 9/30/2018 | 1,600 | 3.3% | Westside Chiropractic | 7/31/2017 | 1,200 | 2.5% | |||||||||||||||||||||||||||||||
37 | Loan | Holiday Inn Express & Suites Warrenton | 0.8% | $0 | ||||||||||||||||||||||||||||||||||||||||||||||
38 | Loan | Kaufman - Ft. Collins Office Building | 0.7% | US Reports | 11/30/2027 | 14,550 | 49.2% | $0 | ||||||||||||||||||||||||||||||||||||||||||
39 | Loan | Hinesville Square | 0.7% | Citi Trends | 5/31/2020 | 12,500 | 8.7% | Dollar Tree | 9/30/2021 | 8,050 | 5.6% | PetSense | 11/30/2017 | 6,949 | 4.8% | Fastenol Tools | 5/31/2019 | 4,400 | 3.0% | $0 | ||||||||||||||||||||||||||||||
40 | Loan | Royale Apartments | 0.7% | $200,000 | ||||||||||||||||||||||||||||||||||||||||||||||
41 | Loan | Weatherbee Townhomes | 0.6% | $0 | ||||||||||||||||||||||||||||||||||||||||||||||
42 | Loan | Siena Courtyard Apartments | 0.6% | $0 | ||||||||||||||||||||||||||||||||||||||||||||||
43 | Loan | Eden Garden Apartments | 0.6% | $0 | ||||||||||||||||||||||||||||||||||||||||||||||
44 | Loan | Highland Knolls Apartments | 0.5% | $200,000 | ||||||||||||||||||||||||||||||||||||||||||||||
45 | Loan | Cherry Tree Crossing II & III | 0.5% | Eye Glass World | 1/31/2023 | 4,073 | 23.1% | Five Guys Burgers & Fries | 9/30/2025 | 2,987 | 17.0% | Kay Jewelers | 12/31/2025 | 2,930 | 16.6% | Sun Tan City | 9/30/2018 | 2,778 | 15.8% | $0 | ||||||||||||||||||||||||||||||
46 | Loan | MarMic Apartments | 0.5% | $0 | ||||||||||||||||||||||||||||||||||||||||||||||
47 | Loan | Candlewood Suites - Fort Myers FL | 0.4% | $5,070 | ||||||||||||||||||||||||||||||||||||||||||||||
48 | (30) | Loan | Beaver Pond Center | 0.4% | CVS | 11/30/2020 | 8,450 | 19.4% | China Garden | 2/28/2022 | 1,600 | 3.7% | Trendy Attic Store | 7/30/2017 | 1,600 | 3.7% | Natural Moodz Recycle (kiosk) | 2/28/2019 | 1,200 | 2.8% | $0 | |||||||||||||||||||||||||||||
49 | Loan | Buford Heights Apartments | 0.4% | $200,000 | ||||||||||||||||||||||||||||||||||||||||||||||
50 | Loan | Country Inn & Suites Conyers | 0.4% | $0 | ||||||||||||||||||||||||||||||||||||||||||||||
51 | Loan | Silsbee & Lumberton Retail | 0.4% | $0 | ||||||||||||||||||||||||||||||||||||||||||||||
51.01 | Property | Lumberton Plaza | 0.2% | Hard Bean Coffee Co. | 2/28/2021 | 2,590 | 17.6% | Two Chix Boutique | 5/31/2018 | 2,260 | 15.3% | Respawn Gaming | 4/30/2019 | 1,740 | 11.8% | AT&T | 1/31/2021 | 1,600 | 10.8% | |||||||||||||||||||||||||||||||
51.02 | Property | Silsbee Plaza | 0.2% | CATO | 1/31/2018 | 4,420 | 30.8% | Mobil Destinations | 1/31/2019 | 1,940 | 13.5% | Gamestop | 1/31/2017 | 1,600 | 11.2% | Subway | 1/12/2019 | 1,261 | 8.8% | |||||||||||||||||||||||||||||||
52 | Loan | Lubbock MHC Portfolio | 0.4% | $0 | ||||||||||||||||||||||||||||||||||||||||||||||
52.01 | Property | Town & Country MHC | 0.2% | |||||||||||||||||||||||||||||||||||||||||||||||
52.02 | Property | Slaton MHC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
52.03 | Property | Texas West MHC | 0.1% | |||||||||||||||||||||||||||||||||||||||||||||||
53 | Loan | Cactus Mobile Ranch | 0.2% | $221 |
A-1-14 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Monthly Replacement Reserves | Replacement Reserve Cap | ||||||
1 | Loan | Coconut Point | 13.0% | Springing | ||||||||
2 | Loan | Gurnee Mills | 9.8% | Springing | ||||||||
3 | Loan | 9 West 57th Street | 6.5% | $61,615 | $2,500,000 | |||||||
4 | Loan | Tampa Marriott Westshore | 3.9% | (a) With respect to any Payment Date up to and including the Payment Date occurring in December 2019, an amount equal to 1/12th of 5% of Rents for the immediately preceding calendar year, respectively; (b) with respect to the Payment Date occurring in January 2020 and continuing up to and including the last Payment Date before the Franchise Agreement in existence as of the Closing Date is replaced or renewed in accordance with the terms of the loan agreement, an amount equal to 1/12 of 6% of Rents for the immediately preceding calendar year, respectively (half of which will be deemed made as a reserve for PIP replacements); and (c) with respect to any Payment Date from and after the replacement of the Franchise Agreement in accordance with the terms and provisions of the loan agreement, an amount equal to the greater of (i) 1/12 of 4% of Rents for the immediately preceding calendar year, respectively, and (ii) the amount required by such Franchise Agreement. Additionally, if the franchise agreement has not been renewed 24 months prior to the earliest stated expiration date thereof, excess cash will be swept and deposited into the capex reserve to be used for PIP replacements. Finally, a PIP Reserve Deposit of $5,270,000 (or delivery of a letter of credit in such amount) is required if the Franchise Agreement has not been renewed or replaced before three months prior to the expiration date thereof. | ||||||||
5 | Loan | Cypress Park West | 3.8% | $3,763 | ||||||||
6 | Loan | CVS Office Centre Building | 3.7% | $3,775 | ||||||||
7 | Loan | Peachtree Mall | 3.2% | Springing | $78,266 | |||||||
8 | Loan | Eastern Shore Plaza | 3.1% | $3,376 | $121,547 | |||||||
9 | Loan | Robert Pitt Professional Plaza | 3.0% | $2,387 | ||||||||
10 | Loan | Preserve at Autumn Ridge II | 2.7% | $2,217 | ||||||||
11 | Loan | BJ’s Wholesale Club - Miami | 2.6% | Springing | ||||||||
12 | Loan | Holcomb Woods | 2.4% | $5,091 | $240,000 | |||||||
13 | Loan | The Heights II | 2.3% | $5,000 | ||||||||
14 | Loan | Beltway Marketplace | 2.2% | $1,341 | $48,288 | |||||||
15 | Loan | Embarcadero Club Apartments | 2.1% | $8,417 | ||||||||
16 | Loan | GLP Industrial Portfolio B | 2.1% | Springing | 1/12th of $0.10 times the aggregate number of rentable square feet then contained in the properties | |||||||
16.001 | Property | Agave DC | 0.1% | |||||||||
16.002 | Property | Lehigh Valley 13 | 0.1% | |||||||||
16.003 | Property | Frontier Logistics BTS | 0.1% | |||||||||
16.004 | Property | Sugarland Interchange DC | 0.0% | |||||||||
16.005 | Property | York - Willow Springs | 0.0% | |||||||||
16.006 | Property | Atlanta - Liberty DC | 0.0% | |||||||||
16.007 | Property | South Bay DC | 0.0% | |||||||||
16.008 | Property | Sorensen Industrial | 0.0% | |||||||||
16.009 | Property | Miramar DC | 0.0% | |||||||||
16.010 | Property | York DC II | 0.0% | |||||||||
16.011 | Property | Carlisle DC Bldg 1 | 0.0% | |||||||||
16.012 | Property | Portside Distribution Center | 0.0% | |||||||||
16.013 | Property | Marina West A | 0.0% | |||||||||
16.014 | Property | Fremont East Bay DC | 0.0% | |||||||||
16.015 | Property | Harbor Gateway DC | 0.0% | |||||||||
16.016 | Property | Imperial DC 1 | 0.0% | |||||||||
16.017 | Property | Westport DC Bldg B | 0.0% | |||||||||
16.018 | Property | Westport DC Bldg A | 0.0% | |||||||||
16.019 | Property | Auburn DC | 0.0% | |||||||||
16.020 | Property | Southaven DC Bldg 2 | 0.0% | |||||||||
16.021 | Property | Marina West DC II Bldg 1 | 0.0% | |||||||||
16.022 | Property | Buckeye DC Bldg 1 | 0.0% | |||||||||
16.023 | Property | York DC III | 0.0% | |||||||||
16.024 | Property | Orange County DC | 0.0% | |||||||||
16.025 | Property | Kent Valley DC II | 0.0% | |||||||||
16.026 | Property | Memphis IC III | 0.0% | |||||||||
16.027 | Property | Pinole Point Building #1 | 0.0% | |||||||||
16.028 | Property | Cactus DC II | 0.0% | |||||||||
16.029 | Property | Fairburn DC | 0.0% | |||||||||
16.030 | Property | Windfern Distribution Center II | 0.0% | |||||||||
16.031 | Property | Miami DC | 0.0% | |||||||||
16.032 | Property | Southpoint F | 0.0% | |||||||||
16.033 | Property | Industrial Parkway DC | 0.0% | |||||||||
16.034 | Property | Chickasaw DC | 0.0% | |||||||||
16.035 | Property | Valley Crossings | 0.0% | |||||||||
16.036 | Property | Buckeye DC Bldg 2 | 0.0% | |||||||||
16.037 | Property | Southpoint B | 0.0% | |||||||||
16.038 | Property | Hartman Business Center I | 0.0% | |||||||||
16.039 | Property | Artesia DC | 0.0% | |||||||||
16.040 | Property | Bell Gardens Distribution Center #3 | 0.0% | |||||||||
16.041 | Property | Marina West B | 0.0% | |||||||||
16.042 | Property | Renton DC | 0.0% | |||||||||
16.043 | Property | Southpoint A | 0.0% | |||||||||
16.044 | Property | Westfork A5 | 0.0% | |||||||||
16.045 | Property | Marina West DC II Bldg 2 | 0.0% | |||||||||
16.046 | Property | Pinole Point Building #2 | 0.0% | |||||||||
16.047 | Property | Salt Lake DC II | 0.0% | |||||||||
16.048 | Property | Northwest 8 Industrial Center II | 0.0% | |||||||||
16.049 | Property | Salt Lake DC I | 0.0% | |||||||||
16.050 | Property | Southshore Commerce Center C | 0.0% | |||||||||
16.051 | Property | Pinole Point Building #3 | 0.0% | |||||||||
16.052 | Property | Steamboat DC | 0.0% | |||||||||
16.053 | Property | Palo Verde DC | 0.0% | |||||||||
16.054 | Property | South San Francisco DC II | 0.0% | |||||||||
16.055 | Property | Westfork C4 | 0.0% | |||||||||
16.056 | Property | South San Francisco DC | 0.0% | |||||||||
16.057 | Property | Southshore Commerce Center A | 0.0% | |||||||||
16.058 | Property | Kent Valley DC IV | 0.0% | |||||||||
16.059 | Property | Carlisle DC Bldg 2 | 0.0% | |||||||||
16.060 | Property | Bluegrass DC Bldg 4 | 0.0% | |||||||||
16.061 | Property | Westfork A4 | 0.0% | |||||||||
16.062 | Property | Beltway Crossing DC Bldg 2 | 0.0% | |||||||||
16.063 | Property | Ritner DC | 0.0% | |||||||||
16.064 | Property | Hartman Business Center II | 0.0% | |||||||||
16.065 | Property | Hayward DC | 0.0% | |||||||||
16.066 | Property | Houston DC Bldg 1 | 0.0% | |||||||||
16.067 | Property | Kent Valley DC | 0.0% | |||||||||
16.068 | Property | Lehigh Valley 9 | 0.0% | |||||||||
16.069 | Property | Beltway Crossing DC Bldg 3 | 0.0% | |||||||||
16.070 | Property | Southaven DC Bldg 1 | 0.0% | |||||||||
16.071 | Property | Bluegrass DC Bldg 1 | 0.0% | |||||||||
16.072 | Property | Suwanee Point Building 200 | 0.0% | |||||||||
16.073 | Property | Tamarac Business Center I | 0.0% | |||||||||
16.074 | Property | Gwinnett DC Bldg 1 | 0.0% | |||||||||
16.075 | Property | Houston DC Bldg 3 | 0.0% | |||||||||
16.076 | Property | Broadway 101 CC Bldg 9 | 0.0% | |||||||||
16.077 | Property | Iron Run DC | 0.0% | |||||||||
16.078 | Property | Windfern Distribution Center I | 0.0% | |||||||||
16.079 | Property | Miami DC II | 0.0% | |||||||||
16.080 | Property | Southshore Commerce Center B | 0.0% | |||||||||
16.081 | Property | Suwanee Point Building 100 | 0.0% | |||||||||
16.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | |||||||||
16.083 | Property | Southshore Commerce Center D | 0.0% |
A-1-15 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Monthly Replacement Reserves | Replacement Reserve Cap | ||||||
16.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | |||||||||
16.085 | Property | Lehigh Valley DC II | 0.0% | |||||||||
16.086 | Property | Memphis IC I | 0.0% | |||||||||
16.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | |||||||||
16.088 | Property | Lehigh Valley 10 | 0.0% | |||||||||
16.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | |||||||||
16.090 | Property | Northwest 8 Industrial Center I | 0.0% | |||||||||
16.091 | Property | Bluegrass DC Bldg 3 | 0.0% | |||||||||
16.092 | Property | Andover DC Bldg A | 0.0% | |||||||||
16.093 | Property | Bluegrass DC Bldg 2 | 0.0% | |||||||||
16.094 | Property | Andover DC Bldg B | 0.0% | |||||||||
16.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | |||||||||
16.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | |||||||||
16.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | |||||||||
16.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | |||||||||
16.099 | Property | Lehigh Valley 11 | 0.0% | |||||||||
16.100 | Property | Tamarac Commerce Center | 0.0% | |||||||||
16.101 | Property | Houston DC Bldg 2 | 0.0% | |||||||||
16.102 | Property | Marina West DC II Bldg 3 | 0.0% | |||||||||
16.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | |||||||||
16.104 | Property | Commerce Park Medical Center | 0.0% | |||||||||
16.105 | Property | Houston IC | 0.0% | |||||||||
16.106 | Property | Gwinnett DC Bldg 2 | 0.0% | |||||||||
16.107 | Property | Weston Business Center | 0.0% | |||||||||
16.108 | Property | Kent Valley DC III | 0.0% | |||||||||
16.109 | Property | Commerce Park SW 2 | 0.0% | |||||||||
16.110 | Property | Commerce Park Westchase 3 | 0.0% | |||||||||
16.111 | Property | Lehigh Valley 12 | 0.0% | |||||||||
16.112 | Property | Houston DC Bldg 4 | 0.0% | |||||||||
16.113 | Property | Valley Forge 1 | 0.0% | |||||||||
16.114 | Property | Valley Forge 2 | 0.0% | |||||||||
16.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | |||||||||
16.116 | Property | Commerce Park SW 4 | 0.0% | |||||||||
16.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | |||||||||
16.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | |||||||||
16.119 | Property | Commerce Park SW 1 | 0.0% | |||||||||
16.120 | Property | Tamarac Business Center II | 0.0% | |||||||||
16.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | |||||||||
16.122 | Property | Commerce Park Westchase 2 | 0.0% | |||||||||
16.123 | Property | Memphis IC II | 0.0% | |||||||||
16.124 | Property | Commerce Park NW 3 | 0.0% | |||||||||
16.125 | Property | Commerce Park NW 4 | 0.0% | |||||||||
16.126 | Property | Commerce Park SW 3 | 0.0% | |||||||||
16.127 | Property | Commerce Park Westchase 1 | 0.0% | |||||||||
16.128 | Property | Commerce Park NW 2 | 0.0% | |||||||||
16.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | |||||||||
16.130 | Property | Commerce Park NW 1 | 0.0% | |||||||||
16.131 | Property | Lakeview BC Bldg 1 | 0.0% | |||||||||
16.132 | Property | Ft. Lauderdale Industrial II | 0.0% | |||||||||
16.133 | Property | Valley Forge 3 | 0.0% | |||||||||
16.134 | Property | Lakeview BC Bldg 7 | 0.0% | |||||||||
16.135 | Property | Lakeview BC Bldg 4 | 0.0% | |||||||||
16.136 | Property | Lakeview BC Bldg 5 | 0.0% | |||||||||
16.137 | Property | Commerce Park SW 5 | 0.0% | |||||||||
16.138 | Property | Lakeview BC Bldg 6 | 0.0% | |||||||||
16.139 | Property | Valley Forge 4 | 0.0% | |||||||||
16.140 | Property | Lakeview BC Bldg 3 | 0.0% | |||||||||
16.141 | Property | Lakeview BC Bldg 2 | 0.0% | |||||||||
16.142 | Property | Ft. Lauderdale Industrial I | 0.0% | |||||||||
17 | Loan | Holiday Inn & Suites Plantation | 1.6% | Springing | ||||||||
18 | Loan | Wrigley Plaza | 1.5% | $1,115 | ||||||||
19 | Loan | Huntington Ridge Apartments | 1.5% | $4,375 | ||||||||
20 | Loan | Sweet Candy Building | 1.5% | $2,736 | ||||||||
21 | Loan | Pinehurst Centre | 1.5% | $2,059 | ||||||||
22 | Loan | Cherry Creek Apartments | 1.5% | $6,850 | ||||||||
23 | Loan | Maxwell Office Portfolio | 1.4% | $1,407 | ||||||||
23.01 | Property | SunTrust Building | 1.1% | |||||||||
23.02 | Property | McKay Building | 0.3% | |||||||||
24 | (29) | Loan | Peacock Run Apartments | 1.3% | $7,238 | |||||||
25 | Loan | Allendale Business Center | 1.3% | $2,611 | ||||||||
26 | Loan | 10 West Plaza | 1.2% | $916 | ||||||||
27 | Loan | Sunchase Park and Ramblewood Apartments | 1.2% | $7,250 | ||||||||
28 | Loan | Douglasville Marketplace | 1.2% | $701 | ||||||||
29 | Loan | Staybridge Suites - Indianapolis, IN | 1.2% | Greater of (i) 1/12 of 4% of the annual rent of the property for the previous 12 month period or (ii) amount required to be reserved pursuant to the franchise agreement | ||||||||
30 | Loan | Campbell Grove | 1.2% | $3,833 | ||||||||
31 | Loan | Hotel Indigo - Columbus IN | 1.1% | Greater of (i) 1/12 of 4% of the annual rent of the property for the previous 12 month period or (ii) amount required to be reserved pursuant to the franchise agreement | ||||||||
32 | Loan | 350-360 Fairfield Avenue | 1.1% | $2,677 | ||||||||
33 | Loan | The Registry Apartments | 0.9% | $2,575 | ||||||||
34 | Loan | Trinity Nueces MHC | 0.8% | $908 | ||||||||
35 | Loan | Southwood One | 0.8% | $1,484 | ||||||||
36 | Loan | Georgia Anchored Retail Portfolio | 0.8% | $1,637 | ||||||||
36.01 | Property | Shoppes of Hinesville | 0.5% | |||||||||
36.02 | Property | Pooler Square | 0.3% | |||||||||
37 | Loan | Holiday Inn Express & Suites Warrenton | 0.8% | 1/12th of 4% of the greater of (i) gross revenues in the preceding calendar year or (ii) the projected gross revenues for the current calendar year according to the most recent annual budget | ||||||||
38 | Loan | Kaufman - Ft. Collins Office Building | 0.7% | Springing | ||||||||
39 | Loan | Hinesville Square | 0.7% | $2,019 | ||||||||
40 | Loan | Royale Apartments | 0.7% | $1,708 | ||||||||
41 | Loan | Weatherbee Townhomes | 0.6% | $1,630 | ||||||||
42 | Loan | Siena Courtyard Apartments | 0.6% | $4,600 | ||||||||
43 | Loan | Eden Garden Apartments | 0.6% | $2,979 | ||||||||
44 | Loan | Highland Knolls Apartments | 0.5% | $1,458 | ||||||||
45 | Loan | Cherry Tree Crossing II & III | 0.5% | $294 | ||||||||
46 | Loan | MarMic Apartments | 0.5% | $3,325 | ||||||||
47 | Loan | Candlewood Suites - Fort Myers FL | 0.4% | Greater of (i) 1/12 of 4% of the annual rent of the property for the previous 12 month period or (ii) amount required to be reserved pursuant to the franchise agreement | ||||||||
48 | (30) | Loan | Beaver Pond Center | 0.4% | $543 | |||||||
49 | Loan | Buford Heights Apartments | 0.4% | $1,229 | ||||||||
50 | Loan | Country Inn & Suites Conyers | 0.4% | Greater of (i) 1/12 of 4% of annual gross revenue, or (ii) monthly amount required to be reserved pursuant to the franchise agreement (intitially, $4,329) | ||||||||
51 | Loan | Silsbee & Lumberton Retail | 0.4% | $485 | ||||||||
51.01 | Property | Lumberton Plaza | 0.2% | |||||||||
51.02 | Property | Silsbee Plaza | 0.2% | |||||||||
52 | Loan | Lubbock MHC Portfolio | 0.4% | $1,154 | ||||||||
52.01 | Property | Town & Country MHC | 0.2% | |||||||||
52.02 | Property | Slaton MHC | 0.1% | |||||||||
52.03 | Property | Texas West MHC | 0.1% | |||||||||
53 | Loan | Cactus Mobile Ranch | 0.2% | $221 |
A-1-16 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Upfront TI/LC Reserves | Monthly TI/LC Reserves | TI/LC Reserve Cap | Upfront Tax Reserves | Monthly Tax Reserves | Upfront Insurance Reserves | Monthly Insurance Reserves | Upfront Deferred Maint. Reserve | Upfront Debt Service Reserves | Monthly Debt Service Reserves | Upfront Environmental Reserves | Initial Other Reserves | ||||||||||||||||
1 | Loan | Coconut Point | 13.0% | $0 | Springing | $0 | Springing | $0 | Springing | $0 | $0 | $0 | $0 | $0 | ||||||||||||||||||
2 | Loan | Gurnee Mills | 9.8% | $0 | Springing | $0 | Springing | $0 | Springing | $0 | $0 | $0 | $0 | $0 | ||||||||||||||||||
3 | Loan | 9 West 57th Street | 6.5% | $25,000,000 | Springing | $25,000,000 | $9,417,640 | $3,139,213 | $264,333 | $88,111 | $287,500 | $0 | $0 | $0 | $29,524,018 | |||||||||||||||||
4 | Loan | Tampa Marriott Westshore | 3.9% | $0 | $0 | $347,220 | $38,580 | $52,210 | Springing | $0 | $0 | $0 | $0 | $90,450 | ||||||||||||||||||
5 | Loan | Cypress Park West | 3.8% | $200,000 | $28,220 | $1,500,000 | $499,958 | $65,625 | $29,408 | $14,704 | $0 | $0 | $0 | $0 | $1,563,252 | |||||||||||||||||
6 | Loan | CVS Office Centre Building | 3.7% | $0 | $28,313 | $58,037 | $58,037 | $0 | Springing | $31,250 | $0 | $0 | $0 | $500,000 | ||||||||||||||||||
7 | Loan | Peachtree Mall | 3.2% | $0 | Springing | $313,065 | $0 | Springing | $0 | Springing | $0 | $0 | $0 | $0 | $0 | |||||||||||||||||
8 | Loan | Eastern Shore Plaza | 3.1% | $0 | $11,250 | $400,000 | $0 | $16,617 | $14,307 | $7,153 | $0 | $0 | $0 | $0 | $283,000 | |||||||||||||||||
9 | Loan | Robert Pitt Professional Plaza | 3.0% | $275,000 | Springing | $275,000 | $164,899 | $32,980 | $4,133 | $4,133 | $8,750 | $0 | $0 | $0 | $3,000 | |||||||||||||||||
10 | Loan | Preserve at Autumn Ridge II | 2.7% | $0 | $0 | $75,537 | $9,533 | $5,200 | $867 | $155,808 | $0 | $0 | $0 | $0 | ||||||||||||||||||
11 | Loan | BJ’s Wholesale Club - Miami | 2.6% | $0 | $6,250 if BJ’s Wholesale Club, Inc. maintains a debt rating of at least “B3” from Moody’s or “B-” from S&P, $12,500 if they fail to maintain this rating | $0 | Springing | $11,256 | Springing | $0 | $0 | $0 | $0 | $0 | ||||||||||||||||||
12 | Loan | Holcomb Woods | 2.4% | $0 | $16,292 | $600,000 | $19,272 | $19,272 | $0 | Springing | $0 | $0 | $0 | $0 | $68,876 | |||||||||||||||||
13 | Loan | The Heights II | 2.3% | $0 | $0 | $95,068 | $47,534 | $110,833 | $11,083 | $6,250 | $0 | $0 | $0 | $0 | ||||||||||||||||||
14 | Loan | Beltway Marketplace | 2.2% | $0 | $5,097 | $305,820 | $47,250 | $7,875 | $13,832 | $1,383 | $0 | $0 | $0 | $0 | $500,000 | |||||||||||||||||
15 | Loan | Embarcadero Club Apartments | 2.1% | $0 | $0 | $48,793 | $16,927 | $69,891 | $9,984 | $89,000 | $0 | $0 | $0 | $500,000 | ||||||||||||||||||
16 | Loan | GLP Industrial Portfolio B | 2.1% | $0 | Springing | 1/12th of $0.25 times the aggregate number of rentable square feet then contained in the properties | $0 | Springing | $0 | Springing | $1,281,668 | $0 | $0 | $0 | $0 | |||||||||||||||||
16.001 | Property | Agave DC | 0.1% | |||||||||||||||||||||||||||||
16.002 | Property | Lehigh Valley 13 | 0.1% | |||||||||||||||||||||||||||||
16.003 | Property | Frontier Logistics BTS | 0.1% | |||||||||||||||||||||||||||||
16.004 | Property | Sugarland Interchange DC | 0.0% | |||||||||||||||||||||||||||||
16.005 | Property | York - Willow Springs | 0.0% | |||||||||||||||||||||||||||||
16.006 | Property | Atlanta - Liberty DC | 0.0% | |||||||||||||||||||||||||||||
16.007 | Property | South Bay DC | 0.0% | |||||||||||||||||||||||||||||
16.008 | Property | Sorensen Industrial | 0.0% | |||||||||||||||||||||||||||||
16.009 | Property | Miramar DC | 0.0% | |||||||||||||||||||||||||||||
16.010 | Property | York DC II | 0.0% | |||||||||||||||||||||||||||||
16.011 | Property | Carlisle DC Bldg 1 | 0.0% | |||||||||||||||||||||||||||||
16.012 | Property | Portside Distribution Center | 0.0% | |||||||||||||||||||||||||||||
16.013 | Property | Marina West A | 0.0% | |||||||||||||||||||||||||||||
16.014 | Property | Fremont East Bay DC | 0.0% | |||||||||||||||||||||||||||||
16.015 | Property | Harbor Gateway DC | 0.0% | |||||||||||||||||||||||||||||
16.016 | Property | Imperial DC 1 | 0.0% | |||||||||||||||||||||||||||||
16.017 | Property | Westport DC Bldg B | 0.0% | |||||||||||||||||||||||||||||
16.018 | Property | Westport DC Bldg A | 0.0% | |||||||||||||||||||||||||||||
16.019 | Property | Auburn DC | 0.0% | |||||||||||||||||||||||||||||
16.020 | Property | Southaven DC Bldg 2 | 0.0% | |||||||||||||||||||||||||||||
16.021 | Property | Marina West DC II Bldg 1 | 0.0% | |||||||||||||||||||||||||||||
16.022 | Property | Buckeye DC Bldg 1 | 0.0% | |||||||||||||||||||||||||||||
16.023 | Property | York DC III | 0.0% | |||||||||||||||||||||||||||||
16.024 | Property | Orange County DC | 0.0% | |||||||||||||||||||||||||||||
16.025 | Property | Kent Valley DC II | 0.0% | |||||||||||||||||||||||||||||
16.026 | Property | Memphis IC III | 0.0% | |||||||||||||||||||||||||||||
16.027 | Property | Pinole Point Building #1 | 0.0% | |||||||||||||||||||||||||||||
16.028 | Property | Cactus DC II | 0.0% | |||||||||||||||||||||||||||||
16.029 | Property | Fairburn DC | 0.0% | |||||||||||||||||||||||||||||
16.030 | Property | Windfern Distribution Center II | 0.0% | |||||||||||||||||||||||||||||
16.031 | Property | Miami DC | 0.0% | |||||||||||||||||||||||||||||
16.032 | Property | Southpoint F | 0.0% | |||||||||||||||||||||||||||||
16.033 | Property | Industrial Parkway DC | 0.0% | |||||||||||||||||||||||||||||
16.034 | Property | Chickasaw DC | 0.0% | |||||||||||||||||||||||||||||
16.035 | Property | Valley Crossings | 0.0% | |||||||||||||||||||||||||||||
16.036 | Property | Buckeye DC Bldg 2 | 0.0% | |||||||||||||||||||||||||||||
16.037 | Property | Southpoint B | 0.0% | |||||||||||||||||||||||||||||
16.038 | Property | Hartman Business Center I | 0.0% | |||||||||||||||||||||||||||||
16.039 | Property | Artesia DC | 0.0% | |||||||||||||||||||||||||||||
16.040 | Property | Bell Gardens Distribution Center #3 | 0.0% | |||||||||||||||||||||||||||||
16.041 | Property | Marina West B | 0.0% | |||||||||||||||||||||||||||||
16.042 | Property | Renton DC | 0.0% | |||||||||||||||||||||||||||||
16.043 | Property | Southpoint A | 0.0% | |||||||||||||||||||||||||||||
16.044 | Property | Westfork A5 | 0.0% | |||||||||||||||||||||||||||||
16.045 | Property | Marina West DC II Bldg 2 | 0.0% | |||||||||||||||||||||||||||||
16.046 | Property | Pinole Point Building #2 | 0.0% | |||||||||||||||||||||||||||||
16.047 | Property | Salt Lake DC II | 0.0% | |||||||||||||||||||||||||||||
16.048 | Property | Northwest 8 Industrial Center II | 0.0% | |||||||||||||||||||||||||||||
16.049 | Property | Salt Lake DC I | 0.0% | |||||||||||||||||||||||||||||
16.050 | Property | Southshore Commerce Center C | 0.0% | |||||||||||||||||||||||||||||
16.051 | Property | Pinole Point Building #3 | 0.0% | |||||||||||||||||||||||||||||
16.052 | Property | Steamboat DC | 0.0% | |||||||||||||||||||||||||||||
16.053 | Property | Palo Verde DC | 0.0% | |||||||||||||||||||||||||||||
16.054 | Property | South San Francisco DC II | 0.0% | |||||||||||||||||||||||||||||
16.055 | Property | Westfork C4 | 0.0% | |||||||||||||||||||||||||||||
16.056 | Property | South San Francisco DC | 0.0% | |||||||||||||||||||||||||||||
16.057 | Property | Southshore Commerce Center A | 0.0% | |||||||||||||||||||||||||||||
16.058 | Property | Kent Valley DC IV | 0.0% | |||||||||||||||||||||||||||||
16.059 | Property | Carlisle DC Bldg 2 | 0.0% | |||||||||||||||||||||||||||||
16.060 | Property | Bluegrass DC Bldg 4 | 0.0% | |||||||||||||||||||||||||||||
16.061 | Property | Westfork A4 | 0.0% | |||||||||||||||||||||||||||||
16.062 | Property | Beltway Crossing DC Bldg 2 | 0.0% | |||||||||||||||||||||||||||||
16.063 | Property | Ritner DC | 0.0% | |||||||||||||||||||||||||||||
16.064 | Property | Hartman Business Center II | 0.0% | |||||||||||||||||||||||||||||
16.065 | Property | Hayward DC | 0.0% | |||||||||||||||||||||||||||||
16.066 | Property | Houston DC Bldg 1 | 0.0% | |||||||||||||||||||||||||||||
16.067 | Property | Kent Valley DC | 0.0% | |||||||||||||||||||||||||||||
16.068 | Property | Lehigh Valley 9 | 0.0% | |||||||||||||||||||||||||||||
16.069 | Property | Beltway Crossing DC Bldg 3 | 0.0% | |||||||||||||||||||||||||||||
16.070 | Property | Southaven DC Bldg 1 | 0.0% | |||||||||||||||||||||||||||||
16.071 | Property | Bluegrass DC Bldg 1 | 0.0% | |||||||||||||||||||||||||||||
16.072 | Property | Suwanee Point Building 200 | 0.0% | |||||||||||||||||||||||||||||
16.073 | Property | Tamarac Business Center I | 0.0% | |||||||||||||||||||||||||||||
16.074 | Property | Gwinnett DC Bldg 1 | 0.0% | |||||||||||||||||||||||||||||
16.075 | Property | Houston DC Bldg 3 | 0.0% | |||||||||||||||||||||||||||||
16.076 | Property | Broadway 101 CC Bldg 9 | 0.0% | |||||||||||||||||||||||||||||
16.077 | Property | Iron Run DC | 0.0% | |||||||||||||||||||||||||||||
16.078 | Property | Windfern Distribution Center I | 0.0% | |||||||||||||||||||||||||||||
16.079 | Property | Miami DC II | 0.0% | |||||||||||||||||||||||||||||
16.080 | Property | Southshore Commerce Center B | 0.0% | |||||||||||||||||||||||||||||
16.081 | Property | Suwanee Point Building 100 | 0.0% | |||||||||||||||||||||||||||||
16.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | |||||||||||||||||||||||||||||
16.083 | Property | Southshore Commerce Center D | 0.0% |
A-1-17 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Upfront TI/LC Reserves | Monthly TI/LC Reserves | TI/LC Reserve Cap | Upfront Tax Reserves | Monthly Tax Reserves | Upfront Insurance Reserves | Monthly Insurance Reserves | Upfront Deferred Maint. Reserve | Upfront Debt Service Reserves | Monthly Debt Service Reserves | Upfront Environmental Reserves | Initial Other Reserves | ||||||||||||||||
16.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | |||||||||||||||||||||||||||||
16.085 | Property | Lehigh Valley DC II | 0.0% | |||||||||||||||||||||||||||||
16.086 | Property | Memphis IC I | 0.0% | |||||||||||||||||||||||||||||
16.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | |||||||||||||||||||||||||||||
16.088 | Property | Lehigh Valley 10 | 0.0% | |||||||||||||||||||||||||||||
16.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | |||||||||||||||||||||||||||||
16.090 | Property | Northwest 8 Industrial Center I | 0.0% | |||||||||||||||||||||||||||||
16.091 | Property | Bluegrass DC Bldg 3 | 0.0% | |||||||||||||||||||||||||||||
16.092 | Property | Andover DC Bldg A | 0.0% | |||||||||||||||||||||||||||||
16.093 | Property | Bluegrass DC Bldg 2 | 0.0% | |||||||||||||||||||||||||||||
16.094 | Property | Andover DC Bldg B | 0.0% | |||||||||||||||||||||||||||||
16.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | |||||||||||||||||||||||||||||
16.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | |||||||||||||||||||||||||||||
16.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | |||||||||||||||||||||||||||||
16.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | |||||||||||||||||||||||||||||
16.099 | Property | Lehigh Valley 11 | 0.0% | |||||||||||||||||||||||||||||
16.100 | Property | Tamarac Commerce Center | 0.0% | |||||||||||||||||||||||||||||
16.101 | Property | Houston DC Bldg 2 | 0.0% | |||||||||||||||||||||||||||||
16.102 | Property | Marina West DC II Bldg 3 | 0.0% | |||||||||||||||||||||||||||||
16.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | |||||||||||||||||||||||||||||
16.104 | Property | Commerce Park Medical Center | 0.0% | |||||||||||||||||||||||||||||
16.105 | Property | Houston IC | 0.0% | |||||||||||||||||||||||||||||
16.106 | Property | Gwinnett DC Bldg 2 | 0.0% | |||||||||||||||||||||||||||||
16.107 | Property | Weston Business Center | 0.0% | |||||||||||||||||||||||||||||
16.108 | Property | Kent Valley DC III | 0.0% | |||||||||||||||||||||||||||||
16.109 | Property | Commerce Park SW 2 | 0.0% | |||||||||||||||||||||||||||||
16.110 | Property | Commerce Park Westchase 3 | 0.0% | |||||||||||||||||||||||||||||
16.111 | Property | Lehigh Valley 12 | 0.0% | |||||||||||||||||||||||||||||
16.112 | Property | Houston DC Bldg 4 | 0.0% | |||||||||||||||||||||||||||||
16.113 | Property | Valley Forge 1 | 0.0% | |||||||||||||||||||||||||||||
16.114 | Property | Valley Forge 2 | 0.0% | |||||||||||||||||||||||||||||
16.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | |||||||||||||||||||||||||||||
16.116 | Property | Commerce Park SW 4 | 0.0% | |||||||||||||||||||||||||||||
16.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | |||||||||||||||||||||||||||||
16.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | |||||||||||||||||||||||||||||
16.119 | Property | Commerce Park SW 1 | 0.0% | |||||||||||||||||||||||||||||
16.120 | Property | Tamarac Business Center II | 0.0% | |||||||||||||||||||||||||||||
16.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | |||||||||||||||||||||||||||||
16.122 | Property | Commerce Park Westchase 2 | 0.0% | |||||||||||||||||||||||||||||
16.123 | Property | Memphis IC II | 0.0% | |||||||||||||||||||||||||||||
16.124 | Property | Commerce Park NW 3 | 0.0% | |||||||||||||||||||||||||||||
16.125 | Property | Commerce Park NW 4 | 0.0% | |||||||||||||||||||||||||||||
16.126 | Property | Commerce Park SW 3 | 0.0% | |||||||||||||||||||||||||||||
16.127 | Property | Commerce Park Westchase 1 | 0.0% | |||||||||||||||||||||||||||||
16.128 | Property | Commerce Park NW 2 | 0.0% | |||||||||||||||||||||||||||||
16.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | |||||||||||||||||||||||||||||
16.130 | Property | Commerce Park NW 1 | 0.0% | |||||||||||||||||||||||||||||
16.131 | Property | Lakeview BC Bldg 1 | 0.0% | |||||||||||||||||||||||||||||
16.132 | Property | Ft. Lauderdale Industrial II | 0.0% | |||||||||||||||||||||||||||||
16.133 | Property | Valley Forge 3 | 0.0% | |||||||||||||||||||||||||||||
16.134 | Property | Lakeview BC Bldg 7 | 0.0% | |||||||||||||||||||||||||||||
16.135 | Property | Lakeview BC Bldg 4 | 0.0% | |||||||||||||||||||||||||||||
16.136 | Property | Lakeview BC Bldg 5 | 0.0% | |||||||||||||||||||||||||||||
16.137 | Property | Commerce Park SW 5 | 0.0% | |||||||||||||||||||||||||||||
16.138 | Property | Lakeview BC Bldg 6 | 0.0% | |||||||||||||||||||||||||||||
16.139 | Property | Valley Forge 4 | 0.0% | |||||||||||||||||||||||||||||
16.140 | Property | Lakeview BC Bldg 3 | 0.0% | |||||||||||||||||||||||||||||
16.141 | Property | Lakeview BC Bldg 2 | 0.0% | |||||||||||||||||||||||||||||
16.142 | Property | Ft. Lauderdale Industrial I | 0.0% | |||||||||||||||||||||||||||||
17 | Loan | Holiday Inn & Suites Plantation | 1.6% | $0 | $0 | $230,606 | $19,217 | $93,730 | Springing | $11,175 | $0 | $0 | $0 | $2,000,000 | ||||||||||||||||||
18 | Loan | Wrigley Plaza | 1.5% | $300,000 | $3,982 | $87,336 | $17,467 | $34,872 | $3,487 | $0 | $0 | $0 | $0 | $79,767 | ||||||||||||||||||
19 | Loan | Huntington Ridge Apartments | 1.5% | $0 | $0 | $123,412 | $13,712 | $9,510 | $4,755 | $0 | $0 | $0 | $0 | $0 | ||||||||||||||||||
20 | Loan | Sweet Candy Building | 1.5% | $12,031 | $12,031 | $400,000 | $14,811 | $14,811 | $1,415 | $1,415 | $0 | $0 | $0 | $0 | $0 | |||||||||||||||||
21 | Loan | Pinehurst Centre | 1.5% | $200,000 | $22,917 | $39,351 | $7,870 | $11,905 | $1,082 | $5,000 | $0 | $0 | $0 | $0 | ||||||||||||||||||
22 | Loan | Cherry Creek Apartments | 1.5% | $0 | $0 | $213,530 | $19,412 | $20,500 | $10,250 | $26,563 | $0 | $0 | $0 | $0 | ||||||||||||||||||
23 | Loan | Maxwell Office Portfolio | 1.4% | $55,000 | $8,655 | 150,000 for McKay Building | $113,282 | $10,806 | $16,152 | $4,038 | $0 | $0 | $0 | $0 | $0 | |||||||||||||||||
23.01 | Property | SunTrust Building | 1.1% | |||||||||||||||||||||||||||||
23.02 | Property | McKay Building | 0.3% | |||||||||||||||||||||||||||||
24 | (29) | Loan | Peacock Run Apartments | 1.3% | $0 | $0 | $184,041 | $20,449 | $58,410 | $7,109 | $24,531 | $43,608 | $0 | $0 | $0 | |||||||||||||||||
25 | Loan | Allendale Business Center | 1.3% | $0 | $11,097 | $550,000 | $34,082 | $17,041 | $11,446 | $1,908 | $41,250 | $0 | $0 | $0 | $529,803 | |||||||||||||||||
26 | Loan | 10 West Plaza | 1.2% | $0 | $4,128 | $109,572 | $15,653 | $2,037 | $1,018 | $0 | $0 | $0 | $0 | $0 | ||||||||||||||||||
27 | Loan | Sunchase Park and Ramblewood Apartments | 1.2% | $0 | $0 | $72,600 | $14,520 | $18,883 | $4,721 | $10,938 | $0 | $0 | $0 | $0 | ||||||||||||||||||
28 | Loan | Douglasville Marketplace | 1.2% | $0 | $4,905 | $200,000 | $90,188 | $9,019 | $7,075 | $1,415 | $0 | $0 | $0 | $0 | $0 | |||||||||||||||||
29 | Loan | Staybridge Suites - Indianapolis, IN | 1.2% | $0 | $0 | $94,524 | $23,631 | $3,914 | $3,914 | $0 | $0 | $0 | $0 | $1,450,000 | ||||||||||||||||||
30 | Loan | Campbell Grove | 1.2% | $0 | $0 | $101,372 | $15,314 | $22,743 | $7,581 | $0 | $0 | $0 | $0 | $0 | ||||||||||||||||||
31 | Loan | Hotel Indigo - Columbus IN | 1.1% | $0 | $0 | $0 | $11,654 | $11,644 | $3,881 | $17,866 | $0 | $0 | $0 | $0 | ||||||||||||||||||
32 | Loan | 350-360 Fairfield Avenue | 1.1% | $100,000 | $10,708 | $0 | $30,549 | $21,696 | $3,616 | $358,500 | $0 | $0 | $0 | $760,662 | ||||||||||||||||||
33 | Loan | The Registry Apartments | 0.9% | $0 | $0 | $10,286 | $10,286 | $8,583 | $4,291 | $117,125 | $0 | $0 | $0 | $0 | ||||||||||||||||||
34 | Loan | Trinity Nueces MHC | 0.8% | $0 | $0 | $135,956 | $11,670 | $4,750 | $1,188 | $0 | $0 | $0 | $0 | $0 | ||||||||||||||||||
35 | Loan | Southwood One | 0.8% | $0 | $7,422 | $300,000 | $0 | $16,531 | $19,151 | $2,736 | $0 | $0 | $0 | $0 | $0 | |||||||||||||||||
36 | Loan | Georgia Anchored Retail Portfolio | 0.8% | $100,000 | $3,939 | $300,000 | $37,705 | $7,541 | $17,993 | $2,999 | $35,250 | $0 | $0 | $0 | $199,140 | |||||||||||||||||
36.01 | Property | Shoppes of Hinesville | 0.5% | |||||||||||||||||||||||||||||
36.02 | Property | Pooler Square | 0.3% | |||||||||||||||||||||||||||||
37 | Loan | Holiday Inn Express & Suites Warrenton | 0.8% | $0 | $0 | $26,924 | $5,685 | $29,074 | $3,230 | $0 | $0 | $0 | $0 | $1,553,263 | ||||||||||||||||||
38 | Loan | Kaufman - Ft. Collins Office Building | 0.7% | $0 | Springing | $0 | Springing | $0 | Springing | $0 | $0 | $0 | $0 | $0 | ||||||||||||||||||
39 | Loan | Hinesville Square | 0.7% | $150,000 | $3,100 | $250,000 | $54,971 | $7,853 | $8,110 | $4,055 | $85,125 | $0 | $0 | $0 | $60,000 | |||||||||||||||||
40 | Loan | Royale Apartments | 0.7% | $0 | $0 | $9,634 | $4,817 | $26,135 | $2,376 | $0 | $0 | $0 | $0 | $0 | ||||||||||||||||||
41 | Loan | Weatherbee Townhomes | 0.6% | $0 | $0 | $65,237 | $5,931 | $3,031 | $3,031 | $15,625 | $0 | $0 | $0 | $0 | ||||||||||||||||||
42 | Loan | Siena Courtyard Apartments | 0.6% | $0 | $0 | $9,095 | $4,547 | $30,843 | $4,406 | $16,750 | $0 | $0 | $0 | $0 | ||||||||||||||||||
43 | Loan | Eden Garden Apartments | 0.6% | $0 | $0 | $8,239 | $8,239 | $0 | $3,984 | $28,125 | $0 | $0 | $0 | $0 | ||||||||||||||||||
44 | Loan | Highland Knolls Apartments | 0.5% | $0 | $0 | $10,046 | $5,023 | $4,537 | $1,134 | $0 | $0 | $0 | $0 | $0 | ||||||||||||||||||
45 | Loan | Cherry Tree Crossing II & III | 0.5% | $0 | $1,897 | $60,000 | $15,727 | $5,242 | $742 | $742 | $0 | $0 | $0 | $0 | $128,750 | |||||||||||||||||
46 | Loan | MarMic Apartments | 0.5% | $0 | $0 | $21,858 | $7,286 | $14,694 | $4,898 | $18,594 | $0 | $0 | $0 | $0 | ||||||||||||||||||
47 | Loan | Candlewood Suites - Fort Myers FL | 0.4% | $0 | $0 | $9,118 | $4,559 | $3,855 | $3,855 | $11,500 | $0 | $0 | $0 | $386,000 | ||||||||||||||||||
48 | (30) | Loan | Beaver Pond Center | 0.4% | $140,000 | Springing | $140,000 | $0 | $3,057 | $4,583 | $458 | $4,375 | $0 | $0 | $0 | $0 | ||||||||||||||||
49 | Loan | Buford Heights Apartments | 0.4% | $0 | $0 | $6,891 | $3,446 | $31,991 | $3,999 | $0 | $0 | $0 | $0 | $0 | ||||||||||||||||||
50 | Loan | Country Inn & Suites Conyers | 0.4% | $0 | $0 | $31,964 | $2,664 | $10,508 | $1,051 | $9,625 | $0 | $0 | $0 | $650,000 | ||||||||||||||||||
51 | Loan | Silsbee & Lumberton Retail | 0.4% | $0 | $2,292 | $13,679 | $4,560 | $11,055 | $2,764 | $1,706 | $0 | $0 | $0 | $42,000 | ||||||||||||||||||
51.01 | Property | Lumberton Plaza | 0.2% | |||||||||||||||||||||||||||||
51.02 | Property | Silsbee Plaza | 0.2% | |||||||||||||||||||||||||||||
52 | Loan | Lubbock MHC Portfolio | 0.4% | $0 | $0 | $1,442 | $1,442 | $3,356 | $1,678 | $33,875 | $0 | $0 | $0 | $0 | ||||||||||||||||||
52.01 | Property | Town & Country MHC | 0.2% | |||||||||||||||||||||||||||||
52.02 | Property | Slaton MHC | 0.1% | |||||||||||||||||||||||||||||
52.03 | Property | Texas West MHC | 0.1% | |||||||||||||||||||||||||||||
53 | Loan | Cactus Mobile Ranch | 0.2% | $0 | $0 | $1,339 | $268 | $562 | $281 | $0 | $0 | $0 | $0 | $0 |
A-1-18 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Initial Other Reserves Description | Ongoing Other Reserves | ||||||
1 | Loan | Coconut Point | 13.0% | $0 | ||||||||
2 | Loan | Gurnee Mills | 9.8% | $0 | ||||||||
3 | Loan | 9 West 57th Street | 6.5% | Free Rent Reserve ($16,462,228); Outstanding TI/LC Reserve ($13,061,790) | $0 | |||||||
4 | Loan | Tampa Marriott Westshore | 3.9% | Ground Rent Reserve | Springing | |||||||
5 | Loan | Cypress Park West | 3.8% | Specified Tenant Leasing Reserve ($1,483,934); Free Rent Reserve ($79,318) | Springing | |||||||
6 | Loan | CVS Office Centre Building | 3.7% | TI Reserve | Springing | |||||||
7 | Loan | Peachtree Mall | 3.2% | Springing | ||||||||
8 | Loan | Eastern Shore Plaza | 3.1% | Outstanding Tenant Improvements ($230,000); Rent Abatement Reserve ($53,000) | Springing | |||||||
9 | Loan | Robert Pitt Professional Plaza | 3.0% | Condominium Common Charge | Specified Tenant Security Deposit (Springing); Condominium Common Charge (Springing); Lease Sweep Reserve (Springing) | |||||||
10 | Loan | Preserve at Autumn Ridge II | 2.7% | $0 | ||||||||
11 | Loan | BJ’s Wholesale Club - Miami | 2.6% | $28,000 for the first 36 payments | ||||||||
12 | Loan | Holcomb Woods | 2.4% | Free Rent Reserve | $0 | |||||||
13 | Loan | The Heights II | 2.3% | $0 | ||||||||
14 | Loan | Beltway Marketplace | 2.2% | Renovation Work | Springing | |||||||
15 | Loan | Embarcadero Club Apartments | 2.1% | Credit Enhancement Reserve | $0 | |||||||
16 | Loan | GLP Industrial Portfolio B | 2.1% | $0 | ||||||||
16.001 | Property | Agave DC | 0.1% | |||||||||
16.002 | Property | Lehigh Valley 13 | 0.1% | |||||||||
16.003 | Property | Frontier Logistics BTS | 0.1% | |||||||||
16.004 | Property | Sugarland Interchange DC | 0.0% | |||||||||
16.005 | Property | York - Willow Springs | 0.0% | |||||||||
16.006 | Property | Atlanta - Liberty DC | 0.0% | |||||||||
16.007 | Property | South Bay DC | 0.0% | |||||||||
16.008 | Property | Sorensen Industrial | 0.0% | |||||||||
16.009 | Property | Miramar DC | 0.0% | |||||||||
16.010 | Property | York DC II | 0.0% | |||||||||
16.011 | Property | Carlisle DC Bldg 1 | 0.0% | |||||||||
16.012 | Property | Portside Distribution Center | 0.0% | |||||||||
16.013 | Property | Marina West A | 0.0% | |||||||||
16.014 | Property | Fremont East Bay DC | 0.0% | |||||||||
16.015 | Property | Harbor Gateway DC | 0.0% | |||||||||
16.016 | Property | Imperial DC 1 | 0.0% | |||||||||
16.017 | Property | Westport DC Bldg B | 0.0% | |||||||||
16.018 | Property | Westport DC Bldg A | 0.0% | |||||||||
16.019 | Property | Auburn DC | 0.0% | |||||||||
16.020 | Property | Southaven DC Bldg 2 | 0.0% | |||||||||
16.021 | Property | Marina West DC II Bldg 1 | 0.0% | |||||||||
16.022 | Property | Buckeye DC Bldg 1 | 0.0% | |||||||||
16.023 | Property | York DC III | 0.0% | |||||||||
16.024 | Property | Orange County DC | 0.0% | |||||||||
16.025 | Property | Kent Valley DC II | 0.0% | |||||||||
16.026 | Property | Memphis IC III | 0.0% | |||||||||
16.027 | Property | Pinole Point Building #1 | 0.0% | |||||||||
16.028 | Property | Cactus DC II | 0.0% | |||||||||
16.029 | Property | Fairburn DC | 0.0% | |||||||||
16.030 | Property | Windfern Distribution Center II | 0.0% | |||||||||
16.031 | Property | Miami DC | 0.0% | |||||||||
16.032 | Property | Southpoint F | 0.0% | |||||||||
16.033 | Property | Industrial Parkway DC | 0.0% | |||||||||
16.034 | Property | Chickasaw DC | 0.0% | |||||||||
16.035 | Property | Valley Crossings | 0.0% | |||||||||
16.036 | Property | Buckeye DC Bldg 2 | 0.0% | |||||||||
16.037 | Property | Southpoint B | 0.0% | |||||||||
16.038 | Property | Hartman Business Center I | 0.0% | |||||||||
16.039 | Property | Artesia DC | 0.0% | |||||||||
16.040 | Property | Bell Gardens Distribution Center #3 | 0.0% | |||||||||
16.041 | Property | Marina West B | 0.0% | |||||||||
16.042 | Property | Renton DC | 0.0% | |||||||||
16.043 | Property | Southpoint A | 0.0% | |||||||||
16.044 | Property | Westfork A5 | 0.0% | |||||||||
16.045 | Property | Marina West DC II Bldg 2 | 0.0% | |||||||||
16.046 | Property | Pinole Point Building #2 | 0.0% | |||||||||
16.047 | Property | Salt Lake DC II | 0.0% | |||||||||
16.048 | Property | Northwest 8 Industrial Center II | 0.0% | |||||||||
16.049 | Property | Salt Lake DC I | 0.0% | |||||||||
16.050 | Property | Southshore Commerce Center C | 0.0% | |||||||||
16.051 | Property | Pinole Point Building #3 | 0.0% | |||||||||
16.052 | Property | Steamboat DC | 0.0% | |||||||||
16.053 | Property | Palo Verde DC | 0.0% | |||||||||
16.054 | Property | South San Francisco DC II | 0.0% | |||||||||
16.055 | Property | Westfork C4 | 0.0% | |||||||||
16.056 | Property | South San Francisco DC | 0.0% | |||||||||
16.057 | Property | Southshore Commerce Center A | 0.0% | |||||||||
16.058 | Property | Kent Valley DC IV | 0.0% | |||||||||
16.059 | Property | Carlisle DC Bldg 2 | 0.0% | |||||||||
16.060 | Property | Bluegrass DC Bldg 4 | 0.0% | |||||||||
16.061 | Property | Westfork A4 | 0.0% | |||||||||
16.062 | Property | Beltway Crossing DC Bldg 2 | 0.0% | |||||||||
16.063 | Property | Ritner DC | 0.0% | |||||||||
16.064 | Property | Hartman Business Center II | 0.0% | |||||||||
16.065 | Property | Hayward DC | 0.0% | |||||||||
16.066 | Property | Houston DC Bldg 1 | 0.0% | |||||||||
16.067 | Property | Kent Valley DC | 0.0% | |||||||||
16.068 | Property | Lehigh Valley 9 | 0.0% | |||||||||
16.069 | Property | Beltway Crossing DC Bldg 3 | 0.0% | |||||||||
16.070 | Property | Southaven DC Bldg 1 | 0.0% | |||||||||
16.071 | Property | Bluegrass DC Bldg 1 | 0.0% | |||||||||
16.072 | Property | Suwanee Point Building 200 | 0.0% | |||||||||
16.073 | Property | Tamarac Business Center I | 0.0% | |||||||||
16.074 | Property | Gwinnett DC Bldg 1 | 0.0% | |||||||||
16.075 | Property | Houston DC Bldg 3 | 0.0% | |||||||||
16.076 | Property | Broadway 101 CC Bldg 9 | 0.0% | |||||||||
16.077 | Property | Iron Run DC | 0.0% | |||||||||
16.078 | Property | Windfern Distribution Center I | 0.0% | |||||||||
16.079 | Property | Miami DC II | 0.0% | |||||||||
16.080 | Property | Southshore Commerce Center B | 0.0% | |||||||||
16.081 | Property | Suwanee Point Building 100 | 0.0% | |||||||||
16.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | |||||||||
16.083 | Property | Southshore Commerce Center D | 0.0% |
A-1-19 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Initial Other Reserves Description | Ongoing Other Reserves | ||||||
16.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | |||||||||
16.085 | Property | Lehigh Valley DC II | 0.0% | |||||||||
16.086 | Property | Memphis IC I | 0.0% | |||||||||
16.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | |||||||||
16.088 | Property | Lehigh Valley 10 | 0.0% | |||||||||
16.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | |||||||||
16.090 | Property | Northwest 8 Industrial Center I | 0.0% | |||||||||
16.091 | Property | Bluegrass DC Bldg 3 | 0.0% | |||||||||
16.092 | Property | Andover DC Bldg A | 0.0% | |||||||||
16.093 | Property | Bluegrass DC Bldg 2 | 0.0% | |||||||||
16.094 | Property | Andover DC Bldg B | 0.0% | |||||||||
16.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | |||||||||
16.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | |||||||||
16.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | |||||||||
16.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | |||||||||
16.099 | Property | Lehigh Valley 11 | 0.0% | |||||||||
16.100 | Property | Tamarac Commerce Center | 0.0% | |||||||||
16.101 | Property | Houston DC Bldg 2 | 0.0% | |||||||||
16.102 | Property | Marina West DC II Bldg 3 | 0.0% | |||||||||
16.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | |||||||||
16.104 | Property | Commerce Park Medical Center | 0.0% | |||||||||
16.105 | Property | Houston IC | 0.0% | |||||||||
16.106 | Property | Gwinnett DC Bldg 2 | 0.0% | |||||||||
16.107 | Property | Weston Business Center | 0.0% | |||||||||
16.108 | Property | Kent Valley DC III | 0.0% | |||||||||
16.109 | Property | Commerce Park SW 2 | 0.0% | |||||||||
16.110 | Property | Commerce Park Westchase 3 | 0.0% | |||||||||
16.111 | Property | Lehigh Valley 12 | 0.0% | |||||||||
16.112 | Property | Houston DC Bldg 4 | 0.0% | |||||||||
16.113 | Property | Valley Forge 1 | 0.0% | |||||||||
16.114 | Property | Valley Forge 2 | 0.0% | |||||||||
16.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | |||||||||
16.116 | Property | Commerce Park SW 4 | 0.0% | |||||||||
16.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | |||||||||
16.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | |||||||||
16.119 | Property | Commerce Park SW 1 | 0.0% | |||||||||
16.120 | Property | Tamarac Business Center II | 0.0% | |||||||||
16.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | |||||||||
16.122 | Property | Commerce Park Westchase 2 | 0.0% | |||||||||
16.123 | Property | Memphis IC II | 0.0% | |||||||||
16.124 | Property | Commerce Park NW 3 | 0.0% | |||||||||
16.125 | Property | Commerce Park NW 4 | 0.0% | |||||||||
16.126 | Property | Commerce Park SW 3 | 0.0% | |||||||||
16.127 | Property | Commerce Park Westchase 1 | 0.0% | |||||||||
16.128 | Property | Commerce Park NW 2 | 0.0% | |||||||||
16.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | |||||||||
16.130 | Property | Commerce Park NW 1 | 0.0% | |||||||||
16.131 | Property | Lakeview BC Bldg 1 | 0.0% | |||||||||
16.132 | Property | Ft. Lauderdale Industrial II | 0.0% | |||||||||
16.133 | Property | Valley Forge 3 | 0.0% | |||||||||
16.134 | Property | Lakeview BC Bldg 7 | 0.0% | |||||||||
16.135 | Property | Lakeview BC Bldg 4 | 0.0% | |||||||||
16.136 | Property | Lakeview BC Bldg 5 | 0.0% | |||||||||
16.137 | Property | Commerce Park SW 5 | 0.0% | |||||||||
16.138 | Property | Lakeview BC Bldg 6 | 0.0% | |||||||||
16.139 | Property | Valley Forge 4 | 0.0% | |||||||||
16.140 | Property | Lakeview BC Bldg 3 | 0.0% | |||||||||
16.141 | Property | Lakeview BC Bldg 2 | 0.0% | |||||||||
16.142 | Property | Ft. Lauderdale Industrial I | 0.0% | |||||||||
17 | Loan | Holiday Inn & Suites Plantation | 1.6% | PIP Reserve | Springing | |||||||
18 | Loan | Wrigley Plaza | 1.5% | Ground Rent Funds ($34,167); Initial Rent Credit Holdback Amount ($45,600) | Ground Rent Funds ($17,083); Lease Sweep Reserve (Springing) | |||||||
19 | Loan | Huntington Ridge Apartments | 1.5% | $0 | ||||||||
20 | Loan | Sweet Candy Building | 1.5% | Springing | ||||||||
21 | Loan | Pinehurst Centre | 1.5% | $0 | ||||||||
22 | Loan | Cherry Creek Apartments | 1.5% | $0 | ||||||||
23 | Loan | Maxwell Office Portfolio | 1.4% | Springing | ||||||||
23.01 | Property | SunTrust Building | 1.1% | |||||||||
23.02 | Property | McKay Building | 0.3% | |||||||||
24 | (29) | Loan | Peacock Run Apartments | 1.3% | $0 | |||||||
25 | Loan | Allendale Business Center | 1.3% | Free Rent Reserve ($388,854); Condo Assessments Reserve Account ($40,833); TXR Unfunded Obligation ($37,054); Renmatix Unfunded Obligation ($26,795); Hochiki Unfunded Obligation ($36,267) | Springing | |||||||
26 | Loan | 10 West Plaza | 1.2% | $0 | ||||||||
27 | Loan | Sunchase Park and Ramblewood Apartments | 1.2% | $0 | ||||||||
28 | Loan | Douglasville Marketplace | 1.2% | Springing | ||||||||
29 | Loan | Staybridge Suites - Indianapolis, IN | 1.2% | PIP Reserve ($1,425,000); Seasonality Reserve ($25,000) | $25,000 | |||||||
30 | Loan | Campbell Grove | 1.2% | $0 | ||||||||
31 | Loan | Hotel Indigo - Columbus IN | 1.1% | Springing | ||||||||
32 | Loan | 350-360 Fairfield Avenue | 1.1% | Free Rent Reserve ($129,086); Parking Lease Reserve ($218,000); Koskoff Reserve ($192,003); Unfunded Obligations Reserve ($221,574) | Springing | |||||||
33 | Loan | The Registry Apartments | 0.9% | $0 | ||||||||
34 | Loan | Trinity Nueces MHC | 0.8% | $0 | ||||||||
35 | Loan | Southwood One | 0.8% | Springing | ||||||||
36 | Loan | Georgia Anchored Retail Portfolio | 0.8% | Free Rent Reserve ($188,640); Gap Rent Reserve ($10,500) | Springing | |||||||
36.01 | Property | Shoppes of Hinesville | 0.5% | |||||||||
36.02 | Property | Pooler Square | 0.3% | |||||||||
37 | Loan | Holiday Inn Express & Suites Warrenton | 0.8% | PIP Reserve ($1,413,263); Seasonality Reserve ($140,000) | Springing | |||||||
38 | Loan | Kaufman - Ft. Collins Office Building | 0.7% | Springing | ||||||||
39 | Loan | Hinesville Square | 0.7% | Unfunded Obligations Reserve ($45,000); Free Rent Reserve ($15,000) | Springing | |||||||
40 | Loan | Royale Apartments | 0.7% | $0 | ||||||||
41 | Loan | Weatherbee Townhomes | 0.6% | $0 | ||||||||
42 | Loan | Siena Courtyard Apartments | 0.6% | $0 | ||||||||
43 | Loan | Eden Garden Apartments | 0.6% | $0 | ||||||||
44 | Loan | Highland Knolls Apartments | 0.5% | $0 | ||||||||
45 | Loan | Cherry Tree Crossing II & III | 0.5% | Tenant Allowance Reserve (Kay Jewelers, $40,000); Tenant Credit Reserve Fund (Five Guys, $75,000); Ground Rent Reserve ($13,750) | Springing | |||||||
46 | Loan | MarMic Apartments | 0.5% | $0 | ||||||||
47 | Loan | Candlewood Suites - Fort Myers FL | 0.4% | PIP Reserve | 30,000 in February 2016; 40,000 thereafter | |||||||
48 | (30) | Loan | Beaver Pond Center | 0.4% | Springing | |||||||
49 | Loan | Buford Heights Apartments | 0.4% | $0 | ||||||||
50 | Loan | Country Inn & Suites Conyers | 0.4% | PIP Reserve | Springing | |||||||
51 | Loan | Silsbee & Lumberton Retail | 0.4% | AT&T Lease Reserve Deposit ($32,000); Hard Bean Lease Reserve Deposit ($10,000) | $0 | |||||||
51.01 | Property | Lumberton Plaza | 0.2% | |||||||||
51.02 | Property | Silsbee Plaza | 0.2% | |||||||||
52 | Loan | Lubbock MHC Portfolio | 0.4% | $0 | ||||||||
52.01 | Property | Town & Country MHC | 0.2% | |||||||||
52.02 | Property | Slaton MHC | 0.1% | |||||||||
52.03 | Property | Texas West MHC | 0.1% | |||||||||
53 | Loan | Cactus Mobile Ranch | 0.2% | $0 |
A-1-20 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Ongoing Other Reserves Description | |||||
1 | Loan | Coconut Point | 13.0% | |||||||
2 | Loan | Gurnee Mills | 9.8% | |||||||
3 | Loan | 9 West 57th Street | 6.5% | |||||||
4 | Loan | Tampa Marriott Westshore | 3.9% | Ground Rent Reserve: an amount sufficient to pay 3 months’ ground rent | ||||||
5 | Loan | Cypress Park West | 3.8% | Lease Sweep Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a specified tenant sweep period. | ||||||
6 | Loan | CVS Office Centre Building | 3.7% | Lease Sweep Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a specified tenant sweep period. | ||||||
7 | Loan | Peachtree Mall | 3.2% | JCP Sweep Reserve | ||||||
8 | Loan | Eastern Shore Plaza | 3.1% | Sweep Lease Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a major tenant sweep period. | ||||||
9 | Loan | Robert Pitt Professional Plaza | 3.0% | Specified Tenant Security Deposit: After the occurrence of any Specified Tenant Sweep Event, borrower shall deposit an amount equal to the greater of (i) 12 months of rent payable by the applicable specified tenant or (ii) with respect to (A) Diversified Supplies tenant, $165,290, (B) Gemstar Inc. tenant, $519,847, (C) Gross Sales tenant, $49,824 Condominium Common Charges: Borrower will be required to make monthly payments of 1/12 of condominium common charges during a cash sweep period. Additionally, if the reserve falls below $3,000, borrower will deposit all excess cash until the amount on deposit is at least $3,000. Lease Sweep Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a major tenant sweep period. | ||||||
10 | Loan | Preserve at Autumn Ridge II | 2.7% | |||||||
11 | Loan | BJ’s Wholesale Club - Miami | 2.6% | Single Tenant Reserve | ||||||
12 | Loan | Holcomb Woods | 2.4% | |||||||
13 | Loan | The Heights II | 2.3% | |||||||
14 | Loan | Beltway Marketplace | 2.2% | Lease Sweep Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a major tenant sweep period. | ||||||
15 | Loan | Embarcadero Club Apartments | 2.1% | |||||||
16 | Loan | GLP Industrial Portfolio B | 2.1% | |||||||
16.001 | Property | Agave DC | 0.1% | |||||||
16.002 | Property | Lehigh Valley 13 | 0.1% | |||||||
16.003 | Property | Frontier Logistics BTS | 0.1% | |||||||
16.004 | Property | Sugarland Interchange DC | 0.0% | |||||||
16.005 | Property | York - Willow Springs | 0.0% | |||||||
16.006 | Property | Atlanta - Liberty DC | 0.0% | |||||||
16.007 | Property | South Bay DC | 0.0% | |||||||
16.008 | Property | Sorensen Industrial | 0.0% | |||||||
16.009 | Property | Miramar DC | 0.0% | |||||||
16.010 | Property | York DC II | 0.0% | |||||||
16.011 | Property | Carlisle DC Bldg 1 | 0.0% | |||||||
16.012 | Property | Portside Distribution Center | 0.0% | |||||||
16.013 | Property | Marina West A | 0.0% | |||||||
16.014 | Property | Fremont East Bay DC | 0.0% | |||||||
16.015 | Property | Harbor Gateway DC | 0.0% | |||||||
16.016 | Property | Imperial DC 1 | 0.0% | |||||||
16.017 | Property | Westport DC Bldg B | 0.0% | |||||||
16.018 | Property | Westport DC Bldg A | 0.0% | |||||||
16.019 | Property | Auburn DC | 0.0% | |||||||
16.020 | Property | Southaven DC Bldg 2 | 0.0% | |||||||
16.021 | Property | Marina West DC II Bldg 1 | 0.0% | |||||||
16.022 | Property | Buckeye DC Bldg 1 | 0.0% | |||||||
16.023 | Property | York DC III | 0.0% | |||||||
16.024 | Property | Orange County DC | 0.0% | |||||||
16.025 | Property | Kent Valley DC II | 0.0% | |||||||
16.026 | Property | Memphis IC III | 0.0% | |||||||
16.027 | Property | Pinole Point Building #1 | 0.0% | |||||||
16.028 | Property | Cactus DC II | 0.0% | |||||||
16.029 | Property | Fairburn DC | 0.0% | |||||||
16.030 | Property | Windfern Distribution Center II | 0.0% | |||||||
16.031 | Property | Miami DC | 0.0% | |||||||
16.032 | Property | Southpoint F | 0.0% | |||||||
16.033 | Property | Industrial Parkway DC | 0.0% | |||||||
16.034 | Property | Chickasaw DC | 0.0% | |||||||
16.035 | Property | Valley Crossings | 0.0% | |||||||
16.036 | Property | Buckeye DC Bldg 2 | 0.0% | |||||||
16.037 | Property | Southpoint B | 0.0% | |||||||
16.038 | Property | Hartman Business Center I | 0.0% | |||||||
16.039 | Property | Artesia DC | 0.0% | |||||||
16.040 | Property | Bell Gardens Distribution Center #3 | 0.0% | |||||||
16.041 | Property | Marina West B | 0.0% | |||||||
16.042 | Property | Renton DC | 0.0% | |||||||
16.043 | Property | Southpoint A | 0.0% | |||||||
16.044 | Property | Westfork A5 | 0.0% | |||||||
16.045 | Property | Marina West DC II Bldg 2 | 0.0% | |||||||
16.046 | Property | Pinole Point Building #2 | 0.0% | |||||||
16.047 | Property | Salt Lake DC II | 0.0% | |||||||
16.048 | Property | Northwest 8 Industrial Center II | 0.0% | |||||||
16.049 | Property | Salt Lake DC I | 0.0% | |||||||
16.050 | Property | Southshore Commerce Center C | 0.0% | |||||||
16.051 | Property | Pinole Point Building #3 | 0.0% | |||||||
16.052 | Property | Steamboat DC | 0.0% | |||||||
16.053 | Property | Palo Verde DC | 0.0% | |||||||
16.054 | Property | South San Francisco DC II | 0.0% | |||||||
16.055 | Property | Westfork C4 | 0.0% | |||||||
16.056 | Property | South San Francisco DC | 0.0% | |||||||
16.057 | Property | Southshore Commerce Center A | 0.0% | |||||||
16.058 | Property | Kent Valley DC IV | 0.0% | |||||||
16.059 | Property | Carlisle DC Bldg 2 | 0.0% | |||||||
16.060 | Property | Bluegrass DC Bldg 4 | 0.0% | |||||||
16.061 | Property | Westfork A4 | 0.0% | |||||||
16.062 | Property | Beltway Crossing DC Bldg 2 | 0.0% | |||||||
16.063 | Property | Ritner DC | 0.0% | |||||||
16.064 | Property | Hartman Business Center II | 0.0% | |||||||
16.065 | Property | Hayward DC | 0.0% | |||||||
16.066 | Property | Houston DC Bldg 1 | 0.0% | |||||||
16.067 | Property | Kent Valley DC | 0.0% | |||||||
16.068 | Property | Lehigh Valley 9 | 0.0% | |||||||
16.069 | Property | Beltway Crossing DC Bldg 3 | 0.0% | |||||||
16.070 | Property | Southaven DC Bldg 1 | 0.0% | |||||||
16.071 | Property | Bluegrass DC Bldg 1 | 0.0% | |||||||
16.072 | Property | Suwanee Point Building 200 | 0.0% | |||||||
16.073 | Property | Tamarac Business Center I | 0.0% | |||||||
16.074 | Property | Gwinnett DC Bldg 1 | 0.0% | |||||||
16.075 | Property | Houston DC Bldg 3 | 0.0% | |||||||
16.076 | Property | Broadway 101 CC Bldg 9 | 0.0% | |||||||
16.077 | Property | Iron Run DC | 0.0% | |||||||
16.078 | Property | Windfern Distribution Center I | 0.0% | |||||||
16.079 | Property | Miami DC II | 0.0% | |||||||
16.080 | Property | Southshore Commerce Center B | 0.0% | |||||||
16.081 | Property | Suwanee Point Building 100 | 0.0% | |||||||
16.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | |||||||
16.083 | Property | Southshore Commerce Center D | 0.0% |
A-1-21 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Ongoing Other Reserves Description | |||||
16.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | |||||||
16.085 | Property | Lehigh Valley DC II | 0.0% | |||||||
16.086 | Property | Memphis IC I | 0.0% | |||||||
16.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | |||||||
16.088 | Property | Lehigh Valley 10 | 0.0% | |||||||
16.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | |||||||
16.090 | Property | Northwest 8 Industrial Center I | 0.0% | |||||||
16.091 | Property | Bluegrass DC Bldg 3 | 0.0% | |||||||
16.092 | Property | Andover DC Bldg A | 0.0% | |||||||
16.093 | Property | Bluegrass DC Bldg 2 | 0.0% | |||||||
16.094 | Property | Andover DC Bldg B | 0.0% | |||||||
16.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | |||||||
16.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | |||||||
16.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | |||||||
16.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | |||||||
16.099 | Property | Lehigh Valley 11 | 0.0% | |||||||
16.100 | Property | Tamarac Commerce Center | 0.0% | |||||||
16.101 | Property | Houston DC Bldg 2 | 0.0% | |||||||
16.102 | Property | Marina West DC II Bldg 3 | 0.0% | |||||||
16.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | |||||||
16.104 | Property | Commerce Park Medical Center | 0.0% | |||||||
16.105 | Property | Houston IC | 0.0% | |||||||
16.106 | Property | Gwinnett DC Bldg 2 | 0.0% | |||||||
16.107 | Property | Weston Business Center | 0.0% | |||||||
16.108 | Property | Kent Valley DC III | 0.0% | |||||||
16.109 | Property | Commerce Park SW 2 | 0.0% | |||||||
16.110 | Property | Commerce Park Westchase 3 | 0.0% | |||||||
16.111 | Property | Lehigh Valley 12 | 0.0% | |||||||
16.112 | Property | Houston DC Bldg 4 | 0.0% | |||||||
16.113 | Property | Valley Forge 1 | 0.0% | |||||||
16.114 | Property | Valley Forge 2 | 0.0% | |||||||
16.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | |||||||
16.116 | Property | Commerce Park SW 4 | 0.0% | |||||||
16.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | |||||||
16.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | |||||||
16.119 | Property | Commerce Park SW 1 | 0.0% | |||||||
16.120 | Property | Tamarac Business Center II | 0.0% | |||||||
16.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | |||||||
16.122 | Property | Commerce Park Westchase 2 | 0.0% | |||||||
16.123 | Property | Memphis IC II | 0.0% | |||||||
16.124 | Property | Commerce Park NW 3 | 0.0% | |||||||
16.125 | Property | Commerce Park NW 4 | 0.0% | |||||||
16.126 | Property | Commerce Park SW 3 | 0.0% | |||||||
16.127 | Property | Commerce Park Westchase 1 | 0.0% | |||||||
16.128 | Property | Commerce Park NW 2 | 0.0% | |||||||
16.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | |||||||
16.130 | Property | Commerce Park NW 1 | 0.0% | |||||||
16.131 | Property | Lakeview BC Bldg 1 | 0.0% | |||||||
16.132 | Property | Ft. Lauderdale Industrial II | 0.0% | |||||||
16.133 | Property | Valley Forge 3 | 0.0% | |||||||
16.134 | Property | Lakeview BC Bldg 7 | 0.0% | |||||||
16.135 | Property | Lakeview BC Bldg 4 | 0.0% | |||||||
16.136 | Property | Lakeview BC Bldg 5 | 0.0% | |||||||
16.137 | Property | Commerce Park SW 5 | 0.0% | |||||||
16.138 | Property | Lakeview BC Bldg 6 | 0.0% | |||||||
16.139 | Property | Valley Forge 4 | 0.0% | |||||||
16.140 | Property | Lakeview BC Bldg 3 | 0.0% | |||||||
16.141 | Property | Lakeview BC Bldg 2 | 0.0% | |||||||
16.142 | Property | Ft. Lauderdale Industrial I | 0.0% | |||||||
17 | Loan | Holiday Inn & Suites Plantation | 1.6% | Seasonality Reserve: On the monthly payment dates occurring in January, February, March and April of each year during the loan term, the borrower will deposit $37,500. PIP Reserve: On the date that any PIP, other than the scheduled PIP, is imposed by the Franchisor, the borrower will deposit 125% of the estimated cost less any amounts in the FF&E reserve not allocated for FF&E work. | ||||||
18 | Loan | Wrigley Plaza | 1.5% | Ground Rent Funds ($17,083); Lease Sweep Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a specified tenant sweep period. | ||||||
19 | Loan | Huntington Ridge Apartments | 1.5% | |||||||
20 | Loan | Sweet Candy Building | 1.5% | Lease termination payment reserve springing upon receipt of a lease termination payment | ||||||
21 | Loan | Pinehurst Centre | 1.5% | |||||||
22 | Loan | Cherry Creek Apartments | 1.5% | |||||||
23 | Loan | Maxwell Office Portfolio | 1.4% | Lease termination payment reserve springing upon receipt of a lease termination payment | ||||||
23.01 | Property | SunTrust Building | 1.1% | |||||||
23.02 | Property | McKay Building | 0.3% | |||||||
24 | (29) | Loan | Peacock Run Apartments | 1.3% | ||||||
25 | Loan | Allendale Business Center | 1.3% | Lease Sweep Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a specified tenant sweep period. | ||||||
26 | Loan | 10 West Plaza | 1.2% | |||||||
27 | Loan | Sunchase Park and Ramblewood Apartments | 1.2% | |||||||
28 | Loan | Douglasville Marketplace | 1.2% | Lease Sweep Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a specified tenant sweep period. | ||||||
29 | Loan | Staybridge Suites - Indianapolis, IN | 1.2% | Seasonality Reserve | ||||||
30 | Loan | Campbell Grove | 1.2% | |||||||
31 | Loan | Hotel Indigo - Columbus IN | 1.1% | Seasonality Reserve: Occurring on the payments date in each of July, August, September and October of 2015, Borrower shall pay monthly seasonality reserve; PIP Reserve: Upon PIP Trigger Event, all excess cash shall be deposited in the PIP Reserve. Upon requirement of PIP in conjunction with an existing or replacement franchise agreement, 110% of the estimated cost must be deposited less any amounts on deposits. | ||||||
32 | Loan | 350-360 Fairfield Avenue | 1.1% | Lease Sweep Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a specified tenant sweep period. | ||||||
33 | Loan | The Registry Apartments | 0.9% | |||||||
34 | Loan | Trinity Nueces MHC | 0.8% | |||||||
35 | Loan | Southwood One | 0.8% | Lease termination payment reserve springing upon receipt of a lease termination payment | ||||||
36 | Loan | Georgia Anchored Retail Portfolio | 0.8% | Lease Sweep Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a specified tenant sweep period. | ||||||
36.01 | Property | Shoppes of Hinesville | 0.5% | |||||||
36.02 | Property | Pooler Square | 0.3% | |||||||
37 | Loan | Holiday Inn Express & Suites Warrenton | 0.8% | Seasonality Reserve: During the months of April, May, June, July and August, the borrower will deposit $28,000. PIP Reserve: 30 days after a new PIP is required per the franchise agreement, the borrower will deposit 125% of the estimated cost less any amounts in the FF&E reserve not allocated for FF&E work. | ||||||
38 | Loan | Kaufman - Ft. Collins Office Building | 0.7% | Lease termination payment reserve springing upon receipt of a lease termination payment | ||||||
39 | Loan | Hinesville Square | 0.7% | Lease Sweep Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a specified tenant sweep period. | ||||||
40 | Loan | Royale Apartments | 0.7% | |||||||
41 | Loan | Weatherbee Townhomes | 0.6% | |||||||
42 | Loan | Siena Courtyard Apartments | 0.6% | |||||||
43 | Loan | Eden Garden Apartments | 0.6% | |||||||
44 | Loan | Highland Knolls Apartments | 0.5% | |||||||
45 | Loan | Cherry Tree Crossing II & III | 0.5% | Ground Rent Reserve (1/12 of the ground rent during a trigger period) | ||||||
46 | Loan | MarMic Apartments | 0.5% | |||||||
47 | Loan | Candlewood Suites - Fort Myers FL | 0.4% | Seasonality Reserve | ||||||
48 | (30) | Loan | Beaver Pond Center | 0.4% | Special Rollover Reserve: Upon a lease sweep period all available cash shall be deposited into the account | |||||
49 | Loan | Buford Heights Apartments | 0.4% | |||||||
50 | Loan | Country Inn & Suites Conyers | 0.4% | Seasonality Reserve: Upon a projected shortfall, Borrower must pay Lender either (i) a cash deposit in the amount of the projected shortfall, or (ii) all available cash on each payment date until an amount equal to the projected shortfall is deposited into a seasonality reserve subaccount. Hotel Tax: During a Cash Management Period, on each payment date, an amount equal to Hotel Taxes for the preceding month shall be paid to lender. | ||||||
51 | Loan | Silsbee & Lumberton Retail | 0.4% | |||||||
51.01 | Property | Lumberton Plaza | 0.2% | |||||||
51.02 | Property | Silsbee Plaza | 0.2% | |||||||
52 | Loan | Lubbock MHC Portfolio | 0.4% | |||||||
52.01 | Property | Town & Country MHC | 0.2% | |||||||
52.02 | Property | Slaton MHC | 0.1% | |||||||
52.03 | Property | Texas West MHC | 0.1% | |||||||
53 | Loan | Cactus Mobile Ranch | 0.2% |
A-1-22 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Other Reserves Cap | Holdback | Holdback Amount | |||||||
1 | Loan | Coconut Point | 13.0% | No | NAP | |||||||||
2 | Loan | Gurnee Mills | 9.8% | No | NAP | |||||||||
3 | Loan | 9 West 57th Street | 6.5% | No | NAP | |||||||||
4 | Loan | Tampa Marriott Westshore | 3.9% | An amount equal to three (3) months of Ground Rent that the Borrower then owes pursuant to the Ground Lease | No | NAP | ||||||||
5 | Loan | Cypress Park West | 3.8% | No | NAP | |||||||||
6 | Loan | CVS Office Centre Building | 3.7% | No | NAP | |||||||||
7 | Loan | Peachtree Mall | 3.2% | (i) $2,000,000, or (ii) $1,000,000 so long as (a) 75% of Dillard’s Parcel is leased to a third party, or (b) DSCR>=1.86x (excluding JCP lease) | No | NAP | ||||||||
8 | Loan | Eastern Shore Plaza | 3.1% | No | NAP | |||||||||
9 | Loan | Robert Pitt Professional Plaza | 3.0% | No | NAP | |||||||||
10 | Loan | Preserve at Autumn Ridge II | 2.7% | No | NAP | |||||||||
11 | Loan | BJ’s Wholesale Club - Miami | 2.6% | No | NAP | |||||||||
12 | Loan | Holcomb Woods | 2.4% | No | NAP | |||||||||
13 | Loan | The Heights II | 2.3% | No | NAP | |||||||||
14 | Loan | Beltway Marketplace | 2.2% | No | NAP | |||||||||
15 | Loan | Embarcadero Club Apartments | 2.1% | No | NAP | |||||||||
16 | Loan | GLP Industrial Portfolio B | 2.1% | No | NAP | |||||||||
16.001 | Property | Agave DC | 0.1% | |||||||||||
16.002 | Property | Lehigh Valley 13 | 0.1% | |||||||||||
16.003 | Property | Frontier Logistics BTS | 0.1% | |||||||||||
16.004 | Property | Sugarland Interchange DC | 0.0% | |||||||||||
16.005 | Property | York - Willow Springs | 0.0% | |||||||||||
16.006 | Property | Atlanta - Liberty DC | 0.0% | |||||||||||
16.007 | Property | South Bay DC | 0.0% | |||||||||||
16.008 | Property | Sorensen Industrial | 0.0% | |||||||||||
16.009 | Property | Miramar DC | 0.0% | |||||||||||
16.010 | Property | York DC II | 0.0% | |||||||||||
16.011 | Property | Carlisle DC Bldg 1 | 0.0% | |||||||||||
16.012 | Property | Portside Distribution Center | 0.0% | |||||||||||
16.013 | Property | Marina West A | 0.0% | |||||||||||
16.014 | Property | Fremont East Bay DC | 0.0% | |||||||||||
16.015 | Property | Harbor Gateway DC | 0.0% | |||||||||||
16.016 | Property | Imperial DC 1 | 0.0% | |||||||||||
16.017 | Property | Westport DC Bldg B | 0.0% | |||||||||||
16.018 | Property | Westport DC Bldg A | 0.0% | |||||||||||
16.019 | Property | Auburn DC | 0.0% | |||||||||||
16.020 | Property | Southaven DC Bldg 2 | 0.0% | |||||||||||
16.021 | Property | Marina West DC II Bldg 1 | 0.0% | |||||||||||
16.022 | Property | Buckeye DC Bldg 1 | 0.0% | |||||||||||
16.023 | Property | York DC III | 0.0% | |||||||||||
16.024 | Property | Orange County DC | 0.0% | |||||||||||
16.025 | Property | Kent Valley DC II | 0.0% | |||||||||||
16.026 | Property | Memphis IC III | 0.0% | |||||||||||
16.027 | Property | Pinole Point Building #1 | 0.0% | |||||||||||
16.028 | Property | Cactus DC II | 0.0% | |||||||||||
16.029 | Property | Fairburn DC | 0.0% | |||||||||||
16.030 | Property | Windfern Distribution Center II | 0.0% | |||||||||||
16.031 | Property | Miami DC | 0.0% | |||||||||||
16.032 | Property | Southpoint F | 0.0% | |||||||||||
16.033 | Property | Industrial Parkway DC | 0.0% | |||||||||||
16.034 | Property | Chickasaw DC | 0.0% | |||||||||||
16.035 | Property | Valley Crossings | 0.0% | |||||||||||
16.036 | Property | Buckeye DC Bldg 2 | 0.0% | |||||||||||
16.037 | Property | Southpoint B | 0.0% | |||||||||||
16.038 | Property | Hartman Business Center I | 0.0% | |||||||||||
16.039 | Property | Artesia DC | 0.0% | |||||||||||
16.040 | Property | Bell Gardens Distribution Center #3 | 0.0% | |||||||||||
16.041 | Property | Marina West B | 0.0% | |||||||||||
16.042 | Property | Renton DC | 0.0% | |||||||||||
16.043 | Property | Southpoint A | 0.0% | |||||||||||
16.044 | Property | Westfork A5 | 0.0% | |||||||||||
16.045 | Property | Marina West DC II Bldg 2 | 0.0% | |||||||||||
16.046 | Property | Pinole Point Building #2 | 0.0% | |||||||||||
16.047 | Property | Salt Lake DC II | 0.0% | |||||||||||
16.048 | Property | Northwest 8 Industrial Center II | 0.0% | |||||||||||
16.049 | Property | Salt Lake DC I | 0.0% | |||||||||||
16.050 | Property | Southshore Commerce Center C | 0.0% | |||||||||||
16.051 | Property | Pinole Point Building #3 | 0.0% | |||||||||||
16.052 | Property | Steamboat DC | 0.0% | |||||||||||
16.053 | Property | Palo Verde DC | 0.0% | |||||||||||
16.054 | Property | South San Francisco DC II | 0.0% | |||||||||||
16.055 | Property | Westfork C4 | 0.0% | |||||||||||
16.056 | Property | South San Francisco DC | 0.0% | |||||||||||
16.057 | Property | Southshore Commerce Center A | 0.0% | |||||||||||
16.058 | Property | Kent Valley DC IV | 0.0% | |||||||||||
16.059 | Property | Carlisle DC Bldg 2 | 0.0% | |||||||||||
16.060 | Property | Bluegrass DC Bldg 4 | 0.0% | |||||||||||
16.061 | Property | Westfork A4 | 0.0% | |||||||||||
16.062 | Property | Beltway Crossing DC Bldg 2 | 0.0% | |||||||||||
16.063 | Property | Ritner DC | 0.0% | |||||||||||
16.064 | Property | Hartman Business Center II | 0.0% | |||||||||||
16.065 | Property | Hayward DC | 0.0% | |||||||||||
16.066 | Property | Houston DC Bldg 1 | 0.0% | |||||||||||
16.067 | Property | Kent Valley DC | 0.0% | |||||||||||
16.068 | Property | Lehigh Valley 9 | 0.0% | |||||||||||
16.069 | Property | Beltway Crossing DC Bldg 3 | 0.0% | |||||||||||
16.070 | Property | Southaven DC Bldg 1 | 0.0% | |||||||||||
16.071 | Property | Bluegrass DC Bldg 1 | 0.0% | |||||||||||
16.072 | Property | Suwanee Point Building 200 | 0.0% | |||||||||||
16.073 | Property | Tamarac Business Center I | 0.0% | |||||||||||
16.074 | Property | Gwinnett DC Bldg 1 | 0.0% | |||||||||||
16.075 | Property | Houston DC Bldg 3 | 0.0% | |||||||||||
16.076 | Property | Broadway 101 CC Bldg 9 | 0.0% | |||||||||||
16.077 | Property | Iron Run DC | 0.0% | |||||||||||
16.078 | Property | Windfern Distribution Center I | 0.0% | |||||||||||
16.079 | Property | Miami DC II | 0.0% | |||||||||||
16.080 | Property | Southshore Commerce Center B | 0.0% | |||||||||||
16.081 | Property | Suwanee Point Building 100 | 0.0% | |||||||||||
16.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | |||||||||||
16.083 | Property | Southshore Commerce Center D | 0.0% |
A-1-23 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Other Reserves Cap | Holdback | Holdback Amount | |||||||
16.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | |||||||||||
16.085 | Property | Lehigh Valley DC II | 0.0% | |||||||||||
16.086 | Property | Memphis IC I | 0.0% | |||||||||||
16.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | |||||||||||
16.088 | Property | Lehigh Valley 10 | 0.0% | |||||||||||
16.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | |||||||||||
16.090 | Property | Northwest 8 Industrial Center I | 0.0% | |||||||||||
16.091 | Property | Bluegrass DC Bldg 3 | 0.0% | |||||||||||
16.092 | Property | Andover DC Bldg A | 0.0% | |||||||||||
16.093 | Property | Bluegrass DC Bldg 2 | 0.0% | |||||||||||
16.094 | Property | Andover DC Bldg B | 0.0% | |||||||||||
16.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | |||||||||||
16.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | |||||||||||
16.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | |||||||||||
16.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | |||||||||||
16.099 | Property | Lehigh Valley 11 | 0.0% | |||||||||||
16.100 | Property | Tamarac Commerce Center | 0.0% | |||||||||||
16.101 | Property | Houston DC Bldg 2 | 0.0% | |||||||||||
16.102 | Property | Marina West DC II Bldg 3 | 0.0% | |||||||||||
16.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | |||||||||||
16.104 | Property | Commerce Park Medical Center | 0.0% | |||||||||||
16.105 | Property | Houston IC | 0.0% | |||||||||||
16.106 | Property | Gwinnett DC Bldg 2 | 0.0% | |||||||||||
16.107 | Property | Weston Business Center | 0.0% | |||||||||||
16.108 | Property | Kent Valley DC III | 0.0% | |||||||||||
16.109 | Property | Commerce Park SW 2 | 0.0% | |||||||||||
16.110 | Property | Commerce Park Westchase 3 | 0.0% | |||||||||||
16.111 | Property | Lehigh Valley 12 | 0.0% | |||||||||||
16.112 | Property | Houston DC Bldg 4 | 0.0% | |||||||||||
16.113 | Property | Valley Forge 1 | 0.0% | |||||||||||
16.114 | Property | Valley Forge 2 | 0.0% | |||||||||||
16.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | |||||||||||
16.116 | Property | Commerce Park SW 4 | 0.0% | |||||||||||
16.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | |||||||||||
16.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | |||||||||||
16.119 | Property | Commerce Park SW 1 | 0.0% | |||||||||||
16.120 | Property | Tamarac Business Center II | 0.0% | |||||||||||
16.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | |||||||||||
16.122 | Property | Commerce Park Westchase 2 | 0.0% | |||||||||||
16.123 | Property | Memphis IC II | 0.0% | |||||||||||
16.124 | Property | Commerce Park NW 3 | 0.0% | |||||||||||
16.125 | Property | Commerce Park NW 4 | 0.0% | |||||||||||
16.126 | Property | Commerce Park SW 3 | 0.0% | |||||||||||
16.127 | Property | Commerce Park Westchase 1 | 0.0% | |||||||||||
16.128 | Property | Commerce Park NW 2 | 0.0% | |||||||||||
16.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | |||||||||||
16.130 | Property | Commerce Park NW 1 | 0.0% | |||||||||||
16.131 | Property | Lakeview BC Bldg 1 | 0.0% | |||||||||||
16.132 | Property | Ft. Lauderdale Industrial II | 0.0% | |||||||||||
16.133 | Property | Valley Forge 3 | 0.0% | |||||||||||
16.134 | Property | Lakeview BC Bldg 7 | 0.0% | |||||||||||
16.135 | Property | Lakeview BC Bldg 4 | 0.0% | |||||||||||
16.136 | Property | Lakeview BC Bldg 5 | 0.0% | |||||||||||
16.137 | Property | Commerce Park SW 5 | 0.0% | |||||||||||
16.138 | Property | Lakeview BC Bldg 6 | 0.0% | |||||||||||
16.139 | Property | Valley Forge 4 | 0.0% | |||||||||||
16.140 | Property | Lakeview BC Bldg 3 | 0.0% | |||||||||||
16.141 | Property | Lakeview BC Bldg 2 | 0.0% | |||||||||||
16.142 | Property | Ft. Lauderdale Industrial I | 0.0% | |||||||||||
17 | Loan | Holiday Inn & Suites Plantation | 1.6% | No | NAP | |||||||||
18 | Loan | Wrigley Plaza | 1.5% | No | NAP | |||||||||
19 | Loan | Huntington Ridge Apartments | 1.5% | No | NAP | |||||||||
20 | Loan | Sweet Candy Building | 1.5% | No | NAP | |||||||||
21 | Loan | Pinehurst Centre | 1.5% | No | NAP | |||||||||
22 | Loan | Cherry Creek Apartments | 1.5% | No | NAP | |||||||||
23 | Loan | Maxwell Office Portfolio | 1.4% | No | NAP | |||||||||
23.01 | Property | SunTrust Building | 1.1% | |||||||||||
23.02 | Property | McKay Building | 0.3% | |||||||||||
24 | (29) | Loan | Peacock Run Apartments | 1.3% | No | NAP | ||||||||
25 | Loan | Allendale Business Center | 1.3% | No | NAP | |||||||||
26 | Loan | 10 West Plaza | 1.2% | No | NAP | |||||||||
27 | Loan | Sunchase Park and Ramblewood Apartments | 1.2% | No | NAP | |||||||||
28 | Loan | Douglasville Marketplace | 1.2% | No | NAP | |||||||||
29 | Loan | Staybridge Suites - Indianapolis, IN | 1.2% | Seasonality Reserve ($100,000) | No | NAP | ||||||||
30 | Loan | Campbell Grove | 1.2% | No | NAP | |||||||||
31 | Loan | Hotel Indigo - Columbus IN | 1.1% | Seasonality Reserve ($50,000) | No | NAP | ||||||||
32 | Loan | 350-360 Fairfield Avenue | 1.1% | No | NAP | |||||||||
33 | Loan | The Registry Apartments | 0.9% | No | NAP | |||||||||
34 | Loan | Trinity Nueces MHC | 0.8% | No | NAP | |||||||||
35 | Loan | Southwood One | 0.8% | No | NAP | |||||||||
36 | Loan | Georgia Anchored Retail Portfolio | 0.8% | No | NAP | |||||||||
36.01 | Property | Shoppes of Hinesville | 0.5% | |||||||||||
36.02 | Property | Pooler Square | 0.3% | |||||||||||
37 | Loan | Holiday Inn Express & Suites Warrenton | 0.8% | Seasonality Reserve ($140,000) | No | NAP | ||||||||
38 | Loan | Kaufman - Ft. Collins Office Building | 0.7% | No | NAP | |||||||||
39 | Loan | Hinesville Square | 0.7% | No | NAP | |||||||||
40 | Loan | Royale Apartments | 0.7% | No | NAP | |||||||||
41 | Loan | Weatherbee Townhomes | 0.6% | No | NAP | |||||||||
42 | Loan | Siena Courtyard Apartments | 0.6% | No | NAP | |||||||||
43 | Loan | Eden Garden Apartments | 0.6% | Yes | $500,000 | |||||||||
44 | Loan | Highland Knolls Apartments | 0.5% | No | NAP | |||||||||
45 | Loan | Cherry Tree Crossing II & III | 0.5% | Ground Rent Reserve ($13,750) | No | NAP | ||||||||
46 | Loan | MarMic Apartments | 0.5% | No | NAP | |||||||||
47 | Loan | Candlewood Suites - Fort Myers FL | 0.4% | Seasonality Reserve ($110,000) | No | NAP | ||||||||
48 | (30) | Loan | Beaver Pond Center | 0.4% | No | NAP | ||||||||
49 | Loan | Buford Heights Apartments | 0.4% | No | NAP | |||||||||
50 | Loan | Country Inn & Suites Conyers | 0.4% | No | NAP | |||||||||
51 | Loan | Silsbee & Lumberton Retail | 0.4% | No | NAP | |||||||||
51.01 | Property | Lumberton Plaza | 0.2% | |||||||||||
51.02 | Property | Silsbee Plaza | 0.2% | |||||||||||
52 | Loan | Lubbock MHC Portfolio | 0.4% | No | NAP | |||||||||
52.01 | Property | Town & Country MHC | 0.2% | |||||||||||
52.02 | Property | Slaton MHC | 0.1% | |||||||||||
52.03 | Property | Texas West MHC | 0.1% | |||||||||||
53 | Loan | Cactus Mobile Ranch | 0.2% | No | NAP |
A-1-24 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Holdback Description | Letter of Credit | Letter of Credit Description | |||||||
1 | Loan | Coconut Point | 13.0% | NAP | No | NAP | ||||||||
2 | Loan | Gurnee Mills | 9.8% | NAP | No | NAP | ||||||||
3 | Loan | 9 West 57th Street | 6.5% | NAP | No | NAP | ||||||||
4 | Loan | Tampa Marriott Westshore | 3.9% | NAP | No | NAP | ||||||||
5 | Loan | Cypress Park West | 3.8% | NAP | No | NAP | ||||||||
6 | Loan | CVS Office Centre Building | 3.7% | NAP | No | NAP | ||||||||
7 | Loan | Peachtree Mall | 3.2% | NAP | No | NAP | ||||||||
8 | Loan | Eastern Shore Plaza | 3.1% | NAP | No | NAP | ||||||||
9 | Loan | Robert Pitt Professional Plaza | 3.0% | NAP | No | NAP | ||||||||
10 | Loan | Preserve at Autumn Ridge II | 2.7% | NAP | No | NAP | ||||||||
11 | Loan | BJ’s Wholesale Club - Miami | 2.6% | NAP | No | NAP | ||||||||
12 | Loan | Holcomb Woods | 2.4% | NAP | No | NAP | ||||||||
13 | Loan | The Heights II | 2.3% | NAP | No | NAP | ||||||||
14 | Loan | Beltway Marketplace | 2.2% | NAP | No | NAP | ||||||||
15 | Loan | Embarcadero Club Apartments | 2.1% | NAP | No | NAP | ||||||||
16 | Loan | GLP Industrial Portfolio B | 2.1% | NAP | No | NAP | ||||||||
16.001 | Property | Agave DC | 0.1% | |||||||||||
16.002 | Property | Lehigh Valley 13 | 0.1% | |||||||||||
16.003 | Property | Frontier Logistics BTS | 0.1% | |||||||||||
16.004 | Property | Sugarland Interchange DC | 0.0% | |||||||||||
16.005 | Property | York - Willow Springs | 0.0% | |||||||||||
16.006 | Property | Atlanta - Liberty DC | 0.0% | |||||||||||
16.007 | Property | South Bay DC | 0.0% | |||||||||||
16.008 | Property | Sorensen Industrial | 0.0% | |||||||||||
16.009 | Property | Miramar DC | 0.0% | |||||||||||
16.010 | Property | York DC II | 0.0% | |||||||||||
16.011 | Property | Carlisle DC Bldg 1 | 0.0% | |||||||||||
16.012 | Property | Portside Distribution Center | 0.0% | |||||||||||
16.013 | Property | Marina West A | 0.0% | |||||||||||
16.014 | Property | Fremont East Bay DC | 0.0% | |||||||||||
16.015 | Property | Harbor Gateway DC | 0.0% | |||||||||||
16.016 | Property | Imperial DC 1 | 0.0% | |||||||||||
16.017 | Property | Westport DC Bldg B | 0.0% | |||||||||||
16.018 | Property | Westport DC Bldg A | 0.0% | |||||||||||
16.019 | Property | Auburn DC | 0.0% | |||||||||||
16.020 | Property | Southaven DC Bldg 2 | 0.0% | |||||||||||
16.021 | Property | Marina West DC II Bldg 1 | 0.0% | |||||||||||
16.022 | Property | Buckeye DC Bldg 1 | 0.0% | |||||||||||
16.023 | Property | York DC III | 0.0% | |||||||||||
16.024 | Property | Orange County DC | 0.0% | |||||||||||
16.025 | Property | Kent Valley DC II | 0.0% | |||||||||||
16.026 | Property | Memphis IC III | 0.0% | |||||||||||
16.027 | Property | Pinole Point Building #1 | 0.0% | |||||||||||
16.028 | Property | Cactus DC II | 0.0% | |||||||||||
16.029 | Property | Fairburn DC | 0.0% | |||||||||||
16.030 | Property | Windfern Distribution Center II | 0.0% | |||||||||||
16.031 | Property | Miami DC | 0.0% | |||||||||||
16.032 | Property | Southpoint F | 0.0% | |||||||||||
16.033 | Property | Industrial Parkway DC | 0.0% | |||||||||||
16.034 | Property | Chickasaw DC | 0.0% | |||||||||||
16.035 | Property | Valley Crossings | 0.0% | |||||||||||
16.036 | Property | Buckeye DC Bldg 2 | 0.0% | |||||||||||
16.037 | Property | Southpoint B | 0.0% | |||||||||||
16.038 | Property | Hartman Business Center I | 0.0% | |||||||||||
16.039 | Property | Artesia DC | 0.0% | |||||||||||
16.040 | Property | Bell Gardens Distribution Center #3 | 0.0% | |||||||||||
16.041 | Property | Marina West B | 0.0% | |||||||||||
16.042 | Property | Renton DC | 0.0% | |||||||||||
16.043 | Property | Southpoint A | 0.0% | |||||||||||
16.044 | Property | Westfork A5 | 0.0% | |||||||||||
16.045 | Property | Marina West DC II Bldg 2 | 0.0% | |||||||||||
16.046 | Property | Pinole Point Building #2 | 0.0% | |||||||||||
16.047 | Property | Salt Lake DC II | 0.0% | |||||||||||
16.048 | Property | Northwest 8 Industrial Center II | 0.0% | |||||||||||
16.049 | Property | Salt Lake DC I | 0.0% | |||||||||||
16.050 | Property | Southshore Commerce Center C | 0.0% | |||||||||||
16.051 | Property | Pinole Point Building #3 | 0.0% | |||||||||||
16.052 | Property | Steamboat DC | 0.0% | |||||||||||
16.053 | Property | Palo Verde DC | 0.0% | |||||||||||
16.054 | Property | South San Francisco DC II | 0.0% | |||||||||||
16.055 | Property | Westfork C4 | 0.0% | |||||||||||
16.056 | Property | South San Francisco DC | 0.0% | |||||||||||
16.057 | Property | Southshore Commerce Center A | 0.0% | |||||||||||
16.058 | Property | Kent Valley DC IV | 0.0% | |||||||||||
16.059 | Property | Carlisle DC Bldg 2 | 0.0% | |||||||||||
16.060 | Property | Bluegrass DC Bldg 4 | 0.0% | |||||||||||
16.061 | Property | Westfork A4 | 0.0% | |||||||||||
16.062 | Property | Beltway Crossing DC Bldg 2 | 0.0% | |||||||||||
16.063 | Property | Ritner DC | 0.0% | |||||||||||
16.064 | Property | Hartman Business Center II | 0.0% | |||||||||||
16.065 | Property | Hayward DC | 0.0% | |||||||||||
16.066 | Property | Houston DC Bldg 1 | 0.0% | |||||||||||
16.067 | Property | Kent Valley DC | 0.0% | |||||||||||
16.068 | Property | Lehigh Valley 9 | 0.0% | |||||||||||
16.069 | Property | Beltway Crossing DC Bldg 3 | 0.0% | |||||||||||
16.070 | Property | Southaven DC Bldg 1 | 0.0% | |||||||||||
16.071 | Property | Bluegrass DC Bldg 1 | 0.0% | |||||||||||
16.072 | Property | Suwanee Point Building 200 | 0.0% | |||||||||||
16.073 | Property | Tamarac Business Center I | 0.0% | |||||||||||
16.074 | Property | Gwinnett DC Bldg 1 | 0.0% | |||||||||||
16.075 | Property | Houston DC Bldg 3 | 0.0% | |||||||||||
16.076 | Property | Broadway 101 CC Bldg 9 | 0.0% | |||||||||||
16.077 | Property | Iron Run DC | 0.0% | |||||||||||
16.078 | Property | Windfern Distribution Center I | 0.0% | |||||||||||
16.079 | Property | Miami DC II | 0.0% | |||||||||||
16.080 | Property | Southshore Commerce Center B | 0.0% | |||||||||||
16.081 | Property | Suwanee Point Building 100 | 0.0% | |||||||||||
16.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | |||||||||||
16.083 | Property | Southshore Commerce Center D | 0.0% |
A-1-25 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Holdback Description | Letter of Credit | Letter of Credit Description | |||||||
16.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | |||||||||||
16.085 | Property | Lehigh Valley DC II | 0.0% | |||||||||||
16.086 | Property | Memphis IC I | 0.0% | |||||||||||
16.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | |||||||||||
16.088 | Property | Lehigh Valley 10 | 0.0% | |||||||||||
16.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | |||||||||||
16.090 | Property | Northwest 8 Industrial Center I | 0.0% | |||||||||||
16.091 | Property | Bluegrass DC Bldg 3 | 0.0% | |||||||||||
16.092 | Property | Andover DC Bldg A | 0.0% | |||||||||||
16.093 | Property | Bluegrass DC Bldg 2 | 0.0% | |||||||||||
16.094 | Property | Andover DC Bldg B | 0.0% | |||||||||||
16.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | |||||||||||
16.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | |||||||||||
16.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | |||||||||||
16.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | |||||||||||
16.099 | Property | Lehigh Valley 11 | 0.0% | |||||||||||
16.100 | Property | Tamarac Commerce Center | 0.0% | |||||||||||
16.101 | Property | Houston DC Bldg 2 | 0.0% | |||||||||||
16.102 | Property | Marina West DC II Bldg 3 | 0.0% | |||||||||||
16.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | |||||||||||
16.104 | Property | Commerce Park Medical Center | 0.0% | |||||||||||
16.105 | Property | Houston IC | 0.0% | |||||||||||
16.106 | Property | Gwinnett DC Bldg 2 | 0.0% | |||||||||||
16.107 | Property | Weston Business Center | 0.0% | |||||||||||
16.108 | Property | Kent Valley DC III | 0.0% | |||||||||||
16.109 | Property | Commerce Park SW 2 | 0.0% | |||||||||||
16.110 | Property | Commerce Park Westchase 3 | 0.0% | |||||||||||
16.111 | Property | Lehigh Valley 12 | 0.0% | |||||||||||
16.112 | Property | Houston DC Bldg 4 | 0.0% | |||||||||||
16.113 | Property | Valley Forge 1 | 0.0% | |||||||||||
16.114 | Property | Valley Forge 2 | 0.0% | |||||||||||
16.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | |||||||||||
16.116 | Property | Commerce Park SW 4 | 0.0% | |||||||||||
16.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | |||||||||||
16.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | |||||||||||
16.119 | Property | Commerce Park SW 1 | 0.0% | |||||||||||
16.120 | Property | Tamarac Business Center II | 0.0% | |||||||||||
16.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | |||||||||||
16.122 | Property | Commerce Park Westchase 2 | 0.0% | |||||||||||
16.123 | Property | Memphis IC II | 0.0% | |||||||||||
16.124 | Property | Commerce Park NW 3 | 0.0% | |||||||||||
16.125 | Property | Commerce Park NW 4 | 0.0% | |||||||||||
16.126 | Property | Commerce Park SW 3 | 0.0% | |||||||||||
16.127 | Property | Commerce Park Westchase 1 | 0.0% | |||||||||||
16.128 | Property | Commerce Park NW 2 | 0.0% | |||||||||||
16.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | |||||||||||
16.130 | Property | Commerce Park NW 1 | 0.0% | |||||||||||
16.131 | Property | Lakeview BC Bldg 1 | 0.0% | |||||||||||
16.132 | Property | Ft. Lauderdale Industrial II | 0.0% | |||||||||||
16.133 | Property | Valley Forge 3 | 0.0% | |||||||||||
16.134 | Property | Lakeview BC Bldg 7 | 0.0% | |||||||||||
16.135 | Property | Lakeview BC Bldg 4 | 0.0% | |||||||||||
16.136 | Property | Lakeview BC Bldg 5 | 0.0% | |||||||||||
16.137 | Property | Commerce Park SW 5 | 0.0% | |||||||||||
16.138 | Property | Lakeview BC Bldg 6 | 0.0% | |||||||||||
16.139 | Property | Valley Forge 4 | 0.0% | |||||||||||
16.140 | Property | Lakeview BC Bldg 3 | 0.0% | |||||||||||
16.141 | Property | Lakeview BC Bldg 2 | 0.0% | |||||||||||
16.142 | Property | Ft. Lauderdale Industrial I | 0.0% | |||||||||||
17 | Loan | Holiday Inn & Suites Plantation | 1.6% | NAP | No | NAP | ||||||||
18 | Loan | Wrigley Plaza | 1.5% | NAP | No | NAP | ||||||||
19 | Loan | Huntington Ridge Apartments | 1.5% | NAP | No | NAP | ||||||||
20 | Loan | Sweet Candy Building | 1.5% | NAP | No | NAP | ||||||||
21 | Loan | Pinehurst Centre | 1.5% | NAP | No | NAP | ||||||||
22 | Loan | Cherry Creek Apartments | 1.5% | NAP | No | NAP | ||||||||
23 | Loan | Maxwell Office Portfolio | 1.4% | NAP | No | NAP | ||||||||
23.01 | Property | SunTrust Building | 1.1% | |||||||||||
23.02 | Property | McKay Building | 0.3% | |||||||||||
24 | (29) | Loan | Peacock Run Apartments | 1.3% | NAP | No | NAP | |||||||
25 | Loan | Allendale Business Center | 1.3% | NAP | No | NAP | ||||||||
26 | Loan | 10 West Plaza | 1.2% | NAP | No | NAP | ||||||||
27 | Loan | Sunchase Park and Ramblewood Apartments | 1.2% | NAP | No | NAP | ||||||||
28 | Loan | Douglasville Marketplace | 1.2% | NAP | No | NAP | ||||||||
29 | Loan | Staybridge Suites - Indianapolis, IN | 1.2% | NAP | No | NAP | ||||||||
30 | Loan | Campbell Grove | 1.2% | NAP | No | NAP | ||||||||
31 | Loan | Hotel Indigo - Columbus IN | 1.1% | NAP | No | NAP | ||||||||
32 | Loan | 350-360 Fairfield Avenue | 1.1% | NAP | No | NAP | ||||||||
33 | Loan | The Registry Apartments | 0.9% | NAP | No | NAP | ||||||||
34 | Loan | Trinity Nueces MHC | 0.8% | NAP | No | NAP | ||||||||
35 | Loan | Southwood One | 0.8% | NAP | No | NAP | ||||||||
36 | Loan | Georgia Anchored Retail Portfolio | 0.8% | NAP | No | NAP | ||||||||
36.01 | Property | Shoppes of Hinesville | 0.5% | |||||||||||
36.02 | Property | Pooler Square | 0.3% | |||||||||||
37 | Loan | Holiday Inn Express & Suites Warrenton | 0.8% | NAP | No | NAP | ||||||||
38 | Loan | Kaufman - Ft. Collins Office Building | 0.7% | NAP | No | NAP | ||||||||
39 | Loan | Hinesville Square | 0.7% | NAP | No | NAP | ||||||||
40 | Loan | Royale Apartments | 0.7% | NAP | No | NAP | ||||||||
41 | Loan | Weatherbee Townhomes | 0.6% | NAP | No | NAP | ||||||||
42 | Loan | Siena Courtyard Apartments | 0.6% | NAP | No | NAP | ||||||||
43 | Loan | Eden Garden Apartments | 0.6% | Six months after closing the borrower may request an initial earnout disbursement in the amount of $250,000, subject to the following condition, among others: (i) trailing six-month NOI >= $250,000. Six months after the initial earnout disbursement the borrower may request the final earnout disbursement subject to the following condition, among others: (i) trailing six-month NOI >= $250,000. | No | NAP | ||||||||
44 | Loan | Highland Knolls Apartments | 0.5% | NAP | No | NAP | ||||||||
45 | Loan | Cherry Tree Crossing II & III | 0.5% | NAP | No | NAP | ||||||||
46 | Loan | MarMic Apartments | 0.5% | NAP | No | NAP | ||||||||
47 | Loan | Candlewood Suites - Fort Myers FL | 0.4% | NAP | No | NAP | ||||||||
48 | (30) | Loan | Beaver Pond Center | 0.4% | NAP | No | NAP | |||||||
49 | Loan | Buford Heights Apartments | 0.4% | NAP | No | NAP | ||||||||
50 | Loan | Country Inn & Suites Conyers | 0.4% | NAP | No | NAP | ||||||||
51 | Loan | Silsbee & Lumberton Retail | 0.4% | NAP | No | NAP | ||||||||
51.01 | Property | Lumberton Plaza | 0.2% | |||||||||||
51.02 | Property | Silsbee Plaza | 0.2% | |||||||||||
52 | Loan | Lubbock MHC Portfolio | 0.4% | NAP | No | NAP | ||||||||
52.01 | Property | Town & Country MHC | 0.2% | |||||||||||
52.02 | Property | Slaton MHC | 0.1% | |||||||||||
52.03 | Property | Texas West MHC | 0.1% | |||||||||||
53 | Loan | Cactus Mobile Ranch | 0.2% | NAP | No | NAP |
A-1-26 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
THIRD PARTY REPORTS | ADDITIONAL PERMITTED DEBT(28) | TOTAL MORTGAGE DEBT INFORMATION | ||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Appraisal Report Date | Environmental Phase I Report Date | Phase II Performed(27) | Engineering Report Date | Seismic Zone (Y/N) | Seismic Report Date | PML % | Additional Future Debt Permitted | Additional Future Debt Permitted Description | Cut-off Date Pari Passu Mortgage Debt Balance | ||||||||||||||||||
1 | Loan | Coconut Point | 13.0% | 7/19/2016 | 8/1/2016 | No | 8/2/2016 | N | NAP | No | $190,000,000 | |||||||||||||||||||||
2 | Loan | Gurnee Mills | 9.8% | 8/23/2016 | 8/26/2016 | No | 8/26/2016 | N | NAP | No | $274,633,547 | |||||||||||||||||||||
3 | Loan | 9 West 57th Street | 6.5% | 7/28/2016 | 8/5/2016 | No | 8/8/2016 | N | NAP | Yes | Future Mezzanine Debt permitted provided the following conditions, among others, are satisfied: (i) Combined LTV=<35.3%, (ii) Combined DSCR >=3.08x, (iii) an intercreditor agreement and (iv) rating agency confirmation | $1,013,724,000 | ||||||||||||||||||||
4 | Loan | Tampa Marriott Westshore | 3.9% | 4/26/2016 | 4/29/2016 | No | 4/29/2016 | N | NAP | No | NAP | |||||||||||||||||||||
5 | Loan | Cypress Park West | 3.8% | 8/3/2016 | 8/17/2016 | No | 8/17/2016 | N | NAP | No | NAP | |||||||||||||||||||||
6 | Loan | CVS Office Centre Building | 3.7% | 9/2/2016 | 9/9/2016 | No | 9/9/2016 | N | NAP | No | NAP | |||||||||||||||||||||
7 | Loan | Peachtree Mall | 3.2% | 9/1/2016 | 10/16/2015 | No | 10/15/2015 | N | NAP | Yes | Mezzanine debt permitted subject to: (i) LTV<=63.8%, (ii) DSCR>=1.86x, (iii) an Intercreditor Agreement, (iv) a Rating Agency Comfort letter | $79,539,460 | ||||||||||||||||||||
8 | Loan | Eastern Shore Plaza | 3.1% | 8/4/2016 | 8/26/2016 | No | 8/29/2016 | N | NAP | No | NAP | |||||||||||||||||||||
9 | Loan | Robert Pitt Professional Plaza | 3.0% | 5/25/2016 | 6/6/2016 | No | 6/1/2016 | N | NAP | No | NAP | |||||||||||||||||||||
10 | Loan | Preserve at Autumn Ridge II | 2.7% | 5/20/2016 | 4/10/2015 | No | 4/3/2015 | N | NAP | No | NAP | |||||||||||||||||||||
11 | Loan | BJ’s Wholesale Club - Miami | 2.6% | 6/16/2016 | 6/16/2016 | No | 6/28/2016 | N | NAP | No | NAP | |||||||||||||||||||||
12 | Loan | Holcomb Woods | 2.4% | 8/29/2016 | 9/7/2016 | No | 9/7/2016 | N | NAP | No | NAP | |||||||||||||||||||||
13 | Loan | The Heights II | 2.3% | 9/14/2016 | 1/30/2015 | No | 9/24/2015 | N | NAP | No | NAP | |||||||||||||||||||||
14 | Loan | Beltway Marketplace | 2.2% | 8/25/2016 | 8/30/2016 | No | 8/30/2016 | N | NAP | No | NAP | |||||||||||||||||||||
15 | Loan | Embarcadero Club Apartments | 2.1% | 8/19/2016 | 9/21/2016 | No | 8/26/2016 | N | NAP | No | NAP | |||||||||||||||||||||
16 | Loan | GLP Industrial Portfolio B | 2.1% | Various | Various | No | Various | N | Various | Various | No | $628,700,000 | ||||||||||||||||||||
16.001 | Property | Agave DC | 0.1% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.002 | Property | Lehigh Valley 13 | 0.1% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.003 | Property | Frontier Logistics BTS | 0.1% | 10/2/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.004 | Property | Sugarland Interchange DC | 0.0% | 8/25/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.005 | Property | York - Willow Springs | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.006 | Property | Atlanta - Liberty DC | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.007 | Property | South Bay DC | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 9.0% | ||||||||||||||||||||||
16.008 | Property | Sorensen Industrial | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 10.0% | ||||||||||||||||||||||
16.009 | Property | Miramar DC | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.010 | Property | York DC II | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.011 | Property | Carlisle DC Bldg 1 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.012 | Property | Portside Distribution Center | 0.0% | 7/9/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 9.0% | ||||||||||||||||||||||
16.013 | Property | Marina West A | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.014 | Property | Fremont East Bay DC | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 18.0% | ||||||||||||||||||||||
16.015 | Property | Harbor Gateway DC | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 9.0% | ||||||||||||||||||||||
16.016 | Property | Imperial DC 1 | 0.0% | 10/2/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.017 | Property | Westport DC Bldg B | 0.0% | 9/1/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 7.0% | ||||||||||||||||||||||
16.018 | Property | Westport DC Bldg A | 0.0% | 9/1/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 7.0% | ||||||||||||||||||||||
16.019 | Property | Auburn DC | 0.0% | 7/9/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 11.0% | ||||||||||||||||||||||
16.020 | Property | Southaven DC Bldg 2 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.021 | Property | Marina West DC II Bldg 1 | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.022 | Property | Buckeye DC Bldg 1 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.023 | Property | York DC III | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.024 | Property | Orange County DC | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 13.0% | ||||||||||||||||||||||
16.025 | Property | Kent Valley DC II | 0.0% | 7/9/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 12.0% | ||||||||||||||||||||||
16.026 | Property | Memphis IC III | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 5.0% | ||||||||||||||||||||||
16.027 | Property | Pinole Point Building #1 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 14.0% | ||||||||||||||||||||||
16.028 | Property | Cactus DC II | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.029 | Property | Fairburn DC | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.030 | Property | Windfern Distribution Center II | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.031 | Property | Miami DC | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.032 | Property | Southpoint F | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.033 | Property | Industrial Parkway DC | 0.0% | 9/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.034 | Property | Chickasaw DC | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 4.0% | ||||||||||||||||||||||
16.035 | Property | Valley Crossings | 0.0% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.036 | Property | Buckeye DC Bldg 2 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.037 | Property | Southpoint B | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.038 | Property | Hartman Business Center I | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.039 | Property | Artesia DC | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 15.0% | ||||||||||||||||||||||
16.040 | Property | Bell Gardens Distribution Center #3 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/19/2015 | Y | 7/9/2015 | 16.0% | ||||||||||||||||||||||
16.041 | Property | Marina West B | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.042 | Property | Renton DC | 0.0% | 7/9/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 11.0% | ||||||||||||||||||||||
16.043 | Property | Southpoint A | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.044 | Property | Westfork A5 | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.045 | Property | Marina West DC II Bldg 2 | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.046 | Property | Pinole Point Building #2 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 14.0% | ||||||||||||||||||||||
16.047 | Property | Salt Lake DC II | 0.0% | 9/1/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 7.0% | ||||||||||||||||||||||
16.048 | Property | Northwest 8 Industrial Center II | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.049 | Property | Salt Lake DC I | 0.0% | 9/1/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 7.0% | ||||||||||||||||||||||
16.050 | Property | Southshore Commerce Center C | 0.0% | 9/2/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 7.0% | ||||||||||||||||||||||
16.051 | Property | Pinole Point Building #3 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 11.0% | ||||||||||||||||||||||
16.052 | Property | Steamboat DC | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.053 | Property | Palo Verde DC | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.054 | Property | South San Francisco DC II | 0.0% | 8/28/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 28.0% | ||||||||||||||||||||||
16.055 | Property | Westfork C4 | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.056 | Property | South San Francisco DC | 0.0% | 8/28/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 15.0% | ||||||||||||||||||||||
16.057 | Property | Southshore Commerce Center A | 0.0% | 9/2/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 7.0% | ||||||||||||||||||||||
16.058 | Property | Kent Valley DC IV | 0.0% | 7/9/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 12.0% | ||||||||||||||||||||||
16.059 | Property | Carlisle DC Bldg 2 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.060 | Property | Bluegrass DC Bldg 4 | 0.0% | 10/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.061 | Property | Westfork A4 | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.062 | Property | Beltway Crossing DC Bldg 2 | 0.0% | 8/5/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.063 | Property | Ritner DC | 0.0% | 8/27/2015 | 6/18/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.064 | Property | Hartman Business Center II | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.065 | Property | Hayward DC | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 13.0% | ||||||||||||||||||||||
16.066 | Property | Houston DC Bldg 1 | 0.0% | 9/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.067 | Property | Kent Valley DC | 0.0% | 7/9/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 16.0% | ||||||||||||||||||||||
16.068 | Property | Lehigh Valley 9 | 0.0% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.069 | Property | Beltway Crossing DC Bldg 3 | 0.0% | 8/5/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.070 | Property | Southaven DC Bldg 1 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.071 | Property | Bluegrass DC Bldg 1 | 0.0% | 10/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.072 | Property | Suwanee Point Building 200 | 0.0% | 10/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.073 | Property | Tamarac Business Center I | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.074 | Property | Gwinnett DC Bldg 1 | 0.0% | 10/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.075 | Property | Houston DC Bldg 3 | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.076 | Property | Broadway 101 CC Bldg 9 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.077 | Property | Iron Run DC | 0.0% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.078 | Property | Windfern Distribution Center I | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.079 | Property | Miami DC II | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.080 | Property | Southshore Commerce Center B | 0.0% | 9/2/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 7.0% | ||||||||||||||||||||||
16.081 | Property | Suwanee Point Building 100 | 0.0% | 10/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | 8/5/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.083 | Property | Southshore Commerce Center D | 0.0% | 9/2/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 6.0% |
A-1-27 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
THIRD PARTY REPORTS | ADDITIONAL PERMITTED DEBT(28) | TOTAL MORTGAGE DEBT INFORMATION | ||||||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Appraisal Report Date | Environmental Phase I Report Date | Phase II Performed(27) | Engineering Report Date | Seismic Zone (Y/N) | Seismic Report Date | PML % | Additional Future Debt Permitted | Additional Future Debt Permitted Description | Cut-off Date Pari Passu Mortgage Debt Balance | ||||||||||||||||||
16.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.085 | Property | Lehigh Valley DC II | 0.0% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.086 | Property | Memphis IC I | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 5.0% | ||||||||||||||||||||||
16.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.088 | Property | Lehigh Valley 10 | 0.0% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | 8/5/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.090 | Property | Northwest 8 Industrial Center I | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.091 | Property | Bluegrass DC Bldg 3 | 0.0% | 10/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.092 | Property | Andover DC Bldg A | 0.0% | 7/9/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 18.0% | ||||||||||||||||||||||
16.093 | Property | Bluegrass DC Bldg 2 | 0.0% | 10/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.094 | Property | Andover DC Bldg B | 0.0% | 7/9/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 18.0% | ||||||||||||||||||||||
16.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.099 | Property | Lehigh Valley 11 | 0.0% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.100 | Property | Tamarac Commerce Center | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.101 | Property | Houston DC Bldg 2 | 0.0% | 9/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.102 | Property | Marina West DC II Bldg 3 | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.104 | Property | Commerce Park Medical Center | 0.0% | 9/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.105 | Property | Houston IC | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.106 | Property | Gwinnett DC Bldg 2 | 0.0% | 10/1/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.107 | Property | Weston Business Center | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.108 | Property | Kent Valley DC III | 0.0% | 7/9/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/9/2015 | 16.0% | ||||||||||||||||||||||
16.109 | Property | Commerce Park SW 2 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.110 | Property | Commerce Park Westchase 3 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.111 | Property | Lehigh Valley 12 | 0.0% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.112 | Property | Houston DC Bldg 4 | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.113 | Property | Valley Forge 1 | 0.0% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.114 | Property | Valley Forge 2 | 0.0% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/19/2015 | Y | 7/9/2015 | 16.0% | ||||||||||||||||||||||
16.116 | Property | Commerce Park SW 4 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/19/2015 | Y | 7/9/2015 | 16.0% | ||||||||||||||||||||||
16.119 | Property | Commerce Park SW 1 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.120 | Property | Tamarac Business Center II | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.122 | Property | Commerce Park Westchase 2 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.123 | Property | Memphis IC II | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | Y | 7/8/2015 | 5.0% | ||||||||||||||||||||||
16.124 | Property | Commerce Park NW 3 | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.125 | Property | Commerce Park NW 4 | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.126 | Property | Commerce Park SW 3 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.127 | Property | Commerce Park Westchase 1 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.128 | Property | Commerce Park NW 2 | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | 9/15/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.130 | Property | Commerce Park NW 1 | 0.0% | 8/31/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.131 | Property | Lakeview BC Bldg 1 | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.132 | Property | Ft. Lauderdale Industrial II | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.133 | Property | Valley Forge 3 | 0.0% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.134 | Property | Lakeview BC Bldg 7 | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.135 | Property | Lakeview BC Bldg 4 | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.136 | Property | Lakeview BC Bldg 5 | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.137 | Property | Commerce Park SW 5 | 0.0% | 8/27/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.138 | Property | Lakeview BC Bldg 6 | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.139 | Property | Valley Forge 4 | 0.0% | 8/26/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.140 | Property | Lakeview BC Bldg 3 | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.141 | Property | Lakeview BC Bldg 2 | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
16.142 | Property | Ft. Lauderdale Industrial I | 0.0% | 8/24/2015 | 6/22/2015 | No | 6/22/2015 | N | NAP | |||||||||||||||||||||||
17 | Loan | Holiday Inn & Suites Plantation | 1.6% | 9/8/2016 | 7/20/2016 | No | 9/30/2016 | N | NAP | No | NAP | |||||||||||||||||||||
18 | Loan | Wrigley Plaza | 1.5% | 8/30/2016 | 6/14/2016 | No | 6/14/2016 | Y | 6/15/2016 | 9.0% | No | NAP | ||||||||||||||||||||
19 | Loan | Huntington Ridge Apartments | 1.5% | 4/18/2016 | 4/25/2016 | No | 4/25/2016 | N | NAP | No | NAP | |||||||||||||||||||||
20 | Loan | Sweet Candy Building | 1.5% | 8/23/2016 | 8/12/2016 | No | 8/12/2016 | Y | 8/12/2016 | 18.0% | No | NAP | ||||||||||||||||||||
21 | Loan | Pinehurst Centre | 1.5% | 5/27/2016 | 8/18/2016 | No | 8/18/2016 | N | NAP | No | NAP | |||||||||||||||||||||
22 | Loan | Cherry Creek Apartments | 1.5% | 8/18/2016 | 8/24/2015 | No | 8/29/2016 | N | NAP | No | NAP | |||||||||||||||||||||
23 | Loan | Maxwell Office Portfolio | 1.4% | 9/27/2016 | 4/6/2015 | No | 4/5/2015 | N | NAP | No | NAP | |||||||||||||||||||||
23.01 | Property | SunTrust Building | 1.1% | 9/27/2016 | 4/6/2015 | No | 4/5/2015 | N | NAP | |||||||||||||||||||||||
23.02 | Property | McKay Building | 0.3% | 9/27/2016 | 4/6/2015 | No | 4/5/2015 | N | NAP | |||||||||||||||||||||||
24 | (29) | Loan | Peacock Run Apartments | 1.3% | 4/4/2016 | 4/12/2016 | No | 5/19/2016 | N | NAP | No | NAP | ||||||||||||||||||||
25 | Loan | Allendale Business Center | 1.3% | 9/8/2016 | 9/30/2016 | No | 9/21/2016 | N | NAP | No | NAP | |||||||||||||||||||||
26 | Loan | 10 West Plaza | 1.2% | 9/3/2016 | 8/10/2015 | No | 9/23/2016 | Y | 8/10/2015 | 12.0% | No | NAP | ||||||||||||||||||||
27 | Loan | Sunchase Park and Ramblewood Apartments | 1.2% | 2/16/2016 | 2/24/2016 | No | 2/24/2016 | N | NAP | No | NAP | |||||||||||||||||||||
28 | Loan | Douglasville Marketplace | 1.2% | 6/5/2016 | 6/24/2016 | No | 6/13/2016 | N | NAP | No | NAP | |||||||||||||||||||||
29 | Loan | Staybridge Suites - Indianapolis, IN | 1.2% | 7/15/2016 | 7/8/2016 | No | 6/22/2016 | N | NAP | No | NAP | |||||||||||||||||||||
30 | Loan | Campbell Grove | 1.2% | 7/14/2016 | 6/19/2015 | No | 6/19/2015 | N | NAP | No | NAP | |||||||||||||||||||||
31 | Loan | Hotel Indigo - Columbus IN | 1.1% | 5/19/2016 | 3/20/2015 | No | 3/20/2015 | N | NAP | No | NAP | |||||||||||||||||||||
32 | Loan | 350-360 Fairfield Avenue | 1.1% | 8/29/2016 | 9/13/2016 | No | 9/7/2016 | N | NAP | No | NAP | |||||||||||||||||||||
33 | Loan | The Registry Apartments | 0.9% | 10/18/2016 | 11/30/2015 | No | 10/21/2016 | N | NAP | Yes | Future Mezzanine Subject to: Combined LTV<=80%; Combined DSCR>=1.30x; Combined DY>=8.00%; an Intercreditor Agreement; a Rating Agency Comfort letter | NAP | ||||||||||||||||||||
34 | Loan | Trinity Nueces MHC | 0.8% | 8/30/2016 | 8/29/2016 | No | 8/29/2016 | N | NAP | No | NAP | |||||||||||||||||||||
35 | Loan | Southwood One | 0.8% | 10/2/2015 | 10/2/2015 | No | 10/4/2015 | N | NAP | No | NAP | |||||||||||||||||||||
36 | Loan | Georgia Anchored Retail Portfolio | 0.8% | 7/30/2016 | 8/15/2016 | No | 8/15/2016 | N | NAP | No | NAP | |||||||||||||||||||||
36.01 | Property | Shoppes of Hinesville | 0.5% | 7/30/2016 | 8/15/2016 | No | 8/15/2016 | N | NAP | |||||||||||||||||||||||
36.02 | Property | Pooler Square | 0.3% | 7/30/2016 | 8/15/2016 | No | 8/15/2016 | N | NAP | |||||||||||||||||||||||
37 | Loan | Holiday Inn Express & Suites Warrenton | 0.8% | 8/1/2017 | 8/8/2016 | No | 8/9/2016 | N | NAP | No | NAP | |||||||||||||||||||||
38 | Loan | Kaufman - Ft. Collins Office Building | 0.7% | 10/1/2015 | 10/8/2015 | No | 10/6/2015 | N | NAP | No | NAP | |||||||||||||||||||||
39 | Loan | Hinesville Square | 0.7% | 5/14/2016 | 5/16/2016 | No | 5/16/2016 | N | NAP | No | NAP | |||||||||||||||||||||
40 | Loan | Royale Apartments | 0.7% | 7/26/2016 | 8/1/2016 | No | 7/25/2016 | N | NAP | No | NAP | |||||||||||||||||||||
41 | Loan | Weatherbee Townhomes | 0.6% | 7/7/2016 | 7/15/2016 | No | 7/18/2016 | N | NAP | No | NAP | |||||||||||||||||||||
42 | Loan | Siena Courtyard Apartments | 0.6% | 8/24/2016 | 11/6/2015 | No | 10/21/2016 | N | NAP | No | NAP | |||||||||||||||||||||
43 | Loan | Eden Garden Apartments | 0.6% | 8/31/2016 | 9/4/2015 | No | 9/8/2015 | N | NAP | No | NAP | |||||||||||||||||||||
44 | Loan | Highland Knolls Apartments | 0.5% | 7/26/2016 | 8/1/2016 | No | 7/27/2016 | N | NAP | No | NAP | |||||||||||||||||||||
45 | Loan | Cherry Tree Crossing II & III | 0.5% | 8/26/2016 | 7/29/2015 | No | 9/14/2016 | N | NAP | No | NAP | |||||||||||||||||||||
46 | Loan | MarMic Apartments | 0.5% | 9/20/2016 | 2/12/2016 | No | 9/28/2016 | N | NAP | No | NAP | |||||||||||||||||||||
47 | Loan | Candlewood Suites - Fort Myers FL | 0.4% | 10/28/2015 | 11/6/2015 | No | 11/6/2015 | N | NAP | No | NAP | |||||||||||||||||||||
48 | (30) | Loan | Beaver Pond Center | 0.4% | 7/25/2016 | 7/28/2016 | No | 7/28/2016 | N | NAP | No | NAP | ||||||||||||||||||||
49 | Loan | Buford Heights Apartments | 0.4% | 7/26/2016 | 8/1/2016 | No | 7/27/2016 | N | NAP | No | NAP | |||||||||||||||||||||
50 | Loan | Country Inn & Suites Conyers | 0.4% | 8/1/2017 | 7/27/2016 | No | 7/27/2016 | N | NAP | No | NAP | |||||||||||||||||||||
51 | Loan | Silsbee & Lumberton Retail | 0.4% | 10/18/2016 | Various | No | 10/19/2016 | N | NAP | No | NAP | |||||||||||||||||||||
51.01 | Property | Lumberton Plaza | 0.2% | 10/18/2016 | 12/9/2015 | No | 10/19/2016 | N | NAP | |||||||||||||||||||||||
51.02 | Property | Silsbee Plaza | 0.2% | 10/18/2016 | 12/8/2015 | No | 10/19/2016 | N | NAP | |||||||||||||||||||||||
52 | Loan | Lubbock MHC Portfolio | 0.4% | 10/13/2016 | 11/10/2015 | No | Various | N | NAP | No | NAP | |||||||||||||||||||||
52.01 | Property | Town & Country MHC | 0.2% | 10/13/2016 | 11/10/2015 | No | 9/28/2016 | N | NAP | |||||||||||||||||||||||
52.02 | Property | Slaton MHC | 0.1% | 10/13/2016 | 11/10/2015 | No | 9/29/2016 | N | NAP | |||||||||||||||||||||||
52.03 | Property | Texas West MHC | 0.1% | 10/13/2016 | 11/10/2015 | No | 9/29/2016 | N | NAP | |||||||||||||||||||||||
53 | Loan | Cactus Mobile Ranch | 0.2% | 12/30/2015 | 1/7/2016 | No | 1/4/2016 | N | NAP | No | NAP |
A-1-28 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
TOTAL DEBT INFORMATION | |||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Cut-off Date Subord. Mortgage Debt Balance | Total Mortgage Debt Cut-off Date LTV Ratio | Total Mortgage Debt UW NCF DSCR | Total Mortgage Debt UW NOI Debt Yield | Cut-off Date Mezzanine Debt Balance | Total Debt Cut-off Date LTV Ratio | Total Debt UW NCF DSCR | Total Debt UW NOI Debt Yield | |||||||||||||||
1 | Loan | Coconut Point | 13.0% | 67.1% | 1.39x | 8.8% | 67.1% | 1.39x | 8.8% | ||||||||||||||||||
2 | Loan | Gurnee Mills | 9.8% | 65.9% | 1.60x | 9.7% | 65.9% | 1.60x | 9.7% | ||||||||||||||||||
3 | Loan | 9 West 57th Street | 6.5% | $186,276,000 | 35.3% | 3.08x | 9.0% | 35.3% | 3.08x | 9.0% | |||||||||||||||||
4 | Loan | Tampa Marriott Westshore | 3.9% | 57.9% | 1.92x | 15.5% | 57.9% | 1.92x | 15.5% | ||||||||||||||||||
5 | Loan | Cypress Park West | 3.8% | 67.7% | 1.48x | 10.3% | 67.7% | 1.48x | 10.3% | ||||||||||||||||||
6 | Loan | CVS Office Centre Building | 3.7% | 68.2% | 1.51x | 10.8% | 68.2% | 1.51x | 10.8% | ||||||||||||||||||
7 | Loan | Peachtree Mall | 3.2% | 56.8% | 1.83x | 12.6% | 56.8% | 1.83x | 12.6% | ||||||||||||||||||
8 | Loan | Eastern Shore Plaza | 3.1% | 68.6% | 1.53x | 10.3% | 68.6% | 1.53x | 10.3% | ||||||||||||||||||
9 | Loan | Robert Pitt Professional Plaza | 3.0% | 66.4% | 1.38x | 9.2% | 66.4% | 1.38x | 9.2% | ||||||||||||||||||
10 | Loan | Preserve at Autumn Ridge II | 2.7% | 75.8% | 1.51x | 9.5% | 75.8% | 1.51x | 9.5% | ||||||||||||||||||
11 | Loan | BJ’s Wholesale Club - Miami | 2.6% | 70.3% | 1.32x | 8.4% | 70.3% | 1.32x | 8.4% | ||||||||||||||||||
12 | Loan | Holcomb Woods | 2.4% | 67.9% | 1.54x | 10.5% | 67.9% | 1.54x | 10.5% | ||||||||||||||||||
13 | Loan | The Heights II | 2.3% | 60.4% | 1.57x | 10.3% | 60.4% | 1.57x | 10.3% | ||||||||||||||||||
14 | Loan | Beltway Marketplace | 2.2% | 71.3% | 1.47x | 9.2% | 71.3% | 1.47x | 9.2% | ||||||||||||||||||
15 | Loan | Embarcadero Club Apartments | 2.1% | 72.0% | 1.45x | 9.7% | 72.0% | 1.45x | 9.7% | ||||||||||||||||||
16 | Loan | GLP Industrial Portfolio B | 2.1% | $335,300,000 | 62.2% | 1.99x | 8.9% | $330,000,000 | 62.2% | 1.99x | 8.9% | ||||||||||||||||
16.001 | Property | Agave DC | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.002 | Property | Lehigh Valley 13 | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.003 | Property | Frontier Logistics BTS | 0.1% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.004 | Property | Sugarland Interchange DC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.005 | Property | York - Willow Springs | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.006 | Property | Atlanta - Liberty DC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.007 | Property | South Bay DC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.008 | Property | Sorensen Industrial | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.009 | Property | Miramar DC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.010 | Property | York DC II | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.011 | Property | Carlisle DC Bldg 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.012 | Property | Portside Distribution Center | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.013 | Property | Marina West A | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.014 | Property | Fremont East Bay DC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.015 | Property | Harbor Gateway DC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.016 | Property | Imperial DC 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.017 | Property | Westport DC Bldg B | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.018 | Property | Westport DC Bldg A | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.019 | Property | Auburn DC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.020 | Property | Southaven DC Bldg 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.021 | Property | Marina West DC II Bldg 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.022 | Property | Buckeye DC Bldg 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.023 | Property | York DC III | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.024 | Property | Orange County DC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.025 | Property | Kent Valley DC II | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.026 | Property | Memphis IC III | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.027 | Property | Pinole Point Building #1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.028 | Property | Cactus DC II | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.029 | Property | Fairburn DC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.030 | Property | Windfern Distribution Center II | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.031 | Property | Miami DC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.032 | Property | Southpoint F | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.033 | Property | Industrial Parkway DC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.034 | Property | Chickasaw DC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.035 | Property | Valley Crossings | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.036 | Property | Buckeye DC Bldg 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.037 | Property | Southpoint B | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.038 | Property | Hartman Business Center I | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.039 | Property | Artesia DC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.040 | Property | Bell Gardens Distribution Center #3 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.041 | Property | Marina West B | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.042 | Property | Renton DC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.043 | Property | Southpoint A | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.044 | Property | Westfork A5 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.045 | Property | Marina West DC II Bldg 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.046 | Property | Pinole Point Building #2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.047 | Property | Salt Lake DC II | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.048 | Property | Northwest 8 Industrial Center II | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.049 | Property | Salt Lake DC I | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.050 | Property | Southshore Commerce Center C | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.051 | Property | Pinole Point Building #3 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.052 | Property | Steamboat DC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.053 | Property | Palo Verde DC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.054 | Property | South San Francisco DC II | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.055 | Property | Westfork C4 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.056 | Property | South San Francisco DC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.057 | Property | Southshore Commerce Center A | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.058 | Property | Kent Valley DC IV | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.059 | Property | Carlisle DC Bldg 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.060 | Property | Bluegrass DC Bldg 4 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.061 | Property | Westfork A4 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.062 | Property | Beltway Crossing DC Bldg 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.063 | Property | Ritner DC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.064 | Property | Hartman Business Center II | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.065 | Property | Hayward DC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.066 | Property | Houston DC Bldg 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.067 | Property | Kent Valley DC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.068 | Property | Lehigh Valley 9 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.069 | Property | Beltway Crossing DC Bldg 3 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.070 | Property | Southaven DC Bldg 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.071 | Property | Bluegrass DC Bldg 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.072 | Property | Suwanee Point Building 200 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.073 | Property | Tamarac Business Center I | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.074 | Property | Gwinnett DC Bldg 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.075 | Property | Houston DC Bldg 3 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.076 | Property | Broadway 101 CC Bldg 9 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.077 | Property | Iron Run DC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.078 | Property | Windfern Distribution Center I | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.079 | Property | Miami DC II | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.080 | Property | Southshore Commerce Center B | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.081 | Property | Suwanee Point Building 100 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.082 | Property | Beltway Crossing DC Bldg 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.083 | Property | Southshore Commerce Center D | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% |
A-1-29 |
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
TOTAL DEBT INFORMATION | |||||||||||||||||||||||||||
Loan ID | Footnotes | Property Flag | Property Name | % of Initial Pool Balance | Cut-off Date Subord. Mortgage Debt Balance | Total Mortgage Debt Cut-off Date LTV Ratio | Total Mortgage Debt UW NCF DSCR | Total Mortgage Debt UW NOI Debt Yield | Cut-off Date Mezzanine Debt Balance | Total Debt Cut-off Date LTV Ratio | Total Debt UW NCF DSCR | Total Debt UW NOI Debt Yield | |||||||||||||||
16.084 | Property | Broadway 101 CC Bldg 11 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.085 | Property | Lehigh Valley DC II | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.086 | Property | Memphis IC I | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.087 | Property | Broadway 101 CC Bldg 6 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.088 | Property | Lehigh Valley 10 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.089 | Property | Beltway Crossing DC Bldg 4 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.090 | Property | Northwest 8 Industrial Center I | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.091 | Property | Bluegrass DC Bldg 3 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.092 | Property | Andover DC Bldg A | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.093 | Property | Bluegrass DC Bldg 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.094 | Property | Andover DC Bldg B | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.095 | Property | Broadway 101 CC Bldg 5 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.096 | Property | Broadway 101 CC Bldg 8 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.097 | Property | Broadway 101 CC Bldg 10 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.098 | Property | Broadway 101 CC Bldg 4 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.099 | Property | Lehigh Valley 11 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.100 | Property | Tamarac Commerce Center | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.101 | Property | Houston DC Bldg 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.102 | Property | Marina West DC II Bldg 3 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.103 | Property | Broadway 101 CC Bldg 3 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.104 | Property | Commerce Park Medical Center | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.105 | Property | Houston IC | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.106 | Property | Gwinnett DC Bldg 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.107 | Property | Weston Business Center | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.108 | Property | Kent Valley DC III | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.109 | Property | Commerce Park SW 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.110 | Property | Commerce Park Westchase 3 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.111 | Property | Lehigh Valley 12 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.112 | Property | Houston DC Bldg 4 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.113 | Property | Valley Forge 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.114 | Property | Valley Forge 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.115 | Property | Bell Gardens Distribution Center #1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.116 | Property | Commerce Park SW 4 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.117 | Property | Broadway 101 CC Bldg 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.118 | Property | Bell Gardens Distribution Center #2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.119 | Property | Commerce Park SW 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.120 | Property | Tamarac Business Center II | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.121 | Property | Broadway 101 CC Bldg 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.122 | Property | Commerce Park Westchase 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.123 | Property | Memphis IC II | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.124 | Property | Commerce Park NW 3 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.125 | Property | Commerce Park NW 4 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.126 | Property | Commerce Park SW 3 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.127 | Property | Commerce Park Westchase 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.128 | Property | Commerce Park NW 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.129 | Property | Broadway 101 CC Bldg 7 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.130 | Property | Commerce Park NW 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.131 | Property | Lakeview BC Bldg 1 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.132 | Property | Ft. Lauderdale Industrial II | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.133 | Property | Valley Forge 3 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.134 | Property | Lakeview BC Bldg 7 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.135 | Property | Lakeview BC Bldg 4 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.136 | Property | Lakeview BC Bldg 5 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.137 | Property | Commerce Park SW 5 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.138 | Property | Lakeview BC Bldg 6 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.139 | Property | Valley Forge 4 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.140 | Property | Lakeview BC Bldg 3 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.141 | Property | Lakeview BC Bldg 2 | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
16.142 | Property | Ft. Lauderdale Industrial I | 0.0% | 62.2% | 1.99x | 8.9% | 62.2% | 1.99x | 8.9% | ||||||||||||||||||
17 | Loan | Holiday Inn & Suites Plantation | 1.6% | 69.2% | 1.62x | 13.3% | 69.2% | 1.62x | 13.3% | ||||||||||||||||||
18 | Loan | Wrigley Plaza | 1.5% | 65.6% | 1.31x | 9.0% | 65.6% | 1.31x | 9.0% | ||||||||||||||||||
19 | Loan | Huntington Ridge Apartments | 1.5% | 71.6% | 1.25x | 8.8% | 71.6% | 1.25x | 8.8% | ||||||||||||||||||
20 | Loan | Sweet Candy Building | 1.5% | 60.3% | 1.54x | 10.7% | 60.3% | 1.54x | 10.7% | ||||||||||||||||||
21 | Loan | Pinehurst Centre | 1.5% | 75.0% | 1.29x | 9.6% | 75.0% | 1.29x | 9.6% | ||||||||||||||||||
22 | Loan | Cherry Creek Apartments | 1.5% | 64.0% | 1.58x | 10.8% | 64.0% | 1.58x | 10.8% | ||||||||||||||||||
23 | Loan | Maxwell Office Portfolio | 1.4% | 68.3% | 1.37x | 10.1% | 68.3% | 1.37x | 10.1% | ||||||||||||||||||
23.01 | Property | SunTrust Building | 1.1% | 68.3% | 1.37x | 10.1% | 68.3% | 1.37x | 10.1% | ||||||||||||||||||
23.02 | Property | McKay Building | 0.3% | 68.3% | 1.37x | 10.1% | 68.3% | 1.37x | 10.1% | ||||||||||||||||||
24 | (29) | Loan | Peacock Run Apartments | 1.3% | Subordinate Secured Debt ($699,825); Subordinate Unsecured Debt ($1,200,000) | 81.5% | 1.13x | 7.9% | 81.5% | 1.13x | 7.9% | ||||||||||||||||
25 | Loan | Allendale Business Center | 1.3% | 67.1% | 1.98x | 13.9% | 67.1% | 1.98x | 13.9% | ||||||||||||||||||
26 | Loan | 10 West Plaza | 1.2% | 63.4% | 1.54x | 10.5% | 63.4% | 1.54x | 10.5% | ||||||||||||||||||
27 | Loan | Sunchase Park and Ramblewood Apartments | 1.2% | 74.1% | 1.71x | 11.6% | 74.1% | 1.71x | 11.6% | ||||||||||||||||||
28 | Loan | Douglasville Marketplace | 1.2% | 74.2% | 1.57x | 10.2% | 74.2% | 1.57x | 10.2% | ||||||||||||||||||
29 | Loan | Staybridge Suites - Indianapolis, IN | 1.2% | 77.9% | 1.23x | 11.5% | $1,399,525 | 77.9% | 1.23x | 11.5% | |||||||||||||||||
30 | Loan | Campbell Grove | 1.2% | 78.7% | 1.36x | 9.1% | 78.7% | 1.36x | 9.1% | ||||||||||||||||||
31 | Loan | Hotel Indigo - Columbus IN | 1.1% | 67.9% | 1.65x | 13.0% | 67.9% | 1.65x | 13.0% | ||||||||||||||||||
32 | Loan | 350-360 Fairfield Avenue | 1.1% | 70.9% | 1.37x | 10.4% | 70.9% | 1.37x | 10.4% | ||||||||||||||||||
33 | Loan | The Registry Apartments | 0.9% | 72.5% | 1.37x | 9.3% | 72.5% | 1.37x | 9.3% | ||||||||||||||||||
34 | Loan | Trinity Nueces MHC | 0.8% | 57.5% | 1.50x | 9.7% | 57.5% | 1.50x | 9.7% | ||||||||||||||||||
35 | Loan | Southwood One | 0.8% | 67.0% | 1.32x | 10.5% | 67.0% | 1.32x | 10.5% | ||||||||||||||||||
36 | Loan | Georgia Anchored Retail Portfolio | 0.8% | 66.6% | 1.79x | 12.3% | 66.6% | 1.79x | 12.3% | ||||||||||||||||||
36.01 | Property | Shoppes of Hinesville | 0.5% | 66.6% | 1.79x | 12.3% | 66.6% | 1.79x | 12.3% | ||||||||||||||||||
36.02 | Property | Pooler Square | 0.3% | 66.6% | 1.79x | 12.3% | 66.6% | 1.79x | 12.3% | ||||||||||||||||||
37 | Loan | Holiday Inn Express & Suites Warrenton | 0.8% | 58.1% | 1.90x | 14.0% | 58.1% | 1.90x | 14.0% | ||||||||||||||||||
38 | Loan | Kaufman - Ft. Collins Office Building | 0.7% | 65.1% | 1.34x | 10.3% | 65.1% | 1.34x | 10.3% | ||||||||||||||||||
39 | Loan | Hinesville Square | 0.7% | 59.5% | 1.68x | 11.7% | 59.5% | 1.68x | 11.7% | ||||||||||||||||||
40 | Loan | Royale Apartments | 0.7% | 61.5% | 1.52x | 9.9% | 61.5% | 1.52x | 9.9% | ||||||||||||||||||
41 | Loan | Weatherbee Townhomes | 0.6% | 65.6% | 1.38x | 10.0% | 65.6% | 1.38x | 10.0% | ||||||||||||||||||
42 | Loan | Siena Courtyard Apartments | 0.6% | 56.6% | 1.39x | 10.2% | 56.6% | 1.39x | 10.2% | ||||||||||||||||||
43 | Loan | Eden Garden Apartments | 0.6% | 69.0% | 1.68x | 11.7% | 69.0% | 1.68x | 11.7% | ||||||||||||||||||
44 | Loan | Highland Knolls Apartments | 0.5% | 65.9% | 1.44x | 9.5% | 65.9% | 1.44x | 9.5% | ||||||||||||||||||
45 | Loan | Cherry Tree Crossing II & III | 0.5% | 72.3% | 1.31x | 9.5% | 72.3% | 1.31x | 9.5% | ||||||||||||||||||
46 | Loan | MarMic Apartments | 0.5% | 52.1% | 1.44x | 11.8% | 52.1% | 1.44x | 11.8% | ||||||||||||||||||
47 | Loan | Candlewood Suites - Fort Myers FL | 0.4% | 68.6% | 2.81x | 23.0% | 68.6% | 2.81x | 23.0% | ||||||||||||||||||
48 | (30) | Loan | Beaver Pond Center | 0.4% | 74.4% | 1.50x | 10.1% | 74.4% | 1.50x | 10.1% | |||||||||||||||||
49 | Loan | Buford Heights Apartments | 0.4% | 62.1% | 1.39x | 9.1% | 62.1% | 1.39x | 9.1% | ||||||||||||||||||
50 | Loan | Country Inn & Suites Conyers | 0.4% | 50.7% | 1.97x | 16.7% | 50.7% | 1.97x | 16.7% | ||||||||||||||||||
51 | Loan | Silsbee & Lumberton Retail | 0.4% | 68.9% | 1.32x | 9.6% | 68.9% | 1.32x | 9.6% | ||||||||||||||||||
51.01 | Property | Lumberton Plaza | 0.2% | 68.9% | 1.32x | 9.6% | 68.9% | 1.32x | 9.6% | ||||||||||||||||||
51.02 | Property | Silsbee Plaza | 0.2% | 68.9% | 1.32x | 9.6% | 68.9% | 1.32x | 9.6% | ||||||||||||||||||
52 | Loan | Lubbock MHC Portfolio | 0.4% | 54.8% | 1.96x | 13.5% | 54.8% | 1.96x | 13.5% | ||||||||||||||||||
52.01 | Property | Town & Country MHC | 0.2% | 54.8% | 1.96x | 13.5% | 54.8% | 1.96x | 13.5% | ||||||||||||||||||
52.02 | Property | Slaton MHC | 0.1% | 54.8% | 1.96x | 13.5% | 54.8% | 1.96x | 13.5% | ||||||||||||||||||
52.03 | Property | Texas West MHC | 0.1% | 54.8% | 1.96x | 13.5% | 54.8% | 1.96x | 13.5% | ||||||||||||||||||
53 | Loan | Cactus Mobile Ranch | 0.2% | 74.3% | 1.42x | 9.6% | 74.3% | 1.42x | 9.6% |
A-1-30 |
CSAIL 2016-C7
FOOTNOTES TO ANNEX A-1
(1) | “Column” denotes Column Financial, Inc. as Mortgage Loan Seller, “BSP” denotes Benefit Street Partners CRE Finance LLC as Mortgage Loan Seller and “Silverpeak” denotes Silverpeak Real Estate Finance LLC as Mortgage Loan Seller. |
With regards to Loan No. 1, Coconut Point, the Coconut Point Whole Loan (as defined below) was co-originated by Morgan Stanley Bank, N.A. and Column. | |
With regards to Loan No. 2, Gurnee Mills, the Gurnee Mills Whole Loan (as defined below) was co-originated by Wells Fargo Bank, National Association, Regions Bank, and Column. | |
With regards to Loan No. 3, 9 West 57th Street, the 9 West 57th Street Whole Loan (as defined below) was originated by JPMorgan Chase Bank, National Association and is being sold into the CSAIL 2016-C7 securitization trust by BSP. | |
With regards to Loan No. 16, GLP Industrial Portfolio B, the GLP Industrial Portfolio B Whole Loan (as defined below) was co-originated by Morgan Stanley Bank, N.A. and Column | |
(2) | For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), and Maturity Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation. |
(3) | With regards to Loan No. 1, Coconut Point, the mortgage loan is part of a $190 million whole loan (the“Coconut Point Whole Loan”), which is comprised of three pari passu component notes (Note A-1, Note A-2, and Note A-3). Note A-1 (the“Coconut Point Loan”), which has an outstanding principal balance as of the cut-off date of $100 million, is expected to be contributed to the CSAIL 2016-C7 Commercial Mortgage Trust. Note A-2, which has an outstanding principal balance as of the cut-off date of $60 million, was previously contributed to the MSBAM 2016-C30 Commercial Mortgage Trust. Note A-3, which has an outstanding principal balance as of the cut-off date of $30 million, is expected to be contributed to the MSBAM 2016-C31 Commercial Mortgage Trust. All loan level metrics are based on the $190 million Coconut Point Whole Loan balance. |
With regards to Loan No. 2, Gurnee Mills, the mortgage loan is part of a $275 million whole loan (the“Gurnee Mills Whole Loan”), which is comprised of six pari passu component notes (Note A-1-A, Note A-1-B, Note A-2-A, Note A-2-B, Note A-3, and Note A-4). Note A-1-A (the“Gurnee Mills Loan”), which has an outstanding principal balance as of the cut-off date of approximately $74.9 million, is expected to be contributed to the CSAIL 2016-C7 Commercial Mortgage Trust. Note A-2-A, which has an outstanding balance as of the cut-off date of approximately $79.9 million, is expected to be contributed to WFCM 2016-C36 Commercial Mortgage Trust. Notes A-1-B, A-2-B, A-3, and A-4 have a total outstanding balance as of the cut-off date of approximately $119.8 million. Note A-1-B and A-2-B are held by Column and Wells Fargo, respectively. Notes A-3 and A-4 are currently held by Regions Bank. All loan level metrics are based on the Gurnee Mills Whole Loan balance. | |
With regards to Loan No. 3, 9 West 57th Street, the mortgage loan is part of a whole loan with an original principal balance of $1.2 billion (the “9 West 57th Street Whole Loan”) which is comprised of six pari passu components (Note A-1, Note A-2, Note A-3-A, Note A-3-B, Note A-4 and Note A-5) and one subordinate companion loan (Note B-1). Note A-3-B has an outstanding principal balance as of the cut-off date of $50.0 million and is being contributed to the CSAIL 2016-C7 Trust. Note A-1 and Note B-1 have an aggregate outstanding principal balance as of the cut-off date of $857.0 million and were contributed to the JPMCC 2016-NINE trust. Note A-2 has an outstanding principal balance as of the cut-off date of $100.0 million and was contributed to the JPMCC 2016-JP3 Trust. Note A-4 has an outstanding principal balance as of the cut-off date of $80.0 million and is expected to be contributed to the JPMDB 2016-C4 Trust. Note A-3-A and Note A-5 have an aggregate outstanding principal balance as of the cut-off date of $113.0 million and are expected to be contributed to one or more future securitization trusts. All loan level metrics are based on the 9 West 57th Street Whole Loan balance excluding the subordinate companion loan. | |
With regards to Loan No. 7, Peachtree Mall, the mortgage loan is part of a $80,305,560 whole loan (the “Peachtree Mall Whole Loan”), which is comprised of four pari passu components (Note A-1, Note A-2, Note A-3 and Note A-4). Note A-3, which has an outstanding principal balance as of the cut-off date of $24,761,505, is expected to be contributed to the CSAIL 2016-C7 Commercial Mortgage Trust. Note A-1 has an outstanding |
A-1-31 |
principal balance as of the cut-off date of $23,523,429 and was contributed to the SGCMS 2016-C5 Commercial Mortgage Trust. Note A-2 has an outstanding principal balance as of the Cut-off Date of $19,809,204 and was contributed to the WFCM 2016-NXS6. Note A-4 has an outstanding principal balance as of the Cut-off Date of $11,445,323 and is expected to be contributed to a future securitization. All loan level metrics are based on the Peachtree Mall Whole Loan balance. | |
With regards to Loan No. 16, GLP Industrial Portfolio B, the mortgage loan is part of a $964 million whole loan (the “GLP Industrial Portfolio B Whole Loan”), which is comprised of five pari passu component notes (Note A-1, Note A-2, Note A-3-1, Note A-3-2 and Note A-4) and $335.3 million of subordinate B-Notes. Note A-3-2 (the “GLP Industrial Portfolio B Mortgage Loan”), which has an outstanding principal balance as of the cut-off date of $15.9 million, is expected to be contributed to the CSAIL 2016-C7 Commercial Mortgage Trust. Note A-3-1, which has an outstanding principal balance as of the cut-off date of $88.1 million, was previously contributed to the CSAIL 2016-C6 Commercial Mortgage Trust. Note A-1 and Note A-2, which have an aggregate outstanding principal balance as of the cut-off date of $468.7 million, were previously contributed with the B-Notes to the CSMC Trust 2015-GLPB. Note A-4, which has an outstanding principal balance as of the cut-off date of $56 million, was previously contributed to the Morgan Stanley Capital I Trust 2016-UBS9 securitization. All loan level metrics are based on the $628.7 million senior portion of the GLP Industrial Portfolio B Whole Loan balance. | |
(4) | In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes. |
With regards to Loan No.1, Coconut Point, the liability of Simon Property Group, L.P. (or any guarantor that replaces Simon in accordance with the loan agreement) under the nonrecourse carve-out guaranty is capped at $38.0 million plus reasonable collection costs. | |
With regards to Loan No. 2, Gurnee Mills, the liability of Simon Property Group, L.P. (or any guarantor that replaces Simon in accordance with the loan agreement) under the nonrecourse carve-out guaranty is capped at $55.0 million plus reasonable collection costs. | |
With regards to Loan No. 11, BJ’s Wholesale Club – Miami, the guarantor’s liability under the guaranty is capped at $6,000,000, with the exception of all bankruptcy-related carveouts and environmental issues. However, unauthorized transfers are considered a full recourse event and the cap on liability does not apply to successor guarantors. | |
With regards to Loan No. 16, GLP Industrial Portfolio B, the mortgage loan is fully recourse on a joint and several basis to the related borrower and the related sponsor in the event that such borrower becomes a debtor in a bankruptcy or insolvency proceeding or the occurrence of other similar voluntary or collusive involuntary bankruptcy events; however, the related sponsor’s liability for the bankruptcy related carveout is capped at 15% of the respective principal loan amount of the mortgage loan then-outstanding at the time of the occurrence of such event (plus all reasonable third-party costs actually incurred by the related lender in connection with the enforcement of its rights upon a bankruptcy action). | |
(5) | With regards to Loan No. 1, Coconut Point, the borrower owns a leasehold interest in the mortgaged property and the 100% equity owner of the Coconut Point borrower owns a fee interest in the mortgaged property, each of which is subject to a mortgage securing the Coconut Point Whole Loan. Accordingly, the Coconut Point property is being treated as a fee interest. |
With regards to Loan No. 3, 9 West 57th Street, the borrowers have pledged both the fee interest in the mortgaged property and the leasehold estate. The borrowers are permitted to terminate the ground lease upon certain terms and conditions in the loan documents which include, without limitation, delivery of a new title policy or an endorsement to the existing title policy, confirmation that all space leases will remain in full force and effect and satisfaction of any REMIC requirements. | |
With regards to Loan No. 4, Tampa Marriott Westshore, mortgaged property is subject to a ground lease and sub-ground lease. The initial term of the ground lease expired on December 31, 2007 with five automatic extension options of 10 years each. The lease is currently in the first of the five options, which will expire on December 31, 2017 resulting in four additional 10-year extensions and a final expiration date of December 31, 2057. The sub-ground lease shall expire one day prior to the ground lease. Extensions under the ground lease are automatic and self-operative and no expiration may occur without lender’s consent. Rent is three percent of annual gross room sales plus one percent of annual gross food sales plus one percent of annual gross alcoholic beverage sales, with a base minimum of $96,000. The ground rent reserve associated with the loan is capped at an amount equal to three (3) months of ground rent. | |
A-1-32 |
With regards to Loan No. 6, CVS Office Centre Building, the mortgaged property is subject to a ground lease with a borrower-affiliated ground lessor. Additionally, the mortgage lender has a mortgage on the borrower affiliated entity’s fee interest. The ground lessor is mortgaging their fee interest to the mortgage lender by signing on the mortgage as a guarantor. The mortgage lender’s title insurance policy will insure that the mortgage constitutes a first priority lien on both the fee and leasehold interests in the mortgaged property. The ground lease is effective through December 31, 2036 with the lessee having the option to extend the term through December 31, 2066 by exercising its three remaining 10-year extensions. The ground lease payment is fixed at $1 throughout the length of the largest tenant and sole tenant’s lease term and the loan term and no modifications are permitted. | |
With regards to Loan No. 16, GLP Industrial Portfolio B, one of the related mortgaged properties identified on Annex A-1 as GLP Industrial Portfolio B – Atlanta - Liberty DC, is subject to a ground lease with Henry County Development Authority which expires October 1, 2020. Such mortgaged property may be purchased at any time prior to the expiration date of the ground lease at the borrower’s option upon payment of $10, the payment or defeasance of the bonds as provided in the bond resolution, which may be satisfied if the bonds have been surrendered for cancellation, and the payment of any amounts due to the Henry County Development Authority. | |
With regards to Loan No. 18, Wrigley Plaza, the mortgaged property is ground leased to American Stores Properties, Inc. (“Albertsons”), who then subleases it to the borrower. The ground lease was entered into in January 1998 by Albertson’s and the Redevelopment Agency of the City of Long Beach. The ground lease expires on February 1, 2033 with 10, five-year renewal options to extend the lease to January 30, 2083. In 2024, the ground lease rent will be increased to an amount equal to the greater of: (a) $813,080 and (b) the fair market rent for the land on which the mortgaged property is situated. The sub-ground lease is coterminous with the ground lease. The borrower can initiate four, five-year extensions through 2053 and can continue to extend through all of the ground lease options, subject to Albertsons exercising their renewal options to extend past 2053. The sublease rent is fixed for the original term (through 2033) at $205,000 per year. In 2024, the sublease rent can be adjusted at the same terms as the ground lease adjusted rent. | |
With regards to Loan No. 45, Cherry Tree Crossing II & III, the borrower ground leases a portion of land. The ground lease commenced on October 8, 2007, expires on October 7, 2037, and provides the tenant with the option to renew the ground lease for two additional five year terms. Annual rent for the initial term of the ground lease is set at $55,000, with a 30% increase after 10 years during the initial term followed by 15% increases every five years through each of the extension terms. | |
(6) | With regards to Loan No. 24, Peacock Run Apartments, the mortgaged property is encumbered by a Land Use Restriction Agreement whereby at least 40% of the 264 units are restricted to tenants whose income does not exceed 60% of the area median income. The mortgaged property is also subject to an Extended Low-Income Housing Agreement associated with Section 42 tax credits whereby 40% of the 264 units are restricted to tenants whose income does not exceed 60% of the area median income and rents on such units to be limited to 30% of the area median income limitation. Additionally, the mortgaged property secures a $1,050,000 subordinate mortgage obtained in 2011 from the Florida Housing Finance Corporation (the “FHFC”) which stipulates that at least 14 of the 264 units will be restricted for a term of 15 years to tenants whose income does not exceed 33% of the area median income and at least seven of those 14 units will be restricted to special needs households. No interest or principal are due under such subordinate mortgage loan and principal is reduced by 6.67% per annum for 15 years such that the existing balance will be zero at maturity, provided that the borrower complies with the State Apartment Incentive Loan – Extremely Low Income program requirements. Pursuant to a subordination agreement with the FHFC, the subordinate mortgage loan may be defaulted, but the FHFC may not pursue any remedies until the senior mortgage loan is paid in full. The mortgage loan is recourse for losses to one of the sponsors for any breach of the subordinate mortgage agreement. |
(7) | With regards to Loan No. 28, Douglasville Marketplace, the second largest tenant, Babies “R” Us, owns its improvements and ground leases from the borrower the land on which its improvements are constructed. |
(8) | With regards to Loan No. 1, Coconut Point, UW Revenues, UW NOI, and UW NCF include space leased by Divieto (7,501 SF, $180,000 base rent), Tommy Bahama (4,476 SF, $224,000 base rent) and Naples Soap Company (1,323 SF, $52,000 base rent). Per the underwritten rent roll, dated June 7, 2016, these tenants have signed leases but are not yet in occupancy. |
With regards to Loan No. 2, Gurnee Mills, UW Revenues, UW NOI, and UW NCF include space leased by Floor & Décor (105,248 SF, $974,000 base rent), Simon Property Group (Dick’s Sporting) (46,892 SF, $700,000 base rent), Mini Donut Factory (1,015 SF, $28,000 base rent), Fragrance Outlet (1,011 SF, $72,792 base rent), and |
A-1-33 |
Scoops & Kettle (555 SF, $37,000 base rent). Per the underwritten rent roll, dated September 22, 2016, these tenants have signed leases but are not yet in occupancy. | |
With regards to Loan No. 3, 9 West 57th Street, two tenants, Zimmer Partners, LP. and Seven Bridges Advisors LLC, have executed their leases but have not yet commenced paying rent. | |
With regards to Loan No. 8, Eastern Shore Plaza, Shades Sunglasses & Casual Apparel has an executed lease for 6,000 SF, but is not yet in occupancy. Shades Sunglasses & Apparel’s rent will commence on the earlier of the date which it opens for business or December 1, 2016. Free rent associated with the tenant was reserved for at origination. Sleep Center has an executed lease for 6,000 SF, but is not yet in occupancy. Sleep Center’s rent will commence on February 1, 2017. Free rent associated with the tenant was reserved for at origination. | |
With regards to Loan No. 14, Beltway Marketplace, the second largest tenant, Goodwill Industries of Nevada, expanded its space to 20,280 SF in June 2016. The tenant currently occupies 14,127 SF of space and pays $263,843 in annual base rent. The tenant is expected to move into its new 20,280 SF space and start paying $393,056 in annual base rent effective January 2017. Another tenant at the property, Nails Design Inc., is relocating to a 3,339 SF space. The tenant currently occupies 4,776 SF of space and pays $106,404 in annual base rent. The tenant is expected to move into its new 3,339 SF space and commence paying $80,136 in annual base rent effective January 2017. | |
With regards to Loan No. 18, Wrigley Plaza, the mortgage lender has underwritten rent for the new space that Starbucks is expected to take occupancy of in early 2017. Starbucks has been a tenant at the property since 1999. In September 2016, Starbucks executed a new lease to move from its current location to an outparcel space. Tenant improvement work is currently in process. Free rent associated with the tenant through March 2017 was reserved for at origination. | |
With regards to Loan No. 26, 10 West Plaza, Sin City Barber Shop (2.9% NRA), is in occupancy and paying the CAM component of its rent, however, it is currently not paying the base rent component. | |
(9) | With regards to Loan No. 37, Holiday Inn Express & Suites Warrenton, the “Prospective Market Value Upon Completion of Renovation” of $10.3 million is utilized for the Cut-Off Date LTV Ratio and Maturity Date LTV Ratio calculations assuming that the mortgaged property achieves a fully renovated operating level by August 1, 2017. A $1,413,263 ($16,627 /room) PIP reserve was escrowed at origination for the renovation. Using the “As-Is Market Value” of $8.6 million as of August 2, 2016, the Cut-Off Date LTV and the Maturity Date LTV are 69.6% and 57.9%, respectively. |
With regards to Loan No. 50, Country Inn & Suites Conyers, the Appraised Value of $6,400,000 assumes that the performance improvement plan has been completed and is utilized for the Cut-Off Date LTV Ratio and Maturity Date LTV Ratio. A $650,000 reserve was taken at origination for the performance improvement plan. The appraised value assuming that the performance improvement plan has not been completed is $5,500,000. Based on the “as-is” Appraised Value of $5,500,000, the Cut-Off Date LTV Ratio and Maturity Date LTV Ratio are 59.0% and 41.6%, respectively. | |
(10) | For each mortgage loan, the excess of the related Interest Rate % over the related Subservicing Fee Rate, Master Servicing Fee, the Primary Servicing Fee, the Trustee & Paying Agent Fee, the Operating Advisor Fee, the Asset Representations Review Fee and the CREFC® Intellectual Property Royalty License Fee (collectively, the “Admin Fee %”). |
(11) | For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360. |
(12) | With regards to all mortgage loans, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12. |
(13) | The classification of the lockbox types is described in the Preliminary Prospectus. See “Description of the Mortgage Pool – lockbox Accounts” for further details. |
(14) | Each number identifies a group of related borrowers. |
A-1-34 |
(15) | The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the interest-only period during the term of the mortgage loan. |
(16) | The “L” component of the prepayment provision represents lockout payments.
|
The “Def” component of the prepayment provision represents defeasance payments.
| |
The “YM1” component of the prepayment provision represents greater of 1% of principal balance or yield maintenance payments.
| |
The “O” component of the prepayment provision represents the free payments including the Maturity Date. | |
(17) | With regards to Loan No. 7, Peachtree Mall, the borrower may obtain the release of one or more vacant, non-income producing parcels or out-lots and/or one or more parcels that adjoin the property acquired by the borrower subject to the satisfaction of certain conditions as set forth in the loan documents, including among others, (i) no event of default under the Peachtree Mall Whole Loan is then continuing; (ii) the parcel subject to the release is not necessary for the remaining Peachtree Mall Collateral Property to comply with zoning or legal requirements; (iii) after giving effect to such release, the loan-to-value ratio of the remaining Peachtree Mall Collateral Property is equal to or less than 125%; and (iv) delivery of a rating agency confirmation. |
With regards to Loan No. 16, GLP Industrial Portfolio B, the borrowers may obtain the release of a mortgaged property by prepaying a portion of GLP Industrial Portfolio B Whole Loan and the related mezzanine loans equal to the applicable allocated loan amount times (i) 105% until the first 10% of the GLP Industrial Portfolio B Whole Loan has been repaid; then (ii) 110% until 20% in aggregate of the GLP Industrial Portfolio B Whole Loan has been repaid; and (iii) thereafter 115%. All property releases under the GLP Industrial Portfolio B Whole Loan prior to the applicable open prepayment date are subject to the corresponding principal prepayment being accompanied by the applicable yield maintenance charge, provided that if the related lender applies loss proceeds from a casualty or condemnation at any related property toward prepayment of the GLP Industrial Portfolio B Whole Loan, then neither such loss proceeds nor any subsequent voluntary prepayment by the related borrower of the remainder of the release price for such related property will be subject to payment of a yield maintenance charge. In addition, property releases (other than releases that occur as a result of the application of loss proceeds from a casualty or condemnation at any related property) are further subject to debt yield and loan-to-value tests under the GLP Industrial Portfolio B Whole Loan, such that the aggregate applicable portfolio debt yield of GLP Industrial Portfolio B Whole Loan after giving effect to such release is at least equal to the lesser of (x) the debt yield immediately prior to such release and (y) 10.5% and the LTV ratio is less than or equal to 80%. In addition, if no event of default under the GLP Industrial Portfolio B Whole Loan is continuing, the related borrowers may obtain a release of certain related excess parcels from the lien of the related mortgage without the related lender’s consent or approval or any requirement to prepay any portion of the GLP Industrial Portfolio B Whole Loan or the related mezzanine loans upon the satisfaction of certain conditions as described in the Prospectus. | |
With regards to Loan No. 16, GLP Industrial Portfolio B, the related mortgage loan documents permit the related borrowers, from and after the six-month anniversary of the related origination date, to replace one or more related mortgaged properties (a “Replaced Property”) with a qualified substitute property (a “Replacement Property” and, the act of such replacement, a “Property Substitution”). Any Property Substitution must satisfy the following conditions, among others: (i) obtaining rating agency confirmation; (ii) total substitutions during the mortgage loan term do not exceed 10% of the GLP Industrial Portfolio B Whole Loan amount in the aggregate; (iii) the Replacement Property is located in one of the following states: Arizona, California, Florida, Georgia, Maryland, Mississippi, Nevada, New Jersey, New York, Oregon, Pennsylvania, Tennessee, Texas, Utah, Virginia or Washington; and the aggregate allocated loan amount of Replacement Properties located in states in which none of the mortgaged properties are located as of the origination date may not exceed 30% of the GLP Industrial Portfolio B Whole Loan amount; (iv) after giving effect to the related Property Substitution, the related debt yield, recalculated to include only income and expense attributable to the remaining related mortgaged properties (including the related Replacement Property) may not be less than the related debt yield immediately prior to such related Property Substitution; and, if such recalculated debt yield is less than the related debt yield as of the related origination date, then the related property-specific debt yield of the related Replacement Property as of the date of the related Property Substitution may not be less than the related property-specific debt yield of the related Replaced Property as of the related origination date; (v) the as-is market value of the related qualified Replacement Property must be equal to or greater than the greater of (A) the as-is market value of the related Replaced Property at the time and (B) the appraised value of the related Replaced Property at origination; (vi) the related qualified Replacement Property must primarily consist of distribution warehouse or light industrial space, |
A-1-35 |
unless the related Replaced Property is a flex office space, in which case it may also be a flex office space; (vii) the applicable borrowers certify to the applicable lenders in an officer’s certificate that the related Property Substitution will not have a material adverse effect; (viii) the applicable lender receives reasonably satisfactory environmental reports and engineering reports regarding the Replacement Properties showing no structural, environmental or other issues that are not reasonably acceptable to such lender; and, if corrective measures are recommended in the environmental reports or engineering reports, the applicable borrowers deposit into the deferred maintenance account 110% of the amount required to fund such corrective measures; (ix) the conditions to a Property Substitution under the related mezzanine loans are satisfied; (x) after giving effect to the Property Substitution, the fair market value of the remaining mortgaged properties securing the GLP Industrial Portfolio B Whole Loan is at least 80% of the GLP Industrial Portfolio B Whole Loan’s adjusted issue price, (xi) the applicable borrowers or a party that has been added as a borrower in connection with the Property Substitution owns the fee interest (as opposed to the interest of a ground lessee) in each Replacement Property, and (xii) the delivery of a REMIC opinion that such Property Substitution is permitted under REMIC requirements. | |
With regards to Loan No. 16, GLP Industrial Portfolio B, the related mortgage loan documents permit the related borrowers to obtain the release of certain excess parcels (each, an “Excess Parcel”) of the mortgaged property identified on Annex A-1 as GLP Industrial Portfolio B – Imperial DC 1 (an “Excess Parcel Release”), as applicable; provided that, among other conditions: (i) the Excess Parcel will constitute one or more tax lots separate and distinct from the tax lot or lots of the remainder of any other mortgaged property; (ii) the applicable borrowers comply with any requirements applicable to the release in the leases, reciprocal easement agreements, operating agreements, parking agreements or other similar agreements affecting any mortgaged property that is adjacent to the Excess Parcel, including receipt of any required consents, if and to the extent that failure to comply with any such requirement would have a material adverse effect or material impairment to the value or use of such affected mortgaged property; (iii) simultaneously in connection with the Excess Parcel Release, such Excess Parcel is transferred to a party that is not a borrower under the related mortgage loan; (iv) after giving effect to the Excess Parcel Release, the fair market value of the remaining mortgaged properties securing the related mortgage loan is at least 80% of the mortgage loan’s adjusted issue price, and (v) the delivery of a REMIC opinion that such release is permitted under REMIC requirements. | |
With regards to Loan No. 23, Maxwell Office Portfolio, the borrower is permitted to release an individual property at 120% of the allocated loan amount, after defeasance lockout expiration date, if the following requirements are met, including but not limited to: (i) On the date of the partial defeasance, the LTV is not greater than the lesser of (a) the LTV at origination or (b) 73.3%; (ii) On the date of the partial defeasance, the DSCR shall equals or exceeds the greater of (a) the DSCR at origination or (b) 1.30x; (iii) On the date of the partial defeasance, the DY equals or exceeds the greater of (a) the DY at origination or (b) 8.8%; (iv) Occupancy equals or exceed 75%; (v) In connection with the release of the McKay building property, SunTrust or a replacement tenant acceptable to the lender shall have entered into a lease or extension for the SunTrust building property, except for the portion that has been subleased as of origination, which lease is required to be (a) acceptable to lender and (b) expiring (excluding any extension options) not less than five years after the current expiration date (excluding any extension options) of the SunTrust lease. | |
With regards to Loan No. 24, Peacock Run Apartments, the borrower is permitted to obtain the release of an unimproved 41.78-acre parcel of land (“Released Property”), of which 38.82-acres is conservation land and cannot be developed, in connection with an arms’ length sale to a third party. The borrower is not required to pay down the Peacock Run Mortgage Loan, however, the borrower’s right to release the Released Property, is subject to the satisfaction of certain conditions, including inter alia, (i) after giving effect to such release, (x) the LTV with respect to the remaining property is equal to or less than 50% and (y) the amortizing DSCR of the remaining property is no less than the greater of 1.30x or the amortizing DSCR immediately prior to the release and (ii) the delivery of a REMIC opinion that such release is permitted under REMIC requirements. The Appraised Value does not take into account the Released Property. | |
(18) | With regards to Loan No. 11, BJ’s Wholesale Club - Miami, certain historical information was not available due to the acquisition of the property occurring on August 25, 2016. |
With regards to Loan No. 12, Holcomb Woods, historical financials prior to 2015 are not available due to the sponsor’s acquisition of the mortgaged property in December 2014. | |
With regards to Loan No. 16, GLP Industrial Portfolio B, certain historical financial information was not available due to the acquisition of the portfolio occurring on November 4, 2015. | |
A-1-36 |
With regards to Loan No. 20, Sweet Candy Building, certain historical information was not available due to the acquisition of the property occurring on October 11, 2016. | |
With regards to Loan No. 33, The Registry Apartments, 2015 financials are for the trailing 12 months ending 10/31/2015. This is due to limited report that was provided by the seller to the current borrower. | |
With regards to Loan No. 33, The Registry Apartments, the most recent financials are for the trailing six months annualized ending 8/31/2016. | |
With regards to Loan No. 38, Kaufman – Ft. Collins Office Building, certain historical information was not available due to the acquisition of the property occurring on November 19, 2015. | |
With regards to Loan No. 42, Siena Courtyard Apartments, in June 2015 a fire occurred at the property which destroyed one of the buildings containing 16 units. Historical financials for the property include revenues and expenses for these units, however, no income or expense attributable to these units was underwritten. | |
With regards to Loan No. 52, Lubbock MHC Portfolio, 2015 financials for all properties are for the trailing 12 months ending 10/31/2015. | |
With regards to Loan No. 52, Lubbock MHC Portfolio, the most recent financials are for the trailing nine months annualized as of 9/30/2016. | |
(19) | With respect to Loan No. 5, Cypress Park West, the UW Capital Items include a $20,000 adjustment which represents credit for the Upfront TI/LC Reserve of $200,000, collected at closing and averaged over the 10-year loan term. The reserve is expected to be used for general tenant improvements and leasing commissions at the mortgaged property. |
With respect to Loan No. 18, Wrigley Plaza, the UW Capital Items include a $21,500 adjustment which represents credit for $215,000 (excluding the $85,000 component of the reserve earmarked for specific tenants) of the Upfront TI/LC Reserve of $300,000, collected at closing and averaged over the 10-year loan term. The reserve is expected to be used for general tenant improvements and leasing commissions at the mortgaged property. | |
With respect to Loan No. 21, Pinehurst Centre, the UW Capital Items include a $20,000 adjustment which represents credit for the Upfront TI/LC Reserve of $200,000, collected at closing and averaged over the 10-year loan term. The reserve is expected to be used for general tenant improvements and leasing commissions at the mortgaged property. | |
With respect to Loan No. 32, 350-360 Fairfield Avenue, the UW Capital Items include a $10,000 adjustment which represents credit for the Upfront TI/LC Reserve of $100,000, collected at closing and averaged over the 10-year loan term. The reserve is expected to be used for general tenant improvements and leasing commissions at the mortgaged property. | |
With respect to Loan No. 39, Hinesville Square, the UW Capital Items include a $15,000 adjustment which represents credit for the Upfront TI/LC Reserve of $150,000, collected at closing and averaged over the 10-year loan term. The reserve is expected to be used for general tenant improvements and leasing commissions at the mortgaged property. | |
(20) | With regards to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any Mortgaged Property. |
(21) | In certain cases, the data for tenants occupying multiple spaces includes square footage for all leases and is presented with the expiration date of the largest square footage expiring. |
(22) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease. |
With regards to Loan No. 5, Cypress Park West, the largest tenant, Microsoft Corporation, has a one-time option to terminate its lease on August 31, 2020 with a termination fee not to exceed $903,059 ($17.57 PSF). The second largest tenant, Regus-Fort Lauderdale, has a one-time option to terminate its lease on August 31, 2019 |
A-1-37 |
with a termination fee not to exceed $825,882 ($29.94 PSF). The third largest tenant, Nextel South Corporation d/b/a Sprint, has a one-time option to terminate its lease on February 28, 2018 with a termination fee not to exceed $300,381($16.56 PSF). | |
With regards to Loan No. 7, Peachtree Mall, the fourth largest tenant, H&M, representing 21,210 square feet and 4.0% of the net rentable area, has the right to terminate its lease if sales for the period beginning January 1, 2019 through December 31, 2019 do not exceed $2,800,000 by providing 365 days’ written notice by June 30, 2020 and paying a termination fee equal to 50% of all unamortized tenant improvements and leasing commissions. The fifth largest tenant, Encore, representing 13,159 square feet and 2.5% of the net rentable area, has the right to terminate its lease if sales for the period beginning July 31, 2019 through June 30, 2020 do not exceed $1,500,000 by providing 90 days’ written notice by August 31, 2020 and paying a termination fee equal to 50% of all unamortized tenant improvements and leasing commissions. | |
With regards to Loan No. 12, Holcomb Woods, the second largest tenant, Fulton Communications, has the right to terminate its lease effective January 1, 2018 with nine months’ notice and payment of a termination fee equal to the sum of $87,500 and the unamortized portion of tenant improvement and leasing commissions. The fifth largest tenant, OTR Capital, has the right to terminate its lease effective July 24, 2020 with four months’ notice and payment of a termination fee equal to the sum of the unamortized portion of tenant improvement and leasing commissions. | |
With regards to Loan No. 16, GLP Industrial Portfolio B, (i) with respect to the mortgaged property identified on Annex A-1 as Sugarland Interchange DC, Fairfield Industries Inc., the largest tenant by square footage at the mortgaged property, has a one-time right to terminate its lease as of August 1, 2016, with nine months’ prior written notice and payment of a termination fee equal to $1,000,000; (ii) with respect to the mortgaged property identified on Annex A-1 as South Bay DC, the single tenant at the mortgaged property, has a right to terminate its lease as of November 30, 2018, with six months’ prior written notice and payment of a termination fee equal to $400,000; (iii) with respect to the mortgaged property identified on Annex A-1 as Kent Valley DC II, (Clarsonic) Pacific B, the single tenant at the mortgaged property, has a right to terminate its lease as of November 30, 2016, with six months’ prior written notice and payment of a termination fee equal to $100,000; and (iv) with respect to the mortgaged property identified on Annex A-1 as Fairburn DC, New Breed, the single tenant at the mortgaged property, has the one-time right to terminate its lease effective as of May 31, 2017, with 10 months’ prior written notice and payment of a termination fee equal to approximately $272,312 (including the unamortized portion of borrower costs incurred for tenant improvements, leasing commissions and other costs related to such lease. | |
With regards to Loan No. 21, Pinehurst Centre, the largest tenant, Molina Information Systems, LLC, has the one-time right to terminate its lease on August 31, 2017 with four months’ written notice and a termination fee equal to $167,941. The fourth largest tenant, McKean Defense Group, LLC, will have an on-going termination option with six months’ written notice and a termination fee equal to the sum of the unamortized portion of tenant improvements and leasing commissions if the tenant’s gross revenue attributable to government contracts decreases by 50% during the related renewal term. The fifth largest tenant, City of Virginia Beach, has an appropriations clause in the event insufficient funds are appropriated and budgeted in any fiscal year for payments due under the lease with penalty or expense to the tenant. | |
With regards to Loan No. 25, Allendale Business Center, the fifth largest tenant, Sundance Vacations, Inc., has the one-time right to terminate its lease on June 30, 2018 with six months’ prior written notice and a termination fee equal to the sum of the unamortized portion of tenant improvement and leasing commissions. | |
With regards to Loan No. 32, 350-360 Fairfield Avenue, the largest tenant, Koskoff, Koskoff & Beider P.C., has the right to terminate its lease on February 28, 2021 with respect to its 3,819 SF 6th floor space with a termination fee equal to the sum of the unamortized portion of tenant improvement and leasing commissions. The third largest tenant, Connecticut Department of Labor, has the right to terminate its lease on March 31, 2023 only if the tenant loses funding from the state. There is no fee associated with this termination option. | |
With regards to Loan No. 36.01, Georgia Anchored Retail Portfolio – Shoppes of Hinesville, the second largest tenant, Rainbow Apparel, has the right to terminate its lease with 30 days’ notice if total occupancy at the mortgaged property falls below 70.0% for six continuous months. There is no fee associated with this termination option. As an alternative to termination, the tenant may elect to pay 4.0% of gross sales in lieu of, and not to exceed, fixed minimum rent. | |
With respect to Loan No. 39, Hinesville Square, the largest tenant, Harbor Freight Tools, has the one-time right to terminate its lease by delivering written notice to landlord at any time prior to the last day of the 54th complete |
A-1-38 |
calendar month occurring after August 20, 2016. The lease termination will be effective as of the last day of the 60th complete calendar month occurring after the August 20, 2016 and the tenant is required to reimburse the landlord for 50.0% of the leasing commission associated with the tenant’s space. | |
(23) | Represents the upfront and monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related mortgage loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents. |
With regards to Loan No. 1, Coconut Point, during the continuance of a lockbox event period, as defined in the loan agreement, or if the Coconut Point borrower has failed to pay real estate taxes as required by the Coconut Point Whole Loan documents, the Coconut Point borrower is required to escrow monthly 1/12th of the annual estimated tax payments. During the continuance of a lockbox event period, the Coconut Point borrower is required to escrow 1/12th of the annual estimated insurance premiums (unless the Coconut Point borrower maintains an acceptable blanket policy). During the continuance of a lockbox event period, the Coconut Point borrower is required to make monthly deposits equal to $24,399 into an escrow for replacements and repairs. During the continuance of a lockbox event period, the Coconut Point borrower is required to make monthly deposits equal to $104,566 into an escrow for tenant improvements and leasing commissions. | |
With regards to Loan No. 2, Gurnee Mills, ongoing reserves for taxes are not required as long as (i) no lockbox event period, as defined in the loan agreement, exists; and (ii) the borrower (a) pays all taxes prior to the assessment of any late payment penalty and the date that such taxes become delinquent and (b) upon request, provides the lender with satisfactory evidence of such payment of taxes. Ongoing reserves for insurance are only required during a lockbox event period if the borrower does not provide satisfactory evidence that the Gurnee Mills Mortgaged Property is insured under an acceptable blanket policy. Ongoing replacement reserves are not required as long as no lockbox event period exists. Following the occurrence and during the continuance of a lockbox event period, the borrower is required to deposit $29,926 per month for replacement reserves. Ongoing reserves for tenant improvements and leasing commissions (“TI/LC”) are not required as long as no lockbox event period exists. Following the occurrence and during the continuance of a lockbox event period, the borrower is required to deposit $94,204 per month for TI/LC reserves. | |
With regards to Loan No. 3, 9 West 57th Street, in the event the debt service coverage ratio (as calculated in the loan documents) is less than 2.50x, the borrowers are required to deposit approximately $420,054 ($3.00 PSF) into the Monthly TI/LC Reserve, provided that the borrowers are not required to make any such deposit (i) if the balance of the reserve is equal to or greater than $25,000,000 and (ii) if (A) the debt service coverage ratio is at least 2.50x, (B) the funds in the reserve are at least $15,000,000 and (C) the mortgaged property is occupied by tenants under leases demising at least 65.0% of the rentable square footage. | |
With regards to Loan No. 4, Tampa Mariott Westshore, in addition to the conditions listed, a PIP excess cash sweep will begin upon the occurrence of (i) borrower’s notification to lender that it is replacing the franchise agreement or (ii) the date on which the franchise agreement is terminated, borrower receives notice that the franchise agreement will be terminated and/or the borrower defaults under the franchise agreement beyond any applicable notice and/or cure period. Also, note that the PIP Reserve Deposit amount will be reduced by any amounts on deposit in the PIP reserve. | |
With regards to Loan No. 6, CVS Office Centre Building, the ongoing insurance reserve is waived for so long as (i) no event of default has occurred and is continuing and (ii) the mortgaged property is insured under a blanket insurance policy approved by the lender in its reasonable discretion. | |
With regards to Loan No. 7, Peachtree Mall, the borrower is not required to make monthly deposits to the TI/LC reserve account so long as a cash management period is not continuing. During a cash management period, $26,089 (with accumulation in the reserve capped at $313,065) is required to be deposited into the TI/LC reserve account on a monthly basis. In lieu of an escrow for upfront tenant improvements and leasing commissions costs, the guarantor provided a guaranty in the amount of $242,609. The borrower is not required to make monthly deposits to the capital expenditure reserve account so long as a cash management period is not continuing. During a cash management period, $6,522 (with accumulation in the reserve capped at $78,266) is required to be deposited into the capital expenditure reserves on a monthly basis. The borrower is not required to make monthly deposits to the tax and insurance reserve accounts so long as a cash management period is not continuing. During a cash management period, the borrower is required to make monthly deposits (i) for the payment of real |
A-1-39 |
estate taxes in an amount equal to one-twelfth of the estimated annual real estate taxes payable; and (ii) for the payment of insurance premiums in an amount equal to one-twelfth of the estimated annual insurance premiums payable; provided that the foregoing insurance impounds will be waived for so long as acceptable blanket insurance coverage is in place. | |
With regards to Loan No. 7, Peachtree Mall, a cash sweep will commence on the first payment date following the occurrence of any of the following: (i) 12 months prior to the end of the term (inclusive of renewal terms) of the JCPenney lease; (ii) the date that the JCPenney lease (or any material portion greater than 50% of the JCPenney lease space) is surrendered, cancelled or terminated prior to its then current expiration date; (iii) JCPenney goes dark; (iv) a default under the JCPenney lease; or (v) a JCPenney insolvency proceeding. The cash sweep amount will be capped at (x) an amount equal to $2,000,000, or (y) so long as 75% of the At Home Anchor space is leased to third parties unaffiliated with the borrower or the debt service coverage ratio equals or exceeds 1.86x, as determined excluding the JCPenney lease and after giving effect to all rent reductions and/or terminations (if any) to which any tenant at the mortgaged property is entitled as a result of the failure by JCPenney to operate at the mortgaged property (unless any such tenants have waived their right to terminate or take a rent reduction in writing), an amount equal to $1,000,000. | |
With regards to Loan No. 9, Robert Pitt Professional Plaza, ongoing payments for tenant improvements and leasing commissions (TI/LC) are currently waived. At the origination, a sum of $275,000 was deposited for Upfront TI/LC Reserve. From and after the date that the reserve falls below $250,000, the borrower will be required to deposit $11,933 for Monthly TI/LC Reserve until the amount in the reserve equals $275,000. | |
With regards to Loan No. 11, BJ’s Wholesale Club – Miami, in the event that any of the replacement reserve waiver conditions, as defined in the loan agreement, are no longer satisfied, borrower is required to make monthly deposits of $1,413 or make a true up payment for replacements and repairs. In the event that any of the tax reserve waiver conditions or insurance reserve waiver conditions, as defined in the loan agreement, are no longer satisfied, the borrower is required to make deposits required by the loan agreement into the appropriate escrow account. | |
With regards to Loan No.12, Holcomb Woods, the ongoing insurance reserve is waived for so long as (i) no event of default has occurred and is continuing, (ii) the mortgaged property is insured under a blanket insurance policy approved by the lender in its reasonable discretion, (iii) the borrower provides evidence of renewal of the blanket policy and (iv) the borrower provides evidence that all insurance premiums have been timely made. | |
With regards to Loan No. 16, GLP Industrial Portfolio B, the borrower is not required to make monthly deposits to the TI/LC reserve account so long as a trigger period, as defined in the loan agreement, is not continuing. During a trigger period, $0.25 PSF per annum (with accumulation in the reserve capped at $0.25 PSF) is required to be deposited into the TI/LC reserve account on a monthly basis. The borrower is not required to make monthly deposits to the capital expenditure reserve account so long as a trigger period, as defined in the loan agreement, is not continuing. During a trigger period, $0.10 PSF per annum (with accumulation in the reserve capped at $0.10 PSF) is required to be deposited into the capital expenditure reserves on a monthly basis. The borrower is not required to make monthly deposits to the tax and insurance reserve accounts so long as a trigger period, as defined in the loan agreement, is not continuing. | |
With regards to Loan No. 17, Holiday Inn & Suites Plantation, the ongoing insurance reserve is waived for so long as (i) no event of default has occurred and is continuing, (ii) the mortgaged property is insured under a blanket insurance policy approved by the lender in its reasonable discretion, (iii) the borrower provides evidence of renewal of the blanket policy and (iv) the borrower provides evidence that all insurance premiums have been timely made. The ongoing FF&E reserve is waived until completion of the PIP work. Commencing on December 6, 2017, the borrower is required to escrow, on a monthly basis, 1/12th of 4% of the greater of (i) gross revenue for the preceding calendar year or (ii) estimated gross revenue for the current calendar year according to the most recently submitted annual budget. The estimated monthly FF&E amount is $17,228. | |
With regards to Loan No. 21, Pinehurst Centre, at origination, a sum of $200,000 was deposited for Upfront TI/LC Reserve. On each Monthly Payment Date (a) commencing on November 6, 2016 and continuing up to and including October 6, 2018, a of $22,917 will be deposited for Monthly TI/LC Reserve (b) commencing on November 6, 2018 and continuing up to and including the Maturity Date, a sum of $8,238 will be deposited for Monthly TI/LC Reserve, subject to a cap of $650,000. Notwithstanding, commencing on November 6, 2019 and subject to a cap of $650,000, the borrower will not be required to make the applicable Monthly TI/LC Reserve deposit for so long as (i) no event of default has occurred and is continuing, (ii) the occupancy at the property equals or exceeds 85% and (iii) the debt yield equals or exceeds 8.0%. |
A-1-40 |
With regards to Loan No. 38, Kaufman – Ft. Collins Office Building, so long as no event of default occurs and the guarantor provides the lender with a fully executed Payment Guaranty for the total amount of replacement reserve funds, the monthly deposit into the replacement reserve is waived. If either condition is violated, the borrower is required to make a monthly deposit into the replacement reserve fund of $603. So long as no event of default occurs and the guarantor provides the lender with a fully executed Payment Guaranty for the total amount of TI/ILC funds, the monthly deposit into the TI/LC reserve is waived. If either condition is violated, the borrower is required to make a monthly deposit into the TI/LC reserve of $3,265. Following the occurrence and during the continuance of a Cash Management Period, the borrower is required to deposit the required sums into the Tax and Insurance reserve accounts. | |
With regards to Loan No. 45, Cherry Tree Crossing II & III, there is a Monthly Other Reserve to capture ground rent that is waived as long as no Trigger Period exists. | |
With regards to Loan No. 48, Beaver Pond Center, the borrower made an initial deposit equal to $140,000 in the TI/LC reserve account. Monthly deposits equal to $1.00 PSFper annum will be on-going unless the amount on deposit equals $140,000 (“TI/LC Reserve Cap”); provided, however, that in the event that Food Lion enters into an extension of the Food Lion lease in accordance with the terms of the loan agreement for at least five years, the TI/LC Reserve Cap will be reduced to $70,000 and in the event that Food Lion enters into an extension of the Food Lion lease in accordance with the terms of the loan agreement for at least ten years, the TI/LC Reserve Cap will be reduced to $0. | |
With regards to Loan No. 48, Beaver Pond Center, a cash sweep will commence following the occurrence of any of the following: (i) the date that the Food Lion lease (or any material portion thereof) is surrendered, cancelled or terminated prior to its then current expiration date; (ii) Food Lion goes dark; (iii) a default under the Food Lion lease; or (iv) a Food Lion insolvency proceeding. | |
(24) | Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents. |
With regards to Loan No. 19, Huntington Ridge Apartments, since the origination of the mortgage loan, $589,960 has been released from the CapEx Reserve. | |
(25) | Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents. |
(26) | With regards to Loan No. 43, Eden Garden Apartments, six months after closing the borrower may request an initial earnout disbursement in the amount of $250,000, subject to the following conditions (i) the disbursement request has occurred on or after six months from the loan closing date, (ii) no event of default has occurred, (iii) trailing six-month NOI is at least $250,000. Six months after the initial earnout disbursement the borrower may request the final earnout disbursement in the amount of $250,000 so long as (i) no event of default has occurred and (ii) trailing six-month NOI is at least $250,000. |
(27) | With regards to Loan No. 16, GLP Industrial Portfolio B, a pollution legal liability insurance policy was obtained in response to environmental conditions found at several properties which are required to be remedied within the time periods specified in the loan agreement. The borrower obtained insurance on all properties from Allied World Assurance Company and the policy has an aggregate limit of $10 million ($5 million per incident) with a November 4, 2025 expiration. |
(28) | Certain of the mortgage loans permit direct or indirect owners in the borrower to incur future mezzanine financing. |
Loan No. | Mortgage Loan | Mortgage Loan Cut-off Date Balance | % of Initial Outstanding Pool Balance | Intercreditor Agreement | Combined Minimum DSCR | Combined Maximum LTV | Combined Debt Yeild | |||||||
3 | 9 West 57th Street | $50,000,000 | 6.5% | Yes | 3.08x | 35.3% | N/A | |||||||
7 | Peachtree Mall | $24,761,505 | 3.2% | Yes | 1.86x | 63.8% | N/A | |||||||
33 | The Registry Apartments | $6,525,000 | 0.9% | Yes | 1.30x | 80.0% | 8.0% |
A-1-41 |
(29) | With regards to Loan No. 24, Peacock Run Apartments, the $1,200,000 subordinate unsecured loan matures December 31, 2026, bears interest at a rate of 8.0%per annum and is interest only throughout the term. Interest is paid annually and only to the extent there is excess cash flow from the mortgaged property. Any interest not paid from excess cash flow will accrue and is due at maturity. Within 90 days following the origination of the Peacock Run Apartments mortgage loan, the borrower is required to pay down the subordinate unsecured loan by $500,000. Pursuant to a subordination agreement with the subordinate lender, the subordinate unsecured loan may be defaulted, but the subordinate lender may not pursue any remedies until the senior mortgage loan is paid in full. The mortgage loan is recourse for losses to one of the sponsors for any modification of the subordinate unsecured loan without senior lender’s consent. |
(30) | With regards to Loan No. 48, Beaver Pond Center, unless Food Lion has entered into a renewal or extension of the Food Lion lease in accordance with the loan agreement by November 28, 2020, the borrower is required to deliver a letter of credit in the amount of $350,000;provided, however, that in the event that Food Lion exercises a renewal or enters into an extension of the Food Lion lease for at least five years, the letter of credit amount will be reduced to $175,000 and in the event that Food Lion enters into an extension of the Food Lion Lease for at least ten years, the letter of credit will be not be required. |
A-1-42 |