FWP 1 n1004_anxa1-x5.htm FREE WRITING PROSPECTUS

 

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

 

 

     
  Wells Fargo Commercial Mortgage Trust 2017-C39 Disclaimer  
     
  STATEMENT REGARDING THIS FREE WRITING PROSPECTUS  
     
  The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-206677) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.  
     
  Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted.  The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.  These materials are subject to change, completion, supplement or amendment from time to time.  
     
  STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION  
     
  The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers.  Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein.  As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance.  The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice.  You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities.  Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods.  In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials.  The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials.  The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance.  None of Wells Fargo Securities, LLC, Barclays Capital Inc., Citigroup Global Markets Inc., Natixis Securities Americas LLC, or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change.  In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.  
     
  This free writing prospectus contains certain forward-looking statements.  If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements.  Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated.  Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering.  The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover.  We have no obligation to update or revise any forward-looking statement.  
     
  Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A.  Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts.  
     
  IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES  
     
  The information herein is preliminary and may be supplemented or amended prior to the time of sale.  
     
  In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined, or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.  
     
  The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.  
     
  The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.  
     
  IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS  
     
  Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded.  Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.  
     
     

 

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller (1) Cross Collateralized and Cross Defaulted Loan Flag Address City State Zip Code General Property Type Specific Property Type Year
Built		 Year
Renovated		 Number of Units (2)
1 225 & 233 Park Avenue South Barclays   225 & 233 Park Avenue South New York NY 10003 Office CBD 1909 2017 675,756
2 211 Mount Airy Road WFB   211 Mount Airy Road Basking Ridge NJ 07920 Office Suburban 1975 2017 306,194
3 Lakeside Shopping Center WFB   3301 Veterans Memorial Boulevard Metairie LA 70002 Retail Super Regional Mall 1960 2008 1,211,349
4 Long Island Prime Portfolio - Uniondale Barclays   Various Uniondale NY 11553 Office Suburban Various   1,750,761
4.01 RXR Plaza Barclays   625 RXR Plaza Uniondale NY 11553 Office Suburban 1985   1,085,298
4.02 Omni Barclays   333 Earle Ovington Boulevard Uniondale NY 11553 Office Suburban 1990   665,463
5 Columbia Park Shopping Center AREF   3129-3131 John F. Kennedy Boulevard North Bergen NJ 07047 Retail Anchored 1999   345,703
6 245 Park Avenue Natixis   245 Park Avenue New York NY 10167 Office CBD 1965 2006 1,723,993
7 Two Independence Square Natixis   300 E Street Southwest Washington DC 20024 Office CBD 1992 2014 605,897
8 Yeshiva University Portfolio AREF   Various New York NY Various Office CBD Various Various 696,371
8.01 2495 Amsterdam Avenue AREF   2495 Amsterdam Avenue New York NY 10033 Office CBD 1969   295,694
8.02 215 Lexington Avenue AREF   215 Lexington Avenue New York NY 10016 Office CBD 1962 2006 111,270
8.03 2520 Amsterdam Avenue AREF   2520 Amsterdam Avenue New York NY 10033 Office CBD 1967 2016 163,321
8.04 245 Lexington Avenue AREF   245 Lexington Avenue New York NY 10016 Office CBD 1969   87,927
8.05 253 Lexington Avenue AREF   253 Lexington Avenue New York NY 10016 Office CBD 1911   38,159
9 Lincolnshire Commons WFB   900, 910, 920, 930, 940, 950, 960, 970 Milwaukee Avenue; 225 Aptakisic Road Lincolnshire IL 60069 Mixed Use Office/Retail 2005 2016 133,024
10 Starwood Capital Group Hotel Portfolio Barclays   Various Various Various Various Hospitality Various Various Various 6,366
10.01 Larkspur Landing Sunnyvale Barclays   748 North Mathilda Avenue Sunnyvale CA 94085 Hospitality Extended Stay 2000   126
10.02 Larkspur Landing Milpitas Barclays   40 Ranch Drive Milpitas CA 95035 Hospitality Extended Stay 1998   124
10.03 Larkspur Landing Campbell Barclays   550 West Hamilton Avenue Campbell CA 95008 Hospitality Extended Stay 2000   117
10.04 Larkspur Landing San Francisco Barclays   690 Gateway Boulevard South San Francisco CA 94080 Hospitality Extended Stay 1999   111
10.05 Larkspur Landing Pleasanton Barclays   5535 Johnson Drive Pleasanton CA 94588 Hospitality Extended Stay 1997   124
10.06 Larkspur Landing Bellevue Barclays   15805 Southeast 37th Street Bellevue WA 98006 Hospitality Extended Stay 1998   126
10.07 Larkspur Landing Sacramento Barclays   555 Howe Avenue Sacramento CA 95825 Hospitality Extended Stay 1998   124
10.08 Hampton Inn Ann Arbor North Barclays   2300 Green Road Ann Arbor MI 48105 Hospitality Limited Service 1988 2015 129
10.09 Larkspur Landing Hillsboro Barclays   3133 Northeast Shute Road Hillsboro OR 97124 Hospitality Extended Stay 1997   124
10.10 Larkspur Landing Renton Barclays   1701 East Valley Road Renton WA 98057 Hospitality Extended Stay 1998   127
10.11 Holiday Inn Arlington Northeast Rangers Ballpark Barclays   1311 Wet ‘n Wild Way Arlington TX 76011 Hospitality Full Service 2008 2013 147
10.12 Residence Inn Toledo Maumee Barclays   1370 Arrowhead Drive Maumee OH 43537 Hospitality Extended Stay 2008 2016 108
10.13 Residence Inn Williamsburg Barclays   1648 Richmond Road Williamsburg VA 23185 Hospitality Extended Stay 1999 2012 108
10.14 Hampton Inn Suites Waco South Barclays   2501 Marketplace Drive Waco TX 76711 Hospitality Limited Service 2008 2013 123
10.15 Holiday Inn Louisville Airport Fair Expo Barclays   447 Farmington Avenue Louisville KY 40209 Hospitality Full Service 2008   106
10.16 Courtyard Tyler Barclays   7424 South Broadway Avenue Tyler TX 75703 Hospitality Limited Service 2010 2016 121
10.17 Hilton Garden Inn Edison Raritan Center Barclays   50 Raritan Center Parkway Edison NJ 08837 Hospitality Limited Service 2002 2014 132
10.18 Hilton Garden Inn St Paul Oakdale Barclays   420 Inwood Avenue North Oakdale MN 55128 Hospitality Limited Service 2005 2013 116
10.19 Residence Inn Grand Rapids West Barclays   3451 Rivertown Point Court Southwest Grandville MI 49418 Hospitality Extended Stay 2000 2017 90
10.20 Peoria, AZ Residence Inn Barclays   8435 West Paradise Lane Peoria AZ 85382 Hospitality Extended Stay 1998 2013 90
10.21 Hampton Inn Suites Bloomington Normal Barclays   320 South Towanda Avenue Normal IL 61761 Hospitality Limited Service 2007 2015 128
10.22 Courtyard Chico Barclays   2481 Carmichael Drive Chico CA 95928 Hospitality Limited Service 2005 2015 90
10.23 Hampton Inn Suites South Bend Barclays   52709 Indiana State Road 933 South Bend IN 46637 Hospitality Limited Service 1997 2014 117
10.24 Hampton Inn Suites Kokomo Barclays   2920 South Reed Road Kokomo IN 46902 Hospitality Limited Service 1997 2013 105
10.25 Courtyard Wichita Falls Barclays   3800 Tarry Street Wichita Falls TX 76308 Hospitality Limited Service 2009 2017 93
10.26 Hampton Inn Morehead Barclays   4035 Arendell Street Morehead City NC 28557 Hospitality Limited Service 1991 2017 118
10.27 Residence Inn Chico Barclays   2485 Carmichael Drive Chico CA 95928 Hospitality Extended Stay 2005 2014 78
10.28 Courtyard Lufkin Barclays   2130 South First Street Lufkin TX 75901 Hospitality Limited Service 2009 2017 101
10.29 Hampton Inn Carlisle Barclays   1164 Harrisburg Pike Carlisle PA 17013 Hospitality Limited Service 1997 2014 97
10.30 Springhill Suites Williamsburg Barclays   1644 Richmond Road Williamsburg VA 23185 Hospitality Limited Service 2002 2012 120
10.31 Fairfield Inn Bloomington Barclays   120 South Fairfield Drive Bloomington IN 47404 Hospitality Limited Service 1995 2015 105
10.32 Waco Residence Inn Barclays   501 South University Parks Drive Waco TX 76706 Hospitality Extended Stay 1997 2012 78
10.33 Holiday Inn Express Fishers Barclays   9791 North by Northeast Boulevard Fishers IN 46037 Hospitality Limited Service 2000 2012 115
10.34 Larkspur Landing Folsom Barclays   121 Iron Point Road Folsom CA 95630 Hospitality Extended Stay 2000   84
10.35 Springhill Suites Chicago Naperville Warrenville Barclays   4305 Weaver Parkway Warrenville IL 60555 Hospitality Limited Service 1997 2013 128
10.36 Holiday Inn Express & Suites Paris Barclays   3025 Northeast Loop 286 Paris TX 75460 Hospitality Limited Service 2009   84
10.37 Toledo Homewood Suites Barclays   1410 Arrowhead Road Maumee OH 43537 Hospitality Extended Stay 1997 2014 78
10.38 Grand Rapids Homewood Suites Barclays   3920 Stahl Drive Southeast Grand Rapids MI 49546 Hospitality Extended Stay 1997 2013 78
10.39 Fairfield Inn Laurel Barclays   13700 Baltimore Avenue Laurel MD 20707 Hospitality Limited Service 1988 2013 109
10.40 Cheyenne Fairfield Inn and Suites Barclays   1415 Stillwater Avenue Cheyenne WY 82009 Hospitality Limited Service 1994 2013 60
10.41 Courtyard Akron Stow Barclays   4047 Bridgewater Parkway Stow OH 44224 Hospitality Limited Service 2005 2014 101
10.42 Towneplace Suites Bloomington Barclays   105 South Franklin Road Bloomington IN 47404 Hospitality Extended Stay 2000 2013 83
10.43 Larkspur Landing Roseville Barclays   1931 Taylor Road Roseville CA 95661 Hospitality Extended Stay 1999   90
10.44 Hampton Inn Danville Barclays   97 Old Valley School Road Danville PA 17821 Hospitality Limited Service 1998 2013 71
10.45 Holiday Inn Norwich Barclays   10 Laura Boulevard Norwich CT 06360 Hospitality Full Service 1975 2013 135
10.46 Hampton Inn Suites Longview North Barclays   3044 North Eastman Road Longview TX 75605 Hospitality Limited Service 2008 2013 91
10.47 Springhill Suites Peoria Westlake Barclays   2701 West Lake Avenue Peoria IL 61615 Hospitality Limited Service 2000 2013 124
10.48 Hampton Inn Suites Buda Barclays   1201 Cabelas Drive Buda TX 78610 Hospitality Limited Service 2008   74
10.49 Shawnee Hampton Inn Barclays   4851 North Kickapoo Shawnee OK 74804 Hospitality Limited Service 1996 2013 63
10.50 Racine Fairfield Inn Barclays   6421 Washington Avenue Racine WI 53406 Hospitality Limited Service 1991 2016 62
10.51 Hampton Inn Selinsgrove Shamokin Dam Barclays   3 Stetler Avenue Shamokin Dam PA 17876 Hospitality Limited Service 1996 2013 75
10.52 Holiday Inn Express & Suites Terrell Barclays   300 Tanger Drive Terrell TX 75160 Hospitality Limited Service 2007 2013 68
10.53 Westchase Homewood Suites Barclays   2424 Rogerdale Road Houston TX 77042 Hospitality Extended Stay 1998 2016 96
10.54 Holiday Inn Express & Suites Tyler South Barclays   2421 East Southeast Loop 323 Tyler TX 75701 Hospitality Limited Service 2000 2015 88
10.55 Holiday Inn Express & Suites Huntsville Barclays   148 Interstate 45 South Huntsville TX 77340 Hospitality Limited Service 2008 2013 87
10.56 Hampton Inn Sweetwater Barclays   302 Southeast Georgia Avenue Sweetwater TX 79556 Hospitality Limited Service 2009   72
10.57 Comfort Suites Buda Austin South Barclays   15295 South Interstate 35 Building 800 Buda TX 78610 Hospitality Limited Service 2009   72
10.58 Fairfield Inn & Suites Weatherford Barclays   175 Alford Drive Weatherford TX 76086 Hospitality Limited Service 2009 2016 86
10.59 Holiday Inn Express & Suites Altus Barclays   2812 East Broadway Street Altus OK 73521 Hospitality Limited Service 2008 2013 68
10.60 Comfort Inn & Suites Paris Barclays   3035 Northeast Loop 286 Paris TX 75460 Hospitality Limited Service 2009   56
10.61 Hampton Inn Suites Decatur Barclays   110 US-287 Decatur TX 76234 Hospitality Limited Service 2008 2013 74
10.62 Holiday Inn Express & Suites Texarkana East Barclays   5210 Crossroads Parkway Texarkana AR 71854 Hospitality Limited Service 2009   88
10.63 Mankato Fairfield Inn Barclays   141 Apache Place Mankato MN 56001 Hospitality Limited Service 1997 2016 61
10.64 Candlewood Suites Texarkana Barclays   2901 South Cowhorn Creek Loop Texarkana TX 75503 Hospitality Extended Stay 2009 2014 80
10.65 Country Inn & Suites Houston Intercontinental Airport East Barclays   20611 Highway 59 Humble TX 77338 Hospitality Limited Service 2001 2017 62
11 Hilltop Plaza Barclays   6814 Race Track Road Bowie MD 20715 Retail Anchored 1970 2011 181,529
12 University Center Chicago WFB   525 South State Street Chicago IL 60605 Multifamily Student Housing 2004   1,732
13 Del Amo Fashion Center Barclays   3525 West Carson Street Torrance CA 90503 Retail Super Regional Mall 1961 2017 1,769,525
14 Cleveland East Office Portfolio AREF   Various Various OH Various Office Suburban Various   499,454
14.01 Landerbrook Corporate Center AREF   5900, 5910, 5920 Landerbrook Drive Mayfield Heights OH 44124 Office Suburban 1997   336,349
14.02 Metropolitan Plaza AREF   22901 Millcreek Boulevard Highland Hills OH 44122 Office Suburban 2000   163,105
15 Crowne Plaza Dallas WFB   1015 Elm Street Dallas TX 75202 Hospitality Full Service 1969 2016 292
16 First Stamford Place WFB   100, 200 & 300 First Stamford Place Stamford CT 06902 Office CBD 1986 2015 810,475
17 181 Second Avenue Natixis   181 Second Avenue San Mateo CA 94401 Office CBD 1968 2007 69,142
18 iStar Leased Fee Portfolio Barclays   Various Various Various Various Other Leased Fee Various Various Various

 

A-1-1 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller (1) Cross Collateralized and Cross Defaulted Loan Flag Address City State Zip Code General Property Type Specific Property Type Year
Built		 Year
Renovated		 Number of Units (2)
18.01 Hilton Salt Lake Barclays   255 South West Temple Salt Lake City UT 84101 Other Leased Fee 1983 2012 499
18.02 DoubleTree Seattle Airport Barclays   18740 International Boulevard Seattle WA 98188 Other Leased Fee 1969 2011 850
18.03 DoubleTree Mission Valley Barclays   7450 Hazard Center Drive San Diego CA 92108 Other Leased Fee 1991 2012 300
18.04 One Ally Center Barclays   500 Woodward Avenue Detroit MI 48226 Other Leased Fee 1992   957,355
18.05 DoubleTree Sonoma Barclays   1 Doubletree Drive Rohnert Park CA 94928 Other Leased Fee 1987 2016 245
18.06 DoubleTree Durango Barclays   501 Camino Del Rio Durango CO 81301 Other Leased Fee 1986 2009 159
18.07 Northside Forsyth Hospital Medical Center Barclays   4150 Deputy Bill Cantrell Memorial Road Cumming GA 30040 Other Leased Fee 2017   92,573
18.08 NASA/JPSS Headquarters Barclays   7700 and 7720 Hubble Drive Lanham MD 20706 Other Leased Fee 1994   120,000
18.09 Dallas Market Center: Sheraton Suites Barclays   2101 North Stemmons Freeway Dallas TX 75207 Other Leased Fee 1989 2017 251
18.10 Dallas Market Center: Marriott Courtyard Barclays   2150 Market Center Boulevard Dallas TX 75207 Other Leased Fee 1989 2015 184
18.11 The Buckler Apartments Barclays   401 West Michigan Street Milwaukee WI 53203 Other Leased Fee 1977 2016 207
18.12 Lock-Up Self Storage Facility Barclays   221 American Boulevard West Bloomington MN 55420 Other Leased Fee 2008   104,000
19 Crowne Plaza JFK AREF   138-10 135th Avenue Jamaica NY 11436 Hospitality Full Service 1959 2014 330
20 Jackson Crossing AREF   21 South Hope Chapel Road Jackson NJ 08527 Retail Unanchored 2006   81,629
21 York Shopping Center Barclays   2801 East Market Street York PA 17402 Retail Anchored 1969 1999 377,101
22 River City Plaza Basis   904-948 West Shawnee Street Muskogee OK 74401 Retail Anchored 2006   141,383
23 Super 8 Resort Portfolio AREF   Various Various Various Various Hospitality Limited Service Various   252
23.01 Super 8 Jackson Hole AREF   750 South Highway 89 Jackson WY 83001 Hospitality Limited Service 1983   95
23.02 Super 8 Cody AREF   730 Yellowstone Avenue Cody WY 82414 Hospitality Limited Service 1982   64
23.03 Super 8 Coeur d’Alene AREF   505 West Appleway Avenue Coeur D’ Alene ID 83814 Hospitality Limited Service 1983   93
24 Village Shopping Center Basis   902 West Kimberly Road Davenport IA 52806 Retail Anchored 1953 2016 236,585
25 Melville Plaza AREF   610 Broad Hollow Road Melville NY 11747 Retail Anchored 1977   54,824
26 Hilton Garden Inn Chicago/North Loop WFB   66 East Wacker Place Chicago IL 60601 Hospitality Select Service 2015   191
27 Hampton Inn & Suites Nashville Airport Barclays   583 Donelson Pike Nashville TN 37214 Hospitality Limited Service 1995 2016 111
28 White Flint - ExtraSpace Self Storage Basis   4950 Nicholson Court Kensington MD 20895 Self Storage Self Storage 1988 2003 90,678
29 SoNo Square Natixis   85 Water Street & 22 Elizabeth Street Norwalk CT 06854 Mixed Use Retail/Office 1940 2013 94,212
30 Village at Peachtree Corners Barclays   5270 Peachtree Parkway Norcross GA 30092 Retail Anchored 1987 2010 88,835
31 Sable Pointe Apartments AREF   102 Hartford Run Buford GA 30518 Multifamily Garden 1988 2016 258
32 Marquis on Memorial AREF   14681 South 82nd East Avenue Bixby OK 74008 Multifamily Garden 2009   132
33 Hampton Inn - Oregon, OH WFB   2931 Navarre Avenue Oregon OH 43616 Hospitality Limited Service 2015   95
34 Marble Hall Gardens Natixis   4300 Marble Hall Road Baltimore MD 21218 Multifamily Garden 1947 2014 390
35 Lotte Plaza WFB   8801 and 8815 Baltimore National Pike Ellicott City MD 21043 Retail Anchored 1965 2001 78,846
36 The Refinery Basis   701 South Peters Street New Orleans LA 70130 Mixed Use Multifamily/Retail 1800 2016 29
37 Millersville - ExtraSpace Self Storage Basis   8374 Veterans Highway Millersville MD 21108 Self Storage Self Storage 2002   81,375
38 Bennett Street Design District AREF   22-65 Bennett Street; 2100-2110 Peachtree Road; 2101 Tula Street Atlanta GA 30309 Retail Unanchored 1940 2004 79,400
39 Cactus Plaza Natixis   10410-10450 South Decatur Boulevard Las Vegas NV 89141 Retail Shadow Anchored 2013   33,560
40 Hampton Inn & Suites – Minooka AREF   621 Bob Blair Road Minooka IL 60447 Hospitality Limited Service 2015   83
41 Daphne Hotel Portfolio Natixis   Various Daphne AL Various Hospitality Limited Service Various Various 142
41.01 Comfort Suites Daphne Natixis   29450 North Main Street Daphne AL 36526 Hospitality Limited Service 1998 2014 77
41.02 Best Western Plus Daphne Natixis   8931 Sawwood Street Daphne AL 36527 Hospitality Limited Service 2008 2011 65
42 Campbell Station - TN WFB   4911, 4913, 4915, 4917, 4927 Main Street Spring Hill TN 37174 Retail Anchored 2016   52,505
43 Fairfield Inn & Suites - Toledo WFB   5685 Benore Road Toledo OH 43612 Hospitality Limited Service 2007 2015 84
44 Hampton Inn & Suites – Albuquerque AREF   6150 Iliff Road Northwest Albuquerque NM 87121 Hospitality Limited Service 2006 2013 88
45 Holiday Inn Express – Huntsville WFB   2600 Old Fairway Road Huntsville AL 35806 Hospitality Limited Service 2014   109
46 500 South Gravers Road Barclays   500 South Gravers Road Plymouth Meeting PA 19462 Office Suburban 1955 2004 70,310
47 Palm Ridge Shopping Center AREF   4370 Palm Avenue San Diego CA 92154 Retail Unanchored 1975 1999 23,094
48 Sam Houston Technology Center AREF   3993 West Sam Houston Parkway North Houston TX 77043 Office Suburban 2006   57,315
49 Camp Creek Pointe WFB   3515 Camp Creek Parkway East Point GA 30344 Retail Unanchored 2007   18,660
50 Sandpointe Apartments WFB   655 Hilltop Drive Redding CA 96003 Multifamily Garden 1981   157
51 The Preserve at Tumbling Creek AREF   2745 Campus Pointe Circle Gainesville GA 30504 Multifamily Student Housing 2006   243
52 Salem Center WFB   439-461 Lancaster Drive Northeast Salem OR 97301 Retail Anchored 1987   54,308
53 CVS - Williston Basis   2466 St. George Road Williston VT 05495 Retail Single Tenant 2012   14,201
54 Fairfield Inn & Suites - Huntsville AREF   1385 Enterprise Way Huntsville AL 35806 Hospitality Limited Service 1999 2014 79
55 Walgreens - Clearwater WFB   703 Court Street Clearwater FL 33756 Retail Single Tenant 2016   16,510
56 Shops on Texas Basis   2001 Texas Avenue South College Station TX 77840 Retail Unanchored 2005   15,847
57 Landover - ExtraSpace Self Storage Basis   8603 and 8622 Old Ardmore Road Landover MD 20785 Self Storage Self Storage 1981 1990 37,969
58 Baytown Self Storage Barclays   4500 Decker Drive Baytown TX 77520 Self Storage Self Storage 1999   71,900
59 Baton Rouge Retail AREF   Various Baton Rouge LA Various Retail Various 2007   8,262
59.01 6556 Siegen Lane AREF   6556 Siegen Lane Baton Rouge LA 70809 Retail Shadow Anchored 2007   5,916
59.02 9827 Bluebonnet Boulevard AREF   9827 Bluebonnet Boulevard Baton Rouge LA 70810 Retail Single Tenant 2007   2,346
60 Days Inn Iselin Natixis   893 US Highway 1 South Iselin NJ 08830 Hospitality Limited Service 1965 2014 75
61 Okemos Plaza Basis   1941 West Grand River Avenue Okemos MI 48864 Retail Shadow Anchored 1971 2006 19,306
62 Fedex - Akron AREF   25 West Firestone Boulevard Akron OH 44301 Industrial Flex 1991   38,780
63 AllState Self Storage AREF   7048 North 43rd Avenue Glendale AZ 85301 Self Storage Self Storage 1977 2014 52,327
64 National Self Storage – ELP 9 WFB   10560 North Loop Drive Socorro TX 79927 Self Storage Self Storage 2002   71,955

 

A-1-2 

 

 

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

 

Mortgage Loan Number Property Name Unit of Measure (2) Cut-off Date Balance Per Unit/SF (6) Original Balance ($) Cut-off Date Balance ($) % of Aggregate
Cut-off Date
Balance		 Maturity Date or ARD Balloon Payment ($) ARD Loan Origination Date First Pay Date Last IO Pay Date First P&I Pay Date Maturity Date or Anticipated Repayment Date ARD Loan Maturity Date
1 225 & 233 Park Avenue South Sq. Ft. 348 70,000,000 70,000,000 6.2% 70,000,000 N 5/31/2017 7/6/2017 6/6/2027   6/6/2027  
2 211 Mount Airy Road Sq. Ft. 212 65,000,000 65,000,000 5.7% 65,000,000 Y 6/30/2017 8/11/2017 7/11/2027   7/11/2027 1/11/2033
3 Lakeside Shopping Center Sq. Ft. 144 58,000,000 58,000,000 5.1% 58,000,000 N 7/28/2017 9/1/2017 8/1/2027   8/1/2027  
4 Long Island Prime Portfolio - Uniondale Sq. Ft. 113 50,000,000 50,000,000 4.4% 50,000,000 N 6/6/2017 7/6/2017 6/6/2027   6/6/2027  
4.01 RXR Plaza Sq. Ft.   29,767,618 29,767,618 2.6%                
4.02 Omni Sq. Ft.   20,232,382 20,232,382 1.8%                
5 Columbia Park Shopping Center Sq. Ft. 181 50,000,000 50,000,000 4.4% 50,000,000 N 5/10/2017 7/6/2017 6/6/2027   6/6/2027  
6 245 Park Avenue Sq. Ft. 626 45,000,000 45,000,000 4.0% 45,000,000 N 5/5/2017 7/1/2017 6/1/2027   6/1/2027  
7 Two Independence Square Sq. Ft. 271 45,000,000 45,000,000 4.0% 45,000,000 N 7/5/2017 8/6/2017 7/6/2022   7/6/2022  
8 Yeshiva University Portfolio Sq. Ft. 201 45,000,000 45,000,000 4.0% 40,164,997 Y 4/21/2017 6/6/2017 5/6/2021 6/6/2021 5/6/2027 5/6/2032
8.01 2495 Amsterdam Avenue Sq. Ft.   17,110,894 17,110,894 1.5%                
8.02 215 Lexington Avenue Sq. Ft.   9,452,935 9,452,935 0.8%                
8.03 2520 Amsterdam Avenue Sq. Ft.   9,093,468 9,093,468 0.8%                
8.04 245 Lexington Avenue Sq. Ft.   6,919,951 6,919,951 0.6%                
8.05 253 Lexington Avenue Sq. Ft.   2,422,752 2,422,752 0.2%                
9 Lincolnshire Commons Sq. Ft. 327 43,500,000 43,500,000 3.8% 39,780,729 N 7/18/2017 9/11/2017 8/11/2022 9/11/2022 8/11/2027  
10 Starwood Capital Group Hotel Portfolio Rooms 90,680 40,000,000 40,000,000 3.5% 40,000,000 N 5/24/2017 7/1/2017 6/1/2027   6/1/2027  
10.01 Larkspur Landing Sunnyvale Rooms   2,360,633 2,360,633 0.2%                
10.02 Larkspur Landing Milpitas Rooms   1,989,094 1,989,094 0.2%                
10.03 Larkspur Landing Campbell Rooms   1,748,953 1,748,953 0.2%                
10.04 Larkspur Landing San Francisco Rooms   1,440,847 1,440,847 0.1%                
10.05 Larkspur Landing Pleasanton Rooms   1,409,130 1,409,130 0.1%                
10.06 Larkspur Landing Bellevue Rooms   1,255,077 1,255,077 0.1%                
10.07 Larkspur Landing Sacramento Rooms   937,910 937,910 0.1%                
10.08 Hampton Inn Ann Arbor North Rooms   915,255 915,255 0.1%                
10.09 Larkspur Landing Hillsboro Rooms   915,255 915,255 0.1%                
10.10 Larkspur Landing Renton Rooms   906,193 906,193 0.1%                
10.11 Holiday Inn Arlington Northeast Rangers Ballpark Rooms   869,945 869,945 0.1%                
10.12 Residence Inn Toledo Maumee Rooms   860,883 860,883 0.1%                
10.13 Residence Inn Williamsburg Rooms   824,636 824,636 0.1%                
10.14 Hampton Inn Suites Waco South Rooms   761,202 761,202 0.1%                
10.15 Holiday Inn Louisville Airport Fair Expo Rooms   747,609 747,609 0.1%                
10.16 Courtyard Tyler Rooms   734,016 734,016 0.1%                
10.17 Hilton Garden Inn Edison Raritan Center Rooms   734,016 734,016 0.1%                
10.18 Hilton Garden Inn St Paul Oakdale Rooms   724,954 724,954 0.1%                
10.19 Residence Inn Grand Rapids West Rooms   715,893 715,893 0.1%                
10.20 Peoria, AZ Residence Inn Rooms   711,362 711,362 0.1%                
10.21 Hampton Inn Suites Bloomington Normal Rooms   706,831 706,831 0.1%                
10.22 Courtyard Chico Rooms   693,238 693,238 0.1%                
10.23 Hampton Inn Suites South Bend Rooms   670,583 670,583 0.1%                
10.24 Hampton Inn Suites Kokomo Rooms   670,583 670,583 0.1%                
10.25 Courtyard Wichita Falls Rooms   638,866 638,866 0.1%                
10.26 Hampton Inn Morehead Rooms   620,742 620,742 0.1%                
10.27 Residence Inn Chico Rooms   602,618 602,618 0.1%                
10.28 Courtyard Lufkin Rooms   575,433 575,433 0.1%                
10.29 Hampton Inn Carlisle Rooms   570,902 570,902 0.1%                
10.30 Springhill Suites Williamsburg Rooms   570,902 570,902 0.1%                
10.31 Fairfield Inn Bloomington Rooms   566,371 566,371 0.0%                
10.32 Waco Residence Inn Rooms   552,778 552,778 0.0%                
10.33 Holiday Inn Express Fishers Rooms   516,530 516,530 0.0%                
10.34 Larkspur Landing Folsom Rooms   502,937 502,937 0.0%                
10.35 Springhill Suites Chicago Naperville Warrenville Rooms   475,751 475,751 0.0%                
10.36 Holiday Inn Express & Suites Paris Rooms   471,220 471,220 0.0%                
10.37 Toledo Homewood Suites Rooms   471,220 471,220 0.0%                
10.38 Grand Rapids Homewood Suites Rooms   457,627 457,627 0.0%                
10.39 Fairfield Inn Laurel Rooms   425,911 425,911 0.0%                
10.40 Cheyenne Fairfield Inn and Suites Rooms   425,911 425,911 0.0%                
10.41 Courtyard Akron Stow Rooms   416,849 416,849 0.0%                
10.42 Towneplace Suites Bloomington Rooms   394,194 394,194 0.0%                
10.43 Larkspur Landing Roseville Rooms   394,194 394,194 0.0%                
10.44 Hampton Inn Danville Rooms   389,663 389,663 0.0%                
10.45 Holiday Inn Norwich Rooms   385,132 385,132 0.0%                
10.46 Hampton Inn Suites Longview North Rooms   380,601 380,601 0.0%                
10.47 Springhill Suites Peoria Westlake Rooms   380,601 380,601 0.0%                
10.48 Hampton Inn Suites Buda Rooms   376,070 376,070 0.0%                
10.49 Shawnee Hampton Inn Rooms   376,070 376,070 0.0%                
10.50 Racine Fairfield Inn Rooms   367,008 367,008 0.0%                
10.51 Hampton Inn Selinsgrove Shamokin Dam Rooms   357,946 357,946 0.0%                
10.52 Holiday Inn Express & Suites Terrell Rooms   339,822 339,822 0.0%                
10.53 Westchase Homewood Suites Rooms   328,912 328,912 0.0%                
10.54 Holiday Inn Express & Suites Tyler South Rooms   326,229 326,229 0.0%                
10.55 Holiday Inn Express & Suites Huntsville Rooms   312,637 312,637 0.0%                
10.56 Hampton Inn Sweetwater Rooms   285,451 285,451 0.0%                
10.57 Comfort Suites Buda Austin South Rooms   240,141 240,141 0.0%                
10.58 Fairfield Inn & Suites Weatherford Rooms   226,548 226,548 0.0%                
10.59 Holiday Inn Express & Suites Altus Rooms   183,578 183,578 0.0%                
10.60 Comfort Inn & Suites Paris Rooms   163,115 163,115 0.0%                
10.61 Hampton Inn Suites Decatur Rooms   156,090 156,090 0.0%                
10.62 Holiday Inn Express & Suites Texarkana East Rooms   144,545 144,545 0.0%                
10.63 Mankato Fairfield Inn Rooms   129,531 129,531 0.0%                
10.64 Candlewood Suites Texarkana Rooms   100,147 100,147 0.0%                
10.65 Country Inn & Suites Houston Intercontinental Airport East Rooms   95,109 95,109 0.0%                
11 Hilltop Plaza Sq. Ft. 218 39,600,000 39,600,000 3.5% 34,495,955 N 7/5/2017 8/6/2017 7/6/2020 8/6/2020 7/6/2027  
12 University Center Chicago Beds 69,630 35,000,000 35,000,000 3.1% 35,000,000 N 7/20/2017 9/11/2017 8/11/2027   8/11/2027  
13 Del Amo Fashion Center Sq. Ft. 260 30,000,000 30,000,000 2.6% 30,000,000 N 5/12/2017 7/1/2017 6/1/2027   6/1/2027  
14 Cleveland East Office Portfolio Sq. Ft. 84 30,000,000 30,000,000 2.6% 28,255,991 N 6/27/2017 8/6/2017 7/6/2018 8/6/2018 7/6/2022  
14.01 Landerbrook Corporate Center Sq. Ft.   21,000,000 21,000,000 1.9%                
14.02 Metropolitan Plaza Sq. Ft.   9,000,000 9,000,000 0.8%                
15 Crowne Plaza Dallas Rooms 92,466 27,000,000 27,000,000 2.4% 23,719,586 N 6/19/2017 8/4/2017 7/4/2020 8/4/2020 7/4/2027  
16 First Stamford Place Sq. Ft. 202 24,200,000 24,200,000 2.1% 24,200,000 N 6/5/2017 8/1/2017 7/1/2027   7/1/2027  
17 181 Second Avenue Sq. Ft. 327 22,600,000 22,600,000 2.0% 22,600,000 N 6/9/2017 8/5/2017 7/5/2027   7/5/2027  
18 iStar Leased Fee Portfolio Various NAP 20,600,000 20,600,000 1.8% 20,600,000 Y 3/30/2017 5/5/2017 4/5/2027   4/6/2027 4/6/2028

 

A-1-3 

 

 

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

 

Mortgage Loan Number Property Name Unit of Measure (2) Cut-off Date Balance Per Unit/SF (6) Original Balance ($) Cut-off Date Balance ($) % of Aggregate
Cut-off Date
Balance		 Maturity Date or ARD Balloon Payment ($) ARD Loan Origination Date First Pay Date Last IO Pay Date First P&I Pay Date Maturity Date or Anticipated Repayment Date ARD Loan Maturity Date
18.01 Hilton Salt Lake Rooms   5,019,503 5,019,503 0.4%                
18.02 DoubleTree Seattle Airport Rooms   3,629,956 3,629,956 0.3%                
18.03 DoubleTree Mission Valley Rooms   3,456,081 3,456,081 0.3%                
18.04 One Ally Center Sq. Ft.   2,900,426 2,900,426 0.3%                
18.05 DoubleTree Sonoma Rooms   1,751,454 1,751,454 0.2%                
18.06 DoubleTree Durango Rooms   1,506,795 1,506,795 0.1%                
18.07 Northside Forsyth Hospital Medical Center Sq. Ft.   687,604 687,604 0.1%                
18.08 NASA/JPSS Headquarters Sq. Ft.   470,987 470,987 0.0%                
18.09 Dallas Market Center: Sheraton Suites Rooms   376,699 376,699 0.0%                
18.10 Dallas Market Center: Marriott Courtyard Rooms   339,038 339,038 0.0%                
18.11 The Buckler Apartments Units   329,691 329,691 0.0%                
18.12 Lock-Up Self Storage Facility Sq. Ft.   131,767 131,767 0.0%                
19 Crowne Plaza JFK Rooms 122,727 20,250,000 20,250,000 1.8% 17,356,272 N 4/21/2017 6/6/2017 5/6/2019 6/6/2019 5/6/2027  
20 Jackson Crossing Sq. Ft. 242 19,750,000 19,750,000 1.7% 16,981,369 N 6/30/2017 8/6/2017 7/6/2019 8/6/2019 7/6/2027  
21 York Shopping Center Sq. Ft. 45 17,100,000 17,100,000 1.5% 15,698,540 N 7/12/2017 9/6/2017 8/6/2022 9/6/2022 8/6/2027  
22 River City Plaza Sq. Ft. 106 15,000,000 14,965,102 1.3% 12,283,213 N 05/08/2017 07/01/2017   7/1/2017 06/01/2027  
23 Super 8 Resort Portfolio Rooms 57,269 14,500,000 14,431,851 1.3% 10,881,546 N 5/5/2017 6/6/2017   6/6/2017 5/6/2027  
23.01 Super 8 Jackson Hole Rooms   8,665,805 8,625,076 0.8%                
23.02 Super 8 Cody Rooms   3,216,092 3,200,976 0.3%                
23.03 Super 8 Coeur d’Alene Rooms   2,618,103 2,605,798 0.2%                
24 Village Shopping Center Sq. Ft. 61 14,500,000 14,372,326 1.3% 12,031,361 N 12/01/2016 01/01/2017   1/1/2017 12/01/2026  
25 Melville Plaza Sq. Ft. 255 14,000,000 14,000,000 1.2% 11,823,422 N 7/7/2017 9/6/2017 2/6/2019 3/6/2019 8/6/2027  
26 Hilton Garden Inn Chicago/North Loop Rooms 177,589 14,000,000 13,966,888 1.2% 11,433,915 N 6/7/2017 7/11/2017   7/11/2017 6/11/2027  
27 Hampton Inn & Suites Nashville Airport Rooms 116,126 12,890,000 12,890,000 1.1% 10,527,892 N 7/7/2017 9/6/2017   9/6/2017 8/6/2027  
28 White Flint - ExtraSpace Self Storage Sq. Ft. 128 11,650,000 11,650,000 1.0% 10,732,972 N 03/10/2017 05/01/2017 4/1/2022 5/1/2022 04/01/2027  
29 SoNo Square Sq. Ft. 122 11,500,000 11,500,000 1.0% 10,136,465 N 7/10/2017 9/5/2017 8/5/2020 9/5/2020 8/5/2027  
30 Village at Peachtree Corners Sq. Ft. 119 10,600,000 10,585,384 0.9% 8,223,661 N 7/6/2017 8/6/2017   8/6/2017 7/6/2027  
31 Sable Pointe Apartments Units 40,310 10,400,000 10,400,000 0.9% 8,684,960 N 6/1/2017 7/6/2017 6/6/2018 7/6/2018 6/6/2027  
32 Marquis on Memorial Units 76,705 10,125,000 10,125,000 0.9% 8,689,702 N 6/28/2017 8/6/2017 7/6/2019 8/6/2019 7/6/2027  
33 Hampton Inn - Oregon, OH Rooms 105,263 10,000,000 10,000,000 0.9% 8,393,399 N 5/12/2017 7/11/2017 6/11/2018 7/11/2018 6/11/2027  
34 Marble Hall Gardens Units 55,004 10,000,000 9,977,447 0.9% 8,229,220 N 5/17/2017 7/5/2017   7/5/2017 6/5/2027  
35 Lotte Plaza Sq. Ft. 126 10,000,000 9,972,515 0.9% 7,957,621 N 6/8/2017 7/11/2017   7/11/2017 6/11/2027  
36 The Refinery Units 343,230 10,000,000 9,953,660 0.9% 8,199,770 N 03/29/2017 05/01/2017   5/1/2017 04/01/2027  
37 Millersville - ExtraSpace Self Storage Sq. Ft. 112 9,100,000 9,100,000 0.8% 7,870,546 N 03/10/2017 05/01/2017 4/1/2019 5/1/2019 04/01/2027  
38 Bennett Street Design District Sq. Ft. 113 9,000,000 8,977,376 0.8% 7,276,092 N 5/10/2017 7/6/2017   7/6/2017 6/6/2027  
39 Cactus Plaza Sq. Ft. 263 8,825,000 8,825,000 0.8% 8,047,309 N 7/18/2017 9/5/2017 8/5/2022 9/5/2022 8/5/2027  
40 Hampton Inn & Suites – Minooka Rooms 105,270 8,750,000 8,737,406 0.8% 6,630,133 N 7/6/2017 8/6/2017   8/6/2017 7/6/2027  
41 Daphne Hotel Portfolio Rooms 61,444 8,725,000 8,725,000 0.8% 7,343,922 N 7/18/2017 9/5/2017   9/5/2017 8/5/2027  
41.01 Comfort Suites Daphne Rooms   4,827,278 4,827,278 0.4%                
41.02 Best Western Plus Daphne Rooms   3,897,722 3,897,722 0.3%                
42 Campbell Station - TN Sq. Ft. 158 8,275,000 8,275,000 0.7% 7,588,285 N 7/11/2017 8/11/2017 7/11/2022 8/11/2022 7/11/2027  
43 Fairfield Inn & Suites - Toledo Rooms 90,833 7,630,000 7,630,000 0.7% 6,404,164 N 5/30/2017 7/11/2017 6/11/2018 7/11/2018 6/11/2027  
44 Hampton Inn & Suites – Albuquerque Rooms 85,638 7,560,000 7,536,121 0.7% 5,679,009 N 5/8/2017 7/6/2017   7/6/2017 6/6/2027  
45 Holiday Inn Express – Huntsville Rooms 66,895 7,300,000 7,291,551 0.6% 6,694,131 N 7/7/2017 8/11/2017   8/11/2017 7/11/2022  
46 500 South Gravers Road Sq. Ft. 103 7,237,500 7,229,349 0.6% 5,901,387 N 6/30/2017 8/6/2017   8/6/2017 7/6/2027  
47 Palm Ridge Shopping Center Sq. Ft. 303 7,000,000 7,000,000 0.6% 6,101,547 N 1/31/2017 3/5/2017 2/5/2019 3/5/2019 2/5/2027  
48 Sam Houston Technology Center Sq. Ft. 113 6,500,000 6,492,296 0.6% 5,259,742 N 6/9/2017 8/6/2017   8/6/2017 7/6/2027  
49 Camp Creek Pointe Sq. Ft. 347 6,475,000 6,467,973 0.6% 5,307,825 N 7/7/2017 8/11/2017   8/11/2017 7/11/2027  
50 Sandpointe Apartments Units 39,172 6,150,000 6,150,000 0.5% 5,295,933 N 6/30/2017 8/11/2017 7/11/2020 8/11/2020 7/11/2027  
51 The Preserve at Tumbling Creek Beds 20,879 5,080,000 5,073,538 0.4% 4,389,817 N 6/15/2017 8/6/2017   8/6/2017 7/6/2024  
52 Salem Center Sq. Ft. 88 4,785,000 4,785,000 0.4% 4,095,853 N 7/3/2017 8/11/2017 7/11/2019 8/11/2019 7/11/2027  
53 CVS - Williston Sq. Ft. 304 4,320,000 4,320,000 0.4% 3,941,090 N 06/21/2017 08/01/2017 7/1/2022 8/1/2022 07/01/2027  
54 Fairfield Inn & Suites - Huntsville Rooms 50,252 4,000,000 3,969,947 0.4% 3,218,657 N 1/9/2017 3/5/2017   3/5/2017 2/5/2027  
55 Walgreens - Clearwater Sq. Ft. 236 3,900,000 3,900,000 0.3% 3,900,000 N 6/30/2017 8/11/2017 7/11/2027   7/11/2027  
56 Shops on Texas Sq. Ft. 233 3,700,000 3,700,000 0.3% 3,253,998 N 07/12/2017 09/01/2017 8/1/2020 9/1/2020 08/01/2027  
57 Landover - ExtraSpace Self Storage Sq. Ft. 90 3,400,000 3,400,000 0.3% 3,139,482 N 03/10/2017 05/01/2017 4/1/2022 5/1/2022 04/01/2027  
58 Baytown Self Storage Sq. Ft. 47 3,350,000 3,350,000 0.3% 2,792,493 N 6/8/2017 7/6/2017 6/6/2018 7/6/2018 6/6/2027  
59 Baton Rouge Retail Sq. Ft. 401 3,325,000 3,309,365 0.3% 2,100,450 N 5/9/2017 7/6/2017   7/6/2017 6/6/2027  
59.01 6556 Siegen Lane Sq. Ft.   2,380,864 2,369,669 0.2%                
59.02 9827 Bluebonnet Boulevard Sq. Ft.   944,136 939,696 0.1%                
60 Days Inn Iselin Rooms 37,748 2,850,000 2,831,105 0.2% 2,216,913 N 2/28/2017 4/5/2017   4/5/2017 3/5/2027  
61 Okemos Plaza Sq. Ft. 144 2,806,000 2,785,683 0.2% 2,354,248 N 12/13/2016 02/01/2017   2/1/2017 01/01/2027  
62 Fedex - Akron Sq. Ft. 62 2,400,000 2,385,098 0.2% 2,018,302 N 1/12/2017 3/5/2017   3/5/2017 2/5/2027  
63 AllState Self Storage Sq. Ft. 44 2,300,000 2,300,000 0.2% 2,072,777 N 12/27/2016 2/5/2017 1/5/2020 2/5/2020 1/5/2027  
64 National Self Storage – ELP 9 Sq. Ft. 26 1,900,000 1,897,855 0.2% 1,548,722 N 6/30/2017 8/11/2017   8/11/2017 7/11/2027  

 

A-1-4 

 

 

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

 

Mortgage Loan Number Property Name Gross Mortgage Rate Trust Advisor Fee Certificate Administrator Fee Rate Servicing Fee CREFC® IP Royalty License Fee Rate Asset Representations Reviewer Fee Rate Net Mortgage Rate Interest Accrual Method Monthly P&I Payment ($) Amortization Type Interest Accrual Method During IO Original Term to Maturity or ARD (Mos.) Remaining Term to Maturity or ARD (Mos.)
1 225 & 233 Park Avenue South 3.65140% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 3.63855% Actual/360 215,956.64 Interest-only, Balloon Actual/360 120 118
2 211 Mount Airy Road 4.07000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.05715% Actual/360 223,520.25 Interest-only, ARD Actual/360 120 119
3 Lakeside Shopping Center 3.77000% 0.00000% 0.00600% 0.00500% 0.00050% 0.00020% 3.75830% Actual/360 184,747.45 Interest-only, Balloon Actual/360 120 120
4 Long Island Prime Portfolio - Uniondale 4.45000% 0.00000% 0.00600% 0.01000% 0.00050% 0.00020% 4.43330% Actual/360 187,991.90 Interest-only, Balloon Actual/360 120 118
4.01 RXR Plaza                          
4.02 Omni                          
5 Columbia Park Shopping Center 4.80200% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.78915% Actual/360 202,862.27 Interest-only, Balloon Actual/360 120 118
6 245 Park Avenue 3.66940% 0.00000% 0.00600% 0.00375% 0.00050% 0.00020% 3.65895% Actual/360 139,513.65 Interest-only, Balloon Actual/360 120 118
7 Two Independence Square 3.23000% 0.00000% 0.00600% 0.00375% 0.00050% 0.00020% 3.21955% Actual/360 122,807.29 Interest-only, Balloon Actual/360 60 59
8 Yeshiva University Portfolio 4.32400% 0.00000% 0.00600% 0.00500% 0.00050% 0.00020% 4.31230% Actual/360 223,326.77 Interest-only, Amortizing ARD Actual/360 120 117
8.01 2495 Amsterdam Avenue                          
8.02 215 Lexington Avenue                          
8.03 2520 Amsterdam Avenue                          
8.04 245 Lexington Avenue                          
8.05 253 Lexington Avenue                          
9 Lincolnshire Commons 4.46000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.44715% Actual/360 219,375.45 Interest-only, Amortizing Balloon Actual/360 120 120
10 Starwood Capital Group Hotel Portfolio 4.48600% 0.00000% 0.00600% 0.00500% 0.00050% 0.00020% 4.47430% Actual/360 151,610.19 Interest-only, Balloon Actual/360 120 118
10.01 Larkspur Landing Sunnyvale                          
10.02 Larkspur Landing Milpitas                          
10.03 Larkspur Landing Campbell                          
10.04 Larkspur Landing San Francisco                          
10.05 Larkspur Landing Pleasanton                          
10.06 Larkspur Landing Bellevue                          
10.07 Larkspur Landing Sacramento                          
10.08 Hampton Inn Ann Arbor North                          
10.09 Larkspur Landing Hillsboro                          
10.10 Larkspur Landing Renton                          
10.11 Holiday Inn Arlington Northeast Rangers Ballpark                          
10.12 Residence Inn Toledo Maumee                          
10.13 Residence Inn Williamsburg                          
10.14 Hampton Inn Suites Waco South                          
10.15 Holiday Inn Louisville Airport Fair Expo                          
10.16 Courtyard Tyler                          
10.17 Hilton Garden Inn Edison Raritan Center                          
10.18 Hilton Garden Inn St Paul Oakdale                          
10.19 Residence Inn Grand Rapids West                          
10.20 Peoria, AZ Residence Inn                          
10.21 Hampton Inn Suites Bloomington Normal                          
10.22 Courtyard Chico                          
10.23 Hampton Inn Suites South Bend                          
10.24 Hampton Inn Suites Kokomo                          
10.25 Courtyard Wichita Falls                          
10.26 Hampton Inn Morehead                          
10.27 Residence Inn Chico                          
10.28 Courtyard Lufkin                          
10.29 Hampton Inn Carlisle                          
10.30 Springhill Suites Williamsburg                          
10.31 Fairfield Inn Bloomington                          
10.32 Waco Residence Inn                          
10.33 Holiday Inn Express Fishers                          
10.34 Larkspur Landing Folsom                          
10.35 Springhill Suites Chicago Naperville Warrenville                          
10.36 Holiday Inn Express & Suites Paris                          
10.37 Toledo Homewood Suites                          
10.38 Grand Rapids Homewood Suites                          
10.39 Fairfield Inn Laurel                          
10.40 Cheyenne Fairfield Inn and Suites                          
10.41 Courtyard Akron Stow                          
10.42 Towneplace Suites Bloomington                          
10.43 Larkspur Landing Roseville                          
10.44 Hampton Inn Danville                          
10.45 Holiday Inn Norwich                          
10.46 Hampton Inn Suites Longview North                          
10.47 Springhill Suites Peoria Westlake                          
10.48 Hampton Inn Suites Buda                          
10.49 Shawnee Hampton Inn                          
10.50 Racine Fairfield Inn                          
10.51 Hampton Inn Selinsgrove Shamokin Dam                          
10.52 Holiday Inn Express & Suites Terrell                          
10.53 Westchase Homewood Suites                          
10.54 Holiday Inn Express & Suites Tyler South                          
10.55 Holiday Inn Express & Suites Huntsville                          
10.56 Hampton Inn Sweetwater                          
10.57 Comfort Suites Buda Austin South                          
10.58 Fairfield Inn & Suites Weatherford                          
10.59 Holiday Inn Express & Suites Altus                          
10.60 Comfort Inn & Suites Paris                          
10.61 Hampton Inn Suites Decatur                          
10.62 Holiday Inn Express & Suites Texarkana East                          
10.63 Mankato Fairfield Inn                          
10.64 Candlewood Suites Texarkana                          
10.65 Country Inn & Suites Houston Intercontinental Airport East                          
11 Hilltop Plaza 4.29500% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.28215% Actual/360 195,852.84 Interest-only, Amortizing Balloon Actual/360 120 119
12 University Center Chicago 3.92000% 0.00000% 0.00600% 0.01500% 0.00050% 0.00020% 3.89830% Actual/360 115,921.30 Interest-only, Balloon Actual/360 120 120
13 Del Amo Fashion Center 3.65750% 0.00000% 0.00600% 0.00375% 0.00050% 0.00020% 3.64705% Actual/360 92,707.47 Interest-only, Balloon Actual/360 120 118
14 Cleveland East Office Portfolio 5.21700% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 5.20415% Actual/360 165,048.46 Interest-only, Amortizing Balloon Actual/360 60 59
14.01 Landerbrook Corporate Center                          
14.02 Metropolitan Plaza                          
15 Crowne Plaza Dallas 4.66000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.64715% Actual/360 139,383.81 Interest-only, Amortizing Balloon Actual/360 120 119
16 First Stamford Place 4.08780% 0.00000% 0.00600% 0.00500% 0.00050% 0.00020% 4.07610% Actual/360 83,582.26 Interest-only, Balloon Actual/360 120 119
17 181 Second Avenue 3.60000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 3.58715% Actual/360 68,741.67 Interest-only, Balloon Actual/360 120 119
18 iStar Leased Fee Portfolio 3.79500% 0.00000% 0.00600% 0.00500% 0.00050% 0.00020% 3.78330% Actual/360 66,052.33 Interest-only, ARD Actual/360 120 116

 

A-1-5 

 

 

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

 

Mortgage Loan Number Property Name Gross Mortgage Rate Trust Advisor Fee Certificate Administrator Fee Rate Servicing Fee CREFC® IP Royalty License Fee Rate Asset Representations Reviewer Fee Rate Net Mortgage Rate Interest Accrual Method Monthly P&I Payment ($) Amortization Type Interest Accrual Method During IO Original Term to Maturity or ARD (Mos.) Remaining Term to Maturity or ARD (Mos.)
18.01 Hilton Salt Lake                          
18.02 DoubleTree Seattle Airport                          
18.03 DoubleTree Mission Valley                          
18.04 One Ally Center                          
18.05 DoubleTree Sonoma                          
18.06 DoubleTree Durango                          
18.07 Northside Forsyth Hospital Medical Center                          
18.08 NASA/JPSS Headquarters                          
18.09 Dallas Market Center: Sheraton Suites                          
18.10 Dallas Market Center: Marriott Courtyard                          
18.11 The Buckler Apartments                          
18.12 Lock-Up Self Storage Facility                          
19 Crowne Plaza JFK 5.52300% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 5.51015% Actual/360 118,539.96 Interest-only, Amortizing Balloon Actual/360 120 117
20 Jackson Crossing 4.75000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.73715% Actual/360 103,025.35 Interest-only, Amortizing Balloon Actual/360 120 119
21 York Shopping Center 4.70300% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.69015% Actual/360 88,717.90 Interest-only, Amortizing Balloon Actual/360 120 120
22 River City Plaza 4.88000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.86715% Actual/360 79,426.76 Amortizing Balloon   120 118
23 Super 8 Resort Portfolio 5.10000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 5.08715% Actual/360 85,612.51 Amortizing Balloon   120 117
23.01 Super 8 Jackson Hole                          
23.02 Super 8 Cody                          
23.03 Super 8 Coeur d’Alene                          
24 Village Shopping Center 5.29000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 5.27715% Actual/360 80,429.15 Amortizing Balloon   120 112
25 Melville Plaza 4.57200% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.55915% Actual/360 71,536.13 Interest-only, Amortizing Balloon Actual/360 120 120
26 Hilton Garden Inn Chicago/North Loop 4.80000% 0.00000% 0.00600% 0.00500% 0.00050% 0.00020% 4.78830% Actual/360 73,453.15 Amortizing Balloon   120 118
27 Hampton Inn & Suites Nashville Airport 4.80200% 0.00115% 0.00600% 0.03250% 0.00050% 0.00020% 4.76165% Actual/360 67,644.95 Amortizing Balloon   120 120
28 White Flint - ExtraSpace Self Storage 4.93000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.91715% Actual/360 62,042.27 Interest-only, Amortizing Balloon Actual/360 120 116
29 SoNo Square 4.81000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.79715% Actual/360 60,406.05 Interest-only, Amortizing Balloon Actual/360 120 120
30 Village at Peachtree Corners 4.80000% 0.00115% 0.00600% 0.04500% 0.00050% 0.00020% 4.74715% Actual/360 58,428.95 Amortizing Balloon   120 119
31 Sable Pointe Apartments 4.63000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.61715% Actual/360 53,501.64 Interest-only, Amortizing Balloon Actual/360 120 118
32 Marquis on Memorial 4.68000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.66715% Actual/360 52,390.43 Interest-only, Amortizing Balloon Actual/360 120 119
33 Hampton Inn - Oregon, OH 4.80000% 0.00115% 0.00600% 0.05250% 0.00050% 0.00020% 4.73965% Actual/360 52,466.54 Interest-only, Amortizing Balloon Actual/360 120 118
34 Marble Hall Gardens 5.03000% 0.00000% 0.00600% 0.00500% 0.00050% 0.00020% 5.01830% Actual/360 53,865.66 Amortizing Balloon   120 118
35 Lotte Plaza 4.05000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.03715% Actual/360 48,030.24 Amortizing Balloon   120 118
36 The Refinery 4.92000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.90715% Actual/360 53,194.30 Amortizing Balloon   120 116
37 Millersville - ExtraSpace Self Storage 4.98000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.96715% Actual/360 48,739.60 Interest-only, Amortizing Balloon Actual/360 120 116
38 Bennett Street Design District 4.50000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.48715% Actual/360 45,601.68 Amortizing Balloon   120 118
39 Cactus Plaza 4.28400% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.27115% Actual/360 43,589.53 Interest-only, Amortizing Balloon Actual/360 120 120
40 Hampton Inn & Suites – Minooka 5.37000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 5.35715% Actual/360 53,055.47 Amortizing Balloon   120 119
41 Daphne Hotel Portfolio 5.75000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 5.73715% Actual/360 50,916.73 Amortizing Balloon   120 120
41.01 Comfort Suites Daphne                          
41.02 Best Western Plus Daphne                          
42 Campbell Station - TN 4.63000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.61715% Actual/360 42,569.81 Interest-only, Amortizing Balloon Actual/360 120 119
43 Fairfield Inn & Suites - Toledo 4.80000% 0.00115% 0.00600% 0.05250% 0.00050% 0.00020% 4.73965% Actual/360 40,031.97 Interest-only, Amortizing Balloon Actual/360 120 118
44 Hampton Inn & Suites – Albuquerque 5.13000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 5.11715% Actual/360 44,769.50 Amortizing Balloon   120 118
45 Holiday Inn Express – Huntsville 4.63000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.61715% Actual/360 37,554.03 Amortizing Balloon   60 59
46 500 South Gravers Road 4.75000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.73715% Actual/360 37,754.23 Amortizing Balloon   120 119
47 Palm Ridge Shopping Center 5.30000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 5.28715% Actual/360 38,871.33 Interest-only, Amortizing Balloon Actual/360 120 114
48 Sam Houston Technology Center 4.52500% 0.00115% 0.00600% 0.04500% 0.00050% 0.00020% 4.47215% Actual/360 33,031.17 Amortizing Balloon   120 119
49 Camp Creek Pointe 4.91000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.89715% Actual/360 34,403.92 Amortizing Balloon   120 119
50 Sandpointe Apartments 3.82000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 3.80715% Actual/360 28,726.44 Interest-only, Amortizing Balloon Actual/360 120 119
51 The Preserve at Tumbling Creek 5.01700% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 5.00415% Actual/360 28,408.52 Amortizing Balloon   84 83
52 Salem Center 4.58000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.56715% Actual/360 24,472.87 Interest-only, Amortizing Balloon Actual/360 120 119
53 CVS - Williston 4.31000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.29715% Actual/360 21,403.82 Interest-only, Amortizing Balloon Actual/360 120 119
54 Fairfield Inn & Suites - Huntsville 5.89000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 5.87715% Actual/360 24,685.43 Amortizing Balloon   120 114
55 Walgreens - Clearwater 4.39000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.37715% Actual/360 14,465.66 Interest-only, Balloon Actual/360 120 119
56 Shops on Texas 4.71000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.69715% Actual/360 19,211.84 Interest-only, Amortizing Balloon Actual/360 120 120
57 Landover - ExtraSpace Self Storage 5.08000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 5.06715% Actual/360 18,418.53 Interest-only, Amortizing Balloon Actual/360 120 116
58 Baytown Self Storage 4.57000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 4.55715% Actual/360 17,113.58 Interest-only, Amortizing Balloon Actual/360 120 118
59 Baton Rouge Retail 5.06000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 5.04715% Actual/360 22,053.89 Amortizing Balloon   120 118
59.01 6556 Siegen Lane                          
59.02 9827 Bluebonnet Boulevard                          
60 Days Inn Iselin 6.13000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 6.11715% Actual/360 18,589.73 Amortizing Balloon   120 115
61 Okemos Plaza 5.65000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 5.63715% Actual/360 16,197.24 Amortizing Balloon   120 113
62 Fedex - Akron 5.73000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 5.71715% Actual/360 13,975.27 Amortizing Balloon   120 114
63 AllState Self Storage 5.86000% 0.00115% 0.00600% 0.00500% 0.00050% 0.00020% 5.84715% Actual/360 13,583.33 Interest-only, Amortizing Balloon Actual/360 120 113
64 National Self Storage – ELP 9 4.74000% 0.00115% 0.00600% 0.08250% 0.00050% 0.00020% 4.64965% Actual/360 9,899.85 Amortizing Balloon   120 119

 

A-1-6 

 

 

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

 

Mortgage Loan Number Property Name Original IO
Period (Mos.)		 Remaining IO
Period (Mos.)		 Original Amort Term (Mos.) Remaining Amort Term (Mos.) Seasoning Prepayment Provisions Grace Period Default (Days) Grace Period Late (Days) (3) Appraised Value ($) (4) Appraisal Date Coop -Rental Value  Coop - LTV as Rental Coop - Unsold Percent  Coop - Sponsor Units
1 225 & 233 Park Avenue South 120 118 0 0 2 L(26),D(89),O(5) 0 0 750,000,000 4/1/2017        
2 211 Mount Airy Road 120 119 0 0 1 L(25),D(91),O(4) 0 0 96,700,000 7/1/2017        
3 Lakeside Shopping Center 120 120 0 0 0 L(24),D(91),O(5) 5 5 365,000,000 6/7/2017        
4 Long Island Prime Portfolio - Uniondale 120 118 0 0 2 L(26),D(87),O(7) 0 0 320,000,000 3/24/2017        
4.01 RXR Plaza                 189,000,000 3/24/2017        
4.02 Omni                 131,000,000 3/24/2017        
5 Columbia Park Shopping Center 120 118 0 0 2 L(26),D(91),O(3) 0 0 103,900,000 4/3/2017        
6 245 Park Avenue 120 118 0 0 2 L(26),D(90),O(4) 0 0 2,210,000,000 4/1/2017        
7 Two Independence Square 60 59 0 0 1 L(25),D(31),O(4) 0 0 375,000,000 1/5/2017        
8 Yeshiva University Portfolio 48 45 360 360 3 L(27),D(92),O(1) 0 0 346,000,000 2/6/2017        
8.01 2495 Amsterdam Avenue                 108,000,000 2/6/2017        
8.02 215 Lexington Avenue                 78,700,000 2/6/2017        
8.03 2520 Amsterdam Avenue                 60,000,000 2/6/2017        
8.04 245 Lexington Avenue                 56,300,000 2/6/2017        
8.05 253 Lexington Avenue                 43,000,000 2/6/2017        
9 Lincolnshire Commons 60 60 360 360 0 L(24),D(92),O(4) 0 0 58,300,000 6/2/2017        
10 Starwood Capital Group Hotel Portfolio 120 118 0 0 2 L(12),GRTR 1% or YM(105),O(3) 0 0 956,000,000 4/23/2017        
10.01 Larkspur Landing Sunnyvale                 52,100,000 4/23/2017        
10.02 Larkspur Landing Milpitas                 43,900,000 4/23/2017        
10.03 Larkspur Landing Campbell                 38,600,000 4/23/2017        
10.04 Larkspur Landing San Francisco                 31,800,000 4/23/2017        
10.05 Larkspur Landing Pleasanton                 31,100,000 4/23/2017        
10.06 Larkspur Landing Bellevue                 27,700,000 4/23/2017        
10.07 Larkspur Landing Sacramento                 20,700,000 4/23/2017        
10.08 Hampton Inn Ann Arbor North                 20,200,000 4/23/2017        
10.09 Larkspur Landing Hillsboro                 20,200,000 4/23/2017        
10.10 Larkspur Landing Renton                 20,000,000 4/23/2017        
10.11 Holiday Inn Arlington Northeast Rangers Ballpark                 19,200,000 4/23/2017        
10.12 Residence Inn Toledo Maumee                 19,000,000 4/23/2017        
10.13 Residence Inn Williamsburg                 18,200,000 4/23/2017        
10.14 Hampton Inn Suites Waco South                 16,800,000 4/23/2017        
10.15 Holiday Inn Louisville Airport Fair Expo                 16,500,000 4/23/2017        
10.16 Courtyard Tyler                 16,200,000 4/23/2017        
10.17 Hilton Garden Inn Edison Raritan Center                 16,200,000 4/23/2017        
10.18 Hilton Garden Inn St Paul Oakdale                 16,000,000 4/23/2017        
10.19 Residence Inn Grand Rapids West                 15,800,000 4/23/2017        
10.20 Peoria, AZ Residence Inn                 15,700,000 4/23/2017        
10.21 Hampton Inn Suites Bloomington Normal                 15,600,000 4/23/2017        
10.22 Courtyard Chico                 15,300,000 4/23/2017        
10.23 Hampton Inn Suites South Bend                 14,800,000 4/23/2017        
10.24 Hampton Inn Suites Kokomo                 14,800,000 4/23/2017        
10.25 Courtyard Wichita Falls                 14,100,000 4/23/2017        
10.26 Hampton Inn Morehead                 13,700,000 4/23/2017        
10.27 Residence Inn Chico                 13,300,000 4/23/2017        
10.28 Courtyard Lufkin                 12,700,000 4/23/2017        
10.29 Hampton Inn Carlisle                 12,600,000 4/23/2017        
10.30 Springhill Suites Williamsburg                 12,600,000 4/23/2017        
10.31 Fairfield Inn Bloomington                 12,500,000 4/23/2017        
10.32 Waco Residence Inn                 12,200,000 4/23/2017        
10.33 Holiday Inn Express Fishers                 11,400,000 4/23/2017        
10.34 Larkspur Landing Folsom                 11,100,000 4/23/2017        
10.35 Springhill Suites Chicago Naperville Warrenville                 10,500,000 4/23/2017        
10.36 Holiday Inn Express & Suites Paris                 10,400,000 4/23/2017        
10.37 Toledo Homewood Suites                 10,400,000 4/23/2017        
10.38 Grand Rapids Homewood Suites                 10,100,000 4/23/2017        
10.39 Fairfield Inn Laurel                 9,400,000 4/23/2017        
10.40 Cheyenne Fairfield Inn and Suites                 9,400,000 4/23/2017        
10.41 Courtyard Akron Stow                 9,200,000 4/23/2017        
10.42 Towneplace Suites Bloomington                 8,700,000 4/23/2017        
10.43 Larkspur Landing Roseville                 8,700,000 4/23/2017        
10.44 Hampton Inn Danville                 8,600,000 4/23/2017        
10.45 Holiday Inn Norwich                 8,500,000 4/23/2017        
10.46 Hampton Inn Suites Longview North                 8,400,000 4/23/2017        
10.47 Springhill Suites Peoria Westlake                 8,400,000 4/23/2017        
10.48 Hampton Inn Suites Buda                 8,300,000 4/23/2017        
10.49 Shawnee Hampton Inn                 8,300,000 4/23/2017        
10.50 Racine Fairfield Inn                 8,100,000 4/23/2017        
10.51 Hampton Inn Selinsgrove Shamokin Dam                 7,900,000 4/23/2017        
10.52 Holiday Inn Express & Suites Terrell                 7,500,000 4/23/2017        
10.53 Westchase Homewood Suites                 9,800,000 4/23/2017        
10.54 Holiday Inn Express & Suites Tyler South                 7,200,000 4/23/2017        
10.55 Holiday Inn Express & Suites Huntsville                 6,900,000 4/23/2017        
10.56 Hampton Inn Sweetwater                 6,300,000 4/23/2017        
10.57 Comfort Suites Buda Austin South                 5,300,000 4/23/2017        
10.58 Fairfield Inn & Suites Weatherford                 5,000,000 4/23/2017        
10.59 Holiday Inn Express & Suites Altus                 4,600,000 4/23/2017        
10.60 Comfort Inn & Suites Paris                 3,600,000 4/23/2017        
10.61 Hampton Inn Suites Decatur                 3,600,000 4/23/2017        
10.62 Holiday Inn Express & Suites Texarkana East                 4,100,000 4/23/2017        
10.63 Mankato Fairfield Inn                 3,600,000 4/23/2017        
10.64 Candlewood Suites Texarkana                 2,600,000 4/23/2017        
10.65 Country Inn & Suites Houston Intercontinental Airport East                 3,200,000 4/23/2017        
11 Hilltop Plaza 36 35 360 360 1 L(25),D(91),O(4) 0 0 52,800,000 5/1/2017        
12 University Center Chicago 120 120 0 0 0 L(24),D(89),O(7) 0 0 203,400,000 6/1/2017        
13 Del Amo Fashion Center 120 118 0 0 2 L(26),D(87),O(7) 0 0 1,155,000,000 4/23/2017        
14 Cleveland East Office Portfolio 12 11 360 360 1 L(25),D(31),O(4) 0 0 60,000,000 2/21/2017        
14.01 Landerbrook Corporate Center                 42,000,000 2/21/2017        
14.02 Metropolitan Plaza                 18,000,000 2/21/2017        
15 Crowne Plaza Dallas 36 35 360 360 1 L(25),D(91),O(4) 7 0 45,100,000 3/21/2017        
16 First Stamford Place 120 119 0 0 1 L(25),D(91),O(4) 0 0 285,000,000 5/3/2017        
17 181 Second Avenue 120 119 0 0 1 L(25),GRTR 1% or YM(88),O(7) 0 0 42,100,000 5/22/2017        
18 iStar Leased Fee Portfolio 120 116 0 0 4 L(28),GRTR 1% or YM or D(87),O(5) 0 0 346,160,000 Various        

 

A-1-7 

 

 

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

 

Mortgage Loan Number Property Name Original IO
Period (Mos.)		 Remaining IO
Period (Mos.)		 Original Amort Term (Mos.) Remaining Amort Term (Mos.) Seasoning Prepayment Provisions Grace Period Default (Days) Grace Period Late (Days) (3) Appraised Value ($) (4) Appraisal Date Coop -Rental Value  Coop - LTV as Rental Coop - Unsold Percent  Coop - Sponsor Units
18.01 Hilton Salt Lake                 79,900,000 2/20/2017        
18.02 DoubleTree Seattle Airport                 75,700,000 2/27/2017        
18.03 DoubleTree Mission Valley                 55,000,000 2/16/2017        
18.04 One Ally Center                 46,140,000 2/23/2017        
18.05 DoubleTree Sonoma                 27,700,000 2/15/2017        
18.06 DoubleTree Durango                 24,400,000 2/17/2017        
18.07 Northside Forsyth Hospital Medical Center                 11,000,000 2/22/2017        
18.08 NASA/JPSS Headquarters                 7,550,000 2/15/2017        
18.09 Dallas Market Center: Sheraton Suites                 6,000,000 2/20/2017        
18.10 Dallas Market Center: Marriott Courtyard                 5,400,000 2/20/2017        
18.11 The Buckler Apartments                 5,300,000 2/17/2017        
18.12 Lock-Up Self Storage Facility                 2,070,000 2/21/2017        
19 Crowne Plaza JFK 24 21 336 336 3 L(27),D(89),O(4) 0 0 62,000,000 3/1/2017        
20 Jackson Crossing 24 23 360 360 1 L(25),D(91),O(4) 0 0 26,400,000 4/14/2017        
21 York Shopping Center 60 60 360 360 0 L(23),GRTR 1% or YM(93),O(4) 0 0 26,000,000 5/31/2017        
22 River City Plaza 0 0 360 358 2 L(26),D(91),O(3) 7 5 20,400,000 02/17/2017        
23 Super 8 Resort Portfolio 0 0 300 297 3 L(27),D(90),O(3) 0 0 23,300,000 Various        
23.01 Super 8 Jackson Hole                 13,800,000 3/16/2017        
23.02 Super 8 Cody                 5,000,000 3/15/2017        
23.03 Super 8 Coeur d’Alene                 4,500,000 3/15/2017        
24 Village Shopping Center 0 0 360 352 8 L(32),D(85),O(3) 5 5 21,500,000 10/04/2016        
25 Melville Plaza 18 18 360 360 0 L(24),D(92),O(4) 0 0 20,900,000 5/29/2017        
26 Hilton Garden Inn Chicago/North Loop 0 0 360 358 2 L(26),D(90),O(4) 0 5 59,300,000 4/21/2017        
27 Hampton Inn & Suites Nashville Airport 0 0 360 360 0 L(24),D(92),O(4) 0 0 20,900,000 5/31/2017        
28 White Flint - ExtraSpace Self Storage 60 56 360 360 4 L(28),D(89),O(3) 7 7 18,500,000 02/15/2017        
29 SoNo Square 36 36 360 360 0 L(24),D(92),O(4) 0 0 15,900,000 4/25/2017        
30 Village at Peachtree Corners 0 0 324 323 1 L(25),D(91),O(4) 0 0 18,650,000 4/21/2017        
31 Sable Pointe Apartments 12 10 360 360 2 L(26),D(90),O(4) 0 0 14,600,000 4/21/2017        
32 Marquis on Memorial 24 23 360 360 1 L(25),D(91),O(4) 0 0 13,500,000 4/13/2017        
33 Hampton Inn - Oregon, OH 12 10 360 360 2 L(26),GRTR 1% or YM(90),O(4) 0 0 14,300,000 3/26/2017        
34 Marble Hall Gardens 0 0 360 358 2 L(26),D(91),O(3) 0 0 31,400,000 3/6/2017        
35 Lotte Plaza 0 0 360 358 2 L(26),D(90),O(4) 0 0 21,600,000 3/17/2017        
36 The Refinery 0 0 360 356 4 L(28),D(89),O(3) 5 5 14,500,000 06/06/2017        
37 Millersville - ExtraSpace Self Storage 24 20 360 360 4 L(28),D(89),O(3) 7 7 14,000,000 02/15/2017        
38 Bennett Street Design District 0 0 360 358 2 L(26),D(90),O(4) 0 0 18,500,000 4/5/2017        
39 Cactus Plaza 60 60 360 360 0 L(24),GRTR 1% or YM or D(92),O(4) 0 0 13,150,000 5/1/2017        
40 Hampton Inn & Suites – Minooka 0 0 300 299 1 L(25),D(93),O(2) 0 0 13,500,000 5/16/2017        
41 Daphne Hotel Portfolio 0 0 360 360 0 L(24),D(93),O(3) 0 0 13,610,000 5/15/2017        
41.01 Comfort Suites Daphne                 7,530,000 5/15/2017        
41.02 Best Western Plus Daphne                 6,080,000 5/15/2017        
42 Campbell Station - TN 60 59 360 360 1 L(25),D(91),O(4) 0 0 12,500,000 6/6/2017        
43 Fairfield Inn & Suites - Toledo 12 10 360 360 2 L(26),GRTR 1% or YM(90),O(4) 0 0 10,900,000 3/26/2017        
44 Hampton Inn & Suites – Albuquerque 0 0 300 298 2 L(26),D(90),O(4) 0 0 10,800,000 3/10/2017        
45 Holiday Inn Express – Huntsville 0 0 360 359 1 L(25),D(31),O(4) 0 0 12,100,000 5/18/2017        
46 500 South Gravers Road 0 0 360 359 1 L(25),D(91),O(4) 0 0 9,850,000 5/2/2017        
47 Palm Ridge Shopping Center 24 18 360 360 6 L(30),D(86),O(4) 0 0 10,300,000 11/29/2016        
48 Sam Houston Technology Center 0 0 360 359 1 L(25),D(92),O(3) 0 5 9,500,000 4/21/2017        
49 Camp Creek Pointe 0 0 360 359 1 L(25),D(91),O(4) 0 0 9,000,000 4/13/2017        
50 Sandpointe Apartments 36 35 360 360 1 L(25),GRTR 1% or YM or D(88),O(7) 0 0 12,620,000 5/9/2017        
51 The Preserve at Tumbling Creek 0 0 330 329 1 L(25),D(55),O(4) 0 0 7,900,000 4/25/2017        
52 Salem Center 24 23 360 360 1 L(25),D(91),O(4) 0 0 6,900,000 4/19/2017        
53 CVS - Williston 60 59 360 360 1 L(25),D(93),O(2) 5 5 6,900,000 04/28/2017        
54 Fairfield Inn & Suites - Huntsville 0 0 324 318 6 L(30),GRTR 1% or YM(86),O(4) 0 0 6,100,000 11/29/2017        
55 Walgreens - Clearwater 120 119 0 0 1 L(25),D(91),O(4) 0 0 8,410,000 5/17/2017        
56 Shops on Texas 36 36 360 360 0 L(24),D(93),O(3) 5 5 5,150,000 06/07/2017        
57 Landover - ExtraSpace Self Storage 60 56 360 360 4 L(28),D(89),O(3) 7 7 5,900,000 02/15/2017        
58 Baytown Self Storage 12 10 360 360 2 L(26),D(90),O(4) 0 0 5,300,000 5/5/2017        
59 Baton Rouge Retail 0 0 240 238 2 L(26),D(90),O(4) 0 0 5,880,000 3/14/2017        
59.01 6556 Siegen Lane                 4,210,000 3/14/2017        
59.02 9827 Bluebonnet Boulevard                 1,670,000 3/14/2017        
60 Days Inn Iselin 0 0 300 295 5 L(29),D(88),O(3) 0 0 5,400,000 1/1/2017        
61 Okemos Plaza 0 0 360 353 7 L(31),D(86),O(3) 5 5 3,900,000 10/20/2016        
62 Fedex - Akron 0 0 360 354 6 L(30),D(86),O(4) 0 0 3,870,000 10/21/2016        
63 AllState Self Storage 36 29 360 360 7 L(31),D(85),O(4) 0 0 3,520,000 11/29/2016        
64 National Self Storage – ELP 9 0 0 360 359 1 L(25),D(91),O(4) 0 0 3,000,000 5/9/2017        

 

A-1-8 

 

 

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

 

Mortgage Loan Number Property Name  Coop - Investor Units  Coop - Units Coop - Sponsor Carry Coop - Committed Secondary Debt U/W NOI
DSCR (x) (5)(6)		 U/W NCF
DSCR (x) (5)(6)		 Cut-off Date LTV Ratio (4)(5)(6) LTV Ratio at Maturity or ARD (4)(5)(6) Cut-off Date U/W NOI Debt Yield (5)(6) Cut-off Date U/W NCF Debt Yield (5)(6) U/W
Revenues ($) (7)(9)		 U/W
Expenses ($)		 U/W Net Operating Income ($) U/W
Replacement ($)
1 225 & 233 Park Avenue South         3.39 3.27 31.3% 31.3% 12.6% 12.1% 48,106,942 18,601,103 29,505,839 74,333
2 211 Mount Airy Road         2.22 2.20 67.2% 67.2% 9.2% 9.1% 8,290,203 2,326,564 5,963,638 61,239
3 Lakeside Shopping Center         2.96 2.74 47.9% 47.9% 11.3% 10.5% 32,713,717 12,933,343 19,780,375 242,270
4 Long Island Prime Portfolio - Uniondale         2.79 2.49 61.9% 61.9% 12.6% 11.2% 53,504,787 28,574,757 24,930,030 437,690
4.01 RXR Plaza                     33,417,914 18,538,955 14,878,959 271,325
4.02 Omni                     20,086,873 10,035,802 10,051,071 166,366
5 Columbia Park Shopping Center         1.73 1.63 60.3% 60.3% 8.4% 7.9% 8,241,386 2,949,849 5,291,537 69,141
6 245 Park Avenue         2.87 2.73 48.9% 48.9% 10.7% 10.1% 177,756,680 62,448,738 115,307,942 551,678
7 Two Independence Square         3.83 3.80 43.7% 43.7% 12.5% 12.5% 31,593,604 11,035,326 20,558,277 121,179
8 Yeshiva University Portfolio         2.16 1.97 40.5% 36.1% 12.9% 11.7% 18,026,336 0 18,026,336 232,828
8.01 2495 Amsterdam Avenue                     6,932,640 0 6,932,640 73,960
8.02 215 Lexington Avenue                     3,656,369 0 3,656,369 9,919
8.03 2520 Amsterdam Avenue                     3,692,217 0 3,692,217 39,994
8.04 245 Lexington Avenue                     2,748,419 0 2,748,419 66,117
8.05 253 Lexington Avenue                     996,691 0 996,691 42,838
9 Lincolnshire Commons         1.44 1.37 74.6% 68.2% 8.7% 8.3% 4,715,610 921,885 3,793,726 27,985
10 Starwood Capital Group Hotel Portfolio         3.05 2.72 60.4% 60.4% 13.9% 12.4% 213,600,210 133,537,987 80,062,224 8,732,831
10.01 Larkspur Landing Sunnyvale                     7,774,225 3,291,296 4,482,930 310,969
10.02 Larkspur Landing Milpitas                     6,764,028 2,931,310 3,832,718 270,561
10.03 Larkspur Landing Campbell                     6,059,570 2,617,761 3,441,809 242,383
10.04 Larkspur Landing San Francisco                     5,697,514 3,043,028 2,654,485 227,901
10.05 Larkspur Landing Pleasanton                     5,193,352 2,547,257 2,646,096 207,734
10.06 Larkspur Landing Bellevue                     4,692,425 2,331,202 2,361,223 187,697
10.07 Larkspur Landing Sacramento                     4,214,257 2,228,775 1,985,482 168,570
10.08 Hampton Inn Ann Arbor North                     4,826,301 2,797,123 2,029,178 193,052
10.09 Larkspur Landing Hillsboro                     3,941,272 2,074,859 1,866,414 157,651
10.10 Larkspur Landing Renton                     4,423,020 2,551,967 1,871,053 176,921
10.11 Holiday Inn Arlington Northeast Rangers Ballpark                     5,568,856 3,808,855 1,760,001 222,754
10.12 Residence Inn Toledo Maumee                     4,066,425 2,394,233 1,672,192 203,321
10.13 Residence Inn Williamsburg                     3,955,706 2,438,734 1,516,972 158,228
10.14 Hampton Inn Suites Waco South                     4,293,844 2,707,299 1,586,545 171,754
10.15 Holiday Inn Louisville Airport Fair Expo                     4,185,314 2,629,134 1,556,179 167,413
10.16 Courtyard Tyler                     3,341,364 1,954,349 1,387,014 133,655
10.17 Hilton Garden Inn Edison Raritan Center                     5,848,958 4,297,603 1,551,356 233,958
10.18 Hilton Garden Inn St Paul Oakdale                     4,891,094 3,005,604 1,885,490 195,644
10.19 Residence Inn Grand Rapids West                     3,115,120 1,853,237 1,261,883 155,756
10.20 Peoria, AZ Residence Inn                     3,248,248 1,960,291 1,287,957 129,930
10.21 Hampton Inn Suites Bloomington Normal                     3,738,690 2,192,200 1,546,490 149,548
10.22 Courtyard Chico                     3,850,184 2,256,991 1,593,193 154,007
10.23 Hampton Inn Suites South Bend                     3,810,167 2,425,550 1,384,616 152,407
10.24 Hampton Inn Suites Kokomo                     3,680,915 2,278,112 1,402,802 147,237
10.25 Courtyard Wichita Falls                     3,121,444 1,900,976 1,220,468 124,858
10.26 Hampton Inn Morehead                     3,154,358 1,934,119 1,220,240 126,174
10.27 Residence Inn Chico                     3,273,835 1,934,702 1,339,133 130,953
10.28 Courtyard Lufkin                     2,752,597 1,904,207 848,389 110,104
10.29 Hampton Inn Carlisle                     3,439,196 2,184,723 1,254,473 137,568
10.30 Springhill Suites Williamsburg                     3,361,902 2,351,318 1,010,584 134,476
10.31 Fairfield Inn Bloomington                     3,018,966 1,596,788 1,422,178 150,948
10.32 Waco Residence Inn                     3,136,682 2,098,980 1,037,702 125,467
10.33 Holiday Inn Express Fishers                     3,176,451 2,097,965 1,078,486 127,058
10.34 Larkspur Landing Folsom                     2,902,483 1,927,519 974,964 116,099
10.35 Springhill Suites Chicago Naperville Warrenville                     3,321,573 2,487,672 833,901 166,079
10.36 Holiday Inn Express & Suites Paris                     2,343,673 1,451,447 892,227 93,747
10.37 Toledo Homewood Suites                     2,929,714 1,868,320 1,061,394 117,189
10.38 Grand Rapids Homewood Suites                     3,009,146 2,149,208 859,938 120,366
10.39 Fairfield Inn Laurel                     3,127,939 2,345,351 782,588 125,118
10.40 Cheyenne Fairfield Inn and Suites                     1,961,942 1,129,873 832,069 78,478
10.41 Courtyard Akron Stow                     3,168,035 2,155,198 1,012,837 126,721
10.42 Towneplace Suites Bloomington                     2,441,633 1,469,446 972,187 122,082
10.43 Larkspur Landing Roseville                     2,851,065 1,950,874 900,191 114,043
10.44 Hampton Inn Danville                     2,591,371 1,759,107 832,264 103,655
10.45 Holiday Inn Norwich                     4,801,904 3,857,696 944,209 192,076
10.46 Hampton Inn Suites Longview North                     2,322,688 1,579,337 743,351 92,908
10.47 Springhill Suites Peoria Westlake                     2,918,586 2,302,611 615,975 145,929
10.48 Hampton Inn Suites Buda                     2,627,746 1,669,033 958,713 105,110
10.49 Shawnee Hampton Inn                     1,892,474 1,198,000 694,474 75,699
10.50 Racine Fairfield Inn                     1,812,261 1,135,948 676,314 72,490
10.51 Hampton Inn Selinsgrove Shamokin Dam                     2,433,055 1,648,454 784,601 97,322
10.52 Holiday Inn Express & Suites Terrell                     2,149,392 1,457,931 691,461 85,976
10.53 Westchase Homewood Suites                     2,958,058 2,459,994 498,064 118,322
10.54 Holiday Inn Express & Suites Tyler South                     2,128,673 1,443,645 685,027 85,147
10.55 Holiday Inn Express & Suites Huntsville                     2,360,887 1,577,065 783,822 94,435
10.56 Hampton Inn Sweetwater                     1,585,686 1,121,890 463,796 63,427
10.57 Comfort Suites Buda Austin South                     2,082,208 1,457,351 624,857 83,288
10.58 Fairfield Inn & Suites Weatherford                     1,659,116 1,281,033 378,083 66,365
10.59 Holiday Inn Express & Suites Altus                     1,417,147 1,148,513 268,634 56,686
10.60 Comfort Inn & Suites Paris                     1,157,262 859,912 297,350 46,290
10.61 Hampton Inn Suites Decatur                     1,550,317 1,308,093 242,224 62,013
10.62 Holiday Inn Express & Suites Texarkana East                     1,638,961 1,406,520 232,441 65,558
10.63 Mankato Fairfield Inn                     1,236,472 1,037,465 199,007 49,459
10.64 Candlewood Suites Texarkana                     1,239,140 1,073,951 165,190 49,566
10.65 Country Inn & Suites Houston Intercontinental Airport East                     1,363,324 1,198,984 164,340 54,533
11 Hilltop Plaza         1.44 1.39 75.0% 65.3% 8.6% 8.2% 4,522,110 1,132,553 3,389,556 27,544
12 University Center Chicago         2.74 2.69 59.3% 59.3% 10.9% 10.7% 23,284,431 10,155,231 13,129,200 182,017
13 Del Amo Fashion Center         3.48 3.34 39.8% 39.8% 12.9% 12.4% 81,259,520 21,915,628 59,343,892 223,460
14 Cleveland East Office Portfolio         1.75 1.55 70.0% 65.9% 11.6% 10.2% 9,717,961 4,851,848 4,866,113 74,918
14.01 Landerbrook Corporate Center                     6,175,693 2,721,064 3,454,629 50,452
14.02 Metropolitan Plaza                     3,542,268 2,130,783 1,411,484 24,466
15 Crowne Plaza Dallas         2.34 2.03 59.9% 52.6% 14.5% 12.6% 13,158,749 9,242,238 3,916,511 526,350
16 First Stamford Place         3.05 2.71 57.5% 57.5% 12.7% 11.2% 34,742,601 13,991,349 20,751,252 186,409
17 181 Second Avenue         3.14 3.04 53.7% 53.7% 11.5% 11.1% 3,635,327 1,042,037 2,593,289 14,520
18 iStar Leased Fee Portfolio         2.12 2.12 65.6% 65.6% 8.2% 8.2% NAV NAV 18,511,396 0

 

A-1-9 

 

 

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

 

Mortgage Loan Number Property Name  Coop - Investor Units  Coop - Units Coop - Sponsor Carry Coop - Committed Secondary Debt U/W NOI
DSCR (x) (5)(6)		 U/W NCF
DSCR (x) (5)(6)		 Cut-off Date LTV Ratio (4)(5)(6) LTV Ratio at Maturity or ARD (4)(5)(6) Cut-off Date U/W NOI Debt Yield (5)(6) Cut-off Date U/W NCF Debt Yield (5)(6) U/W
Revenues ($) (7)(9)		 U/W
Expenses ($)		 U/W Net Operating Income ($) U/W
Replacement ($)
18.01 Hilton Salt Lake                     NAV NAV 3,300,706 0
18.02 DoubleTree Seattle Airport                     NAV NAV 5,374,280 0
18.03 DoubleTree Mission Valley                     NAV NAV 1,776,034 0
18.04 One Ally Center                     NAV NAV 3,353,970 0
18.05 DoubleTree Sonoma                     NAV NAV 1,157,870 0
18.06 DoubleTree Durango                     NAV NAV 1,155,514 0
18.07 Northside Forsyth Hospital Medical Center                     NAV NAV 654,595 0
18.08 NASA/JPSS Headquarters                     NAV NAV 472,292 0
18.09 Dallas Market Center: Sheraton Suites                     NAV NAV 524,334 0
18.10 Dallas Market Center: Marriott Courtyard                     NAV NAV 297,000 0
18.11 The Buckler Apartments                     NAV NAV 312,186 0
18.12 Lock-Up Self Storage Facility                     NAV NAV 132,615 0
19 Crowne Plaza JFK         1.90 1.63 65.3% 56.0% 13.4% 11.4% 19,612,334 14,202,671 5,409,663 784,493
20 Jackson Crossing         1.42 1.33 74.8% 64.3% 8.9% 8.3% 2,395,433 634,874 1,760,559 12,244
21 York Shopping Center         1.71 1.46 65.8% 60.4% 10.6% 9.1% 2,787,253 966,934 1,820,319 78,966
22 River City Plaza         1.47 1.32 73.4% 60.2% 9.4% 8.4% 1,752,318 347,178 1,405,140 21,207
23 Super 8 Resort Portfolio         2.05 1.78 61.9% 46.7% 14.6% 12.6% 5,645,390 3,538,331 2,107,058 282,269
23.01 Super 8 Jackson Hole                     2,934,600 1,667,704 1,266,897 146,730
23.02 Super 8 Cody                     1,512,661 1,046,055 466,606 75,633
23.03 Super 8 Coeur d’Alene                     1,198,128 824,573 373,555 59,906
24 Village Shopping Center         1.48 1.28 66.8% 56.0% 9.9% 8.6% 2,241,777 813,091 1,428,685 37,357
25 Melville Plaza         1.52 1.50 67.0% 56.6% 9.3% 9.2% 1,635,888 328,640 1,307,248 8,269
26 Hilton Garden Inn Chicago/North Loop         1.77 1.59 57.2% 46.8% 11.2% 10.0% 10,094,353 6,295,885 3,798,468 403,774
27 Hampton Inn & Suites Nashville Airport         2.10 1.88 61.7% 50.4% 13.2% 11.8% 4,449,675 2,744,483 1,705,192 177,987
28 White Flint - ExtraSpace Self Storage         1.40 1.38 63.0% 58.0% 8.9% 8.8% 1,565,357 526,331 1,039,026 13,612
29 SoNo Square         1.58 1.42 72.3% 63.8% 10.0% 9.0% 1,606,710 460,221 1,146,489 19,785
30 Village at Peachtree Corners         1.57 1.51 56.8% 44.1% 10.4% 10.0% 1,481,351 380,933 1,100,418 13,325
31 Sable Pointe Apartments         1.67 1.52 71.2% 59.5% 10.3% 9.4% 2,130,221 1,055,510 1,074,711 95,976
32 Marquis on Memorial         1.32 1.26 75.0% 64.4% 8.2% 7.8% 1,456,223 629,085 827,137 36,828
33 Hampton Inn - Oregon, OH         2.04 1.86 69.9% 58.7% 12.9% 11.7% 2,948,721 1,661,803 1,286,918 117,949
34 Marble Hall Gardens         1.82 1.74 68.3% 56.3% 11.8% 11.3% 4,627,269 2,093,671 2,533,597 111,150
35 Lotte Plaza         2.87 2.77 46.2% 36.8% 16.6% 16.0% 1,963,157 309,886 1,653,271 15,769
36 The Refinery         1.28 1.26 68.6% 56.6% 8.2% 8.1% 1,065,718 251,279 814,439 8,424
37 Millersville - ExtraSpace Self Storage         1.32 1.30 65.0% 56.2% 8.5% 8.3% 1,195,143 424,200 770,944 12,205
38 Bennett Street Design District         2.33 2.12 48.5% 39.3% 14.2% 12.9% 1,867,827 593,163 1,274,664 15,880
39 Cactus Plaza         1.57 1.50 67.1% 61.2% 9.3% 8.9% 1,029,875 206,758 823,117 3,374
40 Hampton Inn & Suites – Minooka         1.77 1.59 64.7% 49.1% 12.9% 11.6% 2,785,849 1,659,627 1,126,222 111,434
41 Daphne Hotel Portfolio         1.94 1.75 64.1% 54.0% 13.6% 12.3% 2,833,869 1,650,473 1,183,395 113,355
41.01 Comfort Suites Daphne                     1,582,088 937,219 644,869 63,284
41.02 Best Western Plus Daphne                     1,251,781 713,254 538,527 50,071
42 Campbell Station - TN         1.37 1.28 66.2% 60.7% 8.5% 7.9% 884,801 184,934 699,867 7,876
43 Fairfield Inn & Suites - Toledo         2.02 1.82 70.0% 58.8% 12.7% 11.5% 2,379,489 1,407,924 971,565 95,180
44 Hampton Inn & Suites – Albuquerque         1.76 1.56 69.8% 52.6% 12.6% 11.2% 2,683,087 1,735,063 948,024 107,323
45 Holiday Inn Express – Huntsville         2.25 2.01 60.3% 55.3% 13.9% 12.4% 2,766,715 1,750,600 1,016,115 110,669
46 500 South Gravers Road         1.90 1.64 73.4% 59.9% 11.9% 10.3% 1,429,780 569,485 860,296 24,609
47 Palm Ridge Shopping Center         1.47 1.41 68.0% 59.2% 9.8% 9.4% 1,017,419 333,829 683,591 3,464
48 Sam Houston Technology Center         1.68 1.44 68.3% 55.4% 10.3% 8.8% 1,157,942 491,150 666,791 23,500
49 Camp Creek Pointe         1.40 1.39 71.9% 59.0% 9.0% 8.8% 776,297 196,459 579,838 3,732
50 Sandpointe Apartments         2.41 2.27 48.7% 42.0% 13.5% 12.7% 1,542,978 712,011 830,966 49,455
51 The Preserve at Tumbling Creek         1.77 1.69 64.2% 55.6% 11.9% 11.4% 1,229,667 626,302 603,365 26,163
52 Salem Center         1.67 1.55 69.3% 59.4% 10.2% 9.5% 643,368 153,369 489,999 10,862
53 CVS - Williston         1.41 1.41 62.6% 57.1% 8.4% 8.4% 446,085 83,956 362,129 0
54 Fairfield Inn & Suites - Huntsville         1.74 1.51 65.1% 52.8% 13.0% 11.3% 1,724,684 1,208,040 516,644 68,987
55 Walgreens - Clearwater         2.26 2.25 46.4% 46.4% 10.0% 10.0% 395,723 3,957 391,766 1,651
56 Shops on Texas         1.48 1.37 71.8% 63.2% 9.2% 8.5% 463,727 123,225 340,502 2,377
57 Landover - ExtraSpace Self Storage         1.43 1.40 57.6% 53.2% 9.3% 9.1% 610,247 295,250 314,997 5,695
58 Baytown Self Storage         1.59 1.55 63.2% 52.7% 9.7% 9.5% 697,315 371,430 325,885 7,230
59 Baton Rouge Retail         1.44 1.38 56.3% 35.7% 11.5% 11.1% 451,757 71,709 380,048 3,966
59.01 6556 Siegen Lane                     338,562 63,291 275,271 3,614
59.02 9827 Bluebonnet Boulevard                     113,195 8,418 104,777 352
60 Days Inn Iselin         1.99 1.73 52.4% 41.1% 15.7% 13.7% 1,418,712 975,001 443,711 56,748
61 Okemos Plaza         1.38 1.30 71.4% 60.4% 9.6% 9.0% 414,230 146,128 268,103 2,896
62 Fedex - Akron         1.37 1.25 61.6% 52.2% 9.6% 8.8% 236,253 7,088 229,165 3,878
63 AllState Self Storage         1.53 1.48 65.3% 58.9% 10.8% 10.5% 488,498 239,500 248,998 7,849
64 National Self Storage – ELP 9         1.53 1.44 63.3% 51.6% 9.6% 9.0% 371,053 189,393 181,660 10,793

 

A-1-10 

 

 

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

 

Mortgage Loan Number Property Name U/W
TI/LC ($)		 U/W
Net Cash Flow ($)		 Occupancy Rate (2)(7) Occupancy as-of Date U/W Hotel ADR U/W Hotel RevPAR Most Recent Period (8) Most Recent Revenues ($) Most Recent Expenses ($) Most
Recent
NOI ($)		 Most Recent Capital Expenditures Most Recent NCF ($) Most Recent Hotel ADR                                                                                                
1 225 & 233 Park Avenue South 991,923 28,439,583 97.9% 5/24/2017     TTM 3/31/2017 35,043,673 19,795,518 15,248,156 0 15,248,156                                                                                                  
2 211 Mount Airy Road 0 5,902,400 100.0% 8/1/2017     NAV NAV NAV NAV NAV NAV                                                                                                  
3 Lakeside Shopping Center 1,230,800 18,307,305 97.5% 6/1/2017     TTM 3/31/2017 32,502,956 13,680,575 18,822,381 0 18,822,381                                                                                                  
4 Long Island Prime Portfolio - Uniondale 2,270,323 22,222,017 85.5% 4/20/2017     TTM 3/31/2017 46,127,315 27,950,084 18,177,231 0 18,177,231                                                                                                  
4.01 RXR Plaza 1,398,458 13,209,177 84.9% 4/20/2017     TTM 3/31/2017 27,698,519 18,214,012 9,484,507 0 9,484,507                                                                                                  
4.02 Omni 871,865 9,012,841 86.5% 4/20/2017     TTM 3/31/2017 18,428,797 9,736,073 8,692,724 0 8,692,724                                                                                                  
5 Columbia Park Shopping Center 259,277 4,963,119 94.8% 7/1/2017     TTM 3/31/2017 7,775,707 2,753,833 5,021,875 0 5,021,875                                                                                                  
6 245 Park Avenue 5,191,362 109,564,903 91.1% 2/28/2017     TTM 3/31/2017 168,887,445 61,210,770 107,676,675 0 107,676,675                                                                                                  
7 Two Independence Square 18,397 20,418,701 100.0% 7/31/2017     TTM 3/31/2017 30,603,916 9,414,326 21,189,590 0 21,189,590                                                                                                  
8 Yeshiva University Portfolio 1,392,742 16,400,766 100.0% 8/1/2017     NAV NAV NAV NAV NAV NAV                                                                                                  
8.01 2495 Amsterdam Avenue 591,388 6,267,292 100.0% 8/1/2017     NAV NAV NAV NAV NAV NAV                                                                                                  
8.02 215 Lexington Avenue 222,540 3,423,910 100.0% 8/1/2017     NAV NAV NAV NAV NAV NAV                                                                                                  
8.03 2520 Amsterdam Avenue 326,642 3,325,581 100.0% 8/1/2017     NAV NAV NAV NAV NAV NAV                                                                                                  
8.04 245 Lexington Avenue 175,854 2,506,448 100.0% 8/1/2017     NAV NAV NAV NAV NAV NAV                                                                                                  
8.05 253 Lexington Avenue 76,318 877,535 100.0% 8/1/2017     NAV NAV NAV NAV NAV NAV                                                                                                  
9 Lincolnshire Commons 167,209 3,598,532 91.1% 7/12/2017     TTM 4/30/2017 3,668,870 919,031 2,749,839 0 2,749,839                                                                                                  
10 Starwood Capital Group Hotel Portfolio 0 71,329,392 74.6% 3/31/2017 119 89 TTM 3/31/2017 212,650,616 131,381,993 81,268,623 8,693,699 72,574,924 119                                                                                                
10.01 Larkspur Landing Sunnyvale 0 4,171,961 83.8% 3/31/2017 200 167 TTM 3/31/2017 7,774,225 2,871,627 4,902,599 310,969 4,591,630 200                                                                                                
10.02 Larkspur Landing Milpitas 0 3,562,157 85.7% 3/31/2017 173 148 TTM 3/31/2017 6,764,028 2,664,437 4,099,591 270,561 3,829,030 173                                                                                                
10.03 Larkspur Landing Campbell 0 3,199,426 84.3% 3/31/2017 166 140 TTM 3/31/2017 6,059,570 2,515,114 3,544,456 242,383 3,302,074 166                                                                                                
10.04 Larkspur Landing San Francisco 0 2,426,585 84.9% 3/31/2017 164 140 TTM 3/31/2017 5,697,514 3,015,128 2,682,386 227,901 2,454,486 164                                                                                                
10.05 Larkspur Landing Pleasanton 0 2,438,362 82.9% 3/31/2017 137 114 TTM 3/31/2017 5,193,352 2,521,540 2,671,812 207,734 2,464,078 137                                                                                                
10.06 Larkspur Landing Bellevue 0 2,173,526 78.8% 3/31/2017 128 101 TTM 3/31/2017 4,692,425 2,307,876 2,384,549 187,697 2,196,852 128                                                                                                
10.07 Larkspur Landing Sacramento 0 1,816,912 83.0% 3/31/2017 111 92 TTM 3/31/2017 4,214,257 2,208,014 2,006,244 168,570 1,837,673 111                                                                                                
10.08 Hampton Inn Ann Arbor North 0 1,836,126 73.9% 3/31/2017 137 101 TTM 3/31/2017 4,826,301 2,738,457 2,087,843 193,052 1,894,791 137                                                                                                
10.09 Larkspur Landing Hillsboro 0 1,708,763 74.1% 3/31/2017 116 86 TTM 3/31/2017 3,941,272 2,055,158 1,886,114 157,651 1,728,463 116                                                                                                
10.10 Larkspur Landing Renton 0 1,694,132 80.3% 3/31/2017 117 94 TTM 3/31/2017 4,423,020 2,530,182 1,892,838 176,921 1,715,917 117                                                                                                
10.11 Holiday Inn Arlington Northeast Rangers Ballpark 0 1,537,247 78.3% 3/31/2017 115 90 TTM 3/31/2017 5,568,856 3,780,287 1,788,569 222,754 1,565,815 115                                                                                                
10.12 Residence Inn Toledo Maumee 0 1,468,871 81.7% 3/31/2017 124 101 TTM 3/31/2017 4,066,425 2,373,963 1,692,462 203,321 1,489,141 124                                                                                                
10.13 Residence Inn Williamsburg 0 1,358,744 73.0% 3/31/2017 134 98 TTM 3/31/2017 3,955,706 2,419,030 1,536,676 158,228 1,378,448 134                                                                                                
10.14 Hampton Inn Suites Waco South 0 1,414,791 77.7% 3/31/2017 121 94 TTM 3/31/2017 4,293,844 2,685,829 1,608,015 171,754 1,436,261 121                                                                                                
10.15 Holiday Inn Louisville Airport Fair Expo 0 1,388,767 72.9% 3/31/2017 136 99 TTM 3/31/2017 4,185,314 2,608,205 1,577,109 166,778 1,410,331 136                                                                                                
10.16 Courtyard Tyler 0 1,253,360 58.8% 3/31/2017 107 63 TTM 3/31/2017 3,341,364 1,937,578 1,403,786 133,655 1,270,131 107                                                                                                
10.17 Hilton Garden Inn Edison Raritan Center 0 1,317,397 78.1% 3/31/2017 126 99 TTM 3/31/2017 5,848,958 4,267,536 1,581,423 233,958 1,347,464 126                                                                                                
10.18 Hilton Garden Inn St Paul Oakdale 0 1,689,847 80.0% 3/31/2017 134 107 TTM 3/31/2017 4,891,094 2,981,182 1,909,912 195,644 1,714,268 134                                                                                                
10.19 Residence Inn Grand Rapids West 0 1,106,127 72.6% 3/31/2017 129 94 TTM 3/31/2017 3,115,120 1,837,807 1,277,313 155,756 1,121,557 129                                                                                                
10.20 Peoria, AZ Residence Inn 0 1,158,027 80.8% 3/31/2017 121 98 TTM 3/31/2017 3,248,248 1,944,049 1,304,198 129,930 1,174,268 121                                                                                                
10.21 Hampton Inn Suites Bloomington Normal 0 1,396,943 70.8% 3/31/2017 112 79 TTM 3/31/2017 3,738,690 2,173,520 1,565,170 149,548 1,415,623 112                                                                                                
10.22 Courtyard Chico 0 1,439,185 84.6% 3/31/2017 130 110 TTM 3/31/2017 3,850,184 2,255,777 1,594,407 154,007 1,440,399 130                                                                                                
10.23 Hampton Inn Suites South Bend 0 1,232,210 69.9% 3/31/2017 126 88 TTM 3/31/2017 3,810,167 2,407,885 1,402,281 152,407 1,249,874 126                                                                                                
10.24 Hampton Inn Suites Kokomo 0 1,255,566 77.9% 3/31/2017 122 95 TTM 3/31/2017 3,680,915 2,259,704 1,421,210 147,237 1,273,974 122                                                                                                
10.25 Courtyard Wichita Falls 0 1,095,610 77.4% 3/31/2017 110 85 TTM 3/31/2017 3,121,444 1,885,172 1,236,272 124,858 1,111,414 110                                                                                                
10.26 Hampton Inn Morehead 0 1,094,065 66.6% 3/31/2017 108 72 TTM 3/31/2017 3,154,358 1,918,294 1,236,065 126,174 1,109,890 108                                                                                                
10.27 Residence Inn Chico 0 1,208,180 88.0% 3/31/2017 129 114 TTM 3/31/2017 3,273,835 1,939,036 1,334,799 130,953 1,203,846 129                                                                                                
10.28 Courtyard Lufkin 0 738,285 64.9% 3/31/2017 105 68 TTM 3/31/2017 2,752,597 1,890,154 862,442 110,104 752,338 105                                                                                                
10.29 Hampton Inn Carlisle 0 1,116,905 76.1% 3/31/2017 127 96 TTM 3/31/2017 3,439,196 2,167,567 1,271,628 137,568 1,134,061 127                                                                                                
10.30 Springhill Suites Williamsburg 0 876,108 71.7% 3/31/2017 106 76 TTM 3/31/2017 3,361,902 2,334,582 1,027,319 134,476 892,843 106                                                                                                
10.31 Fairfield Inn Bloomington 0 1,271,230 87.1% 3/31/2017 90 78 TTM 3/31/2017 3,018,966 1,560,262 1,458,704 150,948 1,307,756 90                                                                                                
10.32 Waco Residence Inn 0 912,234 82.0% 3/31/2017 133 109 TTM 3/31/2017 3,136,682 2,083,296 1,053,385 125,467 927,918 133                                                                                                
10.33 Holiday Inn Express Fishers 0 951,428 67.1% 3/31/2017 111 75 TTM 3/31/2017 3,176,451 2,082,079 1,094,372 127,058 967,314 111                                                                                                
10.34 Larkspur Landing Folsom 0 858,864 86.4% 3/31/2017 108 93 TTM 3/31/2017 2,902,483 1,913,175 989,308 116,099 873,208 108                                                                                                
10.35 Springhill Suites Chicago Naperville Warrenville 0 667,822 67.1% 3/31/2017 103 69 TTM 3/31/2017 3,321,573 2,447,769 873,804 166,079 707,725 103                                                                                                
10.36 Holiday Inn Express & Suites Paris 0 798,480 72.6% 3/31/2017 104 76 TTM 3/31/2017 2,343,673 1,439,747 903,926 93,747 810,179 104                                                                                                
10.37 Toledo Homewood Suites 0 944,205 82.2% 3/31/2017 123 101 TTM 3/31/2017 2,929,714 1,853,671 1,076,042 117,189 958,854 123                                                                                                
10.38 Grand Rapids Homewood Suites 0 739,572 84.1% 3/31/2017 125 105 TTM 3/31/2017 3,009,146 2,134,162 874,984 120,366 754,618 125                                                                                                
10.39 Fairfield Inn Laurel 0 657,471 79.9% 3/31/2017 97 78 TTM 3/31/2017 3,127,939 2,329,748 798,192 125,118 673,074 97                                                                                                
10.40 Cheyenne Fairfield Inn and Suites 0 753,591 74.6% 3/31/2017 119 89 TTM 3/31/2017 1,961,942 1,120,064 841,879 78,478 763,401 119                                                                                                
10.41 Courtyard Akron Stow 0 886,115 65.9% 3/31/2017 118 78 TTM 3/31/2017 3,168,035 2,139,241 1,028,793 126,207 902,586 118                                                                                                
10.42 Towneplace Suites Bloomington 0 850,105 89.1% 3/31/2017 90 80 TTM 3/31/2017 2,441,633 1,457,251 984,382 122,082 862,300 90                                                                                                
10.43 Larkspur Landing Roseville 0 786,149 79.5% 3/31/2017 106 85 TTM 3/31/2017 2,851,065 1,936,930 914,135 114,043 800,092 106                                                                                                
10.44 Hampton Inn Danville 0 728,609 80.0% 3/31/2017 124 99 TTM 3/31/2017 2,591,371 1,746,161 845,210 103,655 741,555 124                                                                                                
10.45 Holiday Inn Norwich 0 752,132 56.7% 3/31/2017 131 74 TTM 3/31/2017 4,801,904 3,831,142 970,763 192,076 778,687 131                                                                                                
10.46 Hampton Inn Suites Longview North 0 650,443 63.8% 3/31/2017 107 68 TTM 3/31/2017 2,322,688 1,567,732 754,956 92,908 662,049 107                                                                                                
10.47 Springhill Suites Peoria Westlake 0 470,046 63.3% 3/31/2017 100 63 TTM 3/31/2017 2,918,586 2,275,817 642,768 145,929 496,839 100                                                                                                
10.48 Hampton Inn Suites Buda 0 853,603 74.5% 3/31/2017 129 96 TTM 3/31/2017 2,627,746 1,655,917 971,829 105,110 866,719 129                                                                                                
10.49 Shawnee Hampton Inn 0 618,775 77.6% 3/31/2017 106 82 TTM 3/31/2017 1,892,474 1,188,538 703,936 75,699 628,237 106                                                                                                
10.50 Racine Fairfield Inn 0 603,823 68.6% 3/31/2017 116 79 TTM 3/31/2017 1,812,261 1,126,886 685,375 72,490 612,885 116                                                                                                
10.51 Hampton Inn Selinsgrove Shamokin Dam 0 687,279 75.6% 3/31/2017 117 89 TTM 3/31/2017 2,433,055 1,636,332 796,723 97,322 699,401 117                                                                                                
10.52 Holiday Inn Express & Suites Terrell 0 605,485 84.0% 3/31/2017 102 86 TTM 3/31/2017 2,149,392 1,447,295 702,096 85,976 616,121 102                                                                                                
10.53 Westchase Homewood Suites 0 379,742 63.4% 3/31/2017 131 83 TTM 3/31/2017 2,958,058 2,445,196 512,862 118,322 394,540 131                                                                                                
10.54 Holiday Inn Express & Suites Tyler South 0 599,880 65.9% 3/31/2017 98 65 TTM 3/31/2017 2,128,673 1,433,018 695,654 85,147 610,507 98                                                                                                
10.55 Holiday Inn Express & Suites Huntsville 0 689,387 65.5% 3/31/2017 112 73 TTM 3/31/2017 2,360,887 1,565,291 795,596 94,435 701,160 112                                                                                                
10.56 Hampton Inn Sweetwater 0 400,369 62.9% 3/31/2017 95 60 TTM 3/31/2017 1,585,686 1,113,974 471,712 63,427 408,284 95                                                                                                
10.57 Comfort Suites Buda Austin South 0 541,569 76.8% 3/31/2017 98 75 TTM 3/31/2017 2,082,208 1,446,864 635,344 83,288 552,056 98                                                                                                
10.58 Fairfield Inn & Suites Weatherford 0 311,718 63.4% 3/31/2017 82 52 TTM 3/31/2017 1,659,116 1,272,735 386,381 66,365 320,016 82                                                                                                
10.59 Holiday Inn Express & Suites Altus 0 211,948 67.4% 3/31/2017 84 56 TTM 3/31/2017 1,417,147 1,141,477 275,670 56,686 218,984 84                                                                                                
10.60 Comfort Inn & Suites Paris 0 251,060 67.4% 3/31/2017 84 56 TTM 3/31/2017 1,157,262 854,150 303,112 46,290 256,821 84                                                                                                
10.61 Hampton Inn Suites Decatur 0 180,212 64.6% 3/31/2017 88 57 TTM 3/31/2017 1,550,317 1,300,353 249,964 62,013 187,952 88                                                                                                
10.62 Holiday Inn Express & Suites Texarkana East 0 166,883 66.5% 3/31/2017 76 50 TTM 3/31/2017 1,638,961 1,398,374 240,588 65,558 175,029 76                                                                                                
10.63 Mankato Fairfield Inn 0 149,548 58.0% 3/31/2017 94 54 TTM 3/31/2017 1,236,472 1,031,283 205,190 49,459 155,731 94                                                                                                
10.64 Candlewood Suites Texarkana 0 115,624 75.0% 3/31/2017 55 41 TTM 3/31/2017 1,239,140 1,067,770 171,371 49,566 121,805 55                                                                                                
10.65 Country Inn & Suites Houston Intercontinental Airport East 0 109,807 54.1% 3/31/2017 84 59 TTM 3/31/2017 413,730 843,600 -429,870 16,549 -446,419 88                                                                                                
11 Hilltop Plaza 98,104 3,263,908 94.8% 6/19/2017     TTM 5/31/2017 4,743,579 1,041,191 3,702,388 0 3,702,388                                                                                                  
12 University Center Chicago 57,149 12,890,034 89.8% 7/17/2017     TTM 3/31/2017 22,817,750 8,553,765 14,263,985 0 14,263,985                                                                                                  
13 Del Amo Fashion Center 2,154,999 56,965,434 85.2% 5/15/2017     TTM 3/31/2017 77,175,155 23,956,448 53,218,707 0 53,218,707                                                                                                  
14 Cleveland East Office Portfolio 499,454 4,291,741 90.0% 5/22/2017     TTM 4/30/2017 8,942,130 4,780,644 4,161,486 0 4,161,486                                                                                                  
14.01 Landerbrook Corporate Center 336,349 3,067,827 85.3% 5/22/2017     TTM 4/30/2017 5,408,021 2,671,061 2,736,960 0 2,736,960                                                                                                  
14.02 Metropolitan Plaza 163,105 1,223,914 99.8% 5/22/2017     TTM 4/30/2017 3,534,109 2,109,583 1,424,526 0 1,424,526                                                                                                  
15 Crowne Plaza Dallas 0 3,390,161 78.8% 4/30/2017 114 90 TTM 4/30/2017 13,158,749 9,192,001 3,966,748 0 3,966,748 114                                                                                                
16 First Stamford Place 2,118,282 18,446,561 91.0% 4/1/2017     TTM 3/31/2017 34,549,458 14,107,046 20,442,412 0 20,442,412                                                                                                  
17 181 Second Avenue 69,143 2,509,626 91.2% 5/23/2017     TTM 4/30/2017 3,194,265 998,549 2,195,716 0 2,195,716                                                                                                  
18 iStar Leased Fee Portfolio 0 18,511,396 NAP NAP Various Various NAV NAV NAV NAV NAV NAV Various                                                                                                

 

A-1-11 

 

 

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

 

Mortgage Loan Number Property Name U/W
TI/LC ($)		 U/W
Net Cash Flow ($)		 Occupancy Rate (2)(7) Occupancy as-of Date U/W Hotel ADR U/W Hotel RevPAR Most Recent Period (8) Most Recent Revenues ($) Most Recent Expenses ($) Most
Recent
NOI ($)		 Most Recent Capital Expenditures Most Recent NCF ($) Most Recent Hotel ADR                                                                                                
18.01 Hilton Salt Lake 0 3,300,706 NAP NAP NAV NAV NAV NAV NAV NAV NAV NAV NAV                                                                                                
18.02 DoubleTree Seattle Airport 0 5,374,280 NAP NAP NAV NAV NAV NAV NAV NAV NAV NAV NAV                                                                                                
18.03 DoubleTree Mission Valley 0 1,776,034 NAP NAP NAV NAV NAV NAV NAV NAV NAV NAV NAV                                                                                                
18.04 One Ally Center 0 3,353,970 NAP NAP     NAV NAV NAV NAV NAV NAV                                                                                                  
18.05 DoubleTree Sonoma 0 1,157,870 NAP NAP NAV NAV NAV NAV NAV NAV NAV NAV NAV                                                                                                
18.06 DoubleTree Durango 0 1,155,514 NAP NAP NAV NAV NAV NAV NAV NAV NAV NAV NAV                                                                                                
18.07 Northside Forsyth Hospital Medical Center 0 654,595 NAP NAP     NAV NAV NAV NAV NAV NAV                                                                                                  
18.08 NASA/JPSS Headquarters 0 472,292 NAP NAP     NAV NAV NAV NAV NAV NAV                                                                                                  
18.09 Dallas Market Center: Sheraton Suites 0 524,334 NAP NAP NAV NAV NAV NAV NAV NAV NAV NAV NAV                                                                                                
18.10 Dallas Market Center: Marriott Courtyard 0 297,000 NAP NAP NAV NAV NAV NAV NAV NAV NAV NAV NAV                                                                                                
18.11 The Buckler Apartments 0 312,186 NAP NAP     NAV NAV NAV NAV NAV NAV                                                                                                  
18.12 Lock-Up Self Storage Facility 0 132,615 NAP NAP     NAV NAV NAV NAV NAV NAV                                                                                                  
19 Crowne Plaza JFK 0 4,625,170 90.6% 2/28/2017 154 140 TTM 2/28/2017 19,619,989 13,956,975 5,663,014 0 5,663,014 154                                                                                                
20 Jackson Crossing 102,521 1,645,794 93.6% 5/24/2017     TTM 5/31/2017 2,335,832 524,619 1,811,213 0 1,811,213                                                                                                  
21 York Shopping Center 189,364 1,551,989 100.0% 6/22/2017     TTM 5/31/2017 2,882,885 868,380 2,014,505 0 2,014,505                                                                                                  
22 River City Plaza 122,032 1,261,901 97.6% 4/13/2017     TTM 03/31/2017 1,765,038 348,575 1,416,463 0 1,416,463                                                                                                  
23 Super 8 Resort Portfolio 0 1,824,789 56.1% 2/28/2017 106 60 TTM 2/28/2017 5,645,288 3,333,100 2,312,188 0 2,312,188 106                                                                                                
23.01 Super 8 Jackson Hole 0 1,120,167 74.2% 2/28/2017 111 82 TTM 2/28/2017 2,934,610 1,552,750 1,381,860 0 1,381,860 111                                                                                                
23.02 Super 8 Cody 0 390,973 47.3% 2/28/2017 133 63 TTM 2/28/2017 1,512,586 999,744 512,842 0 512,842 133                                                                                                
23.03 Super 8 Coeur d’Alene 0 313,649 43.6% 2/28/2017 79 34 TTM 2/28/2017 1,198,092 780,606 417,486 0 417,486 79                                                                                                
24 Village Shopping Center 152,375 1,238,954 83.6% 5/31/2017     Actual 2016 1,891,352 638,782 1,252,570 0 1,252,570                                                                                                  
25 Melville Plaza 15,124 1,283,856 100.0% 7/1/2017     TTM 4/30/2017 1,745,116 354,164 1,390,952 0 1,390,952                                                                                                  
26 Hilton Garden Inn Chicago/North Loop 0 3,394,694 77.1% 4/30/2017 178 137 TTM 4/30/2017 10,094,353 6,286,380 3,807,973 0 3,807,973 178                                                                                                
27 Hampton Inn & Suites Nashville Airport 0 1,527,205 71.6% 5/31/2017 151 108 TTM 5/31/2017 4,449,675 2,699,430 1,750,245 0 1,750,245 151                                                                                                
28 White Flint - ExtraSpace Self Storage 0 1,025,414 89.2% 5/31/2017     TTM 02/28/2017 1,565,358 442,939 1,122,419 0 1,122,419                                                                                                  
29 SoNo Square 94,212 1,032,493 99.0% 4/1/2017     TTM 3/31/2017 1,523,066 419,790 1,103,276 0 1,103,276                                                                                                  
30 Village at Peachtree Corners 30,637 1,056,456 84.5% 4/1/2017     TTM 4/30/2017 1,418,151 408,084 1,010,067 0 1,010,067                                                                                                  
31 Sable Pointe Apartments 0 978,735 95.3% 5/18/2017     TTM 4/30/2017 1,960,031 1,031,435 928,596 0 928,596                                                                                                  
32 Marquis on Memorial 0 790,309 97.0% 5/23/2017     TTM 4/30/2017 1,487,905 643,422 844,483 0 844,483                                                                                                  
33 Hampton Inn - Oregon, OH 0 1,168,969 76.3% 5/31/2017 112 83 TTM 5/31/2017 3,033,084 1,628,480 1,404,603 0 1,404,603 112                                                                                                
34 Marble Hall Gardens 4,370 2,418,077 96.2% 5/17/2017     TTM 3/31/2017 4,686,781 2,042,512 2,644,269 0 2,644,269                                                                                                  
35 Lotte Plaza 39,423 1,598,078 100.0% 4/27/2017     TTM 3/31/2017 2,268,181 332,389 1,935,792 0 1,935,792                                                                                                  
36 The Refinery 3,912 802,104 100.0% 3/15/2017     NAV NAV NAV NAV NAV NAV                                                                                                  
37 Millersville - ExtraSpace Self Storage 0 758,739 94.6% 5/31/2017     TTM 02/28/2017 1,195,147 372,680 822,468 0 822,468                                                                                                  
38 Bennett Street Design District 99,250 1,159,534 92.3% 5/1/2017     TTM 2/28/2017 1,513,447 581,748 931,699 0 931,699                                                                                                  
39 Cactus Plaza 33,740 786,003 89.9% 5/9/2017     TTM 3/31/2017 964,003 213,787 750,216 0 750,216                                                                                                  
40 Hampton Inn & Suites – Minooka 0 1,014,788 73.1% 5/31/2017 119 87 TTM 5/31/2017 2,785,762 1,576,372 1,209,390 0 1,209,390 119                                                                                                
41 Daphne Hotel Portfolio 0 1,070,040 63.3% 4/30/2017 86 55 TTM 4/30/2017 2,833,869 1,543,200 1,290,669 0 1,290,669 86                                                                                                
41.01 Comfort Suites Daphne 0 581,585 62.9% 4/30/2017 89 56 TTM 4/30/2017 1,582,088 867,858 714,230 0 714,230 89                                                                                                
41.02 Best Western Plus Daphne 0 488,455 63.8% 4/30/2017 83 52 TTM 4/30/2017 1,251,781 675,342 576,439 0 576,439 83                                                                                                
42 Campbell Station - TN 36,810 655,181 100.0% 7/6/2017     Annualized 8 5/31/2017 740,091 215,595 524,496 0 524,496                                                                                                  
43 Fairfield Inn & Suites - Toledo 0 876,385 81.3% 5/31/2017 94 76 TTM 5/31/2017 2,449,412 1,418,281 1,031,131 0 1,031,131 99                                                                                                
44 Hampton Inn & Suites – Albuquerque 0 840,700 84.0% 2/28/2017 98 82 TTM 2/28/2017 2,683,087 1,760,155 922,932 107,323 815,609 98                                                                                                
45 Holiday Inn Express – Huntsville 0 905,446 67.9% 5/31/2017 102 69 TTM 5/31/2017 2,809,145 1,799,608 1,009,537 0 1,009,537 103                                                                                                
46 500 South Gravers Road 93,523 742,164 84.0% 5/25/2017     TTM 3/30/2017 1,601,587 523,044 1,078,543 0 1,078,543                                                                                                  
47 Palm Ridge Shopping Center 23,094 657,033 100.0% 6/30/2017     Actual 2016 1,016,323 284,331 731,992 0 731,992                                                                                                  
48 Sam Houston Technology Center 71,645 571,647 85.9% 4/1/2017     TTM 3/31/2017 1,271,521 482,557 788,964 0 788,964                                                                                                  
49 Camp Creek Pointe 3,995 572,111 100.0% 6/1/2017     TTM 5/31/2017 841,731 214,974 626,757 0 626,757                                                                                                  
50 Sandpointe Apartments 0 781,511 97.5% 5/9/2017     TTM 6/30/2017 1,573,273 710,349 862,923 0 862,923                                                                                                  
51 The Preserve at Tumbling Creek 0 577,202 95.1% 4/21/2017     TTM 3/31/2017 1,190,037 595,439 594,598 47,925 546,674                                                                                                  
52 Salem Center 24,539 454,598 100.0% 5/3/2017     Annualized 6 6/30/2017 691,860 193,414 498,446 0 498,446                                                                                                  
53 CVS - Williston 0 362,129 100.0% 8/01/2017     NAV NAV NAV NAV NAV NAV                                                                                                  
54 Fairfield Inn & Suites - Huntsville 0 447,657 66.3% 10/31/2016 89 59 TTM 10/31/2016 1,727,444 1,168,035 559,409 69,098 490,311 89                                                                                                
55 Walgreens - Clearwater 0 390,115 100.0% 8/1/2017     NAV NAV NAV NAV NAV NAV                                                                                                  
56 Shops on Texas 21,824 316,301 100.0% 6/23/2017     Actual 2016 429,432 121,724 307,708 0 307,708                                                                                                  
57 Landover - ExtraSpace Self Storage 0 309,302 93.6% 5/31/2017     TTM 02/28/2017 610,247 270,599 339,648 0 339,648                                                                                                  
58 Baytown Self Storage 0 318,655 88.4% 5/19/2017     TTM 4/30/2017 697,315 342,090 355,225 0 355,225                                                                                                  
59 Baton Rouge Retail 9,666 366,416 100.0% Various     TTM 3/31/2017 433,090 59,323 373,767 0 373,767                                                                                                  
59.01 6556 Siegen Lane 6,922 264,736 100.0% 5/1/2017     TTM 3/31/2017 317,106 52,141 264,965 0 264,965                                                                                                  
59.02 9827 Bluebonnet Boulevard 2,745 101,680 100.0% 8/1/2017     TTM 3/31/2017 115,984 7,182 108,802 0 108,802                                                                                                  
60 Days Inn Iselin 0 386,963 73.8% 12/31/2016 70 52 Actual 2016 1,422,577 915,080 507,497 0 507,497 70                                                                                                
61 Okemos Plaza 13,441 251,767 100.0% 10/31/2016     Actual 2016 431,234 110,892 320,342 0 320,342                                                                                                  
62 Fedex - Akron 15,512 209,775 100.0% 8/1/2017     Actual 2016 240,436 2,464 237,972 0 237,972                                                                                                  
63 AllState Self Storage 0 241,149 90.1% 6/30/2017     Annualized 11 11/30/2016 435,123 214,354 220,769 0 220,769                                                                                                  
64 National Self Storage – ELP 9 0 170,867 84.4% 4/30/2017     TTM 5/31/2017 371,053 187,662 183,391 0 183,391                                                                                                  

 

A-1-12 

 

 

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

 

Mortgage Loan Number Property Name Most Recent Hotel RevPAR Second Most Recent Period (8) Second Most Recent Revenues ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent Capital Expenditures Second Most Recent NCF ($) Second Most Recent Hotel ADR Second Most Recent Hotel RevPAR Third Most Recent Period (8) Third Most Recent Revenues ($)
1 225 & 233 Park Avenue South   Actual 2016 35,494,619 19,250,259 16,244,360 0 16,244,360     Actual 2015 41,882,063
2 211 Mount Airy Road   NAV NAV NAV NAV NAV NAV     NAV NAV
3 Lakeside Shopping Center   Actual 2016 32,614,789 13,589,313 19,025,476 0 19,025,476     Actual 2015 32,405,920
4 Long Island Prime Portfolio - Uniondale   Actual 2016 47,163,821 27,889,640 19,274,181 0 19,274,181     Actual 2015 50,807,283
4.01 RXR Plaza   Actual 2016 28,505,418 18,240,463 10,264,955 0 10,264,955     Actual 2015 30,163,297
4.02 Omni   Actual 2016 18,658,403 9,649,177 9,009,226 0 9,009,226     Actual 2015 20,643,986
5 Columbia Park Shopping Center   Actual 2016 7,703,268 2,824,452 4,878,816 0 4,878,816     Actual 2015 7,459,800
6 245 Park Avenue   Actual 2016 167,638,950 60,922,988 106,715,962 0 106,715,962     Actual 2015 160,661,056
7 Two Independence Square   Actual 2016 30,401,458 9,461,907 20,939,551 0 20,939,551     Actual 2015 30,273,236
8 Yeshiva University Portfolio   NAV NAV NAV NAV NAV NAV     NAV NAV
8.01 2495 Amsterdam Avenue   NAV NAV NAV NAV NAV NAV     NAV NAV
8.02 215 Lexington Avenue   NAV NAV NAV NAV NAV NAV     NAV NAV
8.03 2520 Amsterdam Avenue   NAV NAV NAV NAV NAV NAV     NAV NAV
8.04 245 Lexington Avenue   NAV NAV NAV NAV NAV NAV     NAV NAV
8.05 253 Lexington Avenue   NAV NAV NAV NAV NAV NAV     NAV NAV
9 Lincolnshire Commons   Actual 2016 3,050,382 887,632 2,162,750 0 2,162,750     Actual 2015 4,214,363
10 Starwood Capital Group Hotel Portfolio 89 Actual 2016 214,236,030 131,010,137 83,225,892 8,756,495 74,469,398 119 89 Actual 2015 210,181,276
10.01 Larkspur Landing Sunnyvale 167 Actual 2016 7,817,367 2,883,537 4,933,830 312,695 4,621,136 198 168 Actual 2015 7,402,221
10.02 Larkspur Landing Milpitas 148 Actual 2016 6,748,863 2,649,268 4,099,595 269,955 3,829,640 172 148 Actual 2015 6,284,848
10.03 Larkspur Landing Campbell 140 Actual 2016 6,251,271 2,587,620 3,663,651 250,051 3,413,600 167 145 Actual 2015 5,892,933
10.04 Larkspur Landing San Francisco 140 Actual 2016 5,905,601 2,925,917 2,979,685 236,224 2,743,461 167 144 Actual 2015 5,806,373
10.05 Larkspur Landing Pleasanton 114 Actual 2016 5,319,602 2,551,761 2,767,841 212,784 2,555,057 138 116 Actual 2015 4,880,674
10.06 Larkspur Landing Bellevue 101 Actual 2016 4,726,484 2,312,314 2,414,170 189,059 2,225,110 130 102 Actual 2015 4,615,653
10.07 Larkspur Landing Sacramento 92 Actual 2016 4,200,451 2,201,153 1,999,298 168,018 1,831,280 111 91 Actual 2015 4,176,563
10.08 Hampton Inn Ann Arbor North 101 Actual 2016 4,956,425 2,798,152 2,158,273 198,257 1,960,016 136 103 Actual 2015 4,678,954
10.09 Larkspur Landing Hillsboro 86 Actual 2016 4,016,848 2,029,273 1,987,576 160,674 1,826,902 115 87 Actual 2015 3,915,128
10.10 Larkspur Landing Renton 94 Actual 2016 4,349,218 2,485,494 1,863,723 173,969 1,689,754 116 92 Actual 2015 4,324,596
10.11 Holiday Inn Arlington Northeast Rangers Ballpark 90 Actual 2016 5,505,741 3,764,358 1,741,383 220,230 1,521,153 117 89 Actual 2015 5,424,474
10.12 Residence Inn Toledo Maumee 101 Actual 2016 3,998,051 2,369,947 1,628,104 199,903 1,428,201 123 99 Actual 2015 3,874,115
10.13 Residence Inn Williamsburg 98 Actual 2016 4,098,296 2,481,946 1,616,351 163,932 1,452,419 135 101 Actual 2015 3,685,293
10.14 Hampton Inn Suites Waco South 94 Actual 2016 4,293,352 2,661,189 1,632,164 171,734 1,460,429 119 94 Actual 2015 4,247,264
10.15 Holiday Inn Louisville Airport Fair Expo 99 Actual 2016 4,308,290 2,638,604 1,669,685 172,332 1,497,354 137 102 Actual 2015 4,124,662
10.16 Courtyard Tyler 63 Actual 2016 3,429,564 1,952,446 1,477,118 137,183 1,339,935 108 65 Actual 2015 3,919,126
10.17 Hilton Garden Inn Edison Raritan Center 99 Actual 2016 5,761,789 4,223,546 1,538,244 230,472 1,307,772 128 97 Actual 2015 5,493,273
10.18 Hilton Garden Inn St Paul Oakdale 107 Actual 2016 4,983,720 2,993,120 1,990,600 199,349 1,791,252 135 109 Actual 2015 4,711,861
10.19 Residence Inn Grand Rapids West 94 Actual 2016 3,310,952 1,852,714 1,458,239 165,548 1,292,691 128 100 Actual 2015 3,062,200
10.20 Peoria, AZ Residence Inn 98 Actual 2016 3,292,301 1,922,040 1,370,261 131,692 1,238,569 121 98 Actual 2015 3,187,787
10.21 Hampton Inn Suites Bloomington Normal 79 Actual 2016 3,759,689 2,190,385 1,569,304 150,388 1,418,917 112 79 Actual 2015 4,022,171
10.22 Courtyard Chico 110 Actual 2016 3,812,434 2,228,761 1,583,673 152,497 1,431,176 127 108 Actual 2015 3,178,650
10.23 Hampton Inn Suites South Bend 88 Actual 2016 3,779,982 2,384,057 1,395,925 151,199 1,244,725 126 87 Actual 2015 3,424,014
10.24 Hampton Inn Suites Kokomo 95 Actual 2016 3,744,550 2,281,313 1,463,236 149,782 1,313,454 122 96 Actual 2015 3,524,349
10.25 Courtyard Wichita Falls 85 Actual 2016 3,055,163 1,845,332 1,209,831 122,207 1,087,624 111 82 Actual 2015 2,944,157
10.26 Hampton Inn Morehead 72 Actual 2016 3,140,885 1,903,562 1,237,323 125,635 1,111,688 110 72 Actual 2015 2,908,105
10.27 Residence Inn Chico 114 Actual 2016 3,230,070 1,874,651 1,355,419 129,203 1,226,216 129 112 Actual 2015 3,017,201
10.28 Courtyard Lufkin 68 Actual 2016 2,938,698 1,947,900 990,797 117,548 873,250 106 72 Actual 2015 3,391,091
10.29 Hampton Inn Carlisle 96 Actual 2016 3,524,239 2,222,178 1,302,061 140,970 1,161,091 127 98 Actual 2015 3,477,412
10.30 Springhill Suites Williamsburg 76 Actual 2016 3,440,078 2,325,087 1,114,991 137,603 977,388 108 77 Actual 2015 3,204,858
10.31 Fairfield Inn Bloomington 78 Actual 2016 2,956,451 1,547,816 1,408,635 147,823 1,260,812 91 77 Actual 2015 2,237,500
10.32 Waco Residence Inn 109 Actual 2016 3,115,712 2,004,788 1,110,924 124,628 986,296 130 108 Actual 2015 2,926,457
10.33 Holiday Inn Express Fishers 75 Actual 2016 3,132,794 2,059,645 1,073,149 125,312 947,837 112 74 Actual 2015 2,880,638
10.34 Larkspur Landing Folsom 93 Actual 2016 2,893,984 1,906,370 987,614 115,759 871,854 109 93 Actual 2015 2,842,366
10.35 Springhill Suites Chicago Naperville Warrenville 69 Actual 2016 3,229,904 2,406,308 823,596 161,495 662,101 102 67 Actual 2015 3,334,536
10.36 Holiday Inn Express & Suites Paris 76 Actual 2016 2,339,461 1,421,821 917,639 93,578 824,061 104 75 Actual 2015 2,256,662
10.37 Toledo Homewood Suites 101 Actual 2016 2,879,994 1,884,358 995,636 115,200 880,436 121 99 Actual 2015 2,585,574
10.38 Grand Rapids Homewood Suites 105 Actual 2016 3,082,919 2,082,919 1,000,000 123,317 876,683 123 107 Actual 2015 3,044,043
10.39 Fairfield Inn Laurel 78 Actual 2016 3,060,436 2,307,996 752,440 122,417 630,022 97 76 Actual 2015 2,980,035
10.40 Cheyenne Fairfield Inn and Suites 89 Actual 2016 2,069,004 1,150,552 918,452 82,760 835,692 121 93 Actual 2015 2,184,113
10.41 Courtyard Akron Stow 78 Actual 2016 3,339,430 2,176,862 1,162,568 133,577 1,028,990 119 82 Actual 2015 3,378,668
10.42 Towneplace Suites Bloomington 80 Actual 2016 2,355,692 1,397,666 958,026 117,785 840,241 90 77 Actual 2015 1,990,897
10.43 Larkspur Landing Roseville 85 Actual 2016 2,791,909 1,916,526 875,383 111,676 763,707 105 82 Actual 2015 2,792,081
10.44 Hampton Inn Danville 99 Actual 2016 2,521,595 1,699,299 822,297 100,864 721,433 124 96 Actual 2015 2,301,578
10.45 Holiday Inn Norwich 74 Actual 2016 4,825,972 3,841,316 984,656 193,039 791,617 131 75 Actual 2015 4,347,308
10.46 Hampton Inn Suites Longview North 68 Actual 2016 2,373,357 1,599,432 773,925 94,934 678,991 110 69 Actual 2015 3,058,158
10.47 Springhill Suites Peoria Westlake 63 Actual 2016 2,854,364 2,241,897 612,467 142,718 469,749 102 62 Actual 2015 3,126,977
10.48 Hampton Inn Suites Buda 96 Actual 2016 2,680,752 1,673,589 1,007,162 107,230 899,932 131 98 Actual 2015 2,802,930
10.49 Shawnee Hampton Inn 82 Actual 2016 1,890,630 1,179,047 711,582 75,625 635,957 106 82 Actual 2015 1,834,041
10.50 Racine Fairfield Inn 79 Actual 2016 1,800,048 1,131,876 668,172 72,002 596,170 115 78 Actual 2015 1,757,437
10.51 Hampton Inn Selinsgrove Shamokin Dam 89 Actual 2016 2,342,011 1,597,998 744,013 93,680 650,333 116 85 Actual 2015 2,166,585
10.52 Holiday Inn Express & Suites Terrell 86 Actual 2016 2,116,706 1,409,632 707,074 84,668 622,406 103 84 Actual 2015 2,004,889
10.53 Westchase Homewood Suites 83 Actual 2016 3,210,256 2,539,999 670,257 128,410 541,847 132 90 Actual 2015 4,364,744
10.54 Holiday Inn Express & Suites Tyler South 65 Actual 2016 2,077,217 1,417,416 659,801 83,089 576,713 100 63 Actual 2015 2,201,486
10.55 Holiday Inn Express & Suites Huntsville 73 Actual 2016 2,407,786 1,577,861 829,925 96,311 733,614 115 75 Actual 2015 3,196,798
10.56 Hampton Inn Sweetwater 60 Actual 2016 1,725,603 1,156,237 569,366 69,024 500,342 96 65 Actual 2015 2,002,056
10.57 Comfort Suites Buda Austin South 75 Actual 2016 2,074,254 1,436,582 637,672 82,970 554,702 99 75 Actual 2015 2,032,396
10.58 Fairfield Inn & Suites Weatherford 52 Actual 2016 1,543,315 1,214,836 328,479 61,733 266,746 82 48 Actual 2015 1,465,030
10.59 Holiday Inn Express & Suites Altus 56 Actual 2016 1,422,396 1,125,216 297,180 56,896 240,285 83 57 Actual 2015 1,322,219
10.60 Comfort Inn & Suites Paris 56 Actual 2016 1,161,068 837,815 323,253 46,443 276,810 83 56 Actual 2015 1,058,458
10.61 Hampton Inn Suites Decatur 57 Actual 2016 1,547,032 1,268,842 278,191 61,881 216,309 89 57 Actual 2015 1,669,635
10.62 Holiday Inn Express & Suites Texarkana East 50 Actual 2016 1,621,549 1,375,953 245,596 64,862 180,734 75 50 Actual 2015 1,496,353
10.63 Mankato Fairfield Inn 54 Actual 2016 1,222,539 994,407 228,133 48,902 179,231 92 53 Actual 2015 1,247,365
10.64 Candlewood Suites Texarkana 41 Actual 2016 1,270,187 1,053,956 216,231 50,807 165,424 54 42 Actual 2015 1,127,933
10.65 Country Inn & Suites Houston Intercontinental Airport East 47 Actual 2016 599,729 885,679 -285,950 23,989 -309,940 92 65 Actual 2015 1,363,324
11 Hilltop Plaza   Actual 2016 4,691,035 1,130,620 3,560,415 0 3,560,415     Actual 2015 4,593,036
12 University Center Chicago   Actual 2016 22,929,770 8,477,589 14,452,181 0 14,452,181     Actual 2015 23,196,781
13 Del Amo Fashion Center   Actual 2016 75,673,675 24,572,583 51,101,092 0 51,101,092     Actual 2015 51,645,131
14 Cleveland East Office Portfolio   Actual 2016 8,821,455 4,564,755 4,256,701 0 4,256,701     Actual 2015 7,332,501
14.01 Landerbrook Corporate Center   Actual 2016 5,327,343 2,614,493 2,712,850 0 2,712,850     Actual 2015 4,336,154
14.02 Metropolitan Plaza   Actual 2016 3,494,113 1,950,262 1,543,851 0 1,543,851     Actual 2015 2,996,347
15 Crowne Plaza Dallas 90 Actual 2016 12,930,498 9,322,538 3,607,960 0 3,607,960 114 90 Actual 2015 13,386,614
16 First Stamford Place   Actual 2016 35,445,624 14,004,567 21,441,057 0 21,441,057     Actual 2015 33,529,688
17 181 Second Avenue   Actual 2016 3,124,063 951,266 2,172,796 0 2,172,796     Actual 2015 2,939,251
18 iStar Leased Fee Portfolio Various NAV NAV NAV NAV NAV NAV Various Various NAV NAV

 

A-1-13 

 

 

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

 

Mortgage Loan Number Property Name Most Recent Hotel RevPAR Second Most Recent Period (8) Second Most Recent Revenues ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent Capital Expenditures Second Most Recent NCF ($) Second Most Recent Hotel ADR Second Most Recent Hotel RevPAR Third Most Recent Period (8) Third Most Recent Revenues ($)
18.01 Hilton Salt Lake NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
18.02 DoubleTree Seattle Airport NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
18.03 DoubleTree Mission Valley NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
18.04 One Ally Center   NAV NAV NAV NAV NAV NAV     NAV NAV
18.05 DoubleTree Sonoma NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
18.06 DoubleTree Durango NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
18.07 Northside Forsyth Hospital Medical Center   NAV NAV NAV NAV NAV NAV     NAV NAV
18.08 NASA/JPSS Headquarters   NAV NAV NAV NAV NAV NAV     NAV NAV
18.09 Dallas Market Center: Sheraton Suites NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
18.10 Dallas Market Center: Marriott Courtyard NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
18.11 The Buckler Apartments   NAV NAV NAV NAV NAV NAV     NAV NAV
18.12 Lock-Up Self Storage Facility   NAV NAV NAV NAV NAV NAV     NAV NAV
19 Crowne Plaza JFK 140 Actual 2016 19,410,384 14,009,008 5,401,377 0 5,401,377 153 138 Actual 2015 18,521,391
20 Jackson Crossing   Actual 2016 2,407,967 665,024 1,742,943 0 1,742,943     Actual 2015 2,379,485
21 York Shopping Center   Actual 2016 2,818,084 906,274 1,911,810 0 1,911,810     Actual 2015 2,845,453
22 River City Plaza   Actual 2016 1,724,202 350,854 1,373,348 0 1,373,348     Actual 2015 1,803,340
23 Super 8 Resort Portfolio 60 Actual 2016 5,589,544 3,307,492 2,282,052 0 2,282,052 105 59 Actual 2015 5,253,921
23.01 Super 8 Jackson Hole 82 Actual 2016 2,896,009 1,517,124 1,378,885 0 1,378,885 108 81 Actual 2015 2,588,222
23.02 Super 8 Cody 63 Actual 2016 1,498,909 996,001 502,908 0 502,908 132 62 Actual 2015 1,431,854
23.03 Super 8 Coeur d’Alene 34 Actual 2016 1,194,626 794,367 400,259 0 400,259 79 34 Actual 2015 1,233,845
24 Village Shopping Center   Actual 2015 1,880,904 703,143 1,177,761 0 1,177,761     Actual 2014 1,343,567
25 Melville Plaza   Actual 2016 1,725,019 353,255 1,371,764 0 1,371,764     Actual 2015 1,479,403
26 Hilton Garden Inn Chicago/North Loop 137 Actual 2016 9,892,663 6,290,671 3,601,992 0 3,601,992 180 136 NAV NAV
27 Hampton Inn & Suites Nashville Airport 108 Actual 2016 3,731,511 2,461,304 1,270,207 0 1,270,207 150 91 Actual 2015 5,085,509
28 White Flint - ExtraSpace Self Storage   Actual 2016 1,559,345 447,741 1,111,604 0 1,111,604     Actual 2015 1,509,542
29 SoNo Square   Actual 2016 1,503,614 432,136 1,071,478 0 1,071,478     Actual 2015 1,503,347
30 Village at Peachtree Corners   Actual 2016 1,327,890 390,875 937,015 0 937,015     Actual 2015 1,104,433
31 Sable Pointe Apartments   Actual 2016 1,820,749 1,026,193 794,556 0 794,556     TTM 7/31/2015 1,562,949
32 Marquis on Memorial   Actual 2016 1,486,531 685,756 800,775 0 800,775     Actual 2015 1,348,314
33 Hampton Inn - Oregon, OH 86 Actual 2016 2,914,665 1,466,895 1,447,770 0 1,447,770 111 82 NAV NAV
34 Marble Hall Gardens   Actual 2016 4,619,957 1,975,886 2,644,071 0 2,644,071     Actual 2015 4,413,905
35 Lotte Plaza   Actual 2016 2,147,579 335,099 1,812,480 0 1,812,480     Actual 2015 2,110,119
36 The Refinery   NAV NAV NAV NAV NAV NAV     NAV NAV
37 Millersville - ExtraSpace Self Storage   Actual 2016 1,177,714 371,907 805,807 0 805,807     Actual 2015 1,068,496
38 Bennett Street Design District   Actual 2016 1,475,975 575,818 900,157 0 900,157     Actual 2015 1,344,643
39 Cactus Plaza   Actual 2016 967,461 214,433 753,028 0 753,028     Actual 2015 647,332
40 Hampton Inn & Suites – Minooka 87 Actual 2016 2,483,164 1,500,871 982,293 0 982,293 118 78 NAV NAV
41 Daphne Hotel Portfolio 55 Actual 2016 2,781,957 1,505,751 1,276,206 0 1,276,206 85 54 Actual 2015 2,638,161
41.01 Comfort Suites Daphne 56 Actual 2016 1,579,383 878,985 700,398 0 700,398 89 56 Actual 2015 1,478,822
41.02 Best Western Plus Daphne 52 Actual 2016 1,202,574 626,766 575,808 0 575,808 81 51 Actual 2015 1,159,339
42 Campbell Station - TN   NAV NAV NAV NAV NAV NAV     NAV NAV
43 Fairfield Inn & Suites - Toledo 80 Actual 2016 2,457,247 1,414,263 1,042,984 0 1,042,984 94 78 Actual 2015 2,268,422
44 Hampton Inn & Suites – Albuquerque 82 Actual 2016 2,692,161 1,767,151 925,010 107,686 817,324 98 82 Actual 2015 2,737,859
45 Holiday Inn Express – Huntsville 70 Actual 2016 2,766,715 1,746,924 1,019,791 0 1,019,791 102 69 Actual 2015 2,369,665
46 500 South Gravers Road   Actual 2016 1,657,578 572,629 1,084,949 0 1,084,949     Actual 2015 1,441,286
47 Palm Ridge Shopping Center   Actual 2015 1,099,634 295,969 803,665 0 803,665     Actual 2014 1,079,258
48 Sam Houston Technology Center   Actual 2016 1,251,561 497,989 753,572 0 753,572     Actual 2015 1,090,255
49 Camp Creek Pointe   Actual 2016 822,771 220,177 602,593 0 602,593     Actual 2015 752,993
50 Sandpointe Apartments   Actual 2016 1,548,572 717,037 831,534 0 831,534     Actual 2015 1,476,960
51 The Preserve at Tumbling Creek   Actual 2016 1,121,928 623,630 498,297 49,251 449,046     NAV NAV
52 Salem Center   Actual 2016 523,899 110,940 412,959 0 412,959     Actual 2015 504,568
53 CVS - Williston   NAV NAV NAV NAV NAV NAV     NAV NAV
54 Fairfield Inn & Suites - Huntsville 59 Actual 2015 1,657,007 1,122,026 534,981 66,280 468,701 87 57 Actual 2014 1,499,411
55 Walgreens - Clearwater   NAV NAV NAV NAV NAV NAV     NAV NAV
56 Shops on Texas   Actual 2014 438,058 134,987 303,071 0 303,071     NAV NAV
57 Landover - ExtraSpace Self Storage   Actual 2016 602,030 273,493 328,537 0 328,537     Actual 2015 552,811
58 Baytown Self Storage   Actual 2016 689,473 339,833 349,640 0 349,640     Actual 2015 652,247
59 Baton Rouge Retail   Actual 2016 436,036 56,962 379,074 0 379,074     Actual 2015 440,539
59.01 6556 Siegen Lane   Actual 2016 319,886 49,783 270,104 0 270,104     Actual 2015 328,012
59.02 9827 Bluebonnet Boulevard   Actual 2016 116,149 7,179 108,970 0 108,970     Actual 2015 112,528
60 Days Inn Iselin 52 Actual 2015 1,403,870 968,606 435,264 0 435,264 61 51 Actual 2014 1,211,362
61 Okemos Plaza   Actual 2015 447,338 131,819 315,519 0 315,519     NAV NAV
62 Fedex - Akron   Acutal 2015 220,400 4,141 216,258 0 216,258     Actual 2014 260,472
63 AllState Self Storage   Actual 2015 394,606 203,911 190,695 0 190,695     Actual 2014 366,391
64 National Self Storage – ELP 9   Actual 2016 351,215 150,152 201,063 0 201,063     Actual 2015 374,553

 

A-1-14 

 

 

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

 

Mortgage Loan Number Property Name Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent Capital Expenditures Third Most Recent NCF ($) Third Most Recent Hotel ADR Third Most Recent Hotel RevPAR Master Lease (Y/N) Largest Tenant Name (7)(9)(10)(11) Largest Tenant Sq. Ft. Largest
Tenant
% of NRA		 Largest Tenant Exp. Date
1 225 & 233 Park Avenue South 19,132,092 22,749,971 0 22,749,971     N Facebook 266,460 39.4% 10/31/2027
2 211 Mount Airy Road NAV NAV NAV NAV     N Daiichi Sankyo, Inc. 306,194 100.0% 1/31/2033
3 Lakeside Shopping Center 13,228,233 19,177,687 0 19,177,687     N Dillards 291,700 24.1% 12/31/2019
4 Long Island Prime Portfolio - Uniondale 29,207,431 21,599,852 0 21,599,852     N Various Various Various Various
4.01 RXR Plaza 18,412,394 11,750,903 0 11,750,903     N OpenLink Financial LLC 96,325 8.9% 12/31/2025
4.02 Omni 10,795,038 9,848,949 0 9,848,949     N Healthplex Inc. 77,464 11.6% 3/31/2022
5 Columbia Park Shopping Center 2,941,317 4,518,482 0 4,518,482     N Empire 12 Cineplex 70,000 20.2% 4/30/2029
6 245 Park Avenue 57,993,351 102,667,705 0 102,667,705     N Société Générale 562,347 32.6% 10/31/2032
7 Two Independence Square 9,696,826 20,576,410 0 20,576,410     N NASA 597,253 98.6% 8/3/2028
8 Yeshiva University Portfolio NAV NAV NAV NAV     N Yeshiva University 696,371 100.0% 4/30/2037
8.01 2495 Amsterdam Avenue NAV NAV NAV NAV     N Yeshiva University 295,694 100.0% 4/30/2037
8.02 215 Lexington Avenue NAV NAV NAV NAV     N Yeshiva University 111,270 100.0% 4/30/2037
8.03 2520 Amsterdam Avenue NAV NAV NAV NAV     N Yeshiva University 163,321 100.0% 4/30/2037
8.04 245 Lexington Avenue NAV NAV NAV NAV     N Yeshiva University 87,927 100.0% 4/30/2037
8.05 253 Lexington Avenue NAV NAV NAV NAV     N Yeshiva University 38,159 100.0% 4/30/2037
9 Lincolnshire Commons 913,860 3,300,503 0 3,300,503     N Northshore University HealthSystem, IL 34,848 26.2% 9/30/2031
10 Starwood Capital Group Hotel Portfolio 127,591,123 82,590,153 8,583,513 74,006,640 117 87 N        
10.01 Larkspur Landing Sunnyvale 2,747,753 4,654,468 296,089 4,358,379 180 159 N        
10.02 Larkspur Landing Milpitas 2,514,300 3,770,548 251,394 3,519,154 157 138 N        
10.03 Larkspur Landing Campbell 2,378,409 3,514,524 235,717 3,278,807 155 137 N        
10.04 Larkspur Landing San Francisco 2,810,816 2,995,558 232,255 2,763,303 159 143 N        
10.05 Larkspur Landing Pleasanton 2,372,092 2,508,582 195,227 2,313,355 125 107 N        
10.06 Larkspur Landing Bellevue 2,355,292 2,260,361 184,626 2,075,735 122 100 N        
10.07 Larkspur Landing Sacramento 2,151,269 2,025,295 167,063 1,858,232 111 91 N        
10.08 Hampton Inn Ann Arbor North 2,587,074 2,091,879 187,158 1,904,721 130 98 N        
10.09 Larkspur Landing Hillsboro 1,870,518 2,044,610 156,605 1,888,005 110 85 N        
10.10 Larkspur Landing Renton 2,397,904 1,926,692 172,984 1,753,708 114 92 N        
10.11 Holiday Inn Arlington Northeast Rangers Ballpark 3,782,113 1,642,361 216,979 1,425,382 115 87 N        
10.12 Residence Inn Toledo Maumee 2,385,465 1,488,651 193,706 1,294,945 120 96 N        
10.13 Residence Inn Williamsburg 2,250,970 1,434,323 147,412 1,286,911 127 91 N        
10.14 Hampton Inn Suites Waco South 2,584,709 1,662,555 169,891 1,492,665 116 92 N        
10.15 Holiday Inn Louisville Airport Fair Expo 2,494,315 1,630,347 164,986 1,465,361 126 98 N        
10.16 Courtyard Tyler 2,063,389 1,855,736 156,765 1,698,971 119 77 N        
10.17 Hilton Garden Inn Edison Raritan Center 4,219,650 1,273,624 219,731 1,053,893 122 93 N        
10.18 Hilton Garden Inn St Paul Oakdale 2,919,955 1,791,907 188,474 1,603,432 128 103 N        
10.19 Residence Inn Grand Rapids West 1,769,939 1,292,261 153,110 1,139,151 122 92 N        
10.20 Peoria, AZ Residence Inn 1,884,958 1,302,829 127,511 1,175,318 113 96 N        
10.21 Hampton Inn Suites Bloomington Normal 2,297,239 1,724,931 160,887 1,564,044 116 85 N        
10.22 Courtyard Chico 1,960,096 1,218,554 127,146 1,091,408 122 92 N        
10.23 Hampton Inn Suites South Bend 2,192,947 1,231,066 136,961 1,094,106 125 80 N        
10.24 Hampton Inn Suites Kokomo 2,216,867 1,307,482 140,974 1,166,508 117 91 N        
10.25 Courtyard Wichita Falls 1,831,305 1,112,852 117,766 995,086 109 79 N        
10.26 Hampton Inn Morehead 1,778,565 1,129,540 116,324 1,013,216 111 68 N        
10.27 Residence Inn Chico 1,775,051 1,242,150 120,688 1,121,462 121 105 N        
10.28 Courtyard Lufkin 2,043,961 1,347,129 135,644 1,211,486 111 83 N        
10.29 Hampton Inn Carlisle 2,119,272 1,358,140 139,096 1,219,043 125 97 N        
10.30 Springhill Suites Williamsburg 2,176,411 1,028,446 128,194 900,252 104 72 N        
10.31 Fairfield Inn Bloomington 1,541,274 696,227 111,875 584,352 94 58 N        
10.32 Waco Residence Inn 1,924,264 1,002,193 117,058 885,135 119 101 N        
10.33 Holiday Inn Express Fishers 1,820,094 1,060,544 115,226 945,318 109 67 N        
10.34 Larkspur Landing Folsom 1,800,822 1,041,544 113,695 927,850 108 92 N        
10.35 Springhill Suites Chicago Naperville Warrenville 2,448,695 885,840 166,727 719,114 101 70 N        
10.36 Holiday Inn Express & Suites Paris 1,366,196 890,466 90,266 800,200 105 73 N        
10.37 Toledo Homewood Suites 1,776,990 808,584 103,423 705,161 112 90 N        
10.38 Grand Rapids Homewood Suites 2,020,091 1,023,952 121,762 902,190 120 106 N        
10.39 Fairfield Inn Laurel 2,200,084 779,951 119,201 660,749 98 74 N        
10.40 Cheyenne Fairfield Inn and Suites 1,186,663 997,451 87,365 910,086 123 99 N        
10.41 Courtyard Akron Stow 2,032,822 1,345,847 135,147 1,210,700 117 85 N        
10.42 Towneplace Suites Bloomington 1,278,946 711,951 99,545 612,406 90 65 N        
10.43 Larkspur Landing Roseville 1,875,555 916,526 111,683 804,842 103 83 N        
10.44 Hampton Inn Danville 1,596,568 705,009 92,063 612,946 122 88 N        
10.45 Holiday Inn Norwich 3,567,286 780,022 173,892 606,130 123 66 N        
10.46 Hampton Inn Suites Longview North 1,744,990 1,313,168 122,326 1,190,842 122 90 N        
10.47 Springhill Suites Peoria Westlake 2,335,684 791,292 156,349 634,944 106 68 N        
10.48 Hampton Inn Suites Buda 1,693,104 1,109,826 112,117 997,709 126 102 N        
10.49 Shawnee Hampton Inn 1,189,348 644,692 73,362 571,331 105 79 N        
10.50 Racine Fairfield Inn 1,089,693 667,743 70,297 597,446 105 76 N        
10.51 Hampton Inn Selinsgrove Shamokin Dam 1,424,703 741,881 86,663 655,218 114 79 N        
10.52 Holiday Inn Express & Suites Terrell 1,331,720 673,170 80,196 592,974 98 80 N        
10.53 Westchase Homewood Suites 2,879,354 1,485,391 174,590 1,310,801 150 123 N        
10.54 Holiday Inn Express & Suites Tyler South 1,454,109 747,377 88,059 659,318 108 67 N        
10.55 Holiday Inn Express & Suites Huntsville 1,732,411 1,464,387 127,872 1,336,515 129 99 N        
10.56 Hampton Inn Sweetwater 1,321,638 680,418 80,082 600,336 101 75 N        
10.57 Comfort Suites Buda Austin South 1,420,251 612,145 81,296 530,849 96 74 N        
10.58 Fairfield Inn & Suites Weatherford 1,118,625 346,406 58,601 287,804 78 46 N        
10.59 Holiday Inn Express & Suites Altus 1,070,758 251,461 52,889 198,572 79 53 N        
10.60 Comfort Inn & Suites Paris 770,256 288,202 42,338 245,864 82 52 N        
10.61 Hampton Inn Suites Decatur 1,274,496 395,139 66,785 328,354 89 61 N        
10.62 Holiday Inn Express & Suites Texarkana East 1,287,565 208,788 59,854 148,934 72 46 N        
10.63 Mankato Fairfield Inn 971,872 275,494 49,895 225,599 84 53 N        
10.64 Candlewood Suites Texarkana 919,430 208,504 45,117 163,387 58 38 N        
10.65 Country Inn & Suites Houston Intercontinental Airport East 1,192,163 171,162 54,533 116,629 84 59 N        
11 Hilltop Plaza 1,062,677 3,530,359 0 3,530,359     N Planet Fitness 19,895 11.0% 12/31/2018
12 University Center Chicago 8,434,366 14,762,415 0 14,762,415     N        
13 Del Amo Fashion Center 16,605,695 35,039,436 0 35,039,436     Y J.C. Penney 163,346 9.2% 12/31/2018
14 Cleveland East Office Portfolio 4,455,714 2,876,786 0 2,876,786     Various Various Various Various Various
14.01 Landerbrook Corporate Center 2,362,367 1,973,787 0 1,973,787     Y Progressive Insurance 114,448 34.0% 1/31/2023
14.02 Metropolitan Plaza 2,093,347 903,000 0 903,000     N Victoria Fire & Casualty Co. 86,183 52.8% 9/30/2020
15 Crowne Plaza Dallas 9,864,277 3,522,337 0 3,522,337 112 89 N        
16 First Stamford Place 14,178,960 19,350,728 0 19,350,728     N Legg Mason & Co., LLC 137,584 17.0% 9/1/2024
17 181 Second Avenue 923,028 2,016,223 0 2,016,223     N Coldwell Banker 11,200 16.2% 1/31/2021
18 iStar Leased Fee Portfolio NAV NAV NAV NAV Various Various Various        

 

A-1-15 

 

 

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

 

Mortgage Loan Number Property Name Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent Capital Expenditures Third Most Recent NCF ($) Third Most Recent Hotel ADR Third Most Recent Hotel RevPAR Master Lease (Y/N) Largest Tenant Name (7)(9)(10)(11) Largest Tenant Sq. Ft. Largest
Tenant
% of NRA		 Largest Tenant Exp. Date
18.01 Hilton Salt Lake NAV NAV NAV NAV NAV NAV Y        
18.02 DoubleTree Seattle Airport NAV NAV NAV NAV NAV NAV Y        
18.03 DoubleTree Mission Valley NAV NAV NAV NAV NAV NAV Y        
18.04 One Ally Center NAV NAV NAV NAV     N        
18.05 DoubleTree Sonoma NAV NAV NAV NAV NAV NAV Y        
18.06 DoubleTree Durango NAV NAV NAV NAV NAV NAV Y        
18.07 Northside Forsyth Hospital Medical Center NAV NAV NAV NAV     N        
18.08 NASA/JPSS Headquarters NAV NAV NAV NAV     N        
18.09 Dallas Market Center: Sheraton Suites NAV NAV NAV NAV NAV NAV N        
18.10 Dallas Market Center: Marriott Courtyard NAV NAV NAV NAV NAV NAV N        
18.11 The Buckler Apartments NAV NAV NAV NAV     N        
18.12 Lock-Up Self Storage Facility NAV NAV NAV NAV     N        
19 Crowne Plaza JFK 14,638,492 3,882,899 0 3,882,899 150 132 N        
20 Jackson Crossing 685,208 1,694,277 0 1,694,277     Y Jackson Crossing Fitness 13,835 16.9% 1/31/2022
21 York Shopping Center 1,003,193 1,842,260 0 1,842,260     N Walmart 240,573 63.8% 1/31/2026
22 River City Plaza 330,345 1,472,995 0 1,472,995     N Ross Dress for Less 30,187 21.4% 1/31/2023
23 Super 8 Resort Portfolio 3,210,145 2,043,776 0 2,043,776 91 56 N        
23.01 Super 8 Jackson Hole 1,417,209 1,171,013 0 1,171,013 90 73 N        
23.02 Super 8 Cody 975,214 456,640 0 456,640 122 59 N        
23.03 Super 8 Coeur d’Alene 817,722 416,123 0 416,123 71 35 N        
24 Village Shopping Center 525,961 817,606 0 817,606     N Jo-Ann Fabrics 25,200 10.7% 3/31/2023
25 Melville Plaza 387,264 1,092,139 0 1,092,139     N Fortunoff Backyard Store 19,393 35.4% 12/31/2026
26 Hilton Garden Inn Chicago/North Loop NAV NAV NAV NAV NAV NAV N        
27 Hampton Inn & Suites Nashville Airport 2,950,179 2,135,330 0 2,135,330 145 116 N        
28 White Flint - ExtraSpace Self Storage 539,183 970,359 0 970,359     N        
29 SoNo Square 427,055 1,076,292 0 1,076,292     N Lillian August Designs Inc. 24,872 26.4% 12/31/2020
30 Village at Peachtree Corners 347,885 756,548 0 756,548     N Earth Fare, Inc. 23,500 26.5% 1/31/2035
31 Sable Pointe Apartments 809,429 753,520 0 753,520     N        
32 Marquis on Memorial 452,318 895,996 0 895,996     N        
33 Hampton Inn - Oregon, OH NAV NAV NAV NAV NAV NAV N        
34 Marble Hall Gardens 1,687,015 2,726,890 0 2,726,890     Y        
35 Lotte Plaza 314,062 1,796,057 0 1,796,057     N Sungwon, Inc. Lotte 37,309 47.3% 1/31/2020
36 The Refinery NAV NAV NAV NAV     N        
37 Millersville - ExtraSpace Self Storage 375,273 693,224 0 693,224     N        
38 Bennett Street Design District 609,324 735,319 0 735,319     N Newsom Co. Interiors Mkt 9,720 12.2% 7/31/2021
39 Cactus Plaza 160,911 486,420 0 486,420     N The Dog House 5,750 17.1% 8/31/2024
40 Hampton Inn & Suites – Minooka NAV NAV NAV NAV NAV NAV N        
41 Daphne Hotel Portfolio 1,542,663 1,095,498 0 1,095,498 84 51 N        
41.01 Comfort Suites Daphne 885,613 593,209 0 593,209 87 53 N        
41.02 Best Western Plus Daphne 657,050 502,289 0 502,289 81 49 N        
42 Campbell Station - TN NAV NAV NAV NAV     N Marshalls 22,135 42.2% 11/30/2025
43 Fairfield Inn & Suites - Toledo 1,409,360 859,062 0 859,062 94 72 N        
44 Hampton Inn & Suites – Albuquerque 1,793,002 944,857 109,514 835,343 96 82 Y        
45 Holiday Inn Express – Huntsville 1,559,969 809,696 0 809,696 97 59 N        
46 500 South Gravers Road 607,386 833,900 0 833,900     N IKEA 30,093 42.8% 10/31/2021
47 Palm Ridge Shopping Center 303,682 775,576 0 775,576     N Golden House Chinese Restaurant 2,400 10.4% 10/31/2024
48 Sam Houston Technology Center 481,647 608,608 0 608,608     N Flowserve US Inc. 26,550 46.3% 5/31/2026
49 Camp Creek Pointe 180,006 572,987 0 572,987     N Ultimate Sports Bar 5,320 28.5% 1/31/2027
50 Sandpointe Apartments 825,699 651,261 0 651,261     N        
51 The Preserve at Tumbling Creek NAV NAV NAV NAV     N        
52 Salem Center 137,869 366,699 0 366,699     N 24 Hour Fitness 23,028 42.4% 4/30/2018
53 CVS - Williston NAV NAV NAV NAV     N Vermont CVS Pharmacy, L.L.C. 14,201 100.0% 1/31/2041
54 Fairfield Inn & Suites - Huntsville 1,063,751 435,660 59,976 375,684 81 52 N        
55 Walgreens - Clearwater NAV NAV NAV NAV     N Walgreens 16,510 100.0% 10/31/2091
56 Shops on Texas NAV NAV NAV NAV     N Mattress Firm 4,500 28.4% 9/30/2021
57 Landover - ExtraSpace Self Storage 262,091 290,720 0 290,720     N        
58 Baytown Self Storage 343,229 309,018 0 309,018     N        
59 Baton Rouge Retail 64,863 375,677 0 375,677     N Various Various Various Various
59.01 6556 Siegen Lane 59,640 268,372 0 268,372     N JPMorgan Chase 4,246 71.8% 3/31/2022
59.02 9827 Bluebonnet Boulevard 5,223 107,304 0 107,304     N Burger King 2,346 100.0% 8/31/2027
60 Days Inn Iselin 912,626 298,736 0 298,736 59 44 N        
61 Okemos Plaza NAV NAV NAV NAV     N Dollar Tree Stores, Inc 12,200 63.2% 2/29/2024
62 Fedex - Akron 2,352 258,120 0 258,120     N FedEx 38,780 100.0% 6/30/2026
63 AllState Self Storage 271,361 95,030 0 95,030     N        
64 National Self Storage – ELP 9 152,280 222,273 0 222,273     N        

 

A-1-16 

 

 

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

 

Mortgage Loan Number Property Name 2nd Largest Tenant Name (7)(9)(10) 2nd Largest Tenant Sq. Ft. 2nd Largest
Tenant
% of NRA		 2nd Largest Tenant Exp. Date 3rd Largest Tenant Name (7)(9)(10) 3rd Largest Tenant Sq. Ft. 3rd Largest
Tenant
% of NRA		 3rd Largest Tenant Exp. Date 4th Largest Tenant Name (7)(9)(10)
1 225 & 233 Park Avenue South Buzzfeed 194,123 28.7% 5/31/2026 STV 133,200 19.7% 5/31/2024 T. Rowe Price
2 211 Mount Airy Road                  
3 Lakeside Shopping Center Macy’s 229,520 18.9% 1/31/2029 JC Penney 203,410 16.8% 11/30/2022 Dick’s Sporting Goods
4 Long Island Prime Portfolio - Uniondale Various Various Various Various Various Various Various Various Various
4.01 RXR Plaza Flushing Bank 90,877 8.4% 12/31/2026 Rivkin Radler LLC 84,736 7.8% 6/30/2023 Ruskin Moscou Faltischek P.C.
4.02 Omni Congdon Flaherty O’Callaghan 67,109 10.1% 12/31/2018 Long Island Power Authority 50,897 7.6% 4/30/2025 Forchelli Curto Deegan
5 Columbia Park Shopping Center ShopRite 66,000 19.1% 9/30/2024 Big Lots 32,569 9.4% 1/31/2025 Shoppers World
6 245 Park Avenue JPMorgan Chase Bank, N.A. 225,438 13.1% 10/31/2022 Major League Baseball 220,565 12.8% 10/31/2022 Angelo, Gordon & Co., L.P.
7 Two Independence Square Grand Deli & Café 7,292 1.2% 7/31/2027 Independence Lobby Shop 718 0.1% 5/31/2023 Cleaner of Cleaners
8 Yeshiva University Portfolio                  
8.01 2495 Amsterdam Avenue                  
8.02 215 Lexington Avenue                  
8.03 2520 Amsterdam Avenue                  
8.04 245 Lexington Avenue                  
8.05 253 Lexington Avenue                  
9 Lincolnshire Commons DSW 14,404 10.8% 1/31/2023 Cheesecake Factory 10,231 7.7% 1/31/2026 OSI/Fleming’s LLC
10 Starwood Capital Group Hotel Portfolio                  
10.01 Larkspur Landing Sunnyvale                  
10.02 Larkspur Landing Milpitas                  
10.03 Larkspur Landing Campbell                  
10.04 Larkspur Landing San Francisco                  
10.05 Larkspur Landing Pleasanton                  
10.06 Larkspur Landing Bellevue                  
10.07 Larkspur Landing Sacramento                  
10.08 Hampton Inn Ann Arbor North                  
10.09 Larkspur Landing Hillsboro                  
10.10 Larkspur Landing Renton                  
10.11 Holiday Inn Arlington Northeast Rangers Ballpark                  
10.12 Residence Inn Toledo Maumee                  
10.13 Residence Inn Williamsburg                  
10.14 Hampton Inn Suites Waco South                  
10.15 Holiday Inn Louisville Airport Fair Expo                  
10.16 Courtyard Tyler                  
10.17 Hilton Garden Inn Edison Raritan Center                  
10.18 Hilton Garden Inn St Paul Oakdale                  
10.19 Residence Inn Grand Rapids West                  
10.20 Peoria, AZ Residence Inn                  
10.21 Hampton Inn Suites Bloomington Normal                  
10.22 Courtyard Chico                  
10.23 Hampton Inn Suites South Bend                  
10.24 Hampton Inn Suites Kokomo                  
10.25 Courtyard Wichita Falls                  
10.26 Hampton Inn Morehead                  
10.27 Residence Inn Chico                  
10.28 Courtyard Lufkin                  
10.29 Hampton Inn Carlisle                  
10.30 Springhill Suites Williamsburg                  
10.31 Fairfield Inn Bloomington                  
10.32 Waco Residence Inn                  
10.33 Holiday Inn Express Fishers                  
10.34 Larkspur Landing Folsom                  
10.35 Springhill Suites Chicago Naperville Warrenville                  
10.36 Holiday Inn Express & Suites Paris                  
10.37 Toledo Homewood Suites                  
10.38 Grand Rapids Homewood Suites                  
10.39 Fairfield Inn Laurel                  
10.40 Cheyenne Fairfield Inn and Suites                  
10.41 Courtyard Akron Stow                  
10.42 Towneplace Suites Bloomington                  
10.43 Larkspur Landing Roseville                  
10.44 Hampton Inn Danville                  
10.45 Holiday Inn Norwich                  
10.46 Hampton Inn Suites Longview North                  
10.47 Springhill Suites Peoria Westlake                  
10.48 Hampton Inn Suites Buda                  
10.49 Shawnee Hampton Inn                  
10.50 Racine Fairfield Inn                  
10.51 Hampton Inn Selinsgrove Shamokin Dam                  
10.52 Holiday Inn Express & Suites Terrell                  
10.53 Westchase Homewood Suites                  
10.54 Holiday Inn Express & Suites Tyler South                  
10.55 Holiday Inn Express & Suites Huntsville                  
10.56 Hampton Inn Sweetwater                  
10.57 Comfort Suites Buda Austin South                  
10.58 Fairfield Inn & Suites Weatherford                  
10.59 Holiday Inn Express & Suites Altus                  
10.60 Comfort Inn & Suites Paris                  
10.61 Hampton Inn Suites Decatur                  
10.62 Holiday Inn Express & Suites Texarkana East                  
10.63 Mankato Fairfield Inn                  
10.64 Candlewood Suites Texarkana                  
10.65 Country Inn & Suites Houston Intercontinental Airport East                  
11 Hilltop Plaza Aldi 17,051 9.4% 12/31/2019 Dollar Tree 10,468 5.8% 01/31/2020 MOM’s Organic Market
12 University Center Chicago                  
13 Del Amo Fashion Center Nordstrom 138,000 7.8% 2/28/2031 Dick’s Sporting Goods 83,210 4.7% 4/30/2027 AMC Theatres
14 Cleveland East Office Portfolio Various Various Various Various Various Various Various Various Various
14.01 Landerbrook Corporate Center Park Place Technologies, LLC 51,356 15.3% 11/30/2022 ONX USA LLC 23,464 7.0% 3/31/2019 CareSource Management Grp.
14.02 Metropolitan Plaza COVERMYMEDS LLC 20,896 12.8% 1/31/2026 Sedlak Management Consultants 12,300 7.5% 3/31/2019 Olympic Steel, Inc.
15 Crowne Plaza Dallas                  
16 First Stamford Place Odyssey Reinsurance Company 101,619 12.5% 9/1/2022 Partner Reinsurance Company of The U.S. 56,690 7.0% 1/1/2029 Elizabeth Arden, Inc.
17 181 Second Avenue GoAnimate 9,355 13.5% 9/30/2021 Magnetic Media Online, Inc. 5,289 7.6% 11/30/2021 Palo Alto Medical Foundation
18 iStar Leased Fee Portfolio                  

 

A-1-17 

 

 

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

 

Mortgage Loan Number Property Name 2nd Largest Tenant Name (7)(9)(10) 2nd Largest Tenant Sq. Ft. 2nd Largest
Tenant
% of NRA		 2nd Largest Tenant Exp. Date 3rd Largest Tenant Name (7)(9)(10) 3rd Largest Tenant Sq. Ft. 3rd Largest
Tenant
% of NRA		 3rd Largest Tenant Exp. Date 4th Largest Tenant Name (7)(9)(10)
18.01 Hilton Salt Lake                  
18.02 DoubleTree Seattle Airport                  
18.03 DoubleTree Mission Valley                  
18.04 One Ally Center                  
18.05 DoubleTree Sonoma                  
18.06 DoubleTree Durango                  
18.07 Northside Forsyth Hospital Medical Center                  
18.08 NASA/JPSS Headquarters                  
18.09 Dallas Market Center: Sheraton Suites                  
18.10 Dallas Market Center: Marriott Courtyard                  
18.11 The Buckler Apartments                  
18.12 Lock-Up Self Storage Facility                  
19 Crowne Plaza JFK                  
20 Jackson Crossing Prima Jackson, LLC 8,911 10.9% 10/31/2029 Jacques Catering 7,017 8.6% 8/31/2020 21 South Bar & Grille
21 York Shopping Center Burlington Coat Factory 61,931 16.4% 1/31/2022 Party City 10,247 2.7% 9/30/2018 Chuck E. Cheese’s
22 River City Plaza Best Buy 25,160 17.8% 1/31/2021 Petco 15,174 10.7% 1/31/2023 Dollar Tree
23 Super 8 Resort Portfolio                  
23.01 Super 8 Jackson Hole                  
23.02 Super 8 Cody                  
23.03 Super 8 Coeur d’Alene                  
24 Village Shopping Center Ross Dress for Less 25,000 10.6% 1/31/2028 Planet Fitness 20,000 8.5% 12/31/2021 Furnish 123
25 Melville Plaza Party City 13,000 23.7% 9/30/2018 Mr. Vac & Mrs. Sew 4,375 8.0% 2/28/2021 Sherwin Williams
26 Hilton Garden Inn Chicago/North Loop                  
27 Hampton Inn & Suites Nashville Airport                  
28 White Flint - ExtraSpace Self Storage                  
29 SoNo Square Barteca Restaurants LLC 22,297 23.7% 10/31/2020 The 1777 Company, LLC 10,800 11.5% 12/31/2021 West Marine Products, Inc.
30 Village at Peachtree Corners Tuesday Morning 20,184 22.7% 1/31/2027 Dental Care Alliance 5,000 5.6% 2/14/2024 Massage Envy Spa
31 Sable Pointe Apartments                  
32 Marquis on Memorial                  
33 Hampton Inn - Oregon, OH                  
34 Marble Hall Gardens                  
35 Lotte Plaza Viet Pearl, LLC. 6,000 7.6% 3/31/2019 Merchants Tire 6,000 7.6% 3/31/2020 Golden Bar & Grill
36 The Refinery                  
37 Millersville - ExtraSpace Self Storage                  
38 Bennett Street Design District Sovereign Entertainm’t 8,000 10.1% 2/28/2022 Overton Rugs I&II 6,000 7.6% 5/31/2018 45 Bennet St. LLC
39 Cactus Plaza Kidz, Kidz, Kidz Daycare 4,000 11.9% 5/31/2024 Welch Dentistry, LLC 3,000 8.9% 3/31/2020 James Kim dba Smart Cleaners
40 Hampton Inn & Suites – Minooka                  
41 Daphne Hotel Portfolio                  
41.01 Comfort Suites Daphne                  
41.02 Best Western Plus Daphne                  
42 Campbell Station - TN Petco 12,463 23.7% 1/31/2026 Dollar Tree 10,007 19.1% 1/31/2027 Tire Discounters
43 Fairfield Inn & Suites - Toledo                  
44 Hampton Inn & Suites – Albuquerque                  
45 Holiday Inn Express – Huntsville                  
46 500 South Gravers Road Presidio 16,568 23.6% 4/30/2020 Summit Foods 12,432 17.7% 4/30/2024  
47 Palm Ridge Shopping Center Teresita’s Fruteria, Inc. 2,100 9.1% 5/31/2018 Tapioca Express 1,765 7.6% 6/30/2022 Alejandro Medina dba Vishions Smoke Shop
48 Sam Houston Technology Center Phoenix Contact Holdings Inc. 15,017 26.2% 9/19/2019 Ameritech Staffing 7,682 13.4% 7/31/2019  
49 Camp Creek Pointe Summit Urgent Care, LLC 3,240 17.4% 7/1/2020 Dentistry at Camp Creek 2,406 12.9% 8/31/2019 FedEx / Kinko’s
50 Sandpointe Apartments                  
51 The Preserve at Tumbling Creek                  
52 Salem Center St Vincent dePaul 15,780 29.1% 11/4/2026 Video Only 15,500 28.5% 4/16/2022  
53 CVS - Williston                  
54 Fairfield Inn & Suites - Huntsville                  
55 Walgreens - Clearwater                  
56 Shops on Texas Rosie Pho 2,000 12.6% 9/27/2021 Cash Max 1,850 11.7% 11/01/2019 Batteries Plus
57 Landover - ExtraSpace Self Storage                  
58 Baytown Self Storage                  
59 Baton Rouge Retail Various Various Various Various          
59.01 6556 Siegen Lane J & R Smoothies LLC 1,670 28.2% 2/28/2022          
59.02 9827 Bluebonnet Boulevard                  
60 Days Inn Iselin                  
61 Okemos Plaza Southwind Restaurant (Qdoba) 3,134 16.2% 12/20/2020 Noodles & Company 2,572 13.3% 6/30/2019 Meridian Wireless (Sprint)
62 Fedex - Akron                  
63 AllState Self Storage                  
64 National Self Storage – ELP 9                  

 

A-1-18 

 

 

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

 

Mortgage Loan Number Property Name 4th Largest Tenant Sq. Ft. 4th Largest
Tenant
% of NRA		 4th Largest Tenant Exp. Date 5th Largest Tenant Name (7)(9)(10) 5th Largest Tenant Sq. Ft. 5th Largest
Tenant
% of NRA		 5th Largest Tenant Exp. Date Engineering Report Date Environmental Report Date (Phase I) Environmental Report Date (Phase II) Seismic Report Date
1 225 & 233 Park Avenue South 13,450 2.0% 3/31/2028 WB Wood 13,397 2.0% 12/31/2022 4/12/2017 4/13/2017    
2 211 Mount Airy Road               6/1/2017 5/30/2017    
3 Lakeside Shopping Center 36,667 3.0% 1/31/2021 Zara 34,722 2.9% 4/30/2028 6/12/2017 6/13/2017    
4 Long Island Prime Portfolio - Uniondale Various Various Various Various Various Various Various Various Various Various  
4.01 RXR Plaza 63,530 5.9% 12/31/2026 MBSC Securities Corporation 63,119 5.8% 9/30/2021 4/7/2017 4/7/2017 5/15/2017  
4.02 Omni 44,785 6.7% 7/31/2020 Arbor Commercial Mortgage LLC 36,488 5.5% 2/28/2027 4/10/2017 4/10/2017    
5 Columbia Park Shopping Center 26,260 7.6% 11/30/2019 Old Navy 25,301 7.3% 1/31/2020 4/3/2017 4/25/2017    
6 245 Park Avenue 113,405 6.6% 5/31/2026 Rabobank Nederland 109,657 6.4% 9/30/2026 4/20/2017 4/19/2017    
7 Two Independence Square 634 0.1% 3/31/2026         1/5/2017 1/5/2017   1/5/2017
8 Yeshiva University Portfolio               2/7/2017 2/7/2017    
8.01 2495 Amsterdam Avenue               2/7/2017 2/7/2017    
8.02 215 Lexington Avenue               2/7/2017 2/7/2017    
8.03 2520 Amsterdam Avenue               2/7/2017 2/7/2017    
8.04 245 Lexington Avenue               2/7/2017 2/7/2017    
8.05 253 Lexington Avenue               2/7/2017 2/7/2017    
9 Lincolnshire Commons 8,005 6.0% 12/31/2020 Kona Sushi, Inc. 6,850 5.1% 1/31/2022 6/8/2017 6/7/2017    
10 Starwood Capital Group Hotel Portfolio               Various Various   Various
10.01 Larkspur Landing Sunnyvale               4/28/2017 4/26/2017   4/26/2017
10.02 Larkspur Landing Milpitas               4/28/2017 4/19/2017   4/19/2017
10.03 Larkspur Landing Campbell               4/28/2017 4/19/2017   4/28/2017
10.04 Larkspur Landing San Francisco               4/28/2017 4/26/2017   4/21/2017
10.05 Larkspur Landing Pleasanton               4/28/2017 4/27/2017   4/27/2017
10.06 Larkspur Landing Bellevue               4/28/2017 4/21/2017   4/20/2017
10.07 Larkspur Landing Sacramento               4/28/2017 4/21/2017   4/20/2017
10.08 Hampton Inn Ann Arbor North               4/28/2017 4/14/2017    
10.09 Larkspur Landing Hillsboro               4/28/2017 4/19/2017   4/24/2017
10.10 Larkspur Landing Renton               4/28/2017 4/26/2017   4/20/2017
10.11 Holiday Inn Arlington Northeast Rangers Ballpark               4/7/2017 4/4/2017    
10.12 Residence Inn Toledo Maumee               4/28/2017 4/20/2017    
10.13 Residence Inn Williamsburg               4/24/2017 4/28/2017    
10.14 Hampton Inn Suites Waco South               4/7/2017 4/5/2017    
10.15 Holiday Inn Louisville Airport Fair Expo               4/28/2017 4/25/2017    
10.16 Courtyard Tyler               4/7/2017 3/29/2017    
10.17 Hilton Garden Inn Edison Raritan Center               4/28/2017 4/20/2017    
10.18 Hilton Garden Inn St Paul Oakdale               4/28/2017 4/18/2017    
10.19 Residence Inn Grand Rapids West               4/28/2017 4/19/2017    
10.20 Peoria, AZ Residence Inn               4/7/2017 4/8/2017    
10.21 Hampton Inn Suites Bloomington Normal               4/28/2017 4/28/2017    
10.22 Courtyard Chico               4/28/2017 4/21/2017   4/21/2017
10.23 Hampton Inn Suites South Bend               4/28/2017 4/21/2017    
10.24 Hampton Inn Suites Kokomo               4/28/2017 4/17/2017    
10.25 Courtyard Wichita Falls               4/7/2017 4/2/2017    
10.26 Hampton Inn Morehead               4/28/2017 4/19/2017    
10.27 Residence Inn Chico               4/28/2017 4/19/2017   4/21/2017
10.28 Courtyard Lufkin               4/7/2017 4/3/2017    
10.29 Hampton Inn Carlisle               4/28/2017 4/25/2017    
10.30 Springhill Suites Williamsburg               4/25/2017 4/21/2017    
10.31 Fairfield Inn Bloomington               4/28/2017 4/20/2017    
10.32 Waco Residence Inn               4/7/2017 4/11/2017    
10.33 Holiday Inn Express Fishers               4/28/2017 4/26/2017    
10.34 Larkspur Landing Folsom               4/28/2017 4/28/2017   4/27/2017
10.35 Springhill Suites Chicago Naperville Warrenville               4/28/2017 4/27/2017    
10.36 Holiday Inn Express & Suites Paris               4/7/2017 4/7/2017    
10.37 Toledo Homewood Suites               4/7/2017 4/3/2017    
10.38 Grand Rapids Homewood Suites               4/7/2017 4/4/2017    
10.39 Fairfield Inn Laurel               4/28/2017 4/19/2017    
10.40 Cheyenne Fairfield Inn and Suites               4/7/2017 4/7/2017    
10.41 Courtyard Akron Stow               4/28/2017 4/15/2017    
10.42 Towneplace Suites Bloomington               4/28/2017 4/25/2017    
10.43 Larkspur Landing Roseville               4/25/2017 4/28/2017   4/27/2017
10.44 Hampton Inn Danville               4/28/2017 4/20/2017    
10.45 Holiday Inn Norwich               4/28/2017 4/21/2017    
10.46 Hampton Inn Suites Longview North               4/7/2017 4/3/2017    
10.47 Springhill Suites Peoria Westlake               4/28/2017 4/28/2017    
10.48 Hampton Inn Suites Buda               4/7/2017 4/5/2017    
10.49 Shawnee Hampton Inn               4/7/2017 4/10/2017    
10.50 Racine Fairfield Inn               4/7/2017 3/31/2017    
10.51 Hampton Inn Selinsgrove Shamokin Dam               4/25/2017 4/21/2017    
10.52 Holiday Inn Express & Suites Terrell               4/7/2017 4/7/2017    
10.53 Westchase Homewood Suites               4/10/2017 4/10/2017    
10.54 Holiday Inn Express & Suites Tyler South               4/7/2017 4/4/2017    
10.55 Holiday Inn Express & Suites Huntsville               4/7/2017 4/7/2017    
10.56 Hampton Inn Sweetwater               4/7/2017 4/7/2017    
10.57 Comfort Suites Buda Austin South               4/7/2017 3/30/2017    
10.58 Fairfield Inn & Suites Weatherford               4/7/2017 4/6/2017    
10.59 Holiday Inn Express & Suites Altus               4/7/2017 4/5/2017    
10.60 Comfort Inn & Suites Paris               4/7/2017 4/7/2017    
10.61 Hampton Inn Suites Decatur               4/7/2017 4/5/2017    
10.62 Holiday Inn Express & Suites Texarkana East               4/7/2017 4/3/2017    
10.63 Mankato Fairfield Inn               4/7/2017 4/7/2017    
10.64 Candlewood Suites Texarkana               4/7/2017 4/4/2017    
10.65 Country Inn & Suites Houston Intercontinental Airport East               4/7/2017 4/7/2017    
11 Hilltop Plaza 9,873 5.4% 09/30/2019 Advance Auto Parts 9,776 5.4% 6/30/2020 4/28/2017 4/28/2017 4/26/2017  
12 University Center Chicago               6/7/2017 5/2/2017    
13 Del Amo Fashion Center 76,800 4.3% 9/30/2021 Burlington Coat Factory 60,000 3.4% 1/31/2025 4/20/2017 4/17/2017   4/14/2017
14 Cleveland East Office Portfolio Various Various Various Various Various Various Various 2/6/2017 2/7/2017    
14.01 Landerbrook Corporate Center 20,383 6.1% 1/31/2023 ABA Insurance 18,650 5.5% 4/30/2021 2/6/2017 2/7/2017    
14.02 Metropolitan Plaza 8,401 5.2% 8/31/2022 NDI Medical, Inc. 7,101 4.4% 3/31/2018 2/6/2017 2/7/2017    
15 Crowne Plaza Dallas               3/17/2017 3/17/2017    
16 First Stamford Place 39,775 4.9% 10/1/2021 Ernst & Young U.S. LLP 35,661 4.4% 5/1/2020 5/19/2017 5/19/2017    
17 181 Second Avenue 4,433 6.4% 5/31/2018 Xelay Acumen, Inc. 4,375 6.3% 3/31/2022 5/23/2017 5/23/2017   5/23/2017
18 iStar Leased Fee Portfolio               Various Various   Various

 

A-1-19 

 

 

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

 

Mortgage Loan Number Property Name 4th Largest Tenant Sq. Ft. 4th Largest
Tenant
% of NRA		 4th Largest Tenant Exp. Date 5th Largest Tenant Name (7)(9)(10) 5th Largest Tenant Sq. Ft. 5th Largest
Tenant
% of NRA		 5th Largest Tenant Exp. Date Engineering Report Date Environmental Report Date (Phase I) Environmental Report Date (Phase II) Seismic Report Date
18.01 Hilton Salt Lake               2/22/2017 2/23/2017   2/22/2017
18.02 DoubleTree Seattle Airport               2/23/2017 2/23/2017   2/23/2017
18.03 DoubleTree Mission Valley               2/22/2017 2/22/2017   2/22/2017
18.04 One Ally Center               2/22/2017 2/22/2017    
18.05 DoubleTree Sonoma               2/22/2017 2/28/2017   2/22/2017
18.06 DoubleTree Durango               2/22/2017 2/22/2017    
18.07 Northside Forsyth Hospital Medical Center               2/23/2017 2/23/2017    
18.08 NASA/JPSS Headquarters               2/23/2017 2/21/2017    
18.09 Dallas Market Center: Sheraton Suites               2/22/2017 1/23/2017    
18.10 Dallas Market Center: Marriott Courtyard               2/23/2017 2/21/2017    
18.11 The Buckler Apartments               2/22/2017 2/23/2017    
18.12 Lock-Up Self Storage Facility               2/21/2017 2/23/2017    
19 Crowne Plaza JFK               2/7/2017 2/7/2017    
20 Jackson Crossing 4,997 6.1% 6/30/2022 Surfs Up Jackson Corp 3,806 4.7% 11/30/2026 4/17/2017 4/27/2017    
21 York Shopping Center 10,031 2.7% 12/31/2022 Dollar Tree 9,000 2.4% 10/31/2020 6/30/2017 7/2/2017    
22 River City Plaza 10,000 7.1% 6/30/2021 Rue 21, Inc. 7,200 5.1% 7/31/2024 4/07/2017 4/7/2017    
23 Super 8 Resort Portfolio               Various Various    
23.01 Super 8 Jackson Hole               3/24/2017 3/24/2017    
23.02 Super 8 Cody               3/24/2017 3/23/2017    
23.03 Super 8 Coeur d’Alene               3/20/2017 3/20/2017    
24 Village Shopping Center 18,200 7.7% 2/28/2022 Iowa Workforce Development 15,125 6.4% 7/31/2018 10/14/2016 10/14/2016    
25 Melville Plaza 4,290 7.8% 12/31/2025 Allstate Insurance 3,122 5.7% 3/31/2019 6/6/2017 6/9/2017    
26 Hilton Garden Inn Chicago/North Loop               12/23/2016 4/20/2017    
27 Hampton Inn & Suites Nashville Airport               6/7/2017 6/7/2017    
28 White Flint - ExtraSpace Self Storage               2/23/2017 2/23/2017    
29 SoNo Square 9,663 10.3% 4/30/2028 Sono Baking Company, LLC 4,278 4.5% 4/30/2025 5/8/2017 5/8/2017    
30 Village at Peachtree Corners 4,100 4.6% 5/31/2026 Sushi Samba 3,250 3.7% 10/31/2020 5/31/2017 4/26/2017    
31 Sable Pointe Apartments               5/2/2017 5/2/2017    
32 Marquis on Memorial               4/18/2017 4/18/2017    
33 Hampton Inn - Oregon, OH               3/24/2017 3/24/2017    
34 Marble Hall Gardens               2/8/2017 3/15/2017    
35 Lotte Plaza 4,440 5.6% 5/31/2022 Tian c/o Hanaro Ellicott 3,300 4.2% 6/30/2018 6/7/2017 4/7/2017 5/24/2017  
36 The Refinery               1/16/2017 1/13/2017    
37 Millersville - ExtraSpace Self Storage               2/22/2017 2/23/2017    
38 Bennett Street Design District 5,010 6.3% 11/30/2022 The Loft/Level V 4,800 6.0% 5/31/2018 4/10/2017 4/10/2017 4/7/2017  
39 Cactus Plaza 2,500 7.4% 10/31/2023 Dairy Queen (Thai Tran) 2,000 6.0% 5/31/2025 5/8/2017 5/8/2017    
40 Hampton Inn & Suites – Minooka               5/23/2017 5/23/2017    
41 Daphne Hotel Portfolio               Various 3/2/2017    
41.01 Comfort Suites Daphne               3/21/2017 3/2/2017    
41.02 Best Western Plus Daphne               6/8/2017 3/2/2017    
42 Campbell Station - TN 7,900 15.0% 5/31/2037         6/21/2017 6/21/2017    
43 Fairfield Inn & Suites - Toledo               3/24/2017 3/24/2017    
44 Hampton Inn & Suites – Albuquerque               3/10/2017 3/17/2017    
45 Holiday Inn Express – Huntsville               5/19/2017 5/19/2017    
46 500 South Gravers Road               6/8/2017 4/26/2017    
47 Palm Ridge Shopping Center 1,229 5.3% 4/30/2021 Hector Avila dba Saturn Cleaners 1,200 5.2% 1/31/2019 11/29/2016 11/29/2016   11/29/2016
48 Sam Houston Technology Center               4/28/2017 4/28/2017    
49 Camp Creek Pointe 1,856 9.9% 11/1/2027 National Orthodontics of Camp 1,818 9.7% 8/31/2019 4/18/2017 4/18/2017    
50 Sandpointe Apartments               5/24/2017 5/24/2017   5/24/2017
51 The Preserve at Tumbling Creek               5/3/2017 5/2/2017    
52 Salem Center               4/27/2017 4/28/2017   4/27/2017
53 CVS - Williston               5/05/2017 05/02/2017    
54 Fairfield Inn & Suites - Huntsville               12/2/2016 12/2/2016    
55 Walgreens - Clearwater               5/31/2017 5/31/2017    
56 Shops on Texas 1,600 10.1% 4/30/2019 VIP Nails 1,500 9.5% 7/12/2018 6/12/2017 6/12/2017    
57 Landover - ExtraSpace Self Storage               2/23/2017 02/24/2017    
58 Baytown Self Storage               5/4/2017 5/4/2017    
59 Baton Rouge Retail               3/30/2017 3/30/2017    
59.01 6556 Siegen Lane               3/30/2017 3/30/2017    
59.02 9827 Bluebonnet Boulevard               3/30/2017 3/30/2017    
60 Days Inn Iselin               1/10/2017 12/7/2016    
61 Okemos Plaza 1,400 7.3% 11/30/2019         10/25/2016 10/25/2016    
62 Fedex - Akron               10/31/2016 10/31/2016    
63 AllState Self Storage               12/1/2016 12/1/2016    
64 National Self Storage – ELP 9               5/18/2017      

 

A-1-20 

 

 

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

 

Mortgage Loan Number Property Name Seismic PML % Seismic Insurance Required  (Y/N) Terrorism Insurance (Y/N) Loan Purpose Engineering Escrow / Deferred Maintenance ($) Tax Escrow (Initial) Monthly Tax Escrow ($) Tax Escrow - Cash or LoC Tax Escrow - LoC Counterparty Insurance Escrow (Initial)
1 225 & 233 Park Avenue South   N Y Refinance 0 0 Springing     0
2 211 Mount Airy Road   N Y Acquisition 0 15,264 75,374 Cash   0
3 Lakeside Shopping Center   N Y Refinance 0 0 Springing     0
4 Long Island Prime Portfolio - Uniondale   N Y Refinance $55,603/month through and including June 6, 2019 (subject to a cap of $1,334,472 less any amounts disbursed or completed) 2,049,623 906,920 Cash   0
4.01 RXR Plaza   N Y              
4.02 Omni   N Y              
5 Columbia Park Shopping Center   N Y Refinance 39,086 434,093 144,698 Cash   62,164
6 245 Park Avenue   N Y Acquisition 0 0 3,878,518 Cash   227,000
7 Two Independence Square 5.0% N Y Acquisition 0 0 Springing     0
8 Yeshiva University Portfolio   N Y Refinance 275,625 0 Springing     0
8.01 2495 Amsterdam Avenue   N Y              
8.02 215 Lexington Avenue   N Y              
8.03 2520 Amsterdam Avenue   N Y              
8.04 245 Lexington Avenue   N Y              
8.05 253 Lexington Avenue   N Y              
9 Lincolnshire Commons   N Y Acquisition 0 152,381 41,025; Springing Cash   0
10 Starwood Capital Group Hotel Portfolio Various N Y Refinance 0 0 Springing     0
10.01 Larkspur Landing Sunnyvale 5.0% N Y              
10.02 Larkspur Landing Milpitas 13.0% N Y              
10.03 Larkspur Landing Campbell 5.0% N Y              
10.04 Larkspur Landing San Francisco 7.0% N Y              
10.05 Larkspur Landing Pleasanton 13.0% N Y              
10.06 Larkspur Landing Bellevue 7.0% N Y              
10.07 Larkspur Landing Sacramento 2.0% N Y              
10.08 Hampton Inn Ann Arbor North   N Y              
10.09 Larkspur Landing Hillsboro 3.0% N Y              
10.10 Larkspur Landing Renton 5.0% N Y              
10.11 Holiday Inn Arlington Northeast Rangers Ballpark   N Y              
10.12 Residence Inn Toledo Maumee   N Y              
10.13 Residence Inn Williamsburg   N Y              
10.14 Hampton Inn Suites Waco South   N Y              
10.15 Holiday Inn Louisville Airport Fair Expo   N Y              
10.16 Courtyard Tyler   N Y              
10.17 Hilton Garden Inn Edison Raritan Center   N Y              
10.18 Hilton Garden Inn St Paul Oakdale   N Y              
10.19 Residence Inn Grand Rapids West   N Y              
10.20 Peoria, AZ Residence Inn   N Y              
10.21 Hampton Inn Suites Bloomington Normal   N Y              
10.22 Courtyard Chico 5.0% N Y              
10.23 Hampton Inn Suites South Bend   N Y              
10.24 Hampton Inn Suites Kokomo   N Y              
10.25 Courtyard Wichita Falls   N Y              
10.26 Hampton Inn Morehead   N Y              
10.27 Residence Inn Chico 5.0% N Y              
10.28 Courtyard Lufkin   N Y              
10.29 Hampton Inn Carlisle   N Y              
10.30 Springhill Suites Williamsburg   N Y              
10.31 Fairfield Inn Bloomington   N Y              
10.32 Waco Residence Inn   N Y              
10.33 Holiday Inn Express Fishers   N Y              
10.34 Larkspur Landing Folsom 5.0% N Y              
10.35 Springhill Suites Chicago Naperville Warrenville   N Y              
10.36 Holiday Inn Express & Suites Paris   N Y              
10.37 Toledo Homewood Suites   N Y              
10.38 Grand Rapids Homewood Suites   N Y              
10.39 Fairfield Inn Laurel   N Y              
10.40 Cheyenne Fairfield Inn and Suites   N Y              
10.41 Courtyard Akron Stow   N Y              
10.42 Towneplace Suites Bloomington   N Y              
10.43 Larkspur Landing Roseville 5.0% N Y              
10.44 Hampton Inn Danville   N Y              
10.45 Holiday Inn Norwich   N Y              
10.46 Hampton Inn Suites Longview North   N Y              
10.47 Springhill Suites Peoria Westlake   N Y              
10.48 Hampton Inn Suites Buda   N Y              
10.49 Shawnee Hampton Inn   N Y              
10.50 Racine Fairfield Inn   N Y              
10.51 Hampton Inn Selinsgrove Shamokin Dam   N Y              
10.52 Holiday Inn Express & Suites Terrell   N Y              
10.53 Westchase Homewood Suites   N Y              
10.54 Holiday Inn Express & Suites Tyler South   N Y              
10.55 Holiday Inn Express & Suites Huntsville   N Y              
10.56 Hampton Inn Sweetwater   N Y              
10.57 Comfort Suites Buda Austin South   N Y              
10.58 Fairfield Inn & Suites Weatherford   N Y              
10.59 Holiday Inn Express & Suites Altus   N Y              
10.60 Comfort Inn & Suites Paris   N Y              
10.61 Hampton Inn Suites Decatur   N Y              
10.62 Holiday Inn Express & Suites Texarkana East   N Y              
10.63 Mankato Fairfield Inn   N Y              
10.64 Candlewood Suites Texarkana   N Y              
10.65 Country Inn & Suites Houston Intercontinental Airport East   N Y              
11 Hilltop Plaza   N Y Acquisition 0 0 51,665 Cash   0
12 University Center Chicago   N Y Acquisition 0 0 118,585 Cash   96,969
13 Del Amo Fashion Center 12.0% N Y Refinance 0 0 Springing     0
14 Cleveland East Office Portfolio   N Y Acquisition 196,507 124,065 124,065 Cash   69,859
14.01 Landerbrook Corporate Center   N Y              
14.02 Metropolitan Plaza   N Y              
15 Crowne Plaza Dallas   N Y Refinance 122,000 355,894 50,842 Cash   80,232
16 First Stamford Place   N Y Refinance 0 2,486,098 0 Cash   0
17 181 Second Avenue 16.0% N Y Refinance 0 37,337 Springing Cash   12,573
18 iStar Leased Fee Portfolio Various N Y Recapitalization 0 0 Springing     0

 

A-1-21 

 

 

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

 

Mortgage Loan Number Property Name Seismic PML % Seismic Insurance Required  (Y/N) Terrorism Insurance (Y/N) Loan Purpose Engineering Escrow / Deferred Maintenance ($) Tax Escrow (Initial) Monthly Tax Escrow ($) Tax Escrow - Cash or LoC Tax Escrow - LoC Counterparty Insurance Escrow (Initial)
18.01 Hilton Salt Lake 10.0% N Y              
18.02 DoubleTree Seattle Airport 12.0% N Y              
18.03 DoubleTree Mission Valley 8.0% N Y              
18.04 One Ally Center   N Y              
18.05 DoubleTree Sonoma 6.0% N Y              
18.06 DoubleTree Durango   N Y              
18.07 Northside Forsyth Hospital Medical Center   N Y              
18.08 NASA/JPSS Headquarters   N Y              
18.09 Dallas Market Center: Sheraton Suites   N Y              
18.10 Dallas Market Center: Marriott Courtyard   N Y              
18.11 The Buckler Apartments   N Y              
18.12 Lock-Up Self Storage Facility   N Y              
19 Crowne Plaza JFK   N Y Acquisition 0 729,073 138,871 Cash   22,736
20 Jackson Crossing   N Y Refinance 15,500 89,316 22,329 Cash   22,674
21 York Shopping Center   N Y Refinance 0 0 Springing     0
22 River City Plaza   N Y Refinance 0 22,370 7,457 Cash   14,692
23 Super 8 Resort Portfolio   N Y Refinance 30,125 4,830 4,830 Cash   53,354
23.01 Super 8 Jackson Hole   N Y              
23.02 Super 8 Cody   N Y              
23.03 Super 8 Coeur d’Alene   N Y              
24 Village Shopping Center   N Y Refinance 128,250 0 24,886 Cash   39,893
25 Melville Plaza   N Y Refinance 3,438 79,011 15,802 Cash   5,326
26 Hilton Garden Inn Chicago/North Loop   N Y Acquisition 0 118,556 44,449 Cash   0
27 Hampton Inn & Suites Nashville Airport   N Y Refinance 0 111,898 15,985 Cash   47,383
28 White Flint - ExtraSpace Self Storage   N Y Refinance 3,814 83,160 10,395 Cash   12,493
29 SoNo Square   N Y Refinance 5,313 23,496 11,748 Cash   10,178
30 Village at Peachtree Corners   N Y Refinance 131,045 88,564 11,071 Cash   0
31 Sable Pointe Apartments   N Y Acquisition 92,125 84,313 9,368 Cash   33,581
32 Marquis on Memorial   N Y Acquisition 3,125 67,851 13,570 Cash   9,840
33 Hampton Inn - Oregon, OH   N Y Refinance 0 30,530 10,634 Cash   7,489
34 Marble Hall Gardens   N Y Acquisition 57,500 524,479 52,804 Cash   12,228
35 Lotte Plaza   N Y Refinance 0 0 Springing     0
36 The Refinery   N Y Refinance 0 11,361 2,840 Cash   50,253
37 Millersville - ExtraSpace Self Storage   N Y Refinance 0 32,573 6,515 Cash   8,053
38 Bennett Street Design District   N Y Refinance 7,125 71,097 7,900 Cash   36,020
39 Cactus Plaza   N Y Refinance 0 16,491 4,275 Cash   4,517
40 Hampton Inn & Suites – Minooka   N Y Refinance 0 49,871 8,312 Cash   3,641
41 Daphne Hotel Portfolio   N Y Refinance 1,500 61,447 5,586 Cash   45,815
41.01 Comfort Suites Daphne   N Y              
41.02 Best Western Plus Daphne   N Y              
42 Campbell Station - TN   N Y Acquisition/Refinance 0 42,186 7,031; Springing Cash   0
43 Fairfield Inn & Suites - Toledo   N Y Refinance 0 2,417 842 Cash   6,442
44 Hampton Inn & Suites – Albuquerque   N Y Refinance 22,750 11,189 5,594 Cash   5,852
45 Holiday Inn Express – Huntsville   N Y Refinance 0 62,807 6,281 Cash   2,000
46 500 South Gravers Road   N Y Acquisition 51,531 6,188 9,331 Cash   2,434
47 Palm Ridge Shopping Center 8.0% N Y Acquisition 61,541 9,296 2,324 Cash   634
48 Sam Houston Technology Center   N Y Refinance 0 144,791 20,684 Cash   3,344
49 Camp Creek Pointe   N Y Refinance 0 50,100 5,010 Cash   6,750
50 Sandpointe Apartments 5.0% N Y Refinance 0 0 Springing     0
51 The Preserve at Tumbling Creek   N Y Acquisition 0 44,972 4,997 Cash   18,507
52 Salem Center 11.0% N Y Acquisition 0 45,648 5,072 Cash   0
53 CVS - Williston   N Y Acquisition 0 0 0     778
54 Fairfield Inn & Suites - Huntsville   N Y Acquisition 0 19,681 3,936 Cash   2,411
55 Walgreens - Clearwater   N N Refinance 0 0 Springing     0
56 Shops on Texas   N Y Acquisition 65,980 47,767 5,971 Cash   2,020
57 Landover - ExtraSpace Self Storage   N Y Refinance 8,304 38,525 4,816 Cash   4,527
58 Baytown Self Storage   N Y Refinance 0 102,731 11,415 Cash   6,301
59 Baton Rouge Retail   N Y Refinance 0 17,306 2,472 Cash   1,787
59.01 6556 Siegen Lane   N Y              
59.02 9827 Bluebonnet Boulevard   N Y              
60 Days Inn Iselin   N Y Refinance 121,000 17,458 9,778 Cash   6,432
61 Okemos Plaza   N Y Acquisition 7,500 5,538 5,538 Cash   1,549
62 Fedex - Akron   N Y Refinance 26,875 0 Springing     0
63 AllState Self Storage   N Y Acquisition 29,500 0 2,917 Cash   670
64 National Self Storage – ELP 9   N Y Refinance 0 47,096 6,728 Cash   2,943

 

A-1-22 

 

 

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

 

Mortgage Loan Number Property Name Monthly Insurance Escrow ($) Insurance Escrow - Cash or LoC Insurance Escrow - LoC Counterparty Upfront Replacement Reserve ($) Monthly Replacement Reserve ($) (12) Replacement Reserve Cap ($) Replacement Reserve Escrow - Cash or LoC Replacement Reserve Escrow - LoC Counterparty
1 225 & 233 Park Avenue South Springing     0 Springing 0    
2 211 Mount Airy Road Springing     0 5,103 0 Cash  
3 Lakeside Shopping Center Springing     0 Springing 0    
4 Long Island Prime Portfolio - Uniondale Springing     0 33,207 0 Cash  
4.01 RXR Plaza                
4.02 Omni                
5 Columbia Park Shopping Center 8,881 Cash   0 5,762 350,000 Cash  
6 245 Park Avenue 113,500 Cash   47,738 47,738 0 Cash  
7 Two Independence Square Springing     2,500,000 250,000 4,000,000 Cash  
8 Yeshiva University Portfolio Springing     0 19,402 0 Cash  
8.01 2495 Amsterdam Avenue                
8.02 215 Lexington Avenue                
8.03 2520 Amsterdam Avenue                
8.04 245 Lexington Avenue                
8.05 253 Lexington Avenue                
9 Lincolnshire Commons Springing     0 2,332; Springing 100,000 Cash  
10 Starwood Capital Group Hotel Portfolio Springing     0 Amount equal to greater of: (i) 1/12 th of four 4% of the projected annual gross income from operations of the property (ii) amount required by Franchisor. 0 Cash  
10.01 Larkspur Landing Sunnyvale                
10.02 Larkspur Landing Milpitas                
10.03 Larkspur Landing Campbell                
10.04 Larkspur Landing San Francisco                
10.05 Larkspur Landing Pleasanton                
10.06 Larkspur Landing Bellevue                
10.07 Larkspur Landing Sacramento                
10.08 Hampton Inn Ann Arbor North                
10.09 Larkspur Landing Hillsboro                
10.10 Larkspur Landing Renton                
10.11 Holiday Inn Arlington Northeast Rangers Ballpark                
10.12 Residence Inn Toledo Maumee                
10.13 Residence Inn Williamsburg                
10.14 Hampton Inn Suites Waco South                
10.15 Holiday Inn Louisville Airport Fair Expo                
10.16 Courtyard Tyler                
10.17 Hilton Garden Inn Edison Raritan Center                
10.18 Hilton Garden Inn St Paul Oakdale                
10.19 Residence Inn Grand Rapids West                
10.20 Peoria, AZ Residence Inn                
10.21 Hampton Inn Suites Bloomington Normal                
10.22 Courtyard Chico                
10.23 Hampton Inn Suites South Bend                
10.24 Hampton Inn Suites Kokomo                
10.25 Courtyard Wichita Falls                
10.26 Hampton Inn Morehead                
10.27 Residence Inn Chico                
10.28 Courtyard Lufkin                
10.29 Hampton Inn Carlisle                
10.30 Springhill Suites Williamsburg                
10.31 Fairfield Inn Bloomington                
10.32 Waco Residence Inn                
10.33 Holiday Inn Express Fishers                
10.34 Larkspur Landing Folsom                
10.35 Springhill Suites Chicago Naperville Warrenville                
10.36 Holiday Inn Express & Suites Paris                
10.37 Toledo Homewood Suites                
10.38 Grand Rapids Homewood Suites                
10.39 Fairfield Inn Laurel                
10.40 Cheyenne Fairfield Inn and Suites                
10.41 Courtyard Akron Stow                
10.42 Towneplace Suites Bloomington                
10.43 Larkspur Landing Roseville                
10.44 Hampton Inn Danville                
10.45 Holiday Inn Norwich                
10.46 Hampton Inn Suites Longview North                
10.47 Springhill Suites Peoria Westlake                
10.48 Hampton Inn Suites Buda                
10.49 Shawnee Hampton Inn                
10.50 Racine Fairfield Inn                
10.51 Hampton Inn Selinsgrove Shamokin Dam                
10.52 Holiday Inn Express & Suites Terrell                
10.53 Westchase Homewood Suites                
10.54 Holiday Inn Express & Suites Tyler South                
10.55 Holiday Inn Express & Suites Huntsville                
10.56 Hampton Inn Sweetwater                
10.57 Comfort Suites Buda Austin South                
10.58 Fairfield Inn & Suites Weatherford                
10.59 Holiday Inn Express & Suites Altus                
10.60 Comfort Inn & Suites Paris                
10.61 Hampton Inn Suites Decatur                
10.62 Holiday Inn Express & Suites Texarkana East                
10.63 Mankato Fairfield Inn                
10.64 Candlewood Suites Texarkana                
10.65 Country Inn & Suites Houston Intercontinental Airport East                
11 Hilltop Plaza Springing     537,000 2,295 100,000 Cash  
12 University Center Chicago 16,162 Cash   1,385,081 14,700 0 Cash  
13 Del Amo Fashion Center Springing     0 Springing 0    
14 Cleveland East Office Portfolio 5,822 Cash   0 6,243 0 Cash  
14.01 Landerbrook Corporate Center                
14.02 Metropolitan Plaza                
15 Crowne Plaza Dallas 26,744 Cash   0 43,863 0 Cash  
16 First Stamford Place Springing     0 15,458 556,493 Cash  
17 181 Second Avenue Springing Cash   0 Springing 0    
18 iStar Leased Fee Portfolio Springing     0 0 0    

 

A-1-23 

 

 

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

 

Mortgage Loan Number Property Name Monthly Insurance Escrow ($) Insurance Escrow - Cash or LoC Insurance Escrow - LoC Counterparty Upfront Replacement Reserve ($) Monthly Replacement Reserve ($) (12) Replacement Reserve Cap ($) Replacement Reserve Escrow - Cash or LoC Replacement Reserve Escrow - LoC Counterparty
18.01 Hilton Salt Lake                
18.02 DoubleTree Seattle Airport                
18.03 DoubleTree Mission Valley                
18.04 One Ally Center                
18.05 DoubleTree Sonoma                
18.06 DoubleTree Durango                
18.07 Northside Forsyth Hospital Medical Center                
18.08 NASA/JPSS Headquarters                
18.09 Dallas Market Center: Sheraton Suites                
18.10 Dallas Market Center: Marriott Courtyard                
18.11 The Buckler Apartments                
18.12 Lock-Up Self Storage Facility                
19 Crowne Plaza JFK 15,157 Cash   0 65,374 0 Cash  
20 Jackson Crossing 3,239 Cash   0 1,020 61,538 Cash  
21 York Shopping Center Springing     0 Springing 0    
22 River City Plaza 4,897 Cash   0 1,767 0 Cash  
23 Super 8 Resort Portfolio 8,892 Cash   0 1/12th of 5.0% of the annual operating income 0 Cash  
23.01 Super 8 Jackson Hole                
23.02 Super 8 Cody                
23.03 Super 8 Coeur d’Alene                
24 Village Shopping Center 4,433 Cash   0 3,109 0 Cash  
25 Melville Plaza 1,775 Cash   0 689 0 Cash  
26 Hilton Garden Inn Chicago/North Loop Springing     0 33,648 0 Cash  
27 Hampton Inn & Suites Nashville Airport 3,159 Cash   0 Springing 0    
28 White Flint - ExtraSpace Self Storage 1,041 Cash   0 1,135 0 Cash  
29 SoNo Square 3,393 Cash   0 1,649 0 Cash  
30 Village at Peachtree Corners Springing     0 1,110 0 Cash  
31 Sable Pointe Apartments 2,583 Cash   0 3,892 0 Cash  
32 Marquis on Memorial 4,920 Cash   0 3,069 110,484 Cash  
33 Hampton Inn - Oregon, OH 1,249 Cash   0 9,716 0 Cash  
34 Marble Hall Gardens 12,228 Cash   0 9,263 0 Cash  
35 Lotte Plaza Springing     0 Springing 0    
36 The Refinery 3,866 Cash   0 702 0 Cash  
37 Millersville - ExtraSpace Self Storage 671 Cash   0 1,018 0 Cash  
38 Bennett Street Design District 5,146 Cash   78,963 1,323 47,640 Cash  
39 Cactus Plaza 1,129 Cash   0 281 0 Cash  
40 Hampton Inn & Suites – Minooka Springing Cash   0 8,910 0 Cash  
41 Daphne Hotel Portfolio 7,969 Cash   0 4.0% of the prior month’s gross Rents 0 Cash  
41.01 Comfort Suites Daphne                
41.02 Best Western Plus Daphne                
42 Campbell Station - TN Springing     0 656; Springing 15,752 Cash  
43 Fairfield Inn & Suites - Toledo 1,288 Cash   0 7,932 0 Cash  
44 Hampton Inn & Suites – Albuquerque 2,926 Cash   0 8,944 0 Cash  
45 Holiday Inn Express – Huntsville Springing Cash   0 9,222 0 Cash  
46 500 South Gravers Road 1,217 Cash   98,469 2,051 0 Cash  
47 Palm Ridge Shopping Center 634 Cash   0 289 0 Cash  
48 Sam Houston Technology Center 1,115 Cash   0 1,958 0 Cash  
49 Camp Creek Pointe 675 Cash   0 311 0 Cash  
50 Sandpointe Apartments Springing     0 Springing 0    
51 The Preserve at Tumbling Creek 1,604 Cash   0 2,181 0 Cash  
52 Salem Center Springing     0 905 21,725 Cash  
53 CVS - Williston 0 Cash   0 0 0    
54 Fairfield Inn & Suites - Huntsville 2,411 Cash   0 5,523 0 Cash  
55 Walgreens - Clearwater Springing     0 Springing 0    
56 Shops on Texas 1,010 Cash   0 198 0 Cash  
57 Landover - ExtraSpace Self Storage 377 Cash   0 475 0 Cash  
58 Baytown Self Storage 3,151 Cash   603 603 0 Cash  
59 Baton Rouge Retail 357 Cash   0 330 0 Cash  
59.01 6556 Siegen Lane                
59.02 9827 Bluebonnet Boulevard                
60 Days Inn Iselin 3,216 Cash   0 6.0% of gross rent for the immediately preceding calendar month 0 Cash  
61 Okemos Plaza 774 Cash   0 241 0 Cash  
62 Fedex - Akron Springing     0 323 0 Cash  
63 AllState Self Storage 335 Cash   0 429 0 Cash  
64 National Self Storage – ELP 9 327 Cash   0 899 0 Cash  

 

A-1-24 

 

 

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

 

Mortgage Loan Number Property Name Upfront TI/LC Reserve ($) (13) Monthly TI/LC Reserve ($) (13) TI/LC Reserve Cap ($) (13) TI/LC Escrow - Cash or LoC TI/LC Escrow - LoC Counterparty Debt Service Escrow (Initial) ($) Debt Service Escrow (Monthly) ($) Debt Service Escrow - Cash or LoC
1 225 & 233 Park Avenue South 8,106,455 Springing 0 Cash   0 0  
2 211 Mount Airy Road 0 0 0     0 0  
3 Lakeside Shopping Center 0 Springing 0     0 0  
4 Long Island Prime Portfolio - Uniondale 3,350,000 199,244 0 Cash   0 0  
4.01 RXR Plaza                
4.02 Omni                
5 Columbia Park Shopping Center 0 21,606 1,200,000 Cash   0 0  
6 245 Park Avenue 0 Springing 0     0 0  
7 Two Independence Square 0 Springing 0     0 0  
8 Yeshiva University Portfolio 0 0 0     0 0  
8.01 2495 Amsterdam Avenue                
8.02 215 Lexington Avenue                
8.03 2520 Amsterdam Avenue                
8.04 245 Lexington Avenue                
8.05 253 Lexington Avenue                
9 Lincolnshire Commons 0 13,857 500,000 Cash   0 0  
10 Starwood Capital Group Hotel Portfolio 0 0 0     0 0  
10.01 Larkspur Landing Sunnyvale                
10.02 Larkspur Landing Milpitas                
10.03 Larkspur Landing Campbell                
10.04 Larkspur Landing San Francisco                
10.05 Larkspur Landing Pleasanton                
10.06 Larkspur Landing Bellevue                
10.07 Larkspur Landing Sacramento                
10.08 Hampton Inn Ann Arbor North                
10.09 Larkspur Landing Hillsboro                
10.10 Larkspur Landing Renton                
10.11 Holiday Inn Arlington Northeast Rangers Ballpark                
10.12 Residence Inn Toledo Maumee                
10.13 Residence Inn Williamsburg                
10.14 Hampton Inn Suites Waco South                
10.15 Holiday Inn Louisville Airport Fair Expo                
10.16 Courtyard Tyler                
10.17 Hilton Garden Inn Edison Raritan Center                
10.18 Hilton Garden Inn St Paul Oakdale                
10.19 Residence Inn Grand Rapids West                
10.20 Peoria, AZ Residence Inn                
10.21 Hampton Inn Suites Bloomington Normal                
10.22 Courtyard Chico                
10.23 Hampton Inn Suites South Bend                
10.24 Hampton Inn Suites Kokomo                
10.25 Courtyard Wichita Falls                
10.26 Hampton Inn Morehead                
10.27 Residence Inn Chico                
10.28 Courtyard Lufkin                
10.29 Hampton Inn Carlisle                
10.30 Springhill Suites Williamsburg                
10.31 Fairfield Inn Bloomington                
10.32 Waco Residence Inn                
10.33 Holiday Inn Express Fishers                
10.34 Larkspur Landing Folsom                
10.35 Springhill Suites Chicago Naperville Warrenville                
10.36 Holiday Inn Express & Suites Paris                
10.37 Toledo Homewood Suites                
10.38 Grand Rapids Homewood Suites                
10.39 Fairfield Inn Laurel                
10.40 Cheyenne Fairfield Inn and Suites                
10.41 Courtyard Akron Stow                
10.42 Towneplace Suites Bloomington                
10.43 Larkspur Landing Roseville                
10.44 Hampton Inn Danville                
10.45 Holiday Inn Norwich                
10.46 Hampton Inn Suites Longview North                
10.47 Springhill Suites Peoria Westlake                
10.48 Hampton Inn Suites Buda                
10.49 Shawnee Hampton Inn                
10.50 Racine Fairfield Inn                
10.51 Hampton Inn Selinsgrove Shamokin Dam                
10.52 Holiday Inn Express & Suites Terrell                
10.53 Westchase Homewood Suites                
10.54 Holiday Inn Express & Suites Tyler South                
10.55 Holiday Inn Express & Suites Huntsville                
10.56 Hampton Inn Sweetwater                
10.57 Comfort Suites Buda Austin South                
10.58 Fairfield Inn & Suites Weatherford                
10.59 Holiday Inn Express & Suites Altus                
10.60 Comfort Inn & Suites Paris                
10.61 Hampton Inn Suites Decatur                
10.62 Holiday Inn Express & Suites Texarkana East                
10.63 Mankato Fairfield Inn                
10.64 Candlewood Suites Texarkana                
10.65 Country Inn & Suites Houston Intercontinental Airport East                
11 Hilltop Plaza 1,173,154 15,302 550,887 Cash   0 0  
12 University Center Chicago 0 0 0     0 0  
13 Del Amo Fashion Center 0 Springing 0     0 0  
14 Cleveland East Office Portfolio 882,525 41,621 2,500,000 Cash   0 0  
14.01 Landerbrook Corporate Center                
14.02 Metropolitan Plaza                
15 Crowne Plaza Dallas 0 0 0     0 0  
16 First Stamford Place 0 168,848 0 Cash   0 0  
17 181 Second Avenue 59,493 Springing 0 Cash   0 0  
18 iStar Leased Fee Portfolio 0 0 0     0 0  

 

A-1-25 

 

 

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

 

Mortgage Loan Number Property Name Upfront TI/LC Reserve ($) (13) Monthly TI/LC Reserve ($) (13) TI/LC Reserve Cap ($) (13) TI/LC Escrow - Cash or LoC TI/LC Escrow - LoC Counterparty Debt Service Escrow (Initial) ($) Debt Service Escrow (Monthly) ($) Debt Service Escrow - Cash or LoC
18.01 Hilton Salt Lake                
18.02 DoubleTree Seattle Airport                
18.03 DoubleTree Mission Valley                
18.04 One Ally Center                
18.05 DoubleTree Sonoma                
18.06 DoubleTree Durango                
18.07 Northside Forsyth Hospital Medical Center                
18.08 NASA/JPSS Headquarters                
18.09 Dallas Market Center: Sheraton Suites                
18.10 Dallas Market Center: Marriott Courtyard                
18.11 The Buckler Apartments                
18.12 Lock-Up Self Storage Facility                
19 Crowne Plaza JFK 0 0 0     0 0  
20 Jackson Crossing 0 8,543; Springing 325,000 Cash   0 0  
21 York Shopping Center 0 Springing 0     0 0  
22 River City Plaza 0 10,169 700,000 Cash   0 0  
23 Super 8 Resort Portfolio 0 0 0     0 0  
23.01 Super 8 Jackson Hole                
23.02 Super 8 Cody                
23.03 Super 8 Coeur d’Alene                
24 Village Shopping Center 300,000 12,942 $500,000, reduced to $300,000 if occupancy is at or excesss of 92% Cash   0 0  
25 Melville Plaza 400,000 4,594 400,000 Cash   0 0  
26 Hilton Garden Inn Chicago/North Loop 0 0 0     0 0  
27 Hampton Inn & Suites Nashville Airport 0 0 0     0 0  
28 White Flint - ExtraSpace Self Storage 0 0 0     0 0  
29 SoNo Square 0 7,851 0 Cash   0 0  
30 Village at Peachtree Corners 500,000 20,833 1,000,000 Cash   0 0  
31 Sable Pointe Apartments 0 0 0     0 0  
32 Marquis on Memorial 0 0 0     0 0  
33 Hampton Inn - Oregon, OH 0 0 0     0 0  
34 Marble Hall Gardens 0 364 0 Cash   0 0  
35 Lotte Plaza 0 Springing 0     0 0  
36 The Refinery 0 326 0 Cash   0 0  
37 Millersville - ExtraSpace Self Storage 0 0 0     0 0  
38 Bennett Street Design District 100,000 8,271 100,000 Cash   0 0  
39 Cactus Plaza 0 2,812; Springing 101,220 Cash   0 0  
40 Hampton Inn & Suites – Minooka 0 0 0     0 0  
41 Daphne Hotel Portfolio 0 0 0     0 0  
41.01 Comfort Suites Daphne                
41.02 Best Western Plus Daphne                
42 Campbell Station - TN 0 3,138 0 Cash   0 0  
43 Fairfield Inn & Suites - Toledo 0 0 0     0 0  
44 Hampton Inn & Suites – Albuquerque 0 0 0     0 0  
45 Holiday Inn Express – Huntsville 0 0 0     0 0  
46 500 South Gravers Road 0 7,324 351,550 Cash   0 0  
47 Palm Ridge Shopping Center 0 1,925 75,000 Cash   0 0  
48 Sam Houston Technology Center 210,000 5,970 375,000 Cash   0 0  
49 Camp Creek Pointe 100,000 2,815 150,000 Cash   0 0  
50 Sandpointe Apartments 0 0 0     0 0  
51 The Preserve at Tumbling Creek 0 0 0     0 0  
52 Salem Center 0 0 0     0 0  
53 CVS - Williston 0 0 0     0 0  
54 Fairfield Inn & Suites - Huntsville 0 0 0 Cash   0 0  
55 Walgreens - Clearwater 0 Springing 0     0 0  
56 Shops on Texas 0 1,815; Springing 85,000 Cash   0 0  
57 Landover - ExtraSpace Self Storage 0 0 0     0 0  
58 Baytown Self Storage 0 0 0     0 0  
59 Baton Rouge Retail 0 0 0     0 0  
59.01 6556 Siegen Lane                
59.02 9827 Bluebonnet Boulevard                
60 Days Inn Iselin 0 0 0     0 0  
61 Okemos Plaza 0 1,250 60,000 Cash   0 0  
62 Fedex - Akron 0 1,293 0 Cash   0 0  
63 AllState Self Storage 0 0 0     0 0  
64 National Self Storage – ELP 9 0 0 0     0 0  

 

A-1-26 

 

 

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

 

Mortgage Loan Number Property Name Debt Service Escrow - LoC Counterparty Other Escrow I Reserve Description Other Escrow I (Initial) ($) (4)(7) Other Escrow I (Monthly) ($) (12) Other Escrow I Cap ($)
1 225 & 233 Park Avenue South   TI/LC/Tenant Concessions Reserve (14,864,252); Remaining Base Costs & Fees Reserve (11,529,288) 26,393,540 0 0
2 211 Mount Airy Road   Tenant Specific TILC Reserve 2,243,437 0 0
3 Lakeside Shopping Center   Ground Rent Reserve 0 Springing 0
4 Long Island Prime Portfolio - Uniondale   Unfunded Obligations 11,598,911 0 0
4.01 RXR Plaza          
4.02 Omni          
5 Columbia Park Shopping Center     0 0 0
6 245 Park Avenue   Outstanding Rollover Reserve 10,298,441 0 0
7 Two Independence Square   Garage Replacements Reserve 871,097 Springing 0
8 Yeshiva University Portfolio     0 0 0
8.01 2495 Amsterdam Avenue          
8.02 215 Lexington Avenue          
8.03 2520 Amsterdam Avenue          
8.04 245 Lexington Avenue          
8.05 253 Lexington Avenue          
9 Lincolnshire Commons   Rent Concession Reserve 330,677 0 0
10 Starwood Capital Group Hotel Portfolio   Capital Work Reserve (5,883,991); Larkspur Capital Work Reserve (6,385,000) 12,268,991 Springing 0
10.01 Larkspur Landing Sunnyvale          
10.02 Larkspur Landing Milpitas          
10.03 Larkspur Landing Campbell          
10.04 Larkspur Landing San Francisco          
10.05 Larkspur Landing Pleasanton          
10.06 Larkspur Landing Bellevue          
10.07 Larkspur Landing Sacramento          
10.08 Hampton Inn Ann Arbor North          
10.09 Larkspur Landing Hillsboro          
10.10 Larkspur Landing Renton          
10.11 Holiday Inn Arlington Northeast Rangers Ballpark          
10.12 Residence Inn Toledo Maumee          
10.13 Residence Inn Williamsburg          
10.14 Hampton Inn Suites Waco South          
10.15 Holiday Inn Louisville Airport Fair Expo          
10.16 Courtyard Tyler          
10.17 Hilton Garden Inn Edison Raritan Center          
10.18 Hilton Garden Inn St Paul Oakdale          
10.19 Residence Inn Grand Rapids West          
10.20 Peoria, AZ Residence Inn          
10.21 Hampton Inn Suites Bloomington Normal          
10.22 Courtyard Chico          
10.23 Hampton Inn Suites South Bend          
10.24 Hampton Inn Suites Kokomo          
10.25 Courtyard Wichita Falls          
10.26 Hampton Inn Morehead          
10.27 Residence Inn Chico          
10.28 Courtyard Lufkin          
10.29 Hampton Inn Carlisle          
10.30 Springhill Suites Williamsburg          
10.31 Fairfield Inn Bloomington          
10.32 Waco Residence Inn          
10.33 Holiday Inn Express Fishers          
10.34 Larkspur Landing Folsom          
10.35 Springhill Suites Chicago Naperville Warrenville          
10.36 Holiday Inn Express & Suites Paris          
10.37 Toledo Homewood Suites          
10.38 Grand Rapids Homewood Suites          
10.39 Fairfield Inn Laurel          
10.40 Cheyenne Fairfield Inn and Suites          
10.41 Courtyard Akron Stow          
10.42 Towneplace Suites Bloomington          
10.43 Larkspur Landing Roseville          
10.44 Hampton Inn Danville          
10.45 Holiday Inn Norwich          
10.46 Hampton Inn Suites Longview North          
10.47 Springhill Suites Peoria Westlake          
10.48 Hampton Inn Suites Buda          
10.49 Shawnee Hampton Inn          
10.50 Racine Fairfield Inn          
10.51 Hampton Inn Selinsgrove Shamokin Dam          
10.52 Holiday Inn Express & Suites Terrell          
10.53 Westchase Homewood Suites          
10.54 Holiday Inn Express & Suites Tyler South          
10.55 Holiday Inn Express & Suites Huntsville          
10.56 Hampton Inn Sweetwater          
10.57 Comfort Suites Buda Austin South          
10.58 Fairfield Inn & Suites Weatherford          
10.59 Holiday Inn Express & Suites Altus          
10.60 Comfort Inn & Suites Paris          
10.61 Hampton Inn Suites Decatur          
10.62 Holiday Inn Express & Suites Texarkana East          
10.63 Mankato Fairfield Inn          
10.64 Candlewood Suites Texarkana          
10.65 Country Inn & Suites Houston Intercontinental Airport East          
11 Hilltop Plaza   Dunkin Donuts Reserve Funds 650,000 0 0
12 University Center Chicago   Seasonality Reserve 0 430,018 0
13 Del Amo Fashion Center   Tenant Specific TILC Reserve 7,242,346 0 0
14 Cleveland East Office Portfolio     0 0 0
14.01 Landerbrook Corporate Center          
14.02 Metropolitan Plaza          
15 Crowne Plaza Dallas   PIP Reserve 4,765,255 Springing 0
16 First Stamford Place   Rent Concession Reserve 4,138,229 0 0
17 181 Second Avenue     0 0 0
18 iStar Leased Fee Portfolio   Ground Rent Funds 0 Springing 0

 

A-1-27 

 

 

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

 

Mortgage Loan Number Property Name Debt Service Escrow - LoC Counterparty Other Escrow I Reserve Description Other Escrow I (Initial) ($) (4)(7) Other Escrow I (Monthly) ($) (12) Other Escrow I Cap ($)
18.01 Hilton Salt Lake          
18.02 DoubleTree Seattle Airport          
18.03 DoubleTree Mission Valley          
18.04 One Ally Center          
18.05 DoubleTree Sonoma          
18.06 DoubleTree Durango          
18.07 Northside Forsyth Hospital Medical Center          
18.08 NASA/JPSS Headquarters          
18.09 Dallas Market Center: Sheraton Suites          
18.10 Dallas Market Center: Marriott Courtyard          
18.11 The Buckler Apartments          
18.12 Lock-Up Self Storage Facility          
19 Crowne Plaza JFK   PIP Reserve 281,000 0 0
20 Jackson Crossing     0 0 0
21 York Shopping Center     0 0 0
22 River City Plaza   Cross Wireless Reserve 3,196 0 0
23 Super 8 Resort Portfolio   PIP Reserve 358,676 0 0
23.01 Super 8 Jackson Hole          
23.02 Super 8 Cody          
23.03 Super 8 Coeur d’Alene          
24 Village Shopping Center   Ross Dress for Less Lease Reserve 1,226,576 0 0
25 Melville Plaza     0 0 0
26 Hilton Garden Inn Chicago/North Loop   Seasonality Reserve 0 Springing 0
27 Hampton Inn & Suites Nashville Airport   PIP Reserve 119,900 0 0
28 White Flint - ExtraSpace Self Storage     0 0 0
29 SoNo Square     0 0 0
30 Village at Peachtree Corners   PT Solutions Rollover Reserve Fund 29,845 0 0
31 Sable Pointe Apartments   Specified Capital Reserve Payment 0 4,107 0
32 Marquis on Memorial     0 0 0
33 Hampton Inn - Oregon, OH     0 0 0
34 Marble Hall Gardens   Morgan State Renovation Reserve 1,000,000 0 0
35 Lotte Plaza     0 0 0
36 The Refinery   Restoration Tax Abatement Reserve 770,000 0 0
37 Millersville - ExtraSpace Self Storage     0 0 0
38 Bennett Street Design District     0 0 0
39 Cactus Plaza   Papa John’s Reserve 52,555 0 0
40 Hampton Inn & Suites – Minooka   Seasonality Reserve 39,000 Springing 0
41 Daphne Hotel Portfolio   Seasonal Reserve 108,000 Monthly deposit of $36,000 on each payment date occurring during the period between June and August 0
41.01 Comfort Suites Daphne          
41.02 Best Western Plus Daphne          
42 Campbell Station - TN     0 0 0
43 Fairfield Inn & Suites - Toledo     0 0 0
44 Hampton Inn & Suites – Albuquerque   PIP Reserve 0 Springing 0
45 Holiday Inn Express – Huntsville     0 0 0
46 500 South Gravers Road   Rent Abatement Reserve Fund 43,512 0 0
47 Palm Ridge Shopping Center     0 0 0
48 Sam Houston Technology Center   Free Rent Reserve 57,260 0 0
49 Camp Creek Pointe     0 0 0
50 Sandpointe Apartments     0 0 0
51 The Preserve at Tumbling Creek   Condominium Charges 0 21,465 0
52 Salem Center   Springing Major Tenant Reserve 0 Springing 0
53 CVS - Williston     0 0 0
54 Fairfield Inn & Suites - Huntsville   PIP Reserve 878,900 0 0
55 Walgreens - Clearwater     0 0 0
56 Shops on Texas   Anchor Tenant Rollover Reserve 50,000 Springing 100,000
57 Landover - ExtraSpace Self Storage     0 0 0
58 Baytown Self Storage     0 0 0
59 Baton Rouge Retail     0 0 0
59.01 6556 Siegen Lane          
59.02 9827 Bluebonnet Boulevard          
60 Days Inn Iselin   Seasonal Reserve 0 Monthly: $5,000 on each payment date occurring in January and October; $10,000 on each payment date occurring in May; $20,000 on each payment date occurring in July and August 0
61 Okemos Plaza     0 0 0
62 Fedex - Akron     0 0 0
63 AllState Self Storage     0 0 0
64 National Self Storage – ELP 9     0 0 0

 

A-1-28 

 

 

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

 

Mortgage Loan Number Property Name Other Escrow I Escrow - Cash or LoC Other  Escrow I - LoC Counterparty Other Escrow II Reserve Description Other Escrow II (Initial) ($) (7) Other Escrow II (Monthly) ($)
1 225 & 233 Park Avenue South Cash   Buzzfeed Rollover Reserve Account 0 Springing
2 211 Mount Airy Road Cash   Rent Concession Reserve 8,514,457 0
3 Lakeside Shopping Center     Tenant Specific TILC / Rent Concession Reserve Tenant Specific TILC ($7,606,095) / Rent Concession ($1,214,427) Reserve 0
4 Long Island Prime Portfolio - Uniondale Cash   Ground Rent 110,240 0
4.01 RXR Plaza          
4.02 Omni          
5 Columbia Park Shopping Center       0 0
6 245 Park Avenue Cash   MIO Partners Free Rent Reserve 1,133,167 0
7 Two Independence Square Cash     0 0
8 Yeshiva University Portfolio       0 0
8.01 2495 Amsterdam Avenue          
8.02 215 Lexington Avenue          
8.03 2520 Amsterdam Avenue          
8.04 245 Lexington Avenue          
8.05 253 Lexington Avenue          
9 Lincolnshire Commons Cash   Tenant Specific TILC Reserve 1,412,951 0
10 Starwood Capital Group Hotel Portfolio Cash   Ground Rent Reserve Funds 0 Springing
10.01 Larkspur Landing Sunnyvale          
10.02 Larkspur Landing Milpitas          
10.03 Larkspur Landing Campbell          
10.04 Larkspur Landing San Francisco          
10.05 Larkspur Landing Pleasanton          
10.06 Larkspur Landing Bellevue          
10.07 Larkspur Landing Sacramento          
10.08 Hampton Inn Ann Arbor North          
10.09 Larkspur Landing Hillsboro          
10.10 Larkspur Landing Renton          
10.11 Holiday Inn Arlington Northeast Rangers Ballpark          
10.12 Residence Inn Toledo Maumee          
10.13 Residence Inn Williamsburg          
10.14 Hampton Inn Suites Waco South          
10.15 Holiday Inn Louisville Airport Fair Expo          
10.16 Courtyard Tyler          
10.17 Hilton Garden Inn Edison Raritan Center          
10.18 Hilton Garden Inn St Paul Oakdale          
10.19 Residence Inn Grand Rapids West          
10.20 Peoria, AZ Residence Inn          
10.21 Hampton Inn Suites Bloomington Normal          
10.22 Courtyard Chico          
10.23 Hampton Inn Suites South Bend          
10.24 Hampton Inn Suites Kokomo          
10.25 Courtyard Wichita Falls          
10.26 Hampton Inn Morehead          
10.27 Residence Inn Chico          
10.28 Courtyard Lufkin          
10.29 Hampton Inn Carlisle          
10.30 Springhill Suites Williamsburg          
10.31 Fairfield Inn Bloomington          
10.32 Waco Residence Inn          
10.33 Holiday Inn Express Fishers          
10.34 Larkspur Landing Folsom          
10.35 Springhill Suites Chicago Naperville Warrenville          
10.36 Holiday Inn Express & Suites Paris          
10.37 Toledo Homewood Suites          
10.38 Grand Rapids Homewood Suites          
10.39 Fairfield Inn Laurel          
10.40 Cheyenne Fairfield Inn and Suites          
10.41 Courtyard Akron Stow          
10.42 Towneplace Suites Bloomington          
10.43 Larkspur Landing Roseville          
10.44 Hampton Inn Danville          
10.45 Holiday Inn Norwich          
10.46 Hampton Inn Suites Longview North          
10.47 Springhill Suites Peoria Westlake          
10.48 Hampton Inn Suites Buda          
10.49 Shawnee Hampton Inn          
10.50 Racine Fairfield Inn          
10.51 Hampton Inn Selinsgrove Shamokin Dam          
10.52 Holiday Inn Express & Suites Terrell          
10.53 Westchase Homewood Suites          
10.54 Holiday Inn Express & Suites Tyler South          
10.55 Holiday Inn Express & Suites Huntsville          
10.56 Hampton Inn Sweetwater          
10.57 Comfort Suites Buda Austin South          
10.58 Fairfield Inn & Suites Weatherford          
10.59 Holiday Inn Express & Suites Altus          
10.60 Comfort Inn & Suites Paris          
10.61 Hampton Inn Suites Decatur          
10.62 Holiday Inn Express & Suites Texarkana East          
10.63 Mankato Fairfield Inn          
10.64 Candlewood Suites Texarkana          
10.65 Country Inn & Suites Houston Intercontinental Airport East          
11 Hilltop Plaza Cash   Free Rent Reserve Funds 10,718 0
12 University Center Chicago Cash   Tenant Specific TILC Reserve 485,951 0
13 Del Amo Fashion Center Guaranty   Gap Rent Reserve 828,894 0
14 Cleveland East Office Portfolio       0 0
14.01 Landerbrook Corporate Center          
14.02 Metropolitan Plaza          
15 Crowne Plaza Dallas Cash   Seasonality Reserve 184,597 Springing
16 First Stamford Place Cash   Tenant Specific TILC Reserve 5,248,949 0
17 181 Second Avenue       0 0
18 iStar Leased Fee Portfolio       0 0

 

A-1-29 

 

 

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

 

Mortgage Loan Number Property Name Other Escrow I Escrow - Cash or LoC Other  Escrow I - LoC Counterparty Other Escrow II Reserve Description Other Escrow II (Initial) ($) (7) Other Escrow II (Monthly) ($)
18.01 Hilton Salt Lake          
18.02 DoubleTree Seattle Airport          
18.03 DoubleTree Mission Valley          
18.04 One Ally Center          
18.05 DoubleTree Sonoma          
18.06 DoubleTree Durango          
18.07 Northside Forsyth Hospital Medical Center          
18.08 NASA/JPSS Headquarters          
18.09 Dallas Market Center: Sheraton Suites          
18.10 Dallas Market Center: Marriott Courtyard          
18.11 The Buckler Apartments          
18.12 Lock-Up Self Storage Facility          
19 Crowne Plaza JFK Cash     0 0
20 Jackson Crossing       0 0
21 York Shopping Center       0 0
22 River City Plaza Cash   Mattress King Reserve; Ocean Dental Reserve 0 Matress King Reserve ($6,077); Ocean Dental Reserve ($10,199)
23 Super 8 Resort Portfolio Cash   Seasonality Reserve 339,000 $339,000 monthly payments in June, July and August
23.01 Super 8 Jackson Hole          
23.02 Super 8 Cody          
23.03 Super 8 Coeur d’Alene          
24 Village Shopping Center Cash   Shoe Carnival Lease Reserve ($42,790); Smokin Joe’s Lease Reserve ($9,000) 51,790 0
25 Melville Plaza       0 0
26 Hilton Garden Inn Chicago/North Loop       0 0
27 Hampton Inn & Suites Nashville Airport Cash     0 0
28 White Flint - ExtraSpace Self Storage       0 0
29 SoNo Square       0 0
30 Village at Peachtree Corners Cash     0 0
31 Sable Pointe Apartments Cash     0 0
32 Marquis on Memorial       0 0
33 Hampton Inn - Oregon, OH       0 0
34 Marble Hall Gardens Cash     0 0
35 Lotte Plaza       0 0
36 The Refinery Cash     0 0
37 Millersville - ExtraSpace Self Storage       0 0
38 Bennett Street Design District       0 0
39 Cactus Plaza Cash   Free Rent Reserve 24,518 0
40 Hampton Inn & Suites – Minooka Cash   PIP Reserve 0 Springing
41 Daphne Hotel Portfolio Cash   PIP Reserve 460,688 0
41.01 Comfort Suites Daphne          
41.02 Best Western Plus Daphne          
42 Campbell Station - TN       0 0
43 Fairfield Inn & Suites - Toledo       0 0
44 Hampton Inn & Suites – Albuquerque       0 0
45 Holiday Inn Express – Huntsville       0 0
46 500 South Gravers Road Cash     0 0
47 Palm Ridge Shopping Center       0 0
48 Sam Houston Technology Center Cash     0 0
49 Camp Creek Pointe       0 0
50 Sandpointe Apartments       0 0
51 The Preserve at Tumbling Creek Cash     0 0
52 Salem Center     24 Hour Fitness TILC Reserve 100,000 0
53 CVS - Williston       0 0
54 Fairfield Inn & Suites - Huntsville Cash     0 0
55 Walgreens - Clearwater       0 0
56 Shops on Texas Cash     0 0
57 Landover - ExtraSpace Self Storage       0 0
58 Baytown Self Storage       0 0
59 Baton Rouge Retail       0 0
59.01 6556 Siegen Lane          
59.02 9827 Bluebonnet Boulevard          
60 Days Inn Iselin Cash     0 0
61 Okemos Plaza       0 0
62 Fedex - Akron       0 0
63 AllState Self Storage       0 0
64 National Self Storage – ELP 9       0 0

 

A-1-30 

 

 

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

 

Mortgage Loan Number Property Name Other Escrow II Cap ($) Other Escrow II Escrow - Cash or LoC Other  Escrow II - LoC Counterparty Holdback (5) Ownership Interest Ground Lease Initial Expiration Date Annual Ground Rent Payment
1 225 & 233 Park Avenue South 0       Fee    
2 211 Mount Airy Road 0 Cash     Fee    
3 Lakeside Shopping Center 0 Cash     Fee and Leasehold Ground Lease 1: 2/28/2056; Ground Lease 2: 8/31/2056 Ground Lease 1: $38,910; Ground Lease 2: $28,800
4 Long Island Prime Portfolio - Uniondale 0 Cash     Leasehold Various $1,506,760
4.01 RXR Plaza         Leasehold 4/30/2083 $819,250
4.02 Omni         Leasehold 1/31/2088 $687,510
5 Columbia Park Shopping Center 0       Fee    
6 245 Park Avenue 0 Cash     Fee    
7 Two Independence Square 0       Fee    
8 Yeshiva University Portfolio 0       Fee    
8.01 2495 Amsterdam Avenue         Fee    
8.02 215 Lexington Avenue         Fee    
8.03 2520 Amsterdam Avenue         Fee    
8.04 245 Lexington Avenue         Fee    
8.05 253 Lexington Avenue         Fee    
9 Lincolnshire Commons 0 Cash     Fee    
10 Starwood Capital Group Hotel Portfolio 0       Various Various Various
10.01 Larkspur Landing Sunnyvale         Fee    
10.02 Larkspur Landing Milpitas         Fee    
10.03 Larkspur Landing Campbell         Fee    
10.04 Larkspur Landing San Francisco         Fee    
10.05 Larkspur Landing Pleasanton         Fee    
10.06 Larkspur Landing Bellevue         Fee    
10.07 Larkspur Landing Sacramento         Fee    
10.08 Hampton Inn Ann Arbor North         Fee    
10.09 Larkspur Landing Hillsboro         Fee    
10.10 Larkspur Landing Renton         Fee    
10.11 Holiday Inn Arlington Northeast Rangers Ballpark         Fee    
10.12 Residence Inn Toledo Maumee         Fee    
10.13 Residence Inn Williamsburg         Fee    
10.14 Hampton Inn Suites Waco South         Fee    
10.15 Holiday Inn Louisville Airport Fair Expo         Fee    
10.16 Courtyard Tyler         Fee    
10.17 Hilton Garden Inn Edison Raritan Center         Leasehold 9/30/2076 $275,517
10.18 Hilton Garden Inn St Paul Oakdale         Fee    
10.19 Residence Inn Grand Rapids West         Fee    
10.20 Peoria, AZ Residence Inn         Fee    
10.21 Hampton Inn Suites Bloomington Normal         Fee    
10.22 Courtyard Chico         Fee    
10.23 Hampton Inn Suites South Bend         Fee    
10.24 Hampton Inn Suites Kokomo         Fee    
10.25 Courtyard Wichita Falls         Fee    
10.26 Hampton Inn Morehead         Fee    
10.27 Residence Inn Chico         Fee    
10.28 Courtyard Lufkin         Fee    
10.29 Hampton Inn Carlisle         Fee    
10.30 Springhill Suites Williamsburg         Fee    
10.31 Fairfield Inn Bloomington         Fee    
10.32 Waco Residence Inn         Fee    
10.33 Holiday Inn Express Fishers         Fee    
10.34 Larkspur Landing Folsom         Fee    
10.35 Springhill Suites Chicago Naperville Warrenville         Fee    
10.36 Holiday Inn Express & Suites Paris         Fee    
10.37 Toledo Homewood Suites         Fee    
10.38 Grand Rapids Homewood Suites         Fee    
10.39 Fairfield Inn Laurel         Fee    
10.40 Cheyenne Fairfield Inn and Suites         Fee    
10.41 Courtyard Akron Stow         Fee    
10.42 Towneplace Suites Bloomington         Fee    
10.43 Larkspur Landing Roseville         Fee    
10.44 Hampton Inn Danville         Fee    
10.45 Holiday Inn Norwich         Fee    
10.46 Hampton Inn Suites Longview North         Fee    
10.47 Springhill Suites Peoria Westlake         Fee    
10.48 Hampton Inn Suites Buda         Fee    
10.49 Shawnee Hampton Inn         Fee    
10.50 Racine Fairfield Inn         Fee    
10.51 Hampton Inn Selinsgrove Shamokin Dam         Fee    
10.52 Holiday Inn Express & Suites Terrell         Fee    
10.53 Westchase Homewood Suites         Fee    
10.54 Holiday Inn Express & Suites Tyler South         Fee    
10.55 Holiday Inn Express & Suites Huntsville         Fee    
10.56 Hampton Inn Sweetwater         Fee    
10.57 Comfort Suites Buda Austin South         Fee    
10.58 Fairfield Inn & Suites Weatherford         Fee    
10.59 Holiday Inn Express & Suites Altus         Fee    
10.60 Comfort Inn & Suites Paris         Fee    
10.61 Hampton Inn Suites Decatur         Fee    
10.62 Holiday Inn Express & Suites Texarkana East         Fee    
10.63 Mankato Fairfield Inn         Fee    
10.64 Candlewood Suites Texarkana         Fee    
10.65 Country Inn & Suites Houston Intercontinental Airport East         Fee    
11 Hilltop Plaza 0 Cash     Fee    
12 University Center Chicago 0 Cash     Fee    
13 Del Amo Fashion Center 0 Guaranty     Fee    
14 Cleveland East Office Portfolio 0     2,890,500 Fee    
14.01 Landerbrook Corporate Center       2,890,500 Fee    
14.02 Metropolitan Plaza       2,890,500 Fee    
15 Crowne Plaza Dallas 184,597 Cash     Fee    
16 First Stamford Place 0 Cash     Fee    
17 181 Second Avenue 0       Fee    
18 iStar Leased Fee Portfolio 0       Various Various Various

 

A-1-31 

 

 

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

 

Mortgage Loan Number Property Name Other Escrow II Cap ($) Other Escrow II Escrow - Cash or LoC Other  Escrow II - LoC Counterparty Holdback (5) Ownership Interest Ground Lease Initial Expiration Date Annual Ground Rent Payment
18.01 Hilton Salt Lake         Fee    
18.02 DoubleTree Seattle Airport         Fee and Leasehold 1/31/2044 $391,132
18.03 DoubleTree Mission Valley         Fee    
18.04 One Ally Center         Fee    
18.05 DoubleTree Sonoma         Fee    
18.06 DoubleTree Durango         Fee    
18.07 Northside Forsyth Hospital Medical Center         Fee    
18.08 NASA/JPSS Headquarters         Fee    
18.09 Dallas Market Center: Sheraton Suites         Fee    
18.10 Dallas Market Center: Marriott Courtyard         Fee    
18.11 The Buckler Apartments         Fee    
18.12 Lock-Up Self Storage Facility         Fee    
19 Crowne Plaza JFK 0       Fee    
20 Jackson Crossing 0       Fee    
21 York Shopping Center 0       Fee    
22 River City Plaza 0 Cash     Fee    
23 Super 8 Resort Portfolio 1,017,000 Cash     Fee    
23.01 Super 8 Jackson Hole         Fee    
23.02 Super 8 Cody         Fee    
23.03 Super 8 Coeur d’Alene         Fee    
24 Village Shopping Center 0 Cash     Fee    
25 Melville Plaza 0       Fee    
26 Hilton Garden Inn Chicago/North Loop 0       Fee    
27 Hampton Inn & Suites Nashville Airport 0       Fee    
28 White Flint - ExtraSpace Self Storage 0       Fee    
29 SoNo Square 0       Fee    
30 Village at Peachtree Corners 0       Fee    
31 Sable Pointe Apartments 0       Fee    
32 Marquis on Memorial 0       Fee    
33 Hampton Inn - Oregon, OH 0       Fee    
34 Marble Hall Gardens 0       Fee    
35 Lotte Plaza 0       Fee    
36 The Refinery 0       Fee    
37 Millersville - ExtraSpace Self Storage 0       Fee    
38 Bennett Street Design District 0       Fee    
39 Cactus Plaza 0 Cash     Fee    
40 Hampton Inn & Suites – Minooka 0       Fee    
41 Daphne Hotel Portfolio 0 Cash     Fee    
41.01 Comfort Suites Daphne         Fee    
41.02 Best Western Plus Daphne         Fee    
42 Campbell Station - TN 0       Fee    
43 Fairfield Inn & Suites - Toledo 0       Fee    
44 Hampton Inn & Suites – Albuquerque 0       Fee    
45 Holiday Inn Express – Huntsville 0       Fee    
46 500 South Gravers Road 0       Fee    
47 Palm Ridge Shopping Center 0       Fee    
48 Sam Houston Technology Center 0       Fee    
49 Camp Creek Pointe 0       Fee    
50 Sandpointe Apartments 0       Fee    
51 The Preserve at Tumbling Creek 0       Fee    
52 Salem Center 0 Cash     Fee    
53 CVS - Williston 0       Fee    
54 Fairfield Inn & Suites - Huntsville 0       Fee    
55 Walgreens - Clearwater 0       Fee    
56 Shops on Texas 0       Fee    
57 Landover - ExtraSpace Self Storage 0       Fee    
58 Baytown Self Storage 0       Fee    
59 Baton Rouge Retail 0       Fee    
59.01 6556 Siegen Lane         Fee    
59.02 9827 Bluebonnet Boulevard         Fee    
60 Days Inn Iselin 0       Fee    
61 Okemos Plaza 0       Fee    
62 Fedex - Akron 0       Fee    
63 AllState Self Storage 0       Fee    
64 National Self Storage – ELP 9 0       Fee    

 

A-1-32 

 

 

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

 

Mortgage Loan Number Property Name Annual Ground Rent Increases Lockbox Whole Loan Cut-off Date Balance ($) Whole Loan Debt Service ($) Subordinate Secured Debt Original Balance ($) Subordinate Secured Debt Cut-off Date Balance ($) Whole Loan U/W NOI DSCR (x)
1 225 & 233 Park Avenue South   Hard/Springing Cash Management          
2 211 Mount Airy Road   Hard/Upfront Cash Management          
3 Lakeside Shopping Center Ground Lease 1: Rent payment based on 6% of value of the land, reassessed every 10 years; Ground Lease 2: Rent payment based on 10% of value of the land, reassessed every 10 years Hard/Springing Cash Management          
4 Long Island Prime Portfolio - Uniondale   Hard/Springing Cash Management          
4.01 RXR Plaza              
4.02 Omni              
5 Columbia Park Shopping Center   Hard/Upfront Cash Management          
6 245 Park Avenue   Hard/Springing Cash Management 1,200,000,000 3,720,364 120,000,000 120,000,000 2.58
7 Two Independence Square   Hard/Upfront Cash Management 225,700,000 615,947 61,700,000 61,700,000 2.78
8 Yeshiva University Portfolio   Hard/Upfront Cash Management          
8.01 2495 Amsterdam Avenue              
8.02 215 Lexington Avenue              
8.03 2520 Amsterdam Avenue              
8.04 245 Lexington Avenue              
8.05 253 Lexington Avenue              
9 Lincolnshire Commons   Springing          
10 Starwood Capital Group Hotel Portfolio Various Soft/Springing Cash Management          
10.01 Larkspur Landing Sunnyvale              
10.02 Larkspur Landing Milpitas              
10.03 Larkspur Landing Campbell              
10.04 Larkspur Landing San Francisco              
10.05 Larkspur Landing Pleasanton              
10.06 Larkspur Landing Bellevue              
10.07 Larkspur Landing Sacramento              
10.08 Hampton Inn Ann Arbor North              
10.09 Larkspur Landing Hillsboro              
10.10 Larkspur Landing Renton              
10.11 Holiday Inn Arlington Northeast Rangers Ballpark              
10.12 Residence Inn Toledo Maumee              
10.13 Residence Inn Williamsburg              
10.14 Hampton Inn Suites Waco South              
10.15 Holiday Inn Louisville Airport Fair Expo              
10.16 Courtyard Tyler              
10.17 Hilton Garden Inn Edison Raritan Center Fixed escalations every 5 years            
10.18 Hilton Garden Inn St Paul Oakdale              
10.19 Residence Inn Grand Rapids West              
10.20 Peoria, AZ Residence Inn              
10.21 Hampton Inn Suites Bloomington Normal              
10.22 Courtyard Chico              
10.23 Hampton Inn Suites South Bend              
10.24 Hampton Inn Suites Kokomo              
10.25 Courtyard Wichita Falls              
10.26 Hampton Inn Morehead              
10.27 Residence Inn Chico              
10.28 Courtyard Lufkin              
10.29 Hampton Inn Carlisle              
10.30 Springhill Suites Williamsburg              
10.31 Fairfield Inn Bloomington              
10.32 Waco Residence Inn              
10.33 Holiday Inn Express Fishers              
10.34 Larkspur Landing Folsom              
10.35 Springhill Suites Chicago Naperville Warrenville              
10.36 Holiday Inn Express & Suites Paris              
10.37 Toledo Homewood Suites              
10.38 Grand Rapids Homewood Suites              
10.39 Fairfield Inn Laurel              
10.40 Cheyenne Fairfield Inn and Suites              
10.41 Courtyard Akron Stow              
10.42 Towneplace Suites Bloomington              
10.43 Larkspur Landing Roseville              
10.44 Hampton Inn Danville              
10.45 Holiday Inn Norwich              
10.46 Hampton Inn Suites Longview North              
10.47 Springhill Suites Peoria Westlake              
10.48 Hampton Inn Suites Buda              
10.49 Shawnee Hampton Inn              
10.50 Racine Fairfield Inn              
10.51 Hampton Inn Selinsgrove Shamokin Dam              
10.52 Holiday Inn Express & Suites Terrell              
10.53 Westchase Homewood Suites              
10.54 Holiday Inn Express & Suites Tyler South              
10.55 Holiday Inn Express & Suites Huntsville              
10.56 Hampton Inn Sweetwater              
10.57 Comfort Suites Buda Austin South              
10.58 Fairfield Inn & Suites Weatherford              
10.59 Holiday Inn Express & Suites Altus              
10.60 Comfort Inn & Suites Paris              
10.61 Hampton Inn Suites Decatur              
10.62 Holiday Inn Express & Suites Texarkana East              
10.63 Mankato Fairfield Inn              
10.64 Candlewood Suites Texarkana              
10.65 Country Inn & Suites Houston Intercontinental Airport East              
11 Hilltop Plaza   Hard/Springing Cash Management          
12 University Center Chicago   Hard/Upfront Cash Management          
13 Del Amo Fashion Center   Hard/Springing Cash Management 585,000,000 1,807,796 125,700,000 125,700,000 2.74
14 Cleveland East Office Portfolio   Hard/Springing Cash Management          
14.01 Landerbrook Corporate Center              
14.02 Metropolitan Plaza              
15 Crowne Plaza Dallas   Hard/Springing Cash Management          
16 First Stamford Place   Hard/Springing Cash Management          
17 181 Second Avenue   Hard/Springing Cash Management          
18 iStar Leased Fee Portfolio Various Hard/Springing Cash Management          

 

A-1-33 

 

 

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

 

Mortgage Loan Number Property Name Annual Ground Rent Increases Lockbox Whole Loan Cut-off Date Balance ($) Whole Loan Debt Service ($) Subordinate Secured Debt Original Balance ($) Subordinate Secured Debt Cut-off Date Balance ($) Whole Loan U/W NOI DSCR (x)
18.01 Hilton Salt Lake              
18.02 DoubleTree Seattle Airport Increased by CPI every 5 years            
18.03 DoubleTree Mission Valley              
18.04 One Ally Center              
18.05 DoubleTree Sonoma              
18.06 DoubleTree Durango              
18.07 Northside Forsyth Hospital Medical Center              
18.08 NASA/JPSS Headquarters              
18.09 Dallas Market Center: Sheraton Suites              
18.10 Dallas Market Center: Marriott Courtyard              
18.11 The Buckler Apartments              
18.12 Lock-Up Self Storage Facility              
19 Crowne Plaza JFK   Hard/Springing Cash Management          
20 Jackson Crossing   Springing          
21 York Shopping Center   Springing          
22 River City Plaza   Hard/Upfront Cash Management          
23 Super 8 Resort Portfolio   Hard/Springing Cash Management          
23.01 Super 8 Jackson Hole              
23.02 Super 8 Cody              
23.03 Super 8 Coeur d’Alene              
24 Village Shopping Center   Hard/Springing Cash Management          
25 Melville Plaza   Springing          
26 Hilton Garden Inn Chicago/North Loop   Hard/Springing Cash Management          
27 Hampton Inn & Suites Nashville Airport   Springing          
28 White Flint - ExtraSpace Self Storage   None          
29 SoNo Square   Hard/Springing Cash Management          
30 Village at Peachtree Corners   Hard/Springing Cash Management          
31 Sable Pointe Apartments   Springing          
32 Marquis on Memorial   Springing          
33 Hampton Inn - Oregon, OH   Springing          
34 Marble Hall Gardens   Soft/Springing Cash Management          
35 Lotte Plaza   None          
36 The Refinery   Springing          
37 Millersville - ExtraSpace Self Storage   None          
38 Bennett Street Design District   Springing          
39 Cactus Plaza   Springing          
40 Hampton Inn & Suites – Minooka   Springing          
41 Daphne Hotel Portfolio   Hard/Springing Cash Management          
41.01 Comfort Suites Daphne              
41.02 Best Western Plus Daphne              
42 Campbell Station - TN   Springing          
43 Fairfield Inn & Suites - Toledo   Springing          
44 Hampton Inn & Suites – Albuquerque   Springing          
45 Holiday Inn Express – Huntsville   Springing          
46 500 South Gravers Road   Hard/Springing Cash Management          
47 Palm Ridge Shopping Center   Springing          
48 Sam Houston Technology Center   Hard/Springing Cash Management          
49 Camp Creek Pointe   None          
50 Sandpointe Apartments   None          
51 The Preserve at Tumbling Creek   Springing          
52 Salem Center   Springing          
53 CVS - Williston   Hard/Springing Cash Management          
54 Fairfield Inn & Suites - Huntsville   Springing          
55 Walgreens - Clearwater   Springing          
56 Shops on Texas   Hard/Springing Cash Management          
57 Landover - ExtraSpace Self Storage   None          
58 Baytown Self Storage   Springing          
59 Baton Rouge Retail   Hard/Springing Cash Management          
59.01 6556 Siegen Lane              
59.02 9827 Bluebonnet Boulevard              
60 Days Inn Iselin   Hard/Springing Cash Management          
61 Okemos Plaza   Hard/Springing Cash Management          
62 Fedex - Akron   Springing          
63 AllState Self Storage   Springing          
64 National Self Storage – ELP 9   None          

 

A-1-34 

 

 

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

 

Mortgage Loan Number Property Name Whole Loan U/W NCF DSCR (x) Whole Loan Cut-off Date LTV Ratio Whole Loan Cut-off Date U/W NOI Debt Yield Whole Loan Cut-off Date U/W NCF Debt Yield Mezzanine Debt Cut-off Date Balance($) Sponsor (11) Affiliated Sponsors Mortgage Loan Number
1 225 & 233 Park Avenue South         195,000,000 Orda Management Corporation   1
2 211 Mount Airy Road           HGGP Capital VIII, LLC; HGGP Capital IX, LLC; HGGP Capital X, LLC; HGGP Capital XI, LLC   2
3 Lakeside Shopping Center           Jeffrey J. Feil   3
4 Long Island Prime Portfolio - Uniondale         45,970,000 RXR Realty LLC   4
4.01 RXR Plaza         26,900,000     4.01
4.02 Omni         19,070,000     4.02
5 Columbia Park Shopping Center         7,958,333 Forest City Realty Trust, Inc.   5
6 245 Park Avenue 2.45 54.3% 9.6% 9.1% 568,000,000 HNA Group   6
7 Two Independence Square 2.76 60.2% 9.1% 9.0%       7
8 Yeshiva University Portfolio           Yeshiva University   8
8.01 2495 Amsterdam Avenue               8.01
8.02 215 Lexington Avenue               8.02
8.03 2520 Amsterdam Avenue               8.03
8.04 245 Lexington Avenue               8.04
8.05 253 Lexington Avenue               8.05
9 Lincolnshire Commons           Andrew Hochberg, Marc Blum   9
10 Starwood Capital Group Hotel Portfolio           Starwood Capital Group Global, L.P.   10
10.01 Larkspur Landing Sunnyvale               10.01
10.02 Larkspur Landing Milpitas               10.02
10.03 Larkspur Landing Campbell               10.03
10.04 Larkspur Landing San Francisco               10.04
10.05 Larkspur Landing Pleasanton               10.05
10.06 Larkspur Landing Bellevue               10.06
10.07 Larkspur Landing Sacramento               10.07
10.08 Hampton Inn Ann Arbor North               10.08
10.09 Larkspur Landing Hillsboro               10.09
10.10 Larkspur Landing Renton               10.10
10.11 Holiday Inn Arlington Northeast Rangers Ballpark               10.11
10.12 Residence Inn Toledo Maumee               10.12
10.13 Residence Inn Williamsburg               10.13
10.14 Hampton Inn Suites Waco South               10.14
10.15 Holiday Inn Louisville Airport Fair Expo               10.15
10.16 Courtyard Tyler               10.16
10.17 Hilton Garden Inn Edison Raritan Center               10.17
10.18 Hilton Garden Inn St Paul Oakdale               10.18
10.19 Residence Inn Grand Rapids West               10.19
10.20 Peoria, AZ Residence Inn               10.20
10.21 Hampton Inn Suites Bloomington Normal               10.21
10.22 Courtyard Chico               10.22
10.23 Hampton Inn Suites South Bend               10.23
10.24 Hampton Inn Suites Kokomo               10.24
10.25 Courtyard Wichita Falls               10.25
10.26 Hampton Inn Morehead               10.26
10.27 Residence Inn Chico               10.27
10.28 Courtyard Lufkin               10.28
10.29 Hampton Inn Carlisle               10.29
10.30 Springhill Suites Williamsburg               10.30
10.31 Fairfield Inn Bloomington               10.31
10.32 Waco Residence Inn               10.32
10.33 Holiday Inn Express Fishers               10.33
10.34 Larkspur Landing Folsom               10.34
10.35 Springhill Suites Chicago Naperville Warrenville               10.35
10.36 Holiday Inn Express & Suites Paris               10.36
10.37 Toledo Homewood Suites               10.37
10.38 Grand Rapids Homewood Suites               10.38
10.39 Fairfield Inn Laurel               10.39
10.40 Cheyenne Fairfield Inn and Suites               10.40
10.41 Courtyard Akron Stow               10.41
10.42 Towneplace Suites Bloomington               10.42
10.43 Larkspur Landing Roseville               10.43
10.44 Hampton Inn Danville               10.44
10.45 Holiday Inn Norwich               10.45
10.46 Hampton Inn Suites Longview North               10.46
10.47 Springhill Suites Peoria Westlake               10.47
10.48 Hampton Inn Suites Buda               10.48
10.49 Shawnee Hampton Inn               10.49
10.50 Racine Fairfield Inn               10.50
10.51 Hampton Inn Selinsgrove Shamokin Dam               10.51
10.52 Holiday Inn Express & Suites Terrell               10.52
10.53 Westchase Homewood Suites               10.53
10.54 Holiday Inn Express & Suites Tyler South               10.54
10.55 Holiday Inn Express & Suites Huntsville               10.55
10.56 Hampton Inn Sweetwater               10.56
10.57 Comfort Suites Buda Austin South               10.57
10.58 Fairfield Inn & Suites Weatherford               10.58
10.59 Holiday Inn Express & Suites Altus               10.59
10.60 Comfort Inn & Suites Paris               10.60
10.61 Hampton Inn Suites Decatur               10.61
10.62 Holiday Inn Express & Suites Texarkana East               10.62
10.63 Mankato Fairfield Inn               10.63
10.64 Candlewood Suites Texarkana               10.64
10.65 Country Inn & Suites Houston Intercontinental Airport East               10.65
11 Hilltop Plaza           Gary D. Rappaport   11
12 University Center Chicago           UCC Chicago Acquisition Partner LLC; Blue Vista Capital Management, LLC   12
13 Del Amo Fashion Center 2.63 50.6% 10.1% 9.7%   Simon Property Group, L.P.; Commingled Pension Trust Fund (Strategic Property) of JPMorgan Chase Bank, N.A.   13
14 Cleveland East Office Portfolio           Shelbourne Global Solutions, LLC   14
14.01 Landerbrook Corporate Center               14.01
14.02 Metropolitan Plaza               14.02
15 Crowne Plaza Dallas           Terry D. Tognazzini   15
16 First Stamford Place         16,000,000 Empire State Realty OP, L.P.   16
17 181 Second Avenue           Downtown Properties Holdings, LLC   17
18 iStar Leased Fee Portfolio           iStar Inc.   18

 

A-1-35 

 

 

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

 

Mortgage Loan Number Property Name Whole Loan U/W NCF DSCR (x) Whole Loan Cut-off Date LTV Ratio Whole Loan Cut-off Date U/W NOI Debt Yield Whole Loan Cut-off Date U/W NCF Debt Yield Mezzanine Debt Cut-off Date Balance($) Sponsor (11) Affiliated Sponsors Mortgage Loan Number
18.01 Hilton Salt Lake               18.01
18.02 DoubleTree Seattle Airport               18.02
18.03 DoubleTree Mission Valley               18.03
18.04 One Ally Center               18.04
18.05 DoubleTree Sonoma               18.05
18.06 DoubleTree Durango               18.06
18.07 Northside Forsyth Hospital Medical Center               18.07
18.08 NASA/JPSS Headquarters               18.08
18.09 Dallas Market Center: Sheraton Suites               18.09
18.10 Dallas Market Center: Marriott Courtyard               18.10
18.11 The Buckler Apartments               18.11
18.12 Lock-Up Self Storage Facility               18.12
19 Crowne Plaza JFK         4,300,000 Allen Gross   19
20 Jackson Crossing           Vito F. Cardinale; Nicholas Ponzio; Frank J. Mozino   20
21 York Shopping Center           E. Stanley Kroenke   21
22 River City Plaza           Vector Securities Corporation   22
23 Super 8 Resort Portfolio           Frank Cuiffo; Ronald Steward   23
23.01 Super 8 Jackson Hole               23.01
23.02 Super 8 Cody               23.02
23.03 Super 8 Coeur d’Alene               23.03
24 Village Shopping Center           David H. Lee   24
25 Melville Plaza           Michael B. Willner   25
26 Hilton Garden Inn Chicago/North Loop           United Capital Corp.   26
27 Hampton Inn & Suites Nashville Airport           Pratapkumar B. Patel; Yogendrakumar H. Patel; Jayshree Patel; Rashmi Patel; Urvashi H. Patel   27
28 White Flint - ExtraSpace Self Storage           Larry S. Goldberg, Laurie L. Goldberg, Yale L. Goldberg Y - Group 1 28
29 SoNo Square           David A. Waldman   29
30 Village at Peachtree Corners           Starpoint Properties, LLC   30
31 Sable Pointe Apartments           Arman Soltani; Ali Soltani   31
32 Marquis on Memorial           Josef C. Loeffler   32
33 Hampton Inn - Oregon, OH           Jabbar Yousif; Saad Roumaya; Francis Shallal Y - Group 2 33
34 Marble Hall Gardens           Harmonia Hopkins LLC; Harmonia Capital USA, Inc.; Tong Gao   34
35 Lotte Plaza           Richard J. Demmitt; Victor J. Lancelotta; Lancelotta Investment Partnership LLLP   35
36 The Refinery           Christian M. Cancienne   36
37 Millersville - ExtraSpace Self Storage           Michael D. Goldberg, Yale L. Goldberg Y - Group 1 37
38 Bennett Street Design District           Jack D. Brown, Steven H. Fuller JR., Gregg Loomis, Truette T. Stubbs   38
39 Cactus Plaza           Andrew J. Sobel   39
40 Hampton Inn & Suites – Minooka           Bruce Kinseth; Leslie Kinseth; Gary Kinseth; Linda Skinner   40
41 Daphne Hotel Portfolio           Anil Patel; Raman Patel; Rajendra Desai   41
41.01 Comfort Suites Daphne               41.01
41.02 Best Western Plus Daphne               41.02
42 Campbell Station - TN           John E. Young   42
43 Fairfield Inn & Suites - Toledo           Jabbar Yousif; Saad Roumaya Y - Group 2 43
44 Hampton Inn & Suites – Albuquerque           Anthony Jon Sherman   44
45 Holiday Inn Express – Huntsville           Kemmons Wilson Companies, LLC; Thomas G. Bartlett; William A. Owings; Douglas L. Owings   45
46 500 South Gravers Road           Moses Y. Samet   46
47 Palm Ridge Shopping Center           Sabri Salim   47
48 Sam Houston Technology Center           Ellen Kwiatkowski   48
49 Camp Creek Pointe           Mark Rafeh; John Proia; Daniel Harrington   49
50 Sandpointe Apartments           Benjamin D. Eisler; Shirley E. Eisler; Allen Orwitz; Lea Orwitz; Eisler Revocable Trust; Allen Orwitz and Lea Orwitz Revocable Trusts   50.00
51 The Preserve at Tumbling Creek           Paul Martorana   51
52 Salem Center           Rudy Nodar   52
53 CVS - Williston           Stephen R. Colen, Helen S. Colen   53
54 Fairfield Inn & Suites - Huntsville           Shreyas Patel   54
55 Walgreens - Clearwater           Steven Frank   55
56 Shops on Texas           Richard A. Papapietro, Jr.   56
57 Landover - ExtraSpace Self Storage           Larry S. Goldberg, Laurie L. Goldberg, Yale L. Goldberg Y - Group 1 57
58 Baytown Self Storage           Archie Tracy   58
59 Baton Rouge Retail           Perri & Ben Goldenhersh   59
59.01 6556 Siegen Lane               59.01
59.02 9827 Bluebonnet Boulevard               59.02
60 Days Inn Iselin           Anisha Jasani; Barkat Jasani   60
61 Okemos Plaza           Dana Linkner   61
62 Fedex - Akron           NAV   62
63 AllState Self Storage           NAV   63
64 National Self Storage – ELP 9           Richard D. Holdridge; Sue Holdridge   64

 

A-1-36 

 

 

                           
          FOOTNOTES TO ANNEX A-1          
                           
  See “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” in the Preliminary Prospectus for additional information on the 15 largest mortgage loans.
                           
(1) “WFB” denotes Wells Fargo Bank, National Association, “Barclays” denotes Barclays Bank PLC, “AREF” denotes Argentic Real Estate Finance LLC, “Natixis” denotes Natixis Real Estate Capital LLC and “Basis” denotes Basis Real Estate Capital II, LLC.
                           
(2) For mortgage loan #3 (Lakeside Shopping Center), the second largest tenant (229,520 square feet), representing 18.9% of net rentable square feet, leases the collateral pad site and the improvements built on the pad site are owned by the tenant.
                           
  For mortgage loan #6 (245 Park Avenue), the Number of Units is based on 1,723,993 contractual square feet for the mortgaged property. In accordance with current Real Estate Board of New York standards, the remeasured net rentable square feet for the mortgaged property is 1,779,515 remeasured square feet consisting of 1,720,136 remeasured square feet of office space, 57,799 remeasured square feet of retail space and 1,580 remeasured square feet of lobby retail space. The 1,779,515 remeasured square feet is the basis for future leasing at the mortgaged property.
                           
  For mortgage loan #11 (Hilltop Plaza), the Number of Units include 22,451 square feet, representing 12.2% of net rentable square feet, leased to three tenants that lease the collateral pad sites and the improvements built on the pad sites are owned by the tenants.
                           
  For mortgage loan #13 (Del Amo Fashion Center), the second largest tenant (138,000 square feet), representing 7.8% of net rentable square feet, leases the collateral pad site and the improvements built on the pad site are owned by the tenant.
                           
  For mortgage loan #20 (Jackson Crossing), the Number of Units and Occupancy Rate excludes 20,850 square feet associated with three tenants who lease the collateral pad sites and own their own improvements. The Occupancy Rate including these three tenants is 94.9%.  
                           
  For mortgage loan #21 (York Shopping Center), the Number of Units does not include 99,956 square feet of space that is occupied by the tenant, Bon Ton, who utilizes the space as office space.  The office space is intended to be separated from the property on a future date, most likely through a condominium form of property ownership.  This space is therefore not included in the overall square footage for the property and has been underwritten as vacant.
                           
  For mortgage loan #29 (SoNo Square), the Number of Units include 58,293 square feet of retail space, and 35,919 square feet of office space.
                           
  For mortgage loan #36 (The Refinery), the Number of Units does not include the mortgaged property’s three commercial units (7,824 square feet).
                           
(3) For mortgage loan #4 (Long Island Prime Portfolio – Uniondale), the Grace Period Late (Days) is five days once per calendar year for late payments, excluding the maturity date payment.
                           
  For mortgage loan #21 (York Shopping Center), the Grace Period Late (Days) is five days once per calendar year for late payments, excluding maturity date payment.
                           
(4) For mortgage loan #1 (225 & 233 Park Avenue South), the Appraised Value represents the as-is value assuming that the remaining contractual obligations of $32,435,604 have been escrowed for upfront and that the largest tenant has signed a letter of intent to expand on the 6th and 7th floors. The remaining contractual obligations have been reserved for and the largest tenant has signed a lease amendment to expand on the 6th and 7th floors.

 

A-1-37 

 

 

                           
  For mortgage loan #2 (211 Mount Airy Road), the Appraised Value assumes an escrow account was established for outstanding tenant improvements, leasing commissions and free rent.  Reserves totalling $10,757,894 were taken at closing, representing the outstanding tenant improvements, leasing commissions and free rent.  
                           
  For mortgage loan #10 (Starwood Capital Group Hotel Portfolio), the Appraised Value reflects a portfolio premium attributed to the aggregate value of the Starwood Capital Group Hotel Portfolio as a whole. The sum of the Appraised Value of each of the mortgaged properties individually is $889,200,000. The Cut-off Date LTV and LTV Ratio at Maturity or ARD based on the $889,200,000 mortgaged properties Appraised Value is 64.9%.  In addition, the Appraised Value for the Residence Inn Grand Rapids West, Hampton Inn Morehead, Courtyard Lufkin, Waco Residence Inn, Toledo Homewood Suites, Grand Rapids Homewood Suites, Westchase Homewood Suites, Shawnee Hampton Inn and Racine Fairfield Inn mortgaged properties are “As Renovated”, which assumes that all amounts required for outstanding capital improvements at such properties is deposited into escrow on the origination date. A $5,883,991 escrow for, among other things, the outstanding capital improvements to the aforementioned nine mortgaged properties, was deposited at origination. The sum of the as is appraised values of the mortgaged properties individually is $884,700,000. The Cut-off Date LTV and LTV Ratio at Maturity or ARD based on the $884,700,000 as is appraised value is 65.3%, based on the Starwood Capital Group Hotel Portfolio Whole Loan.
                           
  For mortgage loan #15 (Crowne Plaza Dallas), the Appraised Value assumes the performance improvement plan, schedule to be completed, has been completed.  A $4,765,255 reserve was taken at closing, representing the outstanding performance improvement plan.  The appraised value assuming the performance improvement plan has not been completed is $38,900,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $38,900,000 appraised value are 69.4% and 61.0%, respectively.
                           
  For mortgage loan #19 (Crowne Plaza JFK), the Appraised Value assumes the performance improvement plan (“PIP”), which is expected to be completed by October 2017, has been completed.  A $281,000 reserve (125% of the estimated PIP cost) was taken at origination.  
                           
  For mortgage loan #23 (Super 8 Resort Portfolio), the Appraised Values for the Super 8 Cody mortgaged property and the Super 8 Coeur d’Alene mortgaged property assume the respective performance improvement plans (“PIP”), which are expected to be completed by February 2018, have been completed.  A $358,676 reserve (125% of the combined estimated PIP cost for both mortgaged properties) was taken at origination.
                           
  For mortgage loan #41 (Daphne Hotel Portfolio), the Appraised Value assumes the anticipated completion of the currently ongoing work associated with a property improvement plan (“PIP”). At origination,  the borrower deposited $460,688  into a PIP reserve account to comply with current Best Western brand standards (with respect to the Best Western Plus Daphne property) and to comply with a franchisor-mandated PIP (with respect to the Comfort Suites Daphne). The PIP work with respect to the Best Western Plus Daphne property is expected to be completed by November 30, 2019. The PIP work with respect to the Comfort Suites Daphne property is expected to be completed by April 30, 2021.
                           
  For mortgage loan #54 (Fairfield Inn & Suites – Huntsville), the Appraised Value assumes the performance improvement plan (“PIP”), which is scheduled to be completed in the first quarter of 2018, has been completed.  An $878,900 reserve (110% of the estimated PIP costs) was taken at origination.  The appraised value assuming the PIP has not been completed is $5,000,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity based on the $5,000,000 appraised value are 79.4% and 64.4%, respectively.

 

A-1-38 

 

 

                           
(5) For mortgage loan #14 (Cleveland East Office Portfolio), All LTVs, DSCRs and Debt Yields are calculated assuming the full loan amount of $42,000,000.  Provided there has been no event of default, the Holdback can be disbursed in whole or in part provided that the following conditions are satisfied: (i) a minimum net cash flow debt yield of 11.0% based on the full loan amount; (ii) the execution of a new lease for the entirety of the suite 100 space (18,050 square feet) or suite 150 space (4,484 square feet) at the Landerbrook Corporate Center mortgaged property for an initial term of at least five years with a minimum base rent of $23.50 per square foot (exclusive of any adjustments for free rent, if any); (iii) all leasing expenses have been paid in full; and (iv) the tenant under such lease has commenced paying full unabated rent. In the event that the borrower has only satisfied conditions (ii) through (iv) above with respect to one of the two spaces, the amount released will be based on the pro rata portion attributable to such space.   If the Holdback has not been released by April 6, 2022, the lender may apply the unreleased proceeds to pay down the loan.  Assuming the full Holdback balance is applied to the full loan amount of $42,000,000, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI DSCR, U/W NCF DSCR, U/W Cut-off Date NOI Debt Yield and U/W Cut-off Date NCF Debt Yield are 65.2%, 61.1%, 1.88x, 1.66x, 12.4% and 11.0%, respectively.
                           
(6) For mortgage loan #1 (225 & 233 Park Avenue South), the mortgage loan represents Note A-1, one of four pari passu notes, which have a combined Cut-off Date Balance of $235,000,000. Notes A-2, A-3, and A-4 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1, A-2, A-3 and A-4 in the aggregate (the “225 & 233 Park Avenue South Whole Loan”). Note A-1 represents the controlling interest in the 225 & 233 Park Avenue South Whole Loan.
                           
  For mortgage loan #3 (Lakeside Shopping Center), the mortgage loan represents Note A-2 of three pari passu notes, which have a combined Cut-off Date Balance of $175,000,000.  Notes A-1 and A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2 and A-3 in the aggregate (the “Lakeside Shopping Center Whole Loan”). Note A-2 represents a non-controlling interest in the Lakeside Shopping Center Whole Loan.
                           
  For mortgage loan #4 (Long Island Prime Portfolio - Uniondale), the mortgage loan represents Note A-2-1, one of four pari passu notes, which have a combined Cut-off Date Balance of $197,950,000. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1-1, A-1-2, A-2-1 and A-2-2 in the aggregate (the “Long Island Prime Portfolio - Uniondale Whole Loan”). Notes A-2-1 represents the non-controlling interest in the Long Island Prime Portfolio - Uniondale Whole Loan.
                           
  For mortgage loan #5 (Columbia Park Shopping Center), the mortgage loan represents Note A-1 of two pari passu notes, which have a combined Cut-off Date Balance of $62,700,000. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “Columbia Park Shopping Center Whole Loan”). Note A-1 represents a controlling interest in the Columbia Park Shopping Center Whole Loan.
                           
  For mortgage loan #6 (245 Park Avenue), the mortgage loan is evidenced by Note A-2-B-3-A, one of twenty-one senior pari passu notes, which have a combined Cut-Off Date Balance of $1,080,000,000.  Notes A-1-A, A-1-B, A-1-C, A-1-D, A-1-E, A-2-A-1, A-2-A-2, A-2-A-3, A-2-A-4, A-2-B-1, A-2-B-2 , A-2-B-3-B, A-2-C-1-A, A-2-C-1-B, A-2-C-2, A-2-D-1, A-2-D-2, A-2-D-3, A-2-E-1 and A-2-E-2 will not be included in the trust.  All LTV, DSCR, Debt Yield and Cut-Off Date Balance per Unit /SF figures presented are based on Notes A-1-A, A-1-B, A-1-C, A-1-D, A-1-E, A-2-A-1, A-2-A-2, A-2-A-3, A-2-A-4, A-2-B-1, A-2-B-2 , A-2-B-3-A, A-2-B-3-B, A-2-C-1-A, A-2-C-1-B, A-2-C-2, A-2-D-1, A-2-D-2, A-2-D-3, A-2-E-1 and A-2-E-2 in the aggregate (the “245 Park Avenue Senior Whole Loan”). Notes A-2-B-3-A represents a non-controlling interest in the 245 Park Avenue Senior Whole Loan.

 

A-1-39 

 

 

                           
  For mortgage loan #7 (Two Independence Square), the mortgage loan is evidenced by Note A-3-A, one of four senior pari passu notes, which have a combined Cut-Off Date Balance of $164,000,000. Notes A-1, A-2, and A-3-B will not be included in the trust.  All LTV, DSCR, Debt Yield and Cut-Off Date Balance per Unit /SF figures presented are based on Note A-1, Note A-2, Note A-3-A, and Note A-3-B in the aggregate (the “Two Independence Square Senior Loan”). Note A-3-A represents a non-controlling interest in the Two Independence Square Senior Loan.
                           
  For mortgage loan #8 (Yeshiva University Portfolio), the mortgage loan represents Note A-2 of four pari passu notes, which have a combined Cut-off Date Balance of $140,000,000. Notes A-1, A-3 and A-4 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1, A-2, A-3 and A-4 in the aggregate (the “Yeshiva University Portfolio Whole Loan”). Note A-2 represents a non-controlling interest in the Yeshiva University Whole Loan.
                           
  For mortgage loan #10 (Starwood Capital Group Hotel Portfolio), the mortgage loan represents Note A-6-1, one of 21 pari passu notes, which have a combined Cut-off Date Balance of $577,270,000. The other pari passu notes are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on the pari passu notes in the aggregate (the “Starwood Capital Group Hotel Portfolio Whole Loan”).  Note A-6-1 represents a non-controlling interest in the Starwood Capital Group Hotel Portfolio Whole Loan.
                           
  For mortgage loan #12 (University Center Chicago), the mortgage loan represents Note A-2 of two pari passu notes, which have a combined Cut-off Date Balance of $120,600,000.  Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “University Center Chicago Whole Loan”). Note A-2 represents a non-controlling interest in the University Center Chicago Whole Loan.
                           
  For mortgage loan #13 (Del Amo Fashion Center), the mortgage loan represents Notes A-2-2-A and B-2-2-A, two of 34 pari passu notes, which have a combined Cut-off Date Balance of $459,300,000.  The other notes are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on all notes in the aggregate (the “Del Amo Fashion Center Senior Loan”). Notes A-2-2-A and B-2-2-A represent non-controlling interests in the Del Amo Fashion Center Senior Loan.
                           
  For mortgage loan #14 (Cleveland East Office Portfolio), the mortgage loan represents Note A-1 of two pari passu notes, which have a combined Cut-off Date Balance of $42,000,000. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “Cleveland East Office Portfolio Whole Loan”). Note A-1 represents a controlling interest in the Cleveland East Office Portfolio Whole Loan.
                           
  For mortgage loan #16 (First Stamford Place), the mortgage loan represents Note A-2-B of five pari passu notes, which have a combined Cut-off Date Balance of $164,000,000.  Notes A-1-A, A-1-B, A-1-C and A-2-A are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1-A, A-1-B, A-1-C, A-2-A and A-2-B in the aggregate (the “First Stamford Place Whole Loan”). Note A-2-B represents a non-controlling interest in the First Stamford Place Whole Loan.
                           
  For mortgage loan #18 (iStar Leased Fee Portfolio), the mortgage loan represents Note A-1-3-1, one of six pari passu notes, which have a combined Cut-off Date Balance of $227,000,000. Notes A-1-1, A-1-2, A-1-3-2, A-2 and A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1-1, A-1-2, A-1-3-1, A-1-3-2, A-2 and A-3 in the aggregate (the “iStar Leased Fee Portfolio Whole Loan”). Note A-1-3-1 represents a non-controlling interest in the iStar Leased Fee Portfolio Whole Loan.

 

A-1-40 

 

 

                           
  For mortgage loan #19 (Crowne Plaza JFK), the mortgage loan represents Note A-2 of two pari passu notes, which have a combined Cut-off Date Balance of $40,500,000. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “Crowne Plaza JFK Whole Loan”). Note A-2 represents a controlling interest in the Crowne Plaza JFK Whole Loan.
                           
  For mortgage loan #26 (Hilton Garden Inn Chicago/North Loop), the mortgage loan represents Note A-2 of two pari passu notes, which have a combined Cut-off Date Balance of $33,919,586.  Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “Hilton Garden Inn Chicago/North Loop Whole Loan”). Note A-2 represents a non-controlling interest in the Hilton Garden Inn Chicago/North Loop Whole Loan.
                           
  For mortgage loan #34 (Marble Hall Gardens), the mortgage loan is evidenced by Notes A-2, one of two pari passu notes, which have a combined Cut-Off Date Balance of $21,451,512. Note A-1 will not be included in the trust.  All LTV, DSCR, Debt Yield and Cut-Off Date Balance per Unit /SF presented are based on Note A-1 and Note A-2 in the aggregate (the “Marble Hall Gardens Whole Loan”). Notes A-2 represents a non-controlling interest in the Marble Hall Gardens Whole Loan.
                           
(7) In certain cases, mortgage loans may have tenants that have executed leases, but may not be fully paying rent or occupying the related leased premises that were included in the underwriting.
                           
  For mortgage loan #1 (225 & 233 Park Avenue South), the largest tenant (266,460 square feet), representing 39.4% of net rentable square feet, recently expanded to the 6th and 7th floors (67,011 square feet) and the 8th floor (40,397 square feet), which have a lease commencement date of July 1, 2018 and June 1, 2017, respectively. The tenant is currently building out both spaces. The tenant expects to take occupancy of the 8th floor space in November 2017. The free rent for the 6th and 7th floor spaces expires in December 2018 and the free rent for the 8th floor space expires in May 2018. The second largest tenant (194,123 square feet), representing 28.7% of the net rentable square feet, is receiving 16 months of free rent through September 2018. The fourth largest tenant (10,961 square feet), representing 1.6% of the net rentable square feet is receiving 10 months of free rent through March 2018. All free rent amounts were deposited into escrow by the borrower on the origination date.
                           
  For mortgage loan #2 (211 Mount Airy Road), the sole tenant (306,194 square feet), representing 100.0% of net rentable square feet, has rent abatements on a portion of its space through February 2021.  An $8,514,457 reserve was taken at closing, representing outstanding rent abatements.
                           
  For mortgage loan #3 (Lakeside Shopping Center), the fifth largest tenant (34,722 square feet), representing 2.9% of net rentable square feet, has abated rent through May 2018.  A reserve was taken at closing representing the outstanding rent abatement.
                           
  For mortgage loan #4 (Long Island Prime Portfolio – Uniondale), the largest tenant (96,325 square feet), representing 5.5% of net rentable square feet, has an rent abatement period from January 2021 to March 2021 and January 2025 to February 2025 for a total rent abatement amount of $1,538,196. The second largest tenant (90,877 square feet), representing 5.2% of net rentable square feet, has a 50% rent abatement period from January 2017 to December 2018 for a total rent abatement amount of $1,580,230. The third largest tenant (84,736 square feet), representing 4.8% of net rentable square feet, has an approximately $6,000/month rent abatement period from March 2021 to June 2023, for a total rent abatement amount of $168,857. The fifth largest tenant (67,109 square feet), representing 3.8% of net rentable square feet, has a rent abatement period December 2018, for a total rent abatement amount of $90,956. All free rent amounts attributable to both spaces were deposited into escrow by the borrower on the origination date.

 

A-1-41 

 

 

                           
  For mortgage loan #6 (245 Park Avenue), the largest tenant (562,347 contractual square feet), representing 32.6% of net rentable square feet, subleases 72,850 contractual square feet to two subtenants. The second largest tenant (225,438 contractual square feet), representing 13.1% of contractual net rentable square feet subleases 189,686 square feet to four subtenants. The Number of Units for the second largest tenant does not include the 562,347 square feet subleased to Societe Generale. The third largest tenant (220,565 contractual square feet), representing 12.8% of net rentable square feet, subleases 72,750 square feet to three subtenants.  The third largest tenant also announced plans to vacate its space at the mortgaged property upon lease expiration, October 31, 2022 and executed a lease at another location with an intended move-in date in 2019.  U/W Revenues include the third largest tenant.
                           
  For mortgage loan #14 (Cleveland East Office Portfolio), the largest tenant at the Metropolitan Plaza mortgaged property (86,183 square feet), representing 17.3% of the entire portfolio , is not utilizing approximately 10,200 square feet of its space.
                           
  For mortgage loan #16 (First Stamford Place), the largest tenant (137,584 square feet), representing 17.0% of net rentable square feet, subleases 47,015 square feet, expiring September 30, 2024.  In addition, the largest tenant subleases 10,884 square feet for an annual base rent of $261,216 ($24.00 per square foot, expiring September 29, 2024).  The second largest tenant (101,619 square feet), representing 12.5% of net rentable square feet, subleases 3,259 square feet for an annual base rent of $97,770 ($30.00 per square foot, expiring May 31, 2018).  The third largest tenant (56,690 square feet), representing 7.0% of net rentable square feet, has free rent through January 2019.  A reserve was taken at closing representing the outstanding free rent.
                           
  For mortgage loan #17 (181 Second Avenue), the largest tenant (11,200 square feet), representing 16.2% of net rentable square feet, subleases 878 square feet of their space to Cornerstone Title Company with sublease rent of 7.84% of current lease rent payment and sublease expiration date of January 31, 2021. The second largest tenant (9,355 contractual square feet), representing 13.5% of net rentable square feet, subleases approximately 1,031 sf of their space to Armory Inc. commencing May 2017 with a one-year term and MTM thereafter. The subtenant’s rent is $5,000 per month plus $400 per month for utilities. Additionally, the subtenant is allotted 5 parking spaces at $55 per month.
                           
  For mortgage loan #46 (500 South Gravers Road), the third largest tenant (12,432 square feet), representing 17.7% of the net rentable square feet, has a rent abatement from April 2019 through May 2019. A $43,512 reserve was established at origination, representing the outstanding rent abatement.
                           
  For mortgage loan #48 (Sam Houston Technology Center), the largest tenant (26,550 square feet), representing 46.3% of the net rentable square feet, has a rent abatement in December 2017. A $57,260 reserve was established at origination, representing the outstanding rent abatement.
                           
(8) For mortgage loan #8 (Yeshiva University Portfolio), the mortgaged properties are leased to Yeshiva University pursuant to a twenty-year triple-net unitary lease that was executed at origination. As such, historical financial information for the mortgaged properties is not available.
                           
(9) The tenant early termination options discussed in this footnote are not intended to be an exclusive list. In particular, termination options based on co-tenancy clauses are generally included only for top five tenants by net rentable square feet if the option is currently or imminently exercisable.
                           
  For mortgage loan #1 (225 & 233 Park Avenue South), the largest tenant (266,460 square feet), representing 39.4% of net rentable square feet, has the one-time right to terminate its lease effective March 31, 2024 by providing the landlord with written notice on or before September 30, 2022 and a termination payment of $32,991,937.

 

A-1-42 

 

 

                           
  For mortgage loan #2 (211 Mount Airy Road), the sole tenant (306,194 square feet), representing 100.0% of net rentable square feet, may terminate its lease as of January 31, 2029 upon providing 12 months’ written notice and payment of a termination fee equal to $34,178,013.
                           
  For mortgage loan #3 (Lakeside Shopping Center), the second largest tenant (229,520 square feet), representing 18.9% of net rentable square feet, may terminate its lease on or after October 21, 2018, upon providing 180 days’ written notice and payment of a termination fee equal to the lesser of the remaining annual fixed rent payable and 24 months of base rent payable subsequent to the termination date.   The third largest tenant (203,410 square feet), representing 16.8% of net rentable square feet, may terminate its lease at any time upon providing 180 days’ written notice and payment of a termination fee equal to the lesser of the remaining annual fixed rent payable and 24 months of base rent payable subsequent to the termination date.
                           
  For mortgage loan #4 (Long Island Prime Portfolio – Uniondale), the third largest tenant at the Omni mortgaged property (50,897 square feet), representing 2.9% of the entire portfolio, may reduce the size of the demised premises by 20% by providing the landlord nine months’ notice and a reduction fee equal to six months’ rent, any additional charges payable over the six-month period and unamortized lease costs.
                           
  For mortgage loan #6 (245 Park Avenue), the largest tenant (562,347 square feet), representing 32.6% of the net rentable square feet, may terminate its lease on October 31, 2022, with written notice on or before May 1, 2021. The terminable space is limited to the highest full floor or the two highest full floors, as long as both floors are contiguous, pursuant to the lease.
                           
  For mortgage loan #13 (Del Amo Fashion Center), the fifth largest tenant (60,000 square feet), representing 3.4% of net rentable square feet, may terminate its lease at any time upon providing at least 270 days’ written notice.
                           
  For mortgage loan #14 (Cleveland East Office Portfolio), the largest tenant at the Landerbrook Corporate Center mortgaged property (114,448 square feet), representing 22.9% of the entire portfolio, may terminate its lease on 38,486 square feet on January 31, 2021 or January 31, 2022 with nine months’ written notice and payment of a termination fee equal to three months’ base rent and unamortized tenant improvements and leasing commissions (prorated for the 38,486 square feet only). The largest tenant at the Metropolitan Plaza mortgaged property (86,183 square feet), representing 17.3% of the entire portfolio, may terminate its lease on 1,791 square feet at any time upon providing 30 days’ written notice. The second largest tenant at the Landerbrook Corporate Center mortgaged property (51,356 square feet), representing 10.3% of the entire portfolio, may terminate its lease upon providing written notice, provided the tenant leases a minimum of 52,000 square feet within the Landerbrook Corporate Center mortgaged property. The third largest tenant may also reduce its space by 6,155 square feet prior to November 31, 2019 upon proving written notice, provided the tenant leases a minimum of 6,155 square feet within the Landerbrook Corporate Center mortgaged property. The fourth largest tenant at the Landerbrook Corporate Center mortgaged property (20,383 square feet), representing 4.1% of the entire portfolio, may terminate its lease on January 31, 2020 with nine months’ written notice and payment of a termination fee equal to $426,665. The fifth largest tenant at the Landerbrook Corporate Center mortgaged property (18,650 square feet), representing 3.7% of the entire portfolio, may terminate its lease with 270 days’ written notice and payment of a termination fee equal to $166,417.
                           
  For mortgage loan #16 (First Stamford Place), the third largest tenant (56,690 square feet), representing 7.0% of net rentable square feet, may terminate its lease as of February 1, 2027 upon providing 12 months’ written notice and payment of a termination fee equal to $2,302,219.

 

A-1-43 

 

 

                           
  For mortgage loan #17 (181 Second Avenue), the largest tenant (11,200 square feet), representing 16.2% of the net rentable square feet, may terminate its lease anytime after February 2019 with no less than six months written notice and payment of a termination fee equal to unamortized tenant improvement allowance of $117,150.
                           
  For the mortgaged loan #21 (York Shopping Center), the second largest tenant (61,931 square feet), representing 16.4% of net rentable square feet, may terminate its lease at any time, if sales do not exceed $400 per square foot in any lease year, by providing the landlord 12 months’ written notice.
                           
  For the mortgaged loan #24 (Village at Peachtree Corners), the second largest tenant (20,184 square feet), representing 22.7% of net rentable square feet, may terminate its lease at any time, upon providing the landlord with written notice, effective January 1, 2022 through March 31, 2022, if tenant’s gross sales for the preceding 12-month period did not exceed $1,500,000.
                           
  For mortgage loan #38 (Bennett Street Design District), the third largest tenant (6,000 square feet), representing 7.6% of net rentable square feet, may terminate its lease upon providing 60 days’ written notice.  
                           
  For mortgage loan #48 (Sam Houston Technology Center), the largest tenant (26,550 square feet), representing 46.3% of net rentable square feet, may terminate its lease on April 30, 2021 with four months’ written notice and payment of a termination fee equal to the sum of (i) unamortized tenant improvements and leasing commissions and (ii) $189,633.
                           
  For mortgage loan #55 (Walgreens – Clearwater), the sole tenant (16,510 square feet), representing 100.0% of net rentable square feet, may terminate its lease as of October 31, 2036 and every five years thereafter, upon providing six months’ written notice.
                           
(10) For mortgage loan #4 (Long Island Prime Portfolio – Uniondale), the largest tenant at the RXR Plaza mortgaged property (96,325 square feet), representing 5.5% of the net rentable square feet of the portfolio, has 360 square feet of storage space that expires on December 31, 2018.  The third largest tenant at the Omni mortgaged property (50,897 square feet), representing 2.9% of the net rentable square feet of the portfolio, has 800 square feet of storage space that expires on December 31, 2017. The fourth largest tenant at the Omni mortgaged property (44,785 square feet), representing 2.6% of the net rentable square feet of the portfolio, has 409 square feet of storage space that expires on May 31, 2020. The fifth largest tenant at the Omni mortgaged property (36,488 square feet), representing 2.1% of the net rentable square feet of the portfolio, has 1,750 square feet of storage space that expires on January 1, 2019 and 406 square feet of storage space that expires on August 1, 2020.
                           
  For mortgage loan #14 (Cleveland East Office Portfolio), the second largest tenant at the Landerbrook Corporate Center mortgaged property (51,356 square feet), representing 10.3% of the entire portfolio, has multiple leases that expire as follows: 4,156 square feet expiring December 31, 2017 and 47,200 square feet expiring November 30, 2022.
                           
(11) For mortgage loan #8 (Yeshiva University Portfolio), the sole tenant (696,371 square feet), representing 100.0% of net rentable square feet, is the sponsor, non-recourse carve-out guarantor and sole member of the borrower.  
                           
(12) For mortgage loan #4 (Long Island Prime Portfolio – Uniondale), the Monthly Replacement Reserve will be equal to (x)(i) $33,207, plus (ii) the amount of any accumulated capital expenditure shortfall, minus (y) the product of (a) the square footage of each property released from the lien of the mortgage, and (b) $0.020833333

 

A-1-44 

 

 

                           
  For mortgage loan #10 (Starwood Capital Group Hotel Portfolio), on each payment date commencing on the payment date occurring in July 2017, the Monthly Replacement Reserve will be equal to 1/12th of the greater of (i) 4% of the gross income from operations for the calendar month which is two months prior to the applicable payment date and (ii) the amount of the deposit required under the Franchise Agreement for the applicable individual property.
                           
  For mortgage loans #15 (Crowne Plaza Dallas), #33 (Hampton Inn – Oregon, OH), #43 (Fairfield Inn & Suites – Toledo) and #45 (Holiday Inn Express – Huntsville), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of the existing Monthly Replacement Reserve and 1/12th of 4% of underwritten revenue for the prior fiscal year.
                           
  For mortgage loan #26 (Hilton Garden Inn Chicago/North Loop), the Monthly Replacement Reserve will be adjusted to 4% of underwritten revenue for the prior month.
                           
  For mortgage loan #27 (Hampton Inn & Suites Nashville Airport), on each payment date commencing on the payment date occurring in September 2018, the Monthly Replacement Reserve will be equal to the greater of (i) 1/12th of 4% of the gross income of the property for the previous 12-month period on the anniversary of the last day of the calendar month in which the closing date occurs or (ii) the amount of the deposit required under the Franchise Agreement.
                           
  For mortgage loan #41 (Daphne Hotel Portfolio), the Monthly Replacement Reserve will be adjusted based on monthly operating statements for the mortgaged property and will be an amount of 4.0% of the prior month’s gross rent.  The borrower will also be required to deposit $36,000 into the Seasonal Reserve on each payment date occurring during the period between June and August, inclusive.
                           
  For mortgage loan #60 (Days Inn Iselin), the Monthly Replacement Reserve will be adjusted based on monthly operating statements for the mortgaged property and will be in the amount of 6.0% of gross rent for the immediately preceding calendar month. The borrower will also be required to deposit $5,000 on each payment date occurring in January and October, $10,000 on each payment date occurring in May and $20,000 on each payment date occurring in July and August into the Seasonal Reserve.
                           
  For mortgage loan #63 (AllState Self Storage), on December 27, 2019, the borrower is required to make a cash deposit or post a letter of credit in connection with a roof replacement equal to the difference between $100,000 and the balance in the Replacement Reserve.
                           
(13) For mortgage loan #4 (Long Island Prime Portfolio – Uniondale), the Monthly TI/LC Reserve will be equal to (x)(i) $199,244, plus (ii) the amount of any accumulated tenant improvements and leasing commissions shortfall, minus (y) the product of (a) the square footage of each property released from the lien of the mortgage, and (b) $0.125
                           
  For mortgage loan #6 (245 Park Avenue), the borrower will be required to deposit $446,775 into the Monthly TI/LC Reserve beginning on the payment date in May 2025. The borrower is permitted to deliver a letter of credit in accordance with the mortgage loan documents in lieu of any cash reserve.
                           
  For mortgage loan #12 (University Center Chicago), the Other Escrow I (Monthly) will adjust for each academic year, as defined in the loan agreement.
                           
  For mortgage loan #14 (Cleveland East Office Portfolio), the TI/LC Reserve (Initial) is excluded from the TI/LC Reserve Cap of $2,500,000.
                           
  For mortgage loan #20 (Jackson Crossing), the TI/LC Reserve is subject to a minimum balance of $200,000 once the TI/LC Reserve Cap of $325,000 is reached.

 

A-1-45 

 

 

                           
  For mortgage loan #30 (Village at Peachtree Corners), beginning on the payment date in August 2017, the Monthly TI/LC Reserve will be equal to $20,833 through and including August 6, 2019.  The monthly TI/LC Reserve will equal $7,043 thereafter, subject to a cap of $1,000,000.
                           
  For mortgage loan #46 (500 South Gravers Road), provided that an IKEA Trigger Event and/or a Presidio Trigger Event (as defined in the loan agreement) has not occurred and is continuing, the Rollover Reserve Fund shall contain no more than $351,550. However, upon the occurrence of a Presidio Trigger Event, the obligation to fund the Rollover Reserve Fund shall be reinstated, and the Rollover Reserve Fund shall contain no less than $350,000. Upon the occurrence of an IKEA Trigger Event, the obligation to fund the Rollover Reserve Fund shall be reinstated, and the Rollover Reserve Fund shall contain no less than $800,000. Upon the occurrence of both a Presidio and an IKEA Trigger Event, the Rollover Reserve Fund shall contain no less than $1,150,000.
                           
  For mortgage loan #48 (Sam Houston Technology Center), the TI/LC Reserve (Initial) is excluded from the TI/LC Reserve Cap of $375,000.

 

A-1-46